| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 7,105.0 | 5,893.0 | 4,680.0 | 4,208.0 | 4,295.0 | 5,647.0 | 10,873.0 | 6,406.0 | 4,393.0 | - |
| Restricted Cash | 631.0 | 545.0 | 805.0 | 680.0 | 631.0 | 250.0 | 99.0 | 67.0 | 142.0 | - |
| Short Term Investments | 528.0 | 1,084.0 | 727.0 | 103.0 | 0.0 | 1,180.0 | 440.0 | 0.0 | - | - |
| Cash And Short Term Investments | 7,633.0 | 6,977.0 | 5,407.0 | 4,311.0 | 4,295.0 | 6,827.0 | 11,313.0 | 6,406.0 | 4,393.0 | - |
| Receivables | ||||||||||
| Accounts Receivable | 3,827.0 | 3,333.0 | 3,404.0 | 2,779.0 | 2,439.0 | 1,073.0 | 1,214.0 | 919.0 | - | - |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,902.0 | 1,390.0 | 1,681.0 | 1,479.0 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | 3,474.0 | 3,367.0 | 3,035.0 | 2,830.0 | 3,105.0 | 2,587.0 | - | - |
| Accumulated Depreciation | - | - | ||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 1,013.0 | 858.0 | 790.0 | 728.0 | 860.0 | 235.0 | 272.0 | 150.0 | - | - |
| Short Term Debt | 0.0 | 1,150.0 | 25.0 | |||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 10,521.0 | 8,347.0 | 9,459.0 | 9,265.0 | 9,276.0 | 7,560.0 | 5,707.0 | 6,869.0 | - | - |
| Operating Lease Liabilities Non-Current | 1,390.0 | 1,454.0 | 1,550.0 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 38,101.0 | 42,801.0 | 42,264.0 | 40,550.0 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 10,521.0 | 9,497.0 | 9,484.0 | 9,292.0 | 9,303.0 | 7,587.0 | 5,734.0 | 6,896.0 | - | - |
| Net debt | 2,888.0 | 2,520.0 | 4,077.0 | 4,981.0 | ||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 5,558.0 | 7,105.0 | 8,432.0 | 6,438.0 | 5,132.0 | 5,893.0 | 6,150.0 | 4,497.0 | 5,019.0 | 4,680.0 | 4,448.0 | 4,995.0 | 4,045.0 | 4,208.0 | |||||||||||||||||||||
| 1,454.0 |
| 1,215.0 |
| 1,299.0 |
| 860.0 |
| - |
| - |
| Other Current Assets | 1,494.0 | 975.0 | 564.0 | 459.0 | 442.0 | 344.0 | 300.0 | 179.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,993.0 | 12,245.0 | 11,297.0 | 9,249.0 | 8,819.0 | 9,882.0 | 13,925.0 | 8,658.0 | - | - |
| 1,401.0 |
| 1,285.0 |
| 1,182.0 |
| 1,016.0 |
| 1,374.0 |
| 946.0 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | 2,073.0 | 2,082.0 | 1,853.0 | 1,814.0 | 1,731.0 | 1,641.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 287.0 | 302.0 | 353.0 | 870.0 | 800.0 | 1,079.0 | 1,364.0 | 1,312.0 | - | - |
| Goodwill | 8,931.0 | 8,066.0 | 8,151.0 | 8,263.0 | 8,420.0 | 6,109.0 | 167.0 | 153.0 | 39.0 | - |
| Intangible Assets | 1,048.0 | 1,125.0 | 1,425.0 | 1,874.0 | 2,412.0 | 1,564.0 | 71.0 | 82.0 | - | - |
| Operating Lease Right Of Use Assets | 1,114.0 | 1,158.0 | 1,241.0 | 1,449.0 | 1,388.0 | 1,274.0 | 1,594.0 | - | - | - |
| Deferred Tax Assets | 10,951.0 | 6,171.0 | 170.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3,618.0 | 2,574.0 | 1,590.0 | 518.0 | 397.0 | 124.0 | 88.0 | 51.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 61,802.0 | 51,244.0 | 38,699.0 | 32,109.0 | 38,774.0 | 33,252.0 | 31,761.0 | 23,988.0 | - | - |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | 76.0 | 65.0 | - | - |
| Operating Lease Liabilities Current | 169.0 | 175.0 | 190.0 | 201.0 | 185.0 | 175.0 | 196.0 | - | - | - |
| Accrued Expenses | - | - | 6,458.0 | 6,232.0 | 6,537.0 | 5,112.0 | 4,050.0 | 3,157.0 | - | - |
| Other Current Liabilities | 2,263.0 | 2,185.0 | 1,938.0 | 1,851.0 | 2,107.0 | 1,796.0 | 298.0 | 196.0 | - | - |
| Total Current Liabilities | 12,320.0 | 11,476.0 | 9,454.0 | 8,853.0 | 9,024.0 | 6,865.0 | 5,639.0 | 4,259.0 | - | - |
| 1,673.0 |
| 1,644.0 |
| 1,544.0 |
| 1,523.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 31.0 | 9.0 | 56.0 | 27.0 | 365.0 | 818.0 | 1,027.0 | 1,072.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 412.0 | 449.0 | 645.0 | 786.0 | 935.0 | 1,306.0 | 1,412.0 | 4,072.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 33,719.0 | 28,768.0 | 26,017.0 | 23,605.0 | 23,425.0 | 19,498.0 | 16,578.0 | 17,196.0 | - | - |
| 38,608.0 |
| 35,931.0 |
| 30,739.0 |
| 668.0 |
| - |
| - |
| Retained Earnings | (10,628.0) | (20,726.0) | (30,594.0) | (32,767.0) | (23,626.0) | (23,130.0) | (16,362.0) | (7,865.0) | - | - |
| Accumulated Other Comprehensive Income | (432.0) | (517.0) | (421.0) | (443.0) | (524.0) | (535.0) | (187.0) | (188.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 27,041.0 | 21,558.0 | 11,249.0 | 7,340.0 | 14,458.0 | 12,266.0 | 14,190.0 | (7,385.0) | (8,557.0) | (4,596.0) |
| Total Equity | 27,918.0 | 22,383.0 | 12,028.0 | 8,074.0 | 15,145.0 | 12,967.0 | 14,872.0 | (7,385.0) | (8,557.0) | (4,596.0) |
| 5,008.0 |
| 760.0 |
| (5,579.0) |
| 490.0 |
| - |
| - |
| Working Capital | 1,673.0 | 769.0 | 1,843.0 | 396.0 | (205.0) | 3,017.0 | 8,286.0 | 4,399.0 | - | - |
| Book Value | 27,041.0 | 21,558.0 | 11,249.0 | 7,340.0 | 14,458.0 | 12,266.0 | 14,190.0 | (7,385.0) | (8,557.0) | (4,596.0) |
| Tangible Book Value | 17,062.0 | 12,367.0 | 1,673.0 | (2,797.0) | 3,626.0 | 4,593.0 | 13,952.0 | (7,620.0) | (8,596.0) | - |
| 4,865.0 |
| 4,397.0 |
| 4,184.0 |
| 4,295.0 |
| 6,482.0 |
| 4,443.0 |
| 4,836.0 |
| 5,647.0 |
| 6,154.0 |
| 6,754.0 |
| 8,165.0 |
| 10,873.0 |
| 12,650.0 |
| 11,744.0 |
| 5,745.0 |
| 6,406.0 |
| 4,756.0 |
| 5,647.0 |
| 4,716.0 |
| - |
| - |
| Restricted Cash | 680.0 | 631.0 | 477.0 | 1,191.0 | 1,253.0 | 545.0 | 933.0 | 776.0 | 808.0 | 805.0 | 833.0 | 909.0 | 897.0 | 680.0 | 593.0 | 526.0 | 543.0 | 631.0 | 414.0 | 324.0 | 247.0 | 250.0 | 218.0 | 123.0 | 193.0 | 99.0 | 33.0 | 137.0 | 136.0 | 67.0 | 214.0 | 118.0 | 117.0 | - | - |
| Short Term Investments | 533.0 | 528.0 | 654.0 | 932.0 | 894.0 | 1,084.0 | 2,913.0 | 1,795.0 | 744.0 | 727.0 | 725.0 | 538.0 | 121.0 | 103.0 | - | - | - | - | 0.0 | 560.0 | 819.0 | 1,180.0 | 1,132.0 | 1,033.0 | 831.0 | 440.0 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6,091.0 | 7,633.0 | 9,086.0 | 7,370.0 | 6,026.0 | 6,977.0 | 9,063.0 | 6,292.0 | 5,763.0 | 5,407.0 | 5,173.0 | 5,533.0 | 4,166.0 | 4,311.0 | 4,865.0 | 4,397.0 | 4,184.0 | 4,295.0 | 6,482.0 | 5,003.0 | 5,655.0 | 6,827.0 | 7,286.0 | 7,787.0 | 8,996.0 | 11,313.0 | 12,650.0 | 11,744.0 | 5,745.0 | 6,406.0 | 4,756.0 | 5,647.0 | 4,716.0 | - | - |
| Receivables | |||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,895.0 | 3,827.0 | 3,773.0 | 3,769.0 | 3,489.0 | 3,333.0 | 3,719.0 | 3,783.0 | 3,708.0 | 3,404.0 | 3,000.0 | 2,576.0 | 2,571.0 | 2,779.0 | 2,468.0 | 2,459.0 | 2,476.0 | 2,439.0 | 1,333.0 | 1,201.0 | 1,075.0 | 1,073.0 | 773.0 | 604.0 | 683.0 | 1,214.0 | 1,154.0 | 1,290.0 | 1,074.0 | 919.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2,157.0 | 1,902.0 | 1,803.0 | 1,777.0 | 1,582.0 | 1,390.0 | 1,616.0 | 1,632.0 | 1,795.0 | 1,681.0 | 1,673.0 | 1,646.0 | 1,562.0 | 1,479.0 | 1,442.0 | 1,369.0 | 1,462.0 | ||||||||||||||||||
| Other Current Assets | 1,663.0 | 1,494.0 | 1,355.0 | 717.0 | 615.0 | 975.0 | 681.0 | 679.0 | 675.0 | 564.0 | 580.0 | 634.0 | 492.0 | 459.0 | 490.0 | 504.0 | 492.0 | ||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Current Assets | 12,823.0 | 13,993.0 | 15,139.0 | 14,107.0 | 12,350.0 | 12,245.0 | 15,331.0 | 12,483.0 | 12,074.0 | 11,297.0 | 10,679.0 | 10,664.0 | 9,196.0 | 9,249.0 | 9,368.0 | 8,751.0 | |||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,830.0 | 2,645.0 | 2,402.0 | 2,587.0 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,982.0 | 2,034.0 | 2,033.0 | 2,073.0 | 2,100.0 | 2,116.0 | 2,142.0 | 2,082.0 | 1,942.0 | 1,861.0 | |||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Equity Method Investments | 268.0 | 287.0 | 315.0 | 331.0 | 338.0 | 302.0 | 314.0 | 342.0 | 354.0 | 353.0 | 50.0 | 59.0 | 740.0 | 870.0 | 902.0 | 521.0 | 624.0 | ||||||||||||||||||
| Goodwill | 8,919.0 | 8,931.0 | 8,917.0 | 8,907.0 | 8,069.0 | 8,066.0 | 8,086.0 | 8,083.0 | 8,089.0 | 8,151.0 | 8,140.0 | 8,151.0 | 8,185.0 | 8,263.0 | 8,300.0 | 8,359.0 | 8,435.0 | 8,420.0 | |||||||||||||||||
| Intangible Assets | 990.0 | 1,048.0 | 1,104.0 | 1,187.0 | 1,065.0 | 1,125.0 | 1,192.0 | 1,265.0 | 1,335.0 | 1,425.0 | 1,511.0 | 1,607.0 | 1,766.0 | 1,874.0 | 1,992.0 | 2,122.0 | 2,269.0 | ||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,458.0 | 1,114.0 | 1,126.0 | 1,153.0 | 1,162.0 | 1,158.0 | 1,190.0 | 1,181.0 | 1,216.0 | 1,241.0 | 1,259.0 | 1,295.0 | 1,335.0 | 1,449.0 | 1,405.0 | 1,481.0 | |||||||||||||||||||
| Deferred Tax Assets | 10,844.0 | 10,951.0 | 10,710.0 | 6,524.0 | 6,592.0 | 6,171.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Assets | 3,734.0 | 3,618.0 | 3,317.0 | 3,263.0 | 2,973.0 | 2,574.0 | 2,629.0 | 2,254.0 | 1,942.0 | 1,760.0 | 1,591.0 | 704.0 | 554.0 | 518.0 | 384.0 | 406.0 | 415.0 | ||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Assets | 59,885.0 | 61,802.0 | 63,344.0 | 55,982.0 | 52,822.0 | 51,244.0 | 47,117.0 | 41,514.0 | 39,599.0 | 38,699.0 | 35,949.0 | 34,068.0 | 32,451.0 | 32,109.0 | 31,112.0 | 31,014.0 | |||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,189.0 | 1,013.0 | 1,119.0 | 1,022.0 | 873.0 | 858.0 | 802.0 | 752.0 | 833.0 | 790.0 | 799.0 | 694.0 | 712.0 | 728.0 | 774.0 | 810.0 | 862.0 | 860.0 | 310.0 | 429.0 | 232.0 | 235.0 | 240.0 | 253.0 | 215.0 | 272.0 | 126.0 | 167.0 | 151.0 | 150.0 | - | - | - | - | - |
| Short Term Debt | - | - | 1,150.0 | 1,150.0 | 1,150.0 | 1,150.0 | 500.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 27.0 | 27.0 | 27.0 | 27.0 | 27.0 | |||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Lease Liabilities Current | 195.0 | 169.0 | 163.0 | 176.0 | 177.0 | 175.0 | 178.0 | 198.0 | 184.0 | 190.0 | 174.0 | 179.0 | 193.0 | 201.0 | 189.0 | 215.0 | |||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | 7,332.0 | 6,981.0 | 6,894.0 | 6,397.0 | 6,609.0 | 6,033.0 | 6,120.0 | 6,232.0 | 6,624.0 | 6,471.0 | 6,166.0 | ||||||||||||||||||
| Other Current Liabilities | 2,282.0 | 2,263.0 | 2,324.0 | 2,170.0 | 2,320.0 | 2,185.0 | 2,406.0 | 2,003.0 | 1,875.0 | 1,835.0 | 1,909.0 | 1,993.0 | 2,005.0 | 1,851.0 | 2,058.0 | 2,300.0 | |||||||||||||||||||
| Total Current Liabilities | 11,993.0 | 12,320.0 | 13,121.0 | 12,686.0 | 12,113.0 | 11,476.0 | 10,835.0 | 10,318.0 | 9,993.0 | 9,454.0 | 9,405.0 | 8,635.0 | 8,683.0 | 8,853.0 | 9,020.0 | ||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,514.0 | 10,521.0 | 10,615.0 | 9,578.0 | 8,350.0 | 8,347.0 | 10,986.0 | 9,454.0 | 9,457.0 | 9,459.0 | 9,252.0 | 9,255.0 | 9,257.0 | 9,265.0 | 9,268.0 | 9,271.0 | 9,273.0 | 9,276.0 | 9,279.0 | 7,798.0 | 7,801.0 | 7,560.0 | 6,667.0 | 6,691.0 | 5,703.0 | 5,707.0 | 5,711.0 | 4,526.0 | 6,939.0 | 6,869.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,710.0 | 1,390.0 | 1,412.0 | 1,438.0 | 1,447.0 | 1,454.0 | 1,496.0 | 1,492.0 | 1,520.0 | 1,550.0 | 1,565.0 | 1,597.0 | 1,629.0 | 1,673.0 | 1,626.0 | ||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deferred Tax Liabilities | 28.0 | 31.0 | 31.0 | 68.0 | 13.0 | 9.0 | 155.0 | 35.0 | 38.0 | 56.0 | 82.0 | 51.0 | 32.0 | 27.0 | 121.0 | 103.0 | 91.0 | ||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Current Liabilities | 419.0 | 412.0 | 430.0 | 467.0 | 408.0 | 449.0 | 638.0 | 734.0 | 784.0 | 645.0 | 871.0 | 822.0 | 798.0 | 786.0 | 762.0 | 659.0 | |||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Liabilities | 34,073.0 | 33,719.0 | 34,189.0 | 32,352.0 | 29,917.0 | 28,768.0 | 30,578.0 | 27,731.0 | 27,100.0 | 26,017.0 | 25,430.0 | 24,240.0 | 23,779.0 | 23,605.0 | 23,712.0 | 23,451.0 | |||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 35,527.0 | 38,101.0 | 39,499.0 | 40,625.0 | 41,406.0 | 42,801.0 | 42,825.0 | 43,062.0 | 42,743.0 | 42,264.0 | 42,147.0 | 41,637.0 | 41,030.0 | 40,550.0 | 40,020.0 | 39,523.0 | |||||||||||||||||||
| Retained Earnings | (10,355.0) | (10,628.0) | (10,935.0) | (17,592.0) | (18,946.0) | (20,726.0) | (27,621.0) | (30,233.0) | (31,248.0) | (30,594.0) | (32,309.0) | (32,530.0) | (32,924.0) | (32,767.0) | (33,363.0) | (32,157.0) | (29,556.0) | ||||||||||||||||||
| Accumulated Other Comprehensive Income | (421.0) | (432.0) | (430.0) | (435.0) | (485.0) | (517.0) | (424.0) | (479.0) | (437.0) | (421.0) | (480.0) | (443.0) | (598.0) | (443.0) | (410.0) | ||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Stockholders Equity | 24,751.0 | 27,041.0 | 28,134.0 | 22,598.0 | 21,975.0 | 21,558.0 | 14,780.0 | 12,350.0 | 11,058.0 | 11,249.0 | 9,358.0 | 8,664.0 | 7,508.0 | 7,340.0 | 6,247.0 | 6,661.0 | |||||||||||||||||||
| Total Equity | 25,641.0 | 27,918.0 | 28,997.0 | 23,447.0 | 22,812.0 | 22,383.0 | 15,593.0 | 13,152.0 | 11,848.0 | 12,028.0 | 10,125.0 | 9,420.0 | 8,253.0 | 8,074.0 | 6,970.0 | 7,369.0 | 9,613.0 | 15,145.0 | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| Total Debt | 10,514.0 | 10,521.0 | 11,765.0 | 10,728.0 | 9,500.0 | 9,497.0 | 11,486.0 | 9,479.0 | 9,482.0 | 9,484.0 | 9,277.0 | 9,280.0 | 9,282.0 | 9,292.0 | 9,295.0 | 9,298.0 | 9,300.0 | 9,303.0 | 9,306.0 | 7,825.0 | 7,828.0 | 7,587.0 | 7,194.0 | 6,718.0 | 5,730.0 | 5,734.0 | 5,738.0 | 4,553.0 | 6,966.0 | 6,896.0 | - | - | - | - | - |
| Net debt | 4,423.0 | 2,888.0 | 2,679.0 | 3,358.0 | 3,474.0 | 2,520.0 | 2,423.0 | 3,187.0 | 3,719.0 | 4,077.0 | 4,104.0 | 3,747.0 | 5,116.0 | 4,981.0 | 4,430.0 | 4,901.0 | 5,116.0 | 5,008.0 | |||||||||||||||||
| Working Capital | 830.0 | 1,673.0 | 2,018.0 | 1,421.0 | 237.0 | 769.0 | 4,496.0 | 2,165.0 | 2,081.0 | 1,843.0 | 1,274.0 | 2,029.0 | 513.0 | 396.0 | 348.0 | (194.0) | 13.0 | ||||||||||||||||||
| Book Value | 24,751.0 | 27,041.0 | 28,134.0 | 22,598.0 | 21,975.0 | 21,558.0 | 14,780.0 | 12,350.0 | 11,058.0 | 11,249.0 | 9,358.0 | 8,664.0 | 7,508.0 | 7,340.0 | 6,247.0 | 6,661.0 | 8,916.0 | 14,458.0 | |||||||||||||||||
| Tangible Book Value | 14,842.0 | 17,062.0 | 18,113.0 | 12,504.0 | 12,841.0 | 12,367.0 | 5,502.0 | 3,002.0 | 1,634.0 | 1,673.0 | (293.0) | (1,094.0) | (2,443.0) | (2,797.0) | (4,045.0) | (3,820.0) | (1,788.0) | ||||||||||||||||||
| 1,454.0 |
| 1,455.0 |
| 1,255.0 |
| 1,318.0 |
| 1,215.0 |
| 1,135.0 |
| 1,148.0 |
| 1,242.0 |
| 1,299.0 |
| 1,316.0 |
| 1,129.0 |
| 975.0 |
| 860.0 |
| - |
| - |
| - |
| - |
| - |
| 442.0 |
| 861.0 |
| 722.0 |
| 776.0 |
| 751.0 |
| 343.0 |
| 293.0 |
| 265.0 |
| 300.0 |
| 269.0 |
| 256.0 |
| 240.0 |
| 179.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,665.0 |
| 8,819.0 |
| 9,684.0 |
| 7,783.0 |
| 8,295.0 |
| 9,882.0 |
| 9,412.0 |
| 9,662.0 |
| 11,114.0 |
| 13,925.0 |
| 15,153.0 |
| 14,300.0 |
| 7,930.0 |
| 8,658.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,293.0 |
| 1,198.0 |
| 1,077.0 |
| 946.0 |
| - |
| - |
| - |
| - |
| - |
| 1,853.0 |
| 1,853.0 |
| 1,781.0 |
| 1,776.0 |
| 1,757.0 |
| 1,814.0 |
| 1,883.0 |
| 1,846.0 |
| 1,851.0 |
| 1,731.0 |
| 1,537.0 |
| 1,447.0 |
| 1,325.0 |
| 1,641.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,412.0 |
| 10,415.0 |
| 10,396.0 |
| 10,355.0 |
| - |
| - |
| - |
| - |
| - |
| 800.0 |
| 971.0 |
| 1,097.0 |
| 1,127.0 |
| 1,079.0 |
| 1,190.0 |
| 1,062.0 |
| 1,299.0 |
| 1,364.0 |
| 1,393.0 |
| 1,370.0 |
| 1,320.0 |
| 1,312.0 |
| - |
| - |
| - |
| - |
| - |
| 6,447.0 |
| 6,448.0 |
| 6,352.0 |
| 6,109.0 |
| 2,988.0 |
| 2,518.0 |
| 2,566.0 |
| 167.0 |
| 167.0 |
| 167.0 |
| 153.0 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| 2,412.0 |
| 1,278.0 |
| 1,378.0 |
| 1,455.0 |
| 1,564.0 |
| 654.0 |
| 533.0 |
| 560.0 |
| 71.0 |
| 74.0 |
| 78.0 |
| 78.0 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| 1,439.0 |
| 1,388.0 |
| 1,218.0 |
| 1,238.0 |
| 1,267.0 |
| 1,274.0 |
| 1,327.0 |
| 1,441.0 |
| 1,589.0 |
| 1,594.0 |
| 1,538.0 |
| 1,337.0 |
| 1,323.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 372.0 |
| 346.0 |
| 332.0 |
| 124.0 |
| 123.0 |
| 120.0 |
| 146.0 |
| 88.0 |
| 60.0 |
| 57.0 |
| 64.0 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,812.0 |
| 38,774.0 |
| 36,884.0 |
| 36,251.0 |
| 34,655.0 |
| 33,252.0 |
| 28,894.0 |
| 28,240.0 |
| 30,090.0 |
| 31,761.0 |
| 32,292.0 |
| 30,980.0 |
| 24,390.0 |
| 23,988.0 |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 527.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.0 |
| 78.0 |
| 104.0 |
| 76.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.0 |
| 185.0 |
| 168.0 |
| 177.0 |
| 171.0 |
| 175.0 |
| 175.0 |
| 188.0 |
| 205.0 |
| 196.0 |
| 197.0 |
| 180.0 |
| 178.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,537.0 |
| 6,269.0 |
| 5,857.0 |
| 5,669.0 |
| 5,112.0 |
| 5,217.0 |
| 4,202.0 |
| 5,138.0 |
| 4,050.0 |
| 4,026.0 |
| 4,246.0 |
| 3,424.0 |
| 3,157.0 |
| - |
| - |
| - |
| - |
| - |
| 2,251.0 |
| 2,107.0 |
| 2,893.0 |
| 2,376.0 |
| 2,278.0 |
| 2,447.0 |
| 222.0 |
| 283.0 |
| 255.0 |
| 195.0 |
| 466.0 |
| 359.0 |
| 369.0 |
| 322.0 |
| - |
| - |
| - |
| - |
| - |
| 8,945.0 |
| 8,652.0 |
| 9,024.0 |
| 8,126.0 |
| 7,684.0 |
| 7,288.0 |
| 6,865.0 |
| 6,921.0 |
| 5,891.0 |
| 6,631.0 |
| 5,639.0 |
| 5,372.0 |
| 5,570.0 |
| 4,714.0 |
| 4,259.0 |
| - |
| - |
| - |
| - |
| - |
| 1,711.0 |
| 1,681.0 |
| 1,644.0 |
| 1,488.0 |
| 1,513.0 |
| 1,531.0 |
| 1,544.0 |
| 1,527.0 |
| 1,525.0 |
| 1,519.0 |
| 1,523.0 |
| 1,459.0 |
| 1,274.0 |
| 1,225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.0 |
| 454.0 |
| 531.0 |
| 1,023.0 |
| 818.0 |
| 787.0 |
| 752.0 |
| 793.0 |
| 1,027.0 |
| 1,038.0 |
| 1,065.0 |
| 1,068.0 |
| 1,072.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.0 |
| 935.0 |
| 1,129.0 |
| 1,244.0 |
| 1,740.0 |
| 1,306.0 |
| 1,484.0 |
| 1,451.0 |
| 1,498.0 |
| 1,412.0 |
| 1,428.0 |
| 1,485.0 |
| 3,587.0 |
| 4,072.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,994.0 |
| 23,425.0 |
| 22,599.0 |
| 20,507.0 |
| 20,584.0 |
| 19,498.0 |
| 18,712.0 |
| 17,719.0 |
| 17,772.0 |
| 16,578.0 |
| 16,241.0 |
| 15,072.0 |
| 18,602.0 |
| 17,196.0 |
| - |
| - |
| - |
| - |
| - |
| 38,977.0 |
| 38,608.0 |
| 37,281.0 |
| 35,588.0 |
| 36,182.0 |
| 35,931.0 |
| 31,549.0 |
| 31,267.0 |
| 31,035.0 |
| 30,739.0 |
| 30,513.0 |
| 30,193.0 |
| 682.0 |
| 668.0 |
| - |
| - |
| - |
| - |
| - |
| (23,626.0) |
| (24,518.0) |
| (22,094.0) |
| (23,238.0) |
| (23,130.0) |
| (22,162.0) |
| (21,073.0) |
| (19,298.0) |
| (16,362.0) |
| (15,266.0) |
| (14,104.0) |
| (8,868.0) |
| (7,865.0) |
| - |
| - |
| - |
| - |
| - |
| (705.0) |
| (505.0) |
| (524.0) |
| 1,168.0 |
| 681.0 |
| 654.0 |
| (535.0) |
| (445.0) |
| (644.0) |
| (395.0) |
| (187.0) |
| (185.0) |
| (167.0) |
| (246.0) |
| (188.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,916.0 |
| 14,458.0 |
| 13,931.0 |
| 14,175.0 |
| 13,598.0 |
| 12,266.0 |
| 8,942.0 |
| 9,550.0 |
| 11,342.0 |
| 14,190.0 |
| 15,062.0 |
| 15,922.0 |
| (8,432.0) |
| (7,385.0) |
| (6,542.0) |
| (5,508.0) |
| (4,726.0) |
| (8,557.0) |
| (4,596.0) |
| 14,056.0 |
| 14,175.0 |
| 13,598.0 |
| 12,967.0 |
| 9,633.0 |
| 10,239.0 |
| 12,028.0 |
| 14,872.0 |
| 15,742.0 |
| 15,922.0 |
| (8,432.0) |
| (7,385.0) |
| (6,542.0) |
| (5,508.0) |
| (4,726.0) |
| (8,557.0) |
| (4,596.0) |
| 2,824.0 |
| 2,822.0 |
| 2,173.0 |
| 760.0 |
| (92.0) |
| (1,069.0) |
| (3,266.0) |
| (5,579.0) |
| (6,912.0) |
| (7,191.0) |
| 1,221.0 |
| 490.0 |
| - |
| - |
| - |
| - |
| - |
| (205.0) |
| 1,558.0 |
| 99.0 |
| 1,007.0 |
| 3,017.0 |
| 2,491.0 |
| 3,771.0 |
| 4,483.0 |
| 8,286.0 |
| 9,781.0 |
| 8,730.0 |
| 3,216.0 |
| 4,399.0 |
| - |
| - |
| - |
| - |
| - |
| 13,931.0 |
| 14,175.0 |
| 13,598.0 |
| 12,266.0 |
| 8,942.0 |
| 9,550.0 |
| 11,342.0 |
| 14,190.0 |
| 15,062.0 |
| 15,922.0 |
| (8,432.0) |
| (7,385.0) |
| (6,542.0) |
| (5,508.0) |
| (4,726.0) |
| (8,557.0) |
| (4,596.0) |
| 3,626.0 |
| 6,206.0 |
| 6,349.0 |
| 5,791.0 |
| 4,593.0 |
| 5,300.0 |
| 6,499.0 |
| 8,216.0 |
| 13,952.0 |
| 14,821.0 |
| 15,677.0 |
| (8,663.0) |
| (7,620.0) |
| - |
| - |
| - |
| - |
| - |