| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 13.0 | 7.0 | 25.0 | 10.0 | 8.0 | 139.0 | 16.0 | 16.0 | 10.0 | 9.0 | 292.0 | 5.0 | 30.0 | 209.0 | 248.0 | 538.0 | 622.0 | |||
| Restricted Cash | 63.0 | 15.0 | 13.0 | 13.0 | 16.0 | 17.0 | 14.0 | 1.0 | 8.0 | 8.0 | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 13.0 | 7.0 | 25.0 | 10.0 | 8.0 | 139.0 | 16.0 | 16.0 | 10.0 | 9.0 | 292.0 | 5.0 | 30.0 | 209.0 | 248.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 665.0 | 525.0 | 494.0 | 600.0 | 434.0 | 415.0 | 393.0 | 463.0 | 445.0 | 437.0 | 388.0 | 423.0 | 404.0 | 354.0 | 424.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 774.0 | 762.0 | 733.0 | 667.0 | 592.0 | 521.0 | 494.0 | 483.0 | 522.0 | 527.0 | 538.0 | 524.0 | 526.0 | 570.0 | 550.0 | 707.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 47,179.0 | 43,839.0 | 41,602.0 | 39,719.0 | 36,652.0 | 34,002.0 | 32,027.0 | 30,118.0 | 27,603.0 | 26,198.0 | 23,701.0 | 22,796.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 18,214.0 | 17,262.0 | 15,121.0 | 13,685.0 | 12,562.0 | 11,078.0 | 8,915.0 | 7,859.0 | 7,094.0 | 6,595.0 | 6,880.0 | 6,085.0 | 5,504.0 | 5,802.0 | 5,853.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 19,187.0 | 17,579.0 | 15,970.0 | 14,025.0 | 13,067.0 | 11,086.0 | 9,357.0 | 8,439.0 | 7,935.0 | 7,276.0 | 7,275.0 | 6,205.0 | 6,038.0 | 6,157.0 | 6,032.0 | 7,008.0 | ||||
| (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 | 13.0 | 13.0 | 9.0 | 11.0 | 23.0 | 7.0 | 17.0 | 19.0 | 85.0 | 25.0 | 8.0 | 7.0 | 10.0 | 10.0 | 7.0 | |||||||||||||||||||||||||
| 92.0 |
| 355.0 |
| 137.0 |
| - |
| - |
| - |
| - |
| - |
| 538.0 |
| 622.0 |
| 92.0 |
| 355.0 |
| 137.0 |
| 517.0 |
| 424.0 |
| 516.0 |
| - |
| - |
| 782.0 |
| 842.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 210.0 | 162.0 | 139.0 | 155.0 | 155.0 | 135.0 | 118.0 | 63.0 | 98.0 | 113.0 | 88.0 | 86.0 | 85.0 | 98.0 | 151.0 | 109.0 | 98.0 | 209.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,571.0 | 2,264.0 | 2,181.0 | 2,668.0 | 1,968.0 | 1,653.0 | 1,431.0 | 1,533.0 | 1,612.0 | 1,593.0 | 1,917.0 | 1,694.0 | 1,972.0 | 3,596.0 | 5,737.0 | 2,890.0 | 2,842.0 | 2,608.0 | - | - |
| 21,849.0 |
| 26,154.0 |
| 24,475.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 16,569.0 | 16,495.0 | 15,426.0 | 14,465.0 | 14,214.0 | 13,773.0 | 13,006.0 | 12,273.0 | 11,633.0 | 10,961.0 | 10,347.0 | 9,759.0 | 8,644.0 | 8,346.0 | 7,868.0 | 9,194.0 | 8,787.0 | - | - | - |
| Property,Plant & Equipment Net | 39,313.0 | 36,304.0 | 33,776.0 | 31,262.0 | 29,261.0 | 26,807.0 | 24,376.0 | 22,810.0 | 21,466.0 | 20,113.0 | 18,799.0 | 17,424.0 | 16,205.0 | 15,348.0 | 14,848.0 | 17,853.0 | 17,610.0 | 16,567.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 831.0 | 831.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 | 14.0 | 7.0 | 7.0 | 129.0 | 167.0 | - | - |
| Operating Lease Right Of Use Assets | 76.0 | 72.0 | - | - | - | - | 36.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 9.0 | 6.0 | 7.0 | 6.0 | 13.0 | 15.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,154.0 | 1,123.0 | 921.0 | 768.0 | 891.0 | 789.0 | 876.0 | 650.0 | 522.0 | 538.0 | 575.0 | 629.0 | 720.0 | 667.0 | 760.0 | 750.0 | 655.0 | 606.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 48,476.0 | 44,598.0 | 40,830.0 | 37,904.0 | 35,735.0 | 32,030.0 | 28,933.0 | 27,215.0 | 25,945.0 | 24,699.0 | 23,640.0 | 22,289.0 | 21,042.0 | 22,230.0 | 23,723.0 | 23,511.0 | 23,702.0 | 22,671.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 973.0 | 317.0 | 849.0 | 340.0 | 505.0 | 8.0 | 442.0 | 580.0 | 841.0 | 681.0 | 395.0 | 120.0 | 534.0 | 355.0 | 179.0 | 155.0 | 204.0 | 380.0 | - | - |
| Deferred Revenue Current | 238.0 | 223.0 | 176.0 | 115.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.0 | 5.0 | - | - | - | - | 7.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 570.0 | 475.0 | 501.0 | 682.0 | 681.0 | 489.0 | 491.0 | 544.0 | 326.0 | 274.0 | 279.0 | 434.0 | 351.0 | 168.0 | 195.0 | 283.0 | 337.0 | 268.0 | - | - |
| Total Current Liabilities | 3,907.0 | 3,413.0 | 3,345.0 | 3,366.0 | 2,826.0 | 2,180.0 | 2,505.0 | 2,687.0 | 2,940.0 | 2,674.0 | 2,093.0 | 2,249.0 | 2,461.0 | 2,686.0 | 3,373.0 | 1,888.0 | 1,711.0 | 3,077.0 | - | - |
| 6,853.0 |
| 7,111.0 |
| 6,554.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 73.0 | 67.0 | - | - | - | - | 29.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 2,880.0 | 2,623.0 | 2,506.0 | 4,264.0 | 3,885.0 | 3,571.0 | 3,250.0 | 3,186.0 | 2,810.0 | 2,882.0 | 2,554.0 | 2,131.0 | - | - |
| Pension Obligations | - | - | - | - | - | 37.0 | 401.0 | 558.0 | 545.0 | 769.0 | 580.0 | 705.0 | 466.0 | 1,138.0 | 1,253.0 | 1,045.0 | 1,165.0 | 1,495.0 | - | - |
| Other Non-Current Liabilities | 540.0 | 487.0 | 426.0 | 340.0 | 414.0 | 503.0 | 467.0 | 408.0 | 460.0 | 477.0 | 531.0 | 514.0 | 538.0 | 643.0 | 424.0 | 615.0 | 491.0 | 438.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 34,946.0 | 32,355.0 | 29,352.0 | 27,267.0 | 25,906.0 | 22,950.0 | 20,732.0 | 19,442.0 | 18,619.0 | 17,454.0 | 16,552.0 | 15,434.0 | 14,356.0 | 15,463.0 | 15,655.0 | 15,627.0 | 15,642.0 | 15,492.0 | - | - |
| 2.0 |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | 8,106.0 | 7,513.0 | 7,216.0 | 6,860.0 | 6,502.0 | 6,179.0 | 5,694.0 | 5,627.0 | 5,540.0 | 5,556.0 | 5,616.0 | 5,617.0 | 5,632.0 | 5,616.0 | 5,598.0 | 5,520.0 | 5,412.0 | 4,780.0 | - | - |
| Retained Earnings | 5,292.0 | 4,604.0 | 4,136.0 | 3,646.0 | 3,182.0 | 2,757.0 | 2,380.0 | 2,024.0 | 1,660.0 | 1,568.0 | 1,331.0 | 1,103.0 | 907.0 | 1,006.0 | 2,369.0 | 2,225.0 | 2,455.0 | 2,181.0 | - | - |
| Accumulated Other Comprehensive Income | 0.0 | (6.0) | (6.0) | (1.0) | 13.0 | (1.0) | (17.0) | (22.0) | (18.0) | (23.0) | (3.0) | (9.0) | 3.0 | (8.0) | (50.0) | (17.0) | (13.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 142.0 | 142.0 | 142.0 | 142.0 | 142.0 | 142.0 | 142.0 | 142.0 | 151.0 | 149.0 | 154.0 | 204.0 | 216.0 | - | - |
| Total Stockholders Equity | 13,401.0 | 12,114.0 | 11,349.0 | 10,508.0 | 9,700.0 | 8,938.0 | 8,059.0 | 7,631.0 | 7,184.0 | 7,103.0 | 6,946.0 | 6,713.0 | 6,544.0 | 6,616.0 | 7,919.0 | 7,730.0 | 7,856.0 | 6,963.0 | 6,969.0 | - |
| Total Equity | 13,530.0 | 12,243.0 | 11,478.0 | 10,637.0 | 9,829.0 | 9,080.0 | 8,201.0 | 7,773.0 | 7,326.0 | 7,245.0 | 7,088.0 | 6,855.0 | 6,686.0 | 6,767.0 | 8,068.0 | 7,884.0 | 8,060.0 | 7,179.0 | 6,969.0 | - |
| 7,315.0 |
| 6,934.0 |
| - |
| - |
| Net debt | 19,174.0 | 17,572.0 | 15,945.0 | 14,015.0 | 13,059.0 | 10,947.0 | 9,341.0 | 8,423.0 | 7,925.0 | 7,267.0 | 6,983.0 | 6,200.0 | 6,008.0 | 5,948.0 | 5,784.0 | 6,470.0 | 6,693.0 | 6,842.0 | - | - |
| Working Capital | (1,336.0) | (1,149.0) | (1,164.0) | (698.0) | (858.0) | (527.0) | (1,074.0) | (1,154.0) | (1,328.0) | (1,081.0) | (176.0) | (555.0) | (489.0) | 910.0 | 2,364.0 | 1,002.0 | 1,131.0 | (469.0) | - | - |
| Book Value | 13,401.0 | 12,114.0 | 11,349.0 | 10,508.0 | 9,700.0 | 8,938.0 | 8,059.0 | 7,631.0 | 7,184.0 | 7,103.0 | 6,946.0 | 6,713.0 | 6,544.0 | 6,616.0 | 7,919.0 | 7,730.0 | 7,856.0 | 6,963.0 | 6,969.0 | - |
| Tangible Book Value | 12,990.0 | 11,703.0 | 10,938.0 | 10,097.0 | 9,289.0 | 8,527.0 | 7,648.0 | 7,220.0 | 6,773.0 | 6,692.0 | 6,535.0 | 6,302.0 | 6,111.0 | 6,191.0 | 7,501.0 | 7,312.0 | 6,896.0 | 5,965.0 | - | - |
| 7.0 |
| 7.0 |
| 8.0 |
| 7.0 |
| 99.0 |
| 6.0 |
| 139.0 |
| 6.0 |
| 8.0 |
| 42.0 |
| 16.0 |
| 20.0 |
| 6.0 |
| 8.0 |
| 16.0 |
| 11.0 |
| 29.0 |
| 30.0 |
| 10.0 |
| 9.0 |
| 10.0 |
| 8.0 |
| 9.0 |
| 18.0 |
| 13.0 |
| Restricted Cash | 74.0 | 63.0 | 95.0 | 65.0 | 40.0 | 15.0 | 15.0 | 18.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 13.0 | 7.0 | 7.0 | 10.0 | 16.0 | 16.0 | 131.0 | 134.0 | 17.0 | 14.0 | 14.0 | 16.0 | 14.0 | 14.0 | 6.0 | 16.0 | 13.0 | 15.0 | 12.0 | 12.0 | 21.0 | 19.0 | 19.0 | 19.0 | 20.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 13.0 | 13.0 | 9.0 | 11.0 | 23.0 | 7.0 | 17.0 | 19.0 | 85.0 | 25.0 | 8.0 | 7.0 | 10.0 | 10.0 | 7.0 | 7.0 | 7.0 | 8.0 | 7.0 | 99.0 | 6.0 | 139.0 | 6.0 | 8.0 | 42.0 | 16.0 | 20.0 | 6.0 | 8.0 | 16.0 | 11.0 | 29.0 | 30.0 | 10.0 | 9.0 | 10.0 | 8.0 | 9.0 | 18.0 | 13.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 703.0 | 665.0 | 794.0 | 567.0 | 667.0 | 525.0 | 651.0 | 514.0 | 507.0 | 494.0 | 597.0 | 482.0 | 625.0 | 600.0 | 665.0 | 519.0 | 560.0 | 434.0 | 515.0 | 397.0 | 464.0 | 415.0 | 525.0 | 486.0 | 456.0 | 393.0 | 478.0 | 461.0 | 517.0 | 463.0 | 605.0 | 560.0 | 514.0 | 445.0 | 507.0 | 446.0 | 457.0 | 437.0 | 543.0 | 445.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 733.0 | 774.0 | 804.0 | 738.0 | 669.0 | 762.0 | 792.0 | 740.0 | 679.0 | 733.0 | 760.0 | 711.0 | 630.0 | 667.0 | 695.0 | 600.0 | 520.0 | 592.0 | 595.0 | 527.0 | 467.0 | 521.0 | 557.0 | 514.0 | 471.0 | 494.0 | 488.0 | 433.0 | 402.0 | 483.0 | 525.0 | 475.0 | 453.0 | 522.0 | 547.0 | 512.0 | 467.0 | 527.0 | 551.0 | 515.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 211.0 | 210.0 | 252.0 | 258.0 | 176.0 | 162.0 | 153.0 | 130.0 | 103.0 | 139.0 | 124.0 | 119.0 | 115.0 | 155.0 | 232.0 | 77.0 | 83.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,567.0 | 2,571.0 | 2,610.0 | 2,474.0 | 2,455.0 | 2,264.0 | 2,257.0 | 2,217.0 | 2,084.0 | 2,181.0 | 2,084.0 | 2,019.0 | 2,062.0 | 2,668.0 | 2,518.0 | 2,396.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 40,471.0 | 39,313.0 | 38,411.0 | 37,816.0 | 37,010.0 | 36,304.0 | 35,720.0 | 34,873.0 | 34,114.0 | 33,776.0 | 32,938.0 | 32,351.0 | 31,735.0 | 31,262.0 | 30,608.0 | 30,086.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | 411.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 38.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,254.0 | 1,154.0 | 1,130.0 | 1,110.0 | 1,143.0 | 1,123.0 | 1,081.0 | 1,049.0 | 964.0 | 921.0 | 882.0 | 859.0 | 815.0 | 768.0 | 992.0 | 963.0 | 934.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 49,846.0 | 48,476.0 | 47,416.0 | 46,625.0 | 45,665.0 | 44,598.0 | 43,298.0 | 42,334.0 | 41,306.0 | 40,830.0 | 39,599.0 | 38,947.0 | 38,064.0 | 37,904.0 | 37,657.0 | 37,108.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,123.0 | 973.0 | 29.0 | 29.0 | 17.0 | 317.0 | 300.0 | 799.0 | 1,149.0 | 849.0 | 849.0 | 350.0 | 100.0 | 340.0 | 155.0 | 605.0 | 505.0 | 505.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 239.0 | 238.0 | 248.0 | 240.0 | 223.0 | 223.0 | 205.0 | 197.0 | 190.0 | 176.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 6.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 674.0 | 570.0 | 323.0 | 410.0 | 510.0 | 295.0 | 600.0 | 655.0 | 651.0 | 594.0 | 664.0 | 845.0 | 745.0 | 738.0 | 584.0 | 824.0 | 630.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,126.0 | 3,907.0 | 2,805.0 | 3,087.0 | 2,863.0 | 3,413.0 | 3,567.0 | 3,293.0 | 3,505.0 | 3,345.0 | 4,017.0 | 3,243.0 | 2,757.0 | 3,366.0 | 3,175.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 19,003.0 | 18,214.0 | 19,172.0 | 18,811.0 | 18,354.0 | 17,262.0 | 16,422.0 | 16,280.0 | 15,167.0 | 15,121.0 | 13,829.0 | 14,328.0 | 14,181.0 | 13,685.0 | 13,577.0 | 12,985.0 | 12,563.0 | 12,562.0 | 12,444.0 | 12,492.0 | 11,527.0 | 11,078.0 | 10,172.0 | 10,171.0 | 9,378.0 | 8,915.0 | 8,651.0 | 8,222.0 | 8,221.0 | 7,859.0 | 7,614.0 | 7,613.0 | 6,766.0 | 7,094.0 | 6,922.0 | 6,821.0 | 6,597.0 | 6,595.0 | 6,607.0 | 6,605.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 32.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 606.0 | 540.0 | 516.0 | 551.0 | 535.0 | 487.0 | 510.0 | 446.0 | 439.0 | 426.0 | 416.0 | 417.0 | 370.0 | 340.0 | 361.0 | 411.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 36,161.0 | 34,946.0 | 34,507.0 | 34,182.0 | 33,317.0 | 32,355.0 | 31,336.0 | 30,666.0 | 29,734.0 | 29,352.0 | 28,427.0 | 28,121.0 | 27,328.0 | 27,267.0 | 27,327.0 | 27,099.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | 8,114.0 | 8,106.0 | 7,559.0 | 7,541.0 | 7,524.0 | 7,513.0 | 7,264.0 | 7,246.0 | 7,228.0 | 7,216.0 | 6,900.0 | 6,880.0 | 6,861.0 | 6,860.0 | 6,548.0 | 6,527.0 | ||||||||||||||||||||||||
| Retained Earnings | 5,441.0 | 5,292.0 | 5,232.0 | 4,784.0 | 4,702.0 | 4,604.0 | 4,576.0 | 4,299.0 | 4,219.0 | 4,136.0 | 4,144.0 | 3,817.0 | 3,745.0 | 3,646.0 | 3,636.0 | 3,336.0 | 3,282.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.0) | 0.0 | (14.0) | (14.0) | (10.0) | (6.0) | (10.0) | (9.0) | (7.0) | (6.0) | (4.0) | (3.0) | (2.0) | (1.0) | 14.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | 129.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,556.0 | 13,401.0 | 12,780.0 | 12,314.0 | 12,219.0 | 12,114.0 | 11,833.0 | 11,539.0 | 11,443.0 | 11,349.0 | 11,043.0 | 10,697.0 | 10,607.0 | 10,508.0 | 10,201.0 | 9,880.0 | ||||||||||||||||||||||||
| Total Equity | 13,685.0 | 13,530.0 | 12,909.0 | 12,443.0 | 12,348.0 | 12,243.0 | 11,962.0 | 11,668.0 | 11,572.0 | 11,478.0 | 11,172.0 | 10,826.0 | 10,736.0 | 10,637.0 | 10,330.0 | 10,009.0 | 9,935.0 | 9,829.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 20,126.0 | 19,187.0 | 19,201.0 | 18,840.0 | 18,371.0 | 17,579.0 | 16,722.0 | 17,079.0 | 16,316.0 | 15,970.0 | 14,678.0 | 14,678.0 | 14,281.0 | 14,025.0 | 13,732.0 | 13,590.0 | 13,068.0 | 13,067.0 | 12,501.0 | 12,500.0 | 11,535.0 | 11,086.0 | 10,529.0 | 10,528.0 | 9,735.0 | 9,357.0 | 8,987.0 | 8,558.0 | 8,557.0 | 8,439.0 | 8,263.0 | 8,460.0 | 7,936.0 | 7,935.0 | 7,699.0 | 7,399.0 | 7,278.0 | 7,276.0 | 7,038.0 | 7,036.0 |
| Net debt | 20,113.0 | 19,174.0 | 19,192.0 | 18,829.0 | 18,348.0 | 17,572.0 | 16,705.0 | 17,060.0 | 16,231.0 | 15,945.0 | 14,670.0 | 14,671.0 | 14,271.0 | 14,015.0 | 13,725.0 | 13,583.0 | 13,061.0 | 13,059.0 | ||||||||||||||||||||||
| Working Capital | (1,559.0) | (1,336.0) | (195.0) | (613.0) | (408.0) | (1,149.0) | (1,310.0) | (1,076.0) | (1,421.0) | (1,164.0) | (1,933.0) | (1,224.0) | (695.0) | (698.0) | (657.0) | (1,192.0) | (1,114.0) | |||||||||||||||||||||||
| Book Value | 13,556.0 | 13,401.0 | 12,780.0 | 12,314.0 | 12,219.0 | 12,114.0 | 11,833.0 | 11,539.0 | 11,443.0 | 11,349.0 | 11,043.0 | 10,697.0 | 10,607.0 | 10,508.0 | 10,201.0 | 9,880.0 | 9,806.0 | 9,700.0 | ||||||||||||||||||||||
| Tangible Book Value | 13,145.0 | 12,990.0 | 12,369.0 | 11,903.0 | 11,808.0 | 11,703.0 | 11,422.0 | 11,128.0 | 11,032.0 | 10,938.0 | 10,632.0 | 10,286.0 | 10,196.0 | 10,097.0 | 9,790.0 | 9,469.0 | 9,395.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 163.0 |
| 285.0 |
| 165.0 |
| 114.0 |
| 135.0 |
| 210.0 |
| 131.0 |
| 127.0 |
| 187.0 |
| 106.0 |
| 90.0 |
| 70.0 |
| 63.0 |
| 83.0 |
| 72.0 |
| 84.0 |
| 98.0 |
| 96.0 |
| 97.0 |
| 105.0 |
| 113.0 |
| 76.0 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,031.0 |
| 1,968.0 |
| 2,204.0 |
| 2,116.0 |
| 1,823.0 |
| 1,653.0 |
| 1,590.0 |
| 1,620.0 |
| 1,464.0 |
| 1,431.0 |
| 1,495.0 |
| 1,514.0 |
| 1,422.0 |
| 1,533.0 |
| 1,640.0 |
| 1,685.0 |
| 1,567.0 |
| 1,612.0 |
| 1,581.0 |
| 1,571.0 |
| 1,450.0 |
| 1,593.0 |
| 1,599.0 |
| 1,594.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,578.0 |
| 29,261.0 |
| 28,559.0 |
| 28,020.0 |
| 27,307.0 |
| 26,807.0 |
| 25,541.0 |
| 25,081.0 |
| 24,678.0 |
| 24,376.0 |
| 23,894.0 |
| 23,479.0 |
| 23,044.0 |
| 22,810.0 |
| 22,379.0 |
| 21,998.0 |
| 21,666.0 |
| 21,466.0 |
| 20,906.0 |
| 20,589.0 |
| 20,298.0 |
| 20,113.0 |
| 19,647.0 |
| 19,324.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 35.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 891.0 |
| 1,180.0 |
| 1,027.0 |
| 989.0 |
| 1,077.0 |
| 993.0 |
| 917.0 |
| 885.0 |
| 876.0 |
| 780.0 |
| 741.0 |
| 744.0 |
| 650.0 |
| 647.0 |
| 626.0 |
| 532.0 |
| 522.0 |
| 538.0 |
| 526.0 |
| 532.0 |
| 538.0 |
| 566.0 |
| 552.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36,197.0 |
| 35,735.0 |
| 34,665.0 |
| 33,916.0 |
| 32,789.0 |
| 32,030.0 |
| 30,517.0 |
| 30,016.0 |
| 29,272.0 |
| 28,933.0 |
| 28,546.0 |
| 28,103.0 |
| 27,509.0 |
| 27,215.0 |
| 26,959.0 |
| 26,639.0 |
| 26,079.0 |
| 25,945.0 |
| 25,617.0 |
| 25,254.0 |
| 24,811.0 |
| 24,699.0 |
| 24,134.0 |
| 23,793.0 |
| 57.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 357.0 |
| 357.0 |
| 357.0 |
| 442.0 |
| 336.0 |
| 336.0 |
| 336.0 |
| 580.0 |
| 649.0 |
| 847.0 |
| 1,170.0 |
| 841.0 |
| 777.0 |
| 578.0 |
| 681.0 |
| 681.0 |
| 431.0 |
| 431.0 |
| - |
| - |
| - |
| - |
| - |
| 109.0 |
| 126.0 |
| - |
| 111.0 |
| - |
| - |
| 111.0 |
| 116.0 |
| 126.0 |
| - |
| - |
| 108.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 7.0 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 494.0 |
| 464.0 |
| 414.0 |
| 392.0 |
| 407.0 |
| 432.0 |
| 374.0 |
| 662.0 |
| 437.0 |
| 522.0 |
| 668.0 |
| 301.0 |
| 491.0 |
| 317.0 |
| 298.0 |
| 285.0 |
| 326.0 |
| 318.0 |
| 298.0 |
| 280.0 |
| 274.0 |
| 252.0 |
| 270.0 |
| 3,588.0 |
| 3,145.0 |
| 2,826.0 |
| 2,357.0 |
| 2,177.0 |
| 2,307.0 |
| 2,180.0 |
| 2,105.0 |
| 2,000.0 |
| 2,367.0 |
| 2,505.0 |
| 2,285.0 |
| 2,752.0 |
| 2,392.0 |
| 2,687.0 |
| 2,580.0 |
| 2,711.0 |
| 3,345.0 |
| 2,940.0 |
| 2,581.0 |
| 2,765.0 |
| 2,762.0 |
| 2,674.0 |
| 2,291.0 |
| 2,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 28.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,666.0 |
| 2,623.0 |
| 2,692.0 |
| 2,584.0 |
| 2,564.0 |
| 2,506.0 |
| 4,721.0 |
| 4,444.0 |
| 4,321.0 |
| 4,264.0 |
| 4,255.0 |
| 4,028.0 |
| - |
| 39.0 |
| 39.0 |
| 38.0 |
| 37.0 |
| 373.0 |
| 414.0 |
| 397.0 |
| 401.0 |
| 522.0 |
| 539.0 |
| 558.0 |
| 558.0 |
| 529.0 |
| 545.0 |
| 541.0 |
| 545.0 |
| 711.0 |
| 758.0 |
| 768.0 |
| 769.0 |
| 499.0 |
| 537.0 |
| 394.0 |
| 414.0 |
| 416.0 |
| 447.0 |
| 452.0 |
| 466.0 |
| 438.0 |
| 456.0 |
| 482.0 |
| 467.0 |
| 466.0 |
| 464.0 |
| 422.0 |
| 408.0 |
| 409.0 |
| 431.0 |
| 445.0 |
| 460.0 |
| 469.0 |
| 477.0 |
| 481.0 |
| 477.0 |
| 481.0 |
| 490.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,262.0 |
| 25,906.0 |
| 24,851.0 |
| 24,434.0 |
| 23,512.0 |
| 22,950.0 |
| 21,886.0 |
| 21,647.0 |
| 21,045.0 |
| 20,732.0 |
| 20,342.0 |
| 20,170.0 |
| 19,662.0 |
| 19,442.0 |
| 19,161.0 |
| 19,111.0 |
| 18,707.0 |
| 18,619.0 |
| 18,130.0 |
| 17,954.0 |
| 17,605.0 |
| 17,454.0 |
| 16,799.0 |
| 16,729.0 |
| 6,507.0 |
| 6,502.0 |
| 6,483.0 |
| 6,436.0 |
| 6,295.0 |
| 6,179.0 |
| 5,733.0 |
| 5,716.0 |
| 5,695.0 |
| 5,694.0 |
| 5,673.0 |
| 5,649.0 |
| 5,625.0 |
| 5,627.0 |
| 5,598.0 |
| 5,576.0 |
| 5,546.0 |
| 5,540.0 |
| 5,534.0 |
| 5,528.0 |
| 5,522.0 |
| 5,556.0 |
| 5,550.0 |
| 5,545.0 |
| 3,182.0 |
| 3,199.0 |
| 2,915.0 |
| 2,850.0 |
| 2,757.0 |
| 2,769.0 |
| 2,525.0 |
| 2,404.0 |
| 2,380.0 |
| 2,408.0 |
| 2,161.0 |
| 2,099.0 |
| 2,024.0 |
| 2,073.0 |
| 1,827.0 |
| 1,699.0 |
| 1,660.0 |
| 1,830.0 |
| 1,649.0 |
| 1,563.0 |
| 1,568.0 |
| 1,643.0 |
| 1,376.0 |
| 14.0 |
| 14.0 |
| 13.0 |
| 0.0 |
| (1.0) |
| 0.0 |
| (1.0) |
| (15.0) |
| (16.0) |
| (16.0) |
| (17.0) |
| (21.0) |
| (21.0) |
| (21.0) |
| (22.0) |
| (17.0) |
| (19.0) |
| (17.0) |
| (18.0) |
| (21.0) |
| (21.0) |
| (23.0) |
| (23.0) |
| (2.0) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.0 |
| 129.0 |
| 129.0 |
| 129.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 142.0 |
| 9,806.0 |
| 9,700.0 |
| 9,685.0 |
| 9,353.0 |
| 9,148.0 |
| 8,938.0 |
| 8,489.0 |
| 8,227.0 |
| 8,085.0 |
| 8,059.0 |
| 8,062.0 |
| 7,791.0 |
| 7,705.0 |
| 7,631.0 |
| 7,656.0 |
| 7,386.0 |
| 7,230.0 |
| 7,184.0 |
| 7,345.0 |
| 7,158.0 |
| 7,064.0 |
| 7,103.0 |
| 7,193.0 |
| 6,922.0 |
| 9,814.0 |
| 9,482.0 |
| 9,277.0 |
| 9,080.0 |
| 8,631.0 |
| 8,369.0 |
| 8,227.0 |
| 8,201.0 |
| 8,204.0 |
| 7,933.0 |
| 7,847.0 |
| 7,773.0 |
| 7,798.0 |
| 7,528.0 |
| 7,372.0 |
| 7,326.0 |
| 7,487.0 |
| 7,300.0 |
| 7,206.0 |
| 7,245.0 |
| 7,335.0 |
| 7,064.0 |
| 12,494.0 |
| 12,401.0 |
| 11,529.0 |
| 10,947.0 |
| 10,523.0 |
| 10,520.0 |
| 9,693.0 |
| 9,341.0 |
| 8,967.0 |
| 8,552.0 |
| 8,549.0 |
| 8,423.0 |
| 8,252.0 |
| 8,431.0 |
| 7,906.0 |
| 7,925.0 |
| 7,690.0 |
| 7,389.0 |
| 7,270.0 |
| 7,267.0 |
| 7,020.0 |
| 7,023.0 |
| (858.0) |
| (153.0) |
| (61.0) |
| (484.0) |
| (527.0) |
| (515.0) |
| (380.0) |
| (903.0) |
| (1,074.0) |
| (790.0) |
| (1,238.0) |
| (970.0) |
| (1,154.0) |
| (940.0) |
| (1,026.0) |
| (1,778.0) |
| (1,328.0) |
| (1,000.0) |
| (1,194.0) |
| (1,312.0) |
| (1,081.0) |
| (692.0) |
| (836.0) |
| 9,685.0 |
| 9,353.0 |
| 9,148.0 |
| 8,938.0 |
| 8,489.0 |
| 8,227.0 |
| 8,085.0 |
| 8,059.0 |
| 8,062.0 |
| 7,791.0 |
| 7,705.0 |
| 7,631.0 |
| 7,656.0 |
| 7,386.0 |
| 7,230.0 |
| 7,184.0 |
| 7,345.0 |
| 7,158.0 |
| 7,064.0 |
| 7,103.0 |
| 7,193.0 |
| 6,922.0 |
| 9,289.0 |
| 9,274.0 |
| 8,942.0 |
| 8,737.0 |
| 8,527.0 |
| 8,078.0 |
| 7,816.0 |
| 7,674.0 |
| 7,648.0 |
| 7,651.0 |
| 7,380.0 |
| 7,294.0 |
| 7,220.0 |
| 7,245.0 |
| 6,975.0 |
| 6,819.0 |
| 6,773.0 |
| 6,934.0 |
| 6,747.0 |
| 6,653.0 |
| 6,692.0 |
| 6,782.0 |
| 6,511.0 |