| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 459.0 | 457.0 | 363.0 | 106.0 | 144.0 | 202.0 | 52.0 | 43.0 | 352.0 | 312.0 | 179.0 | 158.0 | 175.0 | 106.0 | 36.0 | 203.0 | 169.0 | 77.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 459.0 | 457.0 | 363.0 | 106.0 | 144.0 | 202.0 | 52.0 | 43.0 | 352.0 | 312.0 | 179.0 | 158.0 | 175.0 | 106.0 | 36.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,510.0 | 2,357.0 | 2,230.0 | 2,004.0 | 1,677.0 | 1,315.0 | 1,530.0 | 1,545.0 | 1,233.0 | 920.0 | 930.0 | 940.0 | 804.0 | 793.0 | 464.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 240.0 | 200.0 | 205.0 | 232.0 | 164.0 | 125.0 | 120.0 | 109.0 | 75.0 | 68.0 | 69.0 | 78.0 | 70.0 | 68.0 | 44.0 | 39.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 1,312.0 | 1,227.0 | 1,004.0 | 897.0 | - | - | 790.0 | 761.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 776.0 | 748.0 | 905.0 | 1,139.0 | 816.0 | 466.0 | 454.0 | 536.0 | 409.0 | 243.0 | 271.0 | 285.0 | 292.0 | 286.0 | 206.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 14,302.0 | 13,472.0 | 11,582.0 | 11,447.0 | 9,754.0 | 9,755.0 | 11,516.0 | 11,834.0 | 9,516.0 | 7,843.0 | 8,206.0 | 7,992.0 | 7,137.0 | 7,278.0 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 15,879.0 | 14,650.0 | 13,047.0 | 11,608.0 | 10,660.0 | 10,459.0 | 12,513.0 | 12,737.0 | 10,239.0 | 8,440.0 | 8,813.0 | 8,610.0 | 7,741.0 | 7,908.0 | 395.0 | 229.0 | ||
| - |
| 203.0 |
| 169.0 |
| 77.0 |
| 377.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 399.0 | 235.0 | 135.0 | 381.0 | 166.0 | 375.0 | 140.0 | 64.0 | 112.0 | 61.0 | 116.0 | 122.0 | 53.0 | 111.0 | 75.0 | 37.0 | - | - |
| Other Current Assets | - | 90.0 | 62.0 | 73.0 | 60.0 | 42.0 | 50.0 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,608.0 | 3,249.0 | 2,933.0 | 2,723.0 | 2,151.0 | 2,017.0 | 1,842.0 | 1,761.0 | 1,772.0 | 1,361.0 | 1,294.0 | 1,298.0 | 1,362.0 | 1,343.0 | 723.0 | 725.0 | - | - |
| 667.0 |
| 673.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 708.0 | 613.0 | 537.0 | 467.0 | - | - | 369.0 | 333.0 | 301.0 | 280.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 604.0 | 614.0 | 467.0 | 430.0 | - | - | 421.0 | 428.0 | 366.0 | 393.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7,119.0 | 6,900.0 | 5,940.0 | 6,026.0 | 5,528.0 | 5,168.0 | 5,154.0 | 5,058.0 | 4,082.0 | 3,260.0 | 3,243.0 | 3,272.0 | 2,953.0 | 2,970.0 | 289.0 | 198.0 | 196.0 | 190.0 |
| Intangible Assets | 477.0 | 663.0 | 670.0 | 452.0 | 615.0 | 648.0 | 895.0 | 1,084.0 | 875.0 | 742.0 | 905.0 | 1,106.0 | 1,018.0 | 1,200.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,395.0 | 1,337.0 | 1,099.0 | 819.0 | 784.0 | 688.0 | 669.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 64.0 | 49.0 | 43.0 | 47.0 | 42.0 | 38.0 | 19.0 | 16.0 | 10.0 | 6.0 | 10.0 | 7.0 | 103.0 | 119.0 | 65.0 | 68.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,866.0 | 28,163.0 | 25,589.0 | 24,183.0 | 20,292.0 | 17,868.0 | 18,970.0 | 18,133.0 | 15,030.0 | 11,988.0 | 12,083.0 | 12,129.0 | 10,876.0 | 11,026.0 | 4,143.0 | 3,693.0 | - | - |
| 132.0 |
| - |
| - |
| Short Term Debt | 1,577.0 | 1,178.0 | 1,465.0 | 161.0 | 906.0 | 704.0 | 997.0 | 903.0 | 723.0 | 597.0 | 607.0 | 618.0 | 604.0 | 630.0 | 395.0 | 229.0 | - | - |
| Deferred Revenue Current | 175.0 | 185.0 | 138.0 | 131.0 | 83.0 | 51.0 | 55.0 | 56.0 | 46.0 | 40.0 | 38.0 | 39.0 | 32.0 | 28.0 | 18.0 | 14.0 | - | - |
| Operating Lease Liabilities Current | 317.0 | 294.0 | 249.0 | 211.0 | 202.0 | 178.0 | 178.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,466.0 | 1,397.0 | 1,267.0 | 1,145.0 | 881.0 | 720.0 | 747.0 | 677.0 | 536.0 | 344.0 | 355.0 | 575.0 | 390.0 | 435.0 | 263.0 | 208.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,819.0 | 3,323.0 | 3,637.0 | 2,445.0 | 2,603.0 | 1,890.0 | 2,198.0 | 2,116.0 | 1,668.0 | 1,184.0 | 1,233.0 | 1,478.0 | 1,286.0 | 1,351.0 | 864.0 | 569.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,124.0 | 1,089.0 | 895.0 | 642.0 | 621.0 | 549.0 | 533.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,115.0 | 2,685.0 | 2,701.0 | 2,671.0 | 2,154.0 | 1,768.0 | 1,887.0 | 1,687.0 | 1,419.0 | 1,896.0 | 1,765.0 | 1,444.0 | 1,459.0 | 1,642.0 | 645.0 | 642.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 188.0 | 216.0 | 173.0 | 154.0 | 144.0 | 138.0 | 91.0 | 83.0 | 120.0 | 67.0 | 54.0 | 65.0 | 69.0 | 65.0 | 59.0 | 59.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 20,898.0 | 19,541.0 | 17,459.0 | 17,121.0 | 14,301.0 | 13,323.0 | 15,140.0 | 14,730.0 | 11,924.0 | 10,340.0 | 10,607.0 | 10,331.0 | 9,383.0 | 9,452.0 | 4,040.0 | 3,713.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,769.0 | 2,691.0 | 2,650.0 | 2,626.0 | 2,567.0 | 2,482.0 | 2,440.0 | 2,408.0 | 2,356.0 | 2,288.0 | 2,197.0 | 2,168.0 | 2,054.0 | 1,997.0 | 487.0 | 492.0 | - | - |
| Retained Earnings | 15,843.0 | 13,813.0 | 11,672.0 | 9,656.0 | 7,551.0 | 6,165.0 | 5,275.0 | 4,101.0 | 3,005.0 | 1,654.0 | 1,088.0 | 503.0 | (37.0) | (424.0) | (499.0) | (600.0) | - | - |
| Accumulated Other Comprehensive Income | (249.0) | (405.0) | (228.0) | (264.0) | (171.0) | (146.0) | (186.0) | (237.0) | (151.0) | (218.0) | (250.0) | (74.0) | 19.0 | 84.0 | 75.0 | 87.0 | - | - |
| Treasury Stock | - | - | - | - | 3,957.0 | 3,957.0 | 3,700.0 | 2,870.0 | 2,105.0 | 2,077.0 | 1,560.0 | 802.0 | 209.0 | 115.0 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 8,968.0 | 8,622.0 | 8,130.0 | 7,062.0 | 5,991.0 | 4,545.0 | 3,830.0 | 3,403.0 | 3,106.0 | 1,648.0 | 1,476.0 | 1,796.0 | 1,828.0 | 1,543.0 | 64.0 | (20.0) | - | - |
| Total Equity | 8,968.0 | 8,622.0 | 8,130.0 | 7,062.0 | 5,991.0 | 4,545.0 | 3,830.0 | 3,403.0 | 3,106.0 | 1,648.0 | 1,476.0 | 1,796.0 | 1,828.0 | 1,543.0 | 64.0 | (20.0) | - | - |
| - |
| - |
| Net debt | 15,420.0 | 14,193.0 | 12,684.0 | 11,502.0 | 10,516.0 | 10,257.0 | 12,461.0 | 12,694.0 | 9,887.0 | 8,128.0 | 8,634.0 | 8,452.0 | 7,566.0 | 7,802.0 | 359.0 | 26.0 | - | - |
| Working Capital | (211.0) | (74.0) | (704.0) | 278.0 | (452.0) | 127.0 | (356.0) | (355.0) | 104.0 | 177.0 | 61.0 | (180.0) | 76.0 | (8.0) | (141.0) | 156.0 | - | - |
| Book Value | 8,968.0 | 8,622.0 | 8,130.0 | 7,062.0 | 5,991.0 | 4,545.0 | 3,830.0 | 3,403.0 | 3,106.0 | 1,648.0 | 1,476.0 | 1,796.0 | 1,828.0 | 1,543.0 | 64.0 | (20.0) | - | - |
| Tangible Book Value | 1,372.0 | 1,059.0 | 1,520.0 | 584.0 | (152.0) | (1,271.0) | (2,219.0) | (2,739.0) | (1,851.0) | (2,354.0) | (2,672.0) | (2,582.0) | (2,143.0) | (2,627.0) | (225.0) | (218.0) | - | - |
| (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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 156.0 | 459.0 | 512.0 | 548.0 | 542.0 | 457.0 | 479.0 | 467.0 | 429.0 | 363.0 | 284.0 | 227.0 | 99.0 | 106.0 | 76.0 | |||||||||||||||||||||||||
| 68.0 |
| 101.0 |
| 144.0 |
| 320.0 |
| 336.0 |
| 278.0 |
| 202.0 |
| 174.0 |
| 127.0 |
| 513.0 |
| 52.0 |
| 60.0 |
| 75.0 |
| 52.0 |
| 43.0 |
| 65.0 |
| 117.0 |
| 278.0 |
| 352.0 |
| 324.0 |
| 338.0 |
| 337.0 |
| 312.0 |
| 297.0 |
| 265.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 156.0 | 459.0 | 512.0 | 548.0 | 542.0 | 457.0 | 479.0 | 467.0 | 429.0 | 363.0 | 284.0 | 227.0 | 99.0 | 106.0 | 76.0 | 68.0 | 101.0 | 144.0 | 320.0 | 336.0 | 278.0 | 202.0 | 174.0 | 127.0 | 513.0 | 52.0 | 60.0 | 75.0 | 52.0 | 43.0 | 65.0 | 117.0 | 278.0 | 352.0 | 324.0 | 338.0 | 337.0 | 312.0 | 297.0 | 265.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,561.0 | 2,510.0 | 2,579.0 | 2,368.0 | 2,298.0 | 2,357.0 | 2,396.0 | 2,260.0 | 2,221.0 | 2,230.0 | 2,277.0 | 2,138.0 | 2,034.0 | 2,004.0 | 1,934.0 | 1,744.0 | 1,607.0 | 1,677.0 | 1,602.0 | 1,400.0 | 1,254.0 | 1,315.0 | 1,324.0 | 1,226.0 | 1,413.0 | 1,530.0 | 1,595.0 | 1,525.0 | 1,487.0 | 1,545.0 | 1,438.0 | 1,203.0 | 1,154.0 | 1,233.0 | 1,151.0 | 990.0 | 854.0 | 920.0 | 929.0 | 867.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 256.0 | 240.0 | 234.0 | 242.0 | 227.0 | 200.0 | 211.0 | 219.0 | 208.0 | 205.0 | 201.0 | 210.0 | 222.0 | 232.0 | 193.0 | 199.0 | 179.0 | 164.0 | 166.0 | 174.0 | 114.0 | 125.0 | 108.0 | 107.0 | 115.0 | 120.0 | 130.0 | 135.0 | 123.0 | 109.0 | 104.0 | 94.0 | 84.0 | 75.0 | 82.0 | 78.0 | 75.0 | 68.0 | 72.0 | 71.0 |
| Prepaid Expenses | 338.0 | 399.0 | 458.0 | 362.0 | 174.0 | 235.0 | 235.0 | 273.0 | 151.0 | 135.0 | 216.0 | 263.0 | 267.0 | 381.0 | 124.0 | 153.0 | 123.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 65.0 | 78.0 | 72.0 | 73.0 | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,311.0 | 3,608.0 | 3,783.0 | 3,520.0 | 3,241.0 | 3,249.0 | 3,321.0 | 3,219.0 | 3,009.0 | 2,933.0 | 2,978.0 | 2,838.0 | 2,622.0 | 2,723.0 | 2,327.0 | 2,164.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 7,285.0 | 7,119.0 | 6,884.0 | 6,888.0 | 6,860.0 | 6,900.0 | 6,853.0 | 6,749.0 | 6,863.0 | 5,940.0 | 5,792.0 | 5,826.0 | 5,708.0 | 6,026.0 | 5,543.0 | 5,610.0 | 5,517.0 | 5,528.0 | ||||||||||||||||||||||
| Intangible Assets | 547.0 | 477.0 | 531.0 | 588.0 | 642.0 | 663.0 | 694.0 | 744.0 | 666.0 | 670.0 | 728.0 | 773.0 | 868.0 | 452.0 | 500.0 | 533.0 | 583.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,389.0 | 1,395.0 | 1,326.0 | 1,329.0 | 1,323.0 | 1,337.0 | 1,255.0 | 1,211.0 | 1,181.0 | 1,099.0 | 1,091.0 | 1,097.0 | 1,064.0 | 819.0 | 801.0 | 802.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 66.0 | 64.0 | 61.0 | 56.0 | 53.0 | 49.0 | 48.0 | 47.0 | 44.0 | 43.0 | 48.0 | 49.0 | 45.0 | 47.0 | 47.0 | 41.0 | 38.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 29,888.0 | 29,866.0 | 30,065.0 | 29,206.0 | 28,050.0 | 28,163.0 | 28,412.0 | 27,613.0 | 26,658.0 | 25,589.0 | 25,832.0 | 25,506.0 | 24,629.0 | 24,183.0 | 21,419.0 | 20,820.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,085.0 | 776.0 | 1,276.0 | 1,439.0 | 1,029.0 | 748.0 | 1,216.0 | 1,349.0 | 959.0 | 905.0 | 1,121.0 | 1,339.0 | 1,117.0 | 1,139.0 | 1,136.0 | 1,065.0 | 828.0 | 816.0 | 1,057.0 | 897.0 | 562.0 | 466.0 | 541.0 | 316.0 | 484.0 | 454.0 | 839.0 | 752.0 | 557.0 | 536.0 | 688.0 | 859.0 | 513.0 | 409.0 | 612.0 | 692.0 | 382.0 | 243.0 | 409.0 | 609.0 |
| Short Term Debt | 1,623.0 | 1,577.0 | 1,548.0 | 1,287.0 | 1,420.0 | 1,178.0 | 1,510.0 | 1,369.0 | 1,087.0 | 1,465.0 | 1,448.0 | 1,444.0 | 156.0 | 161.0 | 156.0 | 60.0 | 960.0 | 906.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 1,419.0 | 1,466.0 | 1,387.0 | 1,374.0 | 1,345.0 | 1,397.0 | 1,300.0 | 1,251.0 | 1,318.0 | 1,267.0 | 1,104.0 | 1,027.0 | 1,007.0 | 1,145.0 | 972.0 | 898.0 | 809.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,127.0 | 3,819.0 | 4,211.0 | 4,100.0 | 3,794.0 | 3,323.0 | 4,026.0 | 3,969.0 | 3,364.0 | 3,637.0 | 3,673.0 | 3,810.0 | 2,280.0 | 2,445.0 | 2,264.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,133.0 | 1,124.0 | 1,064.0 | 1,070.0 | 1,071.0 | 1,089.0 | 1,021.0 | 988.0 | 966.0 | 895.0 | 890.0 | 896.0 | 857.0 | 642.0 | 630.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,199.0 | 3,115.0 | 2,971.0 | 2,678.0 | 2,692.0 | 2,685.0 | 2,675.0 | 2,672.0 | 2,690.0 | 2,701.0 | 2,757.0 | 2,724.0 | 2,703.0 | 2,671.0 | 2,263.0 | 2,204.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 198.0 | 188.0 | 219.0 | 225.0 | 202.0 | 216.0 | 225.0 | 183.0 | 200.0 | 173.0 | 176.0 | 169.0 | 167.0 | 154.0 | 155.0 | 153.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 20,920.0 | 20,898.0 | 21,065.0 | 20,171.0 | 19,261.0 | 19,541.0 | 19,831.0 | 19,332.0 | 18,538.0 | 17,459.0 | 18,076.0 | 18,092.0 | 17,499.0 | 17,121.0 | 15,066.0 | 14,774.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 2,762.0 | 2,769.0 | 2,751.0 | 2,721.0 | 2,688.0 | 2,691.0 | 2,686.0 | 2,664.0 | 2,638.0 | 2,650.0 | 2,642.0 | 2,621.0 | 2,598.0 | 2,626.0 | 2,604.0 | 2,570.0 | ||||||||||||||||||||||||
| Retained Earnings | 16,250.0 | 15,843.0 | 15,304.0 | 14,718.0 | 14,214.0 | 13,813.0 | 13,231.0 | 12,630.0 | 12,103.0 | 11,672.0 | 11,094.0 | 10,493.0 | 10,003.0 | 9,656.0 | 9,017.0 | 8,411.0 | 7,918.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (272.0) | (249.0) | (283.0) | (254.0) | (384.0) | (405.0) | (237.0) | (292.0) | (279.0) | (228.0) | (268.0) | (241.0) | (264.0) | (264.0) | (312.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,957.0 | 4,719.0 | 4,219.0 | 3,957.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 8,968.0 | 8,968.0 | 9,000.0 | 9,035.0 | 8,789.0 | 8,622.0 | 8,581.0 | 8,281.0 | 8,120.0 | 8,130.0 | 7,756.0 | 7,414.0 | 7,130.0 | 7,062.0 | 6,353.0 | 6,046.0 | ||||||||||||||||||||||||
| Total Equity | 8,968.0 | 8,968.0 | 9,000.0 | 9,035.0 | 8,789.0 | 8,622.0 | 8,581.0 | 8,281.0 | 8,120.0 | 8,130.0 | 7,756.0 | 7,414.0 | 7,130.0 | 7,062.0 | 6,353.0 | 6,046.0 | 6,084.0 | 5,991.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,623.0 | 1,577.0 | 1,548.0 | 1,287.0 | 1,420.0 | 1,178.0 | 1,510.0 | 1,369.0 | 1,087.0 | 1,465.0 | 1,448.0 | 1,444.0 | 156.0 | 161.0 | 156.0 | 60.0 | 960.0 | 906.0 | 888.0 | 852.0 | 585.0 | 704.0 | 700.0 | 806.0 | 854.0 | 997.0 | 973.0 | 995.0 | 930.0 | 903.0 | 896.0 | 900.0 | 726.0 | 723.0 | 694.0 | 644.0 | 577.0 | 597.0 | 609.0 | 576.0 |
| Net debt | 1,467.0 | 1,118.0 | 1,036.0 | 739.0 | 878.0 | 721.0 | 1,031.0 | 902.0 | 658.0 | 1,102.0 | 1,164.0 | 1,217.0 | 57.0 | 55.0 | 80.0 | (8.0) | 859.0 | 762.0 | ||||||||||||||||||||||
| Working Capital | (816.0) | (211.0) | (428.0) | (580.0) | (553.0) | (74.0) | (705.0) | (750.0) | (355.0) | (704.0) | (695.0) | (972.0) | 342.0 | 278.0 | 63.0 | 141.0 | (587.0) | |||||||||||||||||||||||
| Book Value | 8,968.0 | 8,968.0 | 9,000.0 | 9,035.0 | 8,789.0 | 8,622.0 | 8,581.0 | 8,281.0 | 8,120.0 | 8,130.0 | 7,756.0 | 7,414.0 | 7,130.0 | 7,062.0 | 6,353.0 | 6,046.0 | 6,084.0 | 5,991.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,136.0 | 1,372.0 | 1,585.0 | 1,559.0 | 1,287.0 | 1,059.0 | 1,034.0 | 788.0 | 591.0 | 1,520.0 | 1,236.0 | 815.0 | 554.0 | 584.0 | 310.0 | (97.0) | (16.0) | |||||||||||||||||||||||
| 166.0 |
| 112.0 |
| 244.0 |
| 358.0 |
| 375.0 |
| 122.0 |
| 162.0 |
| 173.0 |
| 140.0 |
| 96.0 |
| 105.0 |
| 58.0 |
| 64.0 |
| 85.0 |
| 92.0 |
| 74.0 |
| 112.0 |
| 82.0 |
| 77.0 |
| 54.0 |
| 61.0 |
| 56.0 |
| 61.0 |
| - |
| 62.0 |
| 60.0 |
| 44.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,010.0 |
| 2,151.0 |
| 2,200.0 |
| 2,154.0 |
| 2,004.0 |
| 2,017.0 |
| 1,728.0 |
| 1,622.0 |
| 2,214.0 |
| 1,842.0 |
| 1,881.0 |
| 1,840.0 |
| 1,720.0 |
| 1,761.0 |
| 1,692.0 |
| 1,506.0 |
| 1,590.0 |
| 1,772.0 |
| 1,639.0 |
| 1,483.0 |
| 1,320.0 |
| 1,361.0 |
| 1,354.0 |
| 1,264.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 529.0 |
| 480.0 |
| 467.0 |
| 467.0 |
| 451.0 |
| - |
| - |
| 430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,458.0 |
| 5,845.0 |
| 5,167.0 |
| 5,168.0 |
| 5,147.0 |
| 5,135.0 |
| 5,122.0 |
| 5,154.0 |
| 5,143.0 |
| 5,134.0 |
| 5,121.0 |
| 5,058.0 |
| 4,313.0 |
| 4,096.0 |
| 4,115.0 |
| 4,082.0 |
| 3,493.0 |
| 3,468.0 |
| 3,262.0 |
| 3,260.0 |
| 3,267.0 |
| 3,259.0 |
| 615.0 |
| 662.0 |
| 576.0 |
| 592.0 |
| 648.0 |
| 701.0 |
| 761.0 |
| 823.0 |
| 895.0 |
| 961.0 |
| 1,019.0 |
| 1,089.0 |
| 1,084.0 |
| 895.0 |
| 798.0 |
| 825.0 |
| 875.0 |
| 759.0 |
| 798.0 |
| 701.0 |
| 742.0 |
| 782.0 |
| 825.0 |
| 792.0 |
| 784.0 |
| 775.0 |
| 781.0 |
| 681.0 |
| 688.0 |
| 663.0 |
| 666.0 |
| 666.0 |
| 669.0 |
| 650.0 |
| 619.0 |
| 622.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 44.0 |
| 42.0 |
| 38.0 |
| 38.0 |
| 30.0 |
| 21.0 |
| 21.0 |
| 19.0 |
| 19.0 |
| 18.0 |
| 16.0 |
| 16.0 |
| 15.0 |
| 15.0 |
| 13.0 |
| 10.0 |
| 11.0 |
| 10.0 |
| 6.0 |
| 6.0 |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,169.0 |
| 20,292.0 |
| 20,306.0 |
| 19,641.0 |
| 17,542.0 |
| 17,868.0 |
| 17,908.0 |
| 17,900.0 |
| 18,868.0 |
| 18,970.0 |
| 19,405.0 |
| 19,047.0 |
| 18,586.0 |
| 18,133.0 |
| 16,354.0 |
| 15,108.0 |
| 14,688.0 |
| 15,030.0 |
| 13,744.0 |
| 13,284.0 |
| 11,822.0 |
| 11,988.0 |
| 12,275.0 |
| 12,120.0 |
| 888.0 |
| 852.0 |
| 585.0 |
| 704.0 |
| 700.0 |
| 806.0 |
| 854.0 |
| 997.0 |
| 973.0 |
| 995.0 |
| 930.0 |
| 903.0 |
| 896.0 |
| 900.0 |
| 726.0 |
| 723.0 |
| 694.0 |
| 644.0 |
| 577.0 |
| 597.0 |
| 609.0 |
| 576.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.0 |
| 192.0 |
| 178.0 |
| 178.0 |
| 178.0 |
| 174.0 |
| 177.0 |
| 178.0 |
| 174.0 |
| 170.0 |
| 169.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 881.0 |
| 807.0 |
| 795.0 |
| 694.0 |
| 720.0 |
| 675.0 |
| 799.0 |
| 658.0 |
| 747.0 |
| 831.0 |
| 788.0 |
| 751.0 |
| 677.0 |
| 503.0 |
| 470.0 |
| 402.0 |
| 536.0 |
| 467.0 |
| 408.0 |
| 358.0 |
| 344.0 |
| 402.0 |
| 323.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,023.0 |
| 2,597.0 |
| 2,603.0 |
| 2,752.0 |
| 2,544.0 |
| 1,841.0 |
| 1,890.0 |
| 1,916.0 |
| 1,921.0 |
| 1,996.0 |
| 2,198.0 |
| 2,643.0 |
| 2,535.0 |
| 2,238.0 |
| 2,116.0 |
| 2,087.0 |
| 2,229.0 |
| 1,641.0 |
| 1,668.0 |
| 1,773.0 |
| 1,744.0 |
| 1,317.0 |
| 1,184.0 |
| 1,420.0 |
| 1,508.0 |
| 633.0 |
| 625.0 |
| 621.0 |
| 615.0 |
| 630.0 |
| 541.0 |
| 549.0 |
| 524.0 |
| 532.0 |
| 530.0 |
| 533.0 |
| 522.0 |
| 497.0 |
| 497.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,188.0 |
| 2,154.0 |
| 2,081.0 |
| 1,911.0 |
| 1,773.0 |
| 1,768.0 |
| 1,818.0 |
| 1,820.0 |
| 1,878.0 |
| 1,887.0 |
| 1,800.0 |
| 1,743.0 |
| 1,714.0 |
| 1,687.0 |
| 1,628.0 |
| 1,509.0 |
| 1,455.0 |
| 1,419.0 |
| 2,012.0 |
| 1,952.0 |
| 1,911.0 |
| 1,896.0 |
| 1,863.0 |
| 1,790.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 144.0 |
| 159.0 |
| 154.0 |
| 145.0 |
| 138.0 |
| 138.0 |
| 121.0 |
| 86.0 |
| 91.0 |
| 99.0 |
| 94.0 |
| 86.0 |
| 83.0 |
| 123.0 |
| 120.0 |
| 122.0 |
| 120.0 |
| 71.0 |
| 69.0 |
| 69.0 |
| 67.0 |
| 60.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,085.0 |
| 14,301.0 |
| 14,823.0 |
| 14,547.0 |
| 12,797.0 |
| 13,323.0 |
| 13,747.0 |
| 13,993.0 |
| 15,233.0 |
| 15,140.0 |
| 15,755.0 |
| 15,569.0 |
| 15,211.0 |
| 14,730.0 |
| 13,020.0 |
| 11,944.0 |
| 11,630.0 |
| 11,924.0 |
| 11,533.0 |
| 11,336.0 |
| 10,069.0 |
| 10,340.0 |
| 10,736.0 |
| 10,618.0 |
| 2,535.0 |
| 2,567.0 |
| 2,538.0 |
| 2,506.0 |
| 2,473.0 |
| 2,482.0 |
| 2,463.0 |
| 2,450.0 |
| 2,435.0 |
| 2,440.0 |
| 2,429.0 |
| 2,415.0 |
| 2,394.0 |
| 2,408.0 |
| 2,380.0 |
| 2,351.0 |
| 2,327.0 |
| 2,356.0 |
| 2,322.0 |
| 2,300.0 |
| 2,276.0 |
| 2,288.0 |
| 2,270.0 |
| 2,259.0 |
| 7,551.0 |
| 7,070.0 |
| 6,661.0 |
| 6,368.0 |
| 6,165.0 |
| 5,868.0 |
| 5,660.0 |
| 5,448.0 |
| 5,275.0 |
| 4,937.0 |
| 4,546.0 |
| 4,276.0 |
| 4,101.0 |
| 3,791.0 |
| 3,458.0 |
| 3,188.0 |
| 3,005.0 |
| 2,108.0 |
| 1,909.0 |
| 1,763.0 |
| 1,654.0 |
| 1,501.0 |
| 1,314.0 |
| (217.0) |
| (151.0) |
| (171.0) |
| (169.0) |
| (117.0) |
| (140.0) |
| (146.0) |
| (214.0) |
| (247.0) |
| (292.0) |
| (186.0) |
| (217.0) |
| (194.0) |
| (216.0) |
| (237.0) |
| (178.0) |
| (196.0) |
| (176.0) |
| (151.0) |
| (143.0) |
| (185.0) |
| (210.0) |
| (218.0) |
| (196.0) |
| (187.0) |
| 3,957.0 |
| 3,957.0 |
| 3,957.0 |
| 3,957.0 |
| 3,957.0 |
| 3,957.0 |
| 3,957.0 |
| 3,700.0 |
| 3,500.0 |
| 3,290.0 |
| 3,080.0 |
| 2,870.0 |
| 2,660.0 |
| 2,450.0 |
| 2,282.0 |
| 2,105.0 |
| 2,077.0 |
| 2,077.0 |
| 2,077.0 |
| 2,077.0 |
| 2,037.0 |
| 1,885.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,084.0 |
| 5,991.0 |
| 5,483.0 |
| 5,094.0 |
| 4,745.0 |
| 4,545.0 |
| 4,161.0 |
| 3,907.0 |
| 3,635.0 |
| 3,830.0 |
| 3,650.0 |
| 3,478.0 |
| 3,375.0 |
| 3,403.0 |
| 3,334.0 |
| 3,164.0 |
| 3,058.0 |
| 3,106.0 |
| 2,211.0 |
| 1,948.0 |
| 1,753.0 |
| 1,648.0 |
| 1,539.0 |
| 1,502.0 |
| 5,483.0 |
| 5,094.0 |
| 4,745.0 |
| 4,545.0 |
| 4,161.0 |
| 3,907.0 |
| 3,635.0 |
| 3,830.0 |
| 3,650.0 |
| 3,478.0 |
| 3,375.0 |
| 3,403.0 |
| 3,334.0 |
| 3,164.0 |
| 3,058.0 |
| 3,106.0 |
| 2,211.0 |
| 1,948.0 |
| 1,753.0 |
| 1,648.0 |
| 1,539.0 |
| 1,502.0 |
| 568.0 |
| 516.0 |
| 307.0 |
| 502.0 |
| 526.0 |
| 679.0 |
| 341.0 |
| 945.0 |
| 913.0 |
| 920.0 |
| 878.0 |
| 860.0 |
| 831.0 |
| 783.0 |
| 448.0 |
| 371.0 |
| 370.0 |
| 306.0 |
| 240.0 |
| 285.0 |
| 312.0 |
| 311.0 |
| (452.0) |
| (552.0) |
| (390.0) |
| 163.0 |
| 127.0 |
| (188.0) |
| (299.0) |
| 218.0 |
| (356.0) |
| (762.0) |
| (695.0) |
| (518.0) |
| (355.0) |
| (395.0) |
| (723.0) |
| (51.0) |
| 104.0 |
| (134.0) |
| (261.0) |
| 3.0 |
| 177.0 |
| (66.0) |
| (244.0) |
| 5,483.0 |
| 5,094.0 |
| 4,745.0 |
| 4,545.0 |
| 4,161.0 |
| 3,907.0 |
| 3,635.0 |
| 3,830.0 |
| 3,650.0 |
| 3,478.0 |
| 3,375.0 |
| 3,403.0 |
| 3,334.0 |
| 3,164.0 |
| 3,058.0 |
| 3,106.0 |
| 2,211.0 |
| 1,948.0 |
| 1,753.0 |
| 1,648.0 |
| 1,539.0 |
| 1,502.0 |
| (152.0) |
| (637.0) |
| (1,327.0) |
| (1,014.0) |
| (1,271.0) |
| (1,687.0) |
| (1,989.0) |
| (2,310.0) |
| (2,219.0) |
| (2,454.0) |
| (2,675.0) |
| (2,835.0) |
| (2,739.0) |
| (1,874.0) |
| (1,730.0) |
| (1,882.0) |
| (1,851.0) |
| (2,041.0) |
| (2,318.0) |
| (2,210.0) |
| (2,354.0) |
| (2,510.0) |
| (2,582.0) |