| (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 | 10,030.0 | 10,292.0 | 6,945.0 | 5,571.0 | 5,062.0 | 15,621.0 | 3,555.0 | 4,537.0 | - | 5,934.0 | 6,380.0 | 5,576.0 | 5,531.0 | 7,513.0 | 13,035.0 | 11,670.0 | 13,035.0 | 15,151.0 |
| Restricted Cash | 1,543.0 | 788.0 | 87.0 | 66.0 | 92.0 | 78.0 | 87.0 | 124.0 | - | 111.0 | 120.0 | 122.0 | 205.0 | 889.0 | 1,381.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 10,030.0 | 10,292.0 | 6,945.0 | 5,571.0 | 5,062.0 | 15,621.0 | 3,555.0 | 4,537.0 | - | 5,934.0 | 6,380.0 | 5,576.0 | 5,531.0 | 7,513.0 | 13,035.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,280.0 | 2,226.0 | 2,153.0 | 2,352.0 | 2,139.0 | 1,541.0 | 1,332.0 | 1,250.0 | - | 901.0 | 691.0 | 775.0 | 709.0 | 693.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 14,411.0 | 12,676.0 | 13,230.0 | 13,344.0 | 11,160.0 | 16,921.0 | 24,808.0 | 35,217.0 | - | 39,260.0 | 54,647.0 | 48,545.0 | 51,848.0 | 60,894.0 | 65,551.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 1,300.0 | 1,300.0 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 17,070.0 | 17,495.0 | 17,570.0 | 17,762.0 | 17,029.0 | 22,006.0 | 34,027.0 | 44,193.0 | - | 53,813.0 | 65,903.0 | 65,928.0 | 69,020.0 | 73,467.0 | 91,736.0 | 94,120.0 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 9,518.0 | 10,030.0 | 10,246.0 | 10,592.0 | 10,409.0 | 10,292.0 | - | 5,571.0 | 5,004.0 | 4,167.0 | 3,932.0 | 5,062.0 | 10,915.0 | 13,664.0 | ||||||||||||||||||||||||||
| - |
| 11,670.0 |
| 13,035.0 |
| 15,151.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,152.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,130.0 | 973.0 | 871.0 | 1,076.0 | 955.0 | 815.0 | 686.0 | 686.0 | - | 525.0 | 456.0 | 550.0 | 474.0 | 411.0 | 787.0 | - | - | - |
| Property,Plant & Equipment Net | 1,150.0 | 1,253.0 | 1,282.0 | 1,276.0 | 1,184.0 | 726.0 | 646.0 | 564.0 | - | 376.0 | 235.0 | 225.0 | 235.0 | 282.0 | 365.0 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 715.0 | 632.0 | 651.0 | 608.0 | 472.0 | 320.0 | 358.0 | 262.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 190.0 | 551.0 | 669.0 | 822.0 | 822.0 | 343.0 | 393.0 | 240.0 | - | 240.0 | 27.0 | - | - | 27.0 | 518.0 | 525.0 | 526.0 | - |
| Intangible Assets | 0.0 | 54.0 | 73.0 | 98.0 | 129.0 | 50.0 | 69.0 | 59.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 109.0 | 92.0 | 90.0 | 111.0 | 148.0 | 162.0 | 168.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 196,002.0 | 191,836.0 | 196,329.0 | 191,826.0 | 182,114.0 | 182,165.0 | 180,644.0 | 178,869.0 | - | 163,728.0 | 158,581.0 | 151,631.0 | 150,908.0 | 182,347.0 | 184,059.0 | 172,008.0 | - | - |
| - |
| - |
| Short Term Debt | 2,659.0 | 4,819.0 | 4,340.0 | 4,418.0 | 5,869.0 | 5,085.0 | 9,219.0 | 8,976.0 | - | 14,553.0 | 11,256.0 | 17,383.0 | 17,172.0 | 12,573.0 | 26,185.0 | 7,508.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 86,612.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 180,504.0 | 177,933.0 | 182,626.0 | 178,967.0 | 165,064.0 | 167,462.0 | 166,228.0 | 165,601.0 | - | 150,411.0 | 145,142.0 | 136,232.0 | 136,959.0 | 162,449.0 | 164,779.0 | 151,519.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 633.0 | 270.0 | 91.0 | (384.0) | (1,599.0) | (4,278.0) | (4,057.0) | (5,489.0) | - | (7,151.0) | (8,110.0) | (6,828.0) | (7,710.0) | (7,021.0) | (7,415.0) | (6,410.0) | - | - |
| Accumulated Other Comprehensive Income | (2,786.0) | (3,924.0) | (3,816.0) | (4,059.0) | (158.0) | 631.0 | 123.0 | (539.0) | (341.0) | (341.0) | (231.0) | (66.0) | (276.0) | 311.0 | 87.0 | 259.0 | 460.0 | - |
| Treasury Stock | 6,968.0 | 6,909.0 | 6,871.0 | 6,838.0 | 5,188.0 | 3,194.0 | 3,088.0 | 2,049.0 | - | 357.0 | 16.0 | 0.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 15,498.0 | 13,903.0 | 13,703.0 | 12,859.0 | 17,050.0 | 14,703.0 | 14,416.0 | 13,268.0 | 13,317.0 | 13,317.0 | 13,439.0 | 15,399.0 | 14,208.0 | 19,898.0 | 19,280.0 | 20,398.0 | 20,741.0 | - |
| Total Equity | 15,498.0 | 13,903.0 | 13,703.0 | 12,859.0 | 17,050.0 | 14,703.0 | 14,416.0 | 13,268.0 | 13,317.0 | 13,317.0 | 13,439.0 | 15,399.0 | 14,208.0 | 19,898.0 | 19,280.0 | 20,398.0 | 20,741.0 | - |
| - |
| - |
| Net debt | 7,040.0 | 7,203.0 | 10,625.0 | 12,191.0 | 11,967.0 | 6,385.0 | 30,472.0 | 39,656.0 | - | 47,879.0 | 59,523.0 | 60,352.0 | 63,489.0 | 65,954.0 | 78,701.0 | 82,450.0 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 15,498.0 | 13,903.0 | 13,703.0 | 12,859.0 | 17,050.0 | 14,703.0 | 14,416.0 | 13,268.0 | 13,317.0 | 13,317.0 | 13,439.0 | 15,399.0 | 14,208.0 | 19,898.0 | 19,280.0 | 20,398.0 | 20,741.0 | - |
| Tangible Book Value | 15,308.0 | 13,298.0 | 12,961.0 | 11,939.0 | 16,099.0 | 14,310.0 | 13,954.0 | 12,969.0 | - | 13,077.0 | 13,412.0 | - | - | 19,871.0 | 18,762.0 | 19,873.0 | 20,215.0 | - |
| 15,778.0 |
| 15,621.0 |
| 19,939.0 |
| 19,131.0 |
| 6,161.0 |
| 3,555.0 |
| 3,617.0 |
| 3,563.0 |
| 3,957.0 |
| - |
| 3,772.0 |
| 3,924.0 |
| 3,721.0 |
| - |
| 4,424.0 |
| 4,377.0 |
| 4,302.0 |
| 5,934.0 |
| 4,289.0 |
| 5,731.0 |
| 5,001.0 |
| 6,380.0 |
| 5,227.0 |
| 5,858.0 |
| 7,636.0 |
| 5,576.0 |
| Restricted Cash | 1,390.0 | 1,543.0 | 1,131.0 | 675.0 | 726.0 | 788.0 | - | 66.0 | 79.0 | 95.0 | 100.0 | 92.0 | 57.0 | 79.0 | 80.0 | 78.0 | 75.0 | 73.0 | 62.0 | 87.0 | 88.0 | 99.0 | 109.0 | - | 132.0 | 116.0 | 119.0 | - | 112.0 | 113.0 | 111.0 | 111.0 | 98.0 | 106.0 | 105.0 | 120.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9,518.0 | 10,030.0 | 10,246.0 | 10,592.0 | 10,409.0 | 10,292.0 | - | 5,571.0 | 5,004.0 | 4,167.0 | 3,932.0 | 5,062.0 | 10,915.0 | 13,664.0 | 15,778.0 | 15,621.0 | 19,939.0 | 19,131.0 | 6,161.0 | 3,555.0 | 3,617.0 | 3,563.0 | 3,957.0 | - | 3,772.0 | 3,924.0 | 3,721.0 | - | 4,424.0 | 4,377.0 | 4,302.0 | 5,934.0 | 4,289.0 | 5,731.0 | 5,001.0 | 6,380.0 | 5,227.0 | 5,858.0 | 7,636.0 | 5,576.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,275.0 | 2,280.0 | 2,269.0 | 2,250.0 | 2,212.0 | 2,226.0 | - | 2,352.0 | 2,331.0 | 2,278.0 | 2,178.0 | 2,139.0 | 2,075.0 | 1,668.0 | 1,620.0 | 1,541.0 | 1,485.0 | 1,433.0 | 1,355.0 | 1,332.0 | 1,294.0 | 1,245.0 | 1,286.0 | - | 1,203.0 | 1,161.0 | 1,107.0 | - | 1,024.0 | 985.0 | 939.0 | 901.0 | 838.0 | 781.0 | 724.0 | 691.0 | 648.0 | 760.0 | 744.0 | 775.0 |
| Accumulated Depreciation | 1,150.0 | 1,130.0 | 1,093.0 | 1,046.0 | 989.0 | 973.0 | - | 1,076.0 | 1,063.0 | 1,021.0 | 980.0 | 955.0 | 917.0 | 877.0 | 844.0 | 815.0 | 780.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,125.0 | 1,150.0 | 1,176.0 | 1,204.0 | 1,223.0 | 1,253.0 | - | 1,276.0 | 1,268.0 | 1,257.0 | 1,198.0 | 1,184.0 | 1,158.0 | 791.0 | 776.0 | 726.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 741.0 | 715.0 | 705.0 | 680.0 | 665.0 | 632.0 | - | 608.0 | 576.0 | 583.0 | 544.0 | 472.0 | 402.0 | 382.0 | 370.0 | 320.0 | 362.0 | |||||||||||||||||||||||
| Goodwill | 190.0 | 190.0 | 190.0 | 190.0 | 190.0 | 551.0 | - | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 343.0 | 343.0 | 343.0 | 343.0 | 343.0 | 343.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | 0.0 | 0.0 | 0.0 | 54.0 | - | 98.0 | 104.0 | 112.0 | 121.0 | 129.0 | 37.0 | 41.0 | 46.0 | 50.0 | 55.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 107.0 | 109.0 | 91.0 | 82.0 | 88.0 | 92.0 | - | 111.0 | 115.0 | 112.0 | 111.0 | 148.0 | 148.0 | 142.0 | 150.0 | 162.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 197,269.0 | 196,002.0 | 191,711.0 | 189,473.0 | 193,331.0 | 191,836.0 | - | 191,826.0 | 188,640.0 | 185,703.0 | 184,297.0 | 182,114.0 | 179,184.0 | 180,470.0 | 181,879.0 | 182,165.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 4,126.0 | 2,659.0 | 3,506.0 | 3,516.0 | 4,428.0 | 4,819.0 | - | 4,418.0 | 3,251.0 | 3,574.0 | 4,173.0 | 5,869.0 | 5,428.0 | 7,147.0 | 5,637.0 | 5,085.0 | 6,777.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 14,910.0 | 14,411.0 | 13,243.0 | 12,360.0 | 12,037.0 | 12,676.0 | - | 13,344.0 | 13,377.0 | 13,410.0 | 11,712.0 | 11,160.0 | 9,518.0 | 9,749.0 | 14,866.0 | 16,921.0 | 18,927.0 | 20,471.0 | 23,378.0 | 24,808.0 | 25,810.0 | 28,139.0 | 31,912.0 | - | 35,818.0 | 36,473.0 | 33,629.0 | - | 34,378.0 | 37,101.0 | 39,385.0 | 39,260.0 | 41,271.0 | 45,644.0 | 47,669.0 | 54,647.0 | 53,603.0 | 53,523.0 | 51,866.0 | 48,668.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 181,660.0 | 180,504.0 | 176,594.0 | 174,926.0 | 179,099.0 | 177,933.0 | - | 178,967.0 | 176,206.0 | 171,719.0 | 168,884.0 | 165,064.0 | 161,895.0 | 162,940.0 | 167,254.0 | 167,462.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 827.0 | 633.0 | 427.0 | 151.0 | (78.0) | 270.0 | (205.0) | (384.0) | (544.0) | (721.0) | (1,076.0) | (1,599.0) | (2,136.0) | (2,726.0) | (3,555.0) | (4,278.0) | (4,893.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2,773.0) | (2,786.0) | (2,944.0) | (3,219.0) | (3,262.0) | (3,924.0) | - | (4,059.0) | (4,340.0) | (3,009.0) | (1,791.0) | (158.0) | 51.0 | 216.0 | 27.0 | |||||||||||||||||||||||||
| Treasury Stock | 7,115.0 | 6,968.0 | 6,945.0 | 6,944.0 | 6,943.0 | 6,909.0 | - | 6,838.0 | 6,787.0 | 6,372.0 | 5,772.0 | 5,188.0 | 4,594.0 | 3,915.0 | 3,413.0 | 3,194.0 | 3,193.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 15,609.0 | 15,498.0 | 15,117.0 | 14,547.0 | 14,232.0 | 13,903.0 | - | 12,859.0 | 12,434.0 | 13,984.0 | 15,413.0 | 17,050.0 | 17,289.0 | 17,530.0 | 14,625.0 | 14,703.0 | ||||||||||||||||||||||||
| Total Equity | 15,609.0 | 15,498.0 | 15,117.0 | 14,547.0 | 14,232.0 | 13,903.0 | - | 12,859.0 | 12,434.0 | 13,984.0 | 15,413.0 | 17,050.0 | 17,289.0 | 17,530.0 | 14,625.0 | 14,703.0 | 14,126.0 | 13,826.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 19,036.0 | 17,070.0 | 16,749.0 | 15,876.0 | 16,465.0 | 17,495.0 | - | 17,762.0 | 16,628.0 | 16,984.0 | 15,885.0 | 17,029.0 | 14,946.0 | 16,896.0 | 20,503.0 | 22,006.0 | 25,704.0 | 29,176.0 | 31,066.0 | 34,027.0 | 35,730.0 | 37,466.0 | 41,490.0 | - | 45,480.0 | 47,229.0 | 44,949.0 | - | 44,848.0 | 48,845.0 | 50,762.0 | 53,813.0 | 56,355.0 | 60,503.0 | 61,537.0 | 65,903.0 | 67,016.0 | 65,528.0 | 65,284.0 | 66,106.0 |
| Net debt | 9,518.0 | 7,040.0 | 6,503.0 | 5,284.0 | 6,056.0 | 7,203.0 | - | 12,191.0 | 11,624.0 | 12,817.0 | 11,953.0 | 11,967.0 | 4,031.0 | 3,232.0 | 4,725.0 | 6,385.0 | 5,765.0 | 10,045.0 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 15,609.0 | 15,498.0 | 15,117.0 | 14,547.0 | 14,232.0 | 13,903.0 | - | 12,859.0 | 12,434.0 | 13,984.0 | 15,413.0 | 17,050.0 | 17,289.0 | 17,530.0 | 14,625.0 | 14,703.0 | 14,126.0 | 13,826.0 | ||||||||||||||||||||||
| Tangible Book Value | 15,419.0 | 15,308.0 | 14,927.0 | 14,357.0 | 14,042.0 | 13,298.0 | - | 11,939.0 | 11,508.0 | 13,050.0 | 14,470.0 | 16,099.0 | 16,909.0 | 17,146.0 | 14,236.0 | 14,310.0 | 13,728.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 748.0 |
| 714.0 |
| 686.0 |
| 662.0 |
| 640.0 |
| 708.0 |
| - |
| 667.0 |
| 648.0 |
| 627.0 |
| - |
| 587.0 |
| 565.0 |
| 542.0 |
| 525.0 |
| 507.0 |
| 487.0 |
| 474.0 |
| 456.0 |
| 436.0 |
| 552.0 |
| 531.0 |
| 550.0 |
| 705.0 |
| 685.0 |
| 641.0 |
| 646.0 |
| 632.0 |
| 605.0 |
| 578.0 |
| - |
| 536.0 |
| 513.0 |
| 480.0 |
| - |
| 437.0 |
| 420.0 |
| 397.0 |
| 376.0 |
| 331.0 |
| 294.0 |
| 250.0 |
| 235.0 |
| 212.0 |
| 208.0 |
| 213.0 |
| 225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 361.0 |
| 350.0 |
| 358.0 |
| 322.0 |
| 317.0 |
| 289.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.0 |
| 393.0 |
| 240.0 |
| 240.0 |
| 240.0 |
| - |
| 240.0 |
| 240.0 |
| 240.0 |
| - |
| 240.0 |
| 240.0 |
| 240.0 |
| 240.0 |
| 240.0 |
| 220.0 |
| - |
| 27.0 |
| - |
| - |
| - |
| - |
| 60.0 |
| 64.0 |
| 69.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.0 |
| 137.0 |
| 142.0 |
| 168.0 |
| 168.0 |
| 172.0 |
| 177.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185,270.0 |
| 184,061.0 |
| 182,527.0 |
| 180,644.0 |
| 181,485.0 |
| 180,448.0 |
| 180,117.0 |
| - |
| 173,101.0 |
| 171,345.0 |
| 170,021.0 |
| - |
| 164,013.0 |
| 164,345.0 |
| 162,101.0 |
| 163,728.0 |
| 157,397.0 |
| 157,931.0 |
| 156,505.0 |
| 158,581.0 |
| 155,916.0 |
| 156,278.0 |
| 153,324.0 |
| 151,828.0 |
| 8,705.0 |
| 7,688.0 |
| 9,219.0 |
| 9,920.0 |
| 9,327.0 |
| 9,578.0 |
| - |
| 9,662.0 |
| 10,756.0 |
| 11,320.0 |
| - |
| 10,470.0 |
| 11,744.0 |
| 11,377.0 |
| 14,553.0 |
| 15,084.0 |
| 14,859.0 |
| 13,868.0 |
| 11,256.0 |
| 13,413.0 |
| 12,005.0 |
| 13,418.0 |
| 17,438.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171,144.0 |
| 170,235.0 |
| 169,008.0 |
| 166,228.0 |
| 167,035.0 |
| 166,132.0 |
| 166,418.0 |
| - |
| 160,016.0 |
| 158,206.0 |
| 156,939.0 |
| - |
| 150,440.0 |
| 150,872.0 |
| 148,736.0 |
| 150,411.0 |
| 143,767.0 |
| 144,320.0 |
| 142,682.0 |
| 145,142.0 |
| 141,506.0 |
| 142,177.0 |
| 137,590.0 |
| 136,429.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,296.0) |
| (5,465.0) |
| (4,057.0) |
| (4,368.0) |
| (4,682.0) |
| (5,195.0) |
| - |
| (5,716.0) |
| (6,026.0) |
| (6,318.0) |
| - |
| (6,533.0) |
| (6,760.0) |
| (6,975.0) |
| (7,151.0) |
| (7,361.0) |
| (7,530.0) |
| (7,875.0) |
| (8,110.0) |
| (7,158.0) |
| (7,388.0) |
| (6,319.0) |
| (6,828.0) |
| 631.0 |
| 695.0 |
| 815.0 |
| 706.0 |
| 123.0 |
| 190.0 |
| 84.0 |
| (225.0) |
| (250.0) |
| (781.0) |
| (648.0) |
| (578.0) |
| (341.0) |
| (197.0) |
| (245.0) |
| (321.0) |
| (341.0) |
| 31.0 |
| 35.0 |
| (85.0) |
| (231.0) |
| (122.0) |
| (183.0) |
| (35.0) |
| (66.0) |
| 3,192.0 |
| 3,192.0 |
| 3,088.0 |
| 2,789.0 |
| 2,489.0 |
| 2,260.0 |
| - |
| 1,740.0 |
| 1,490.0 |
| 1,295.0 |
| - |
| 920.0 |
| 730.0 |
| 526.0 |
| 357.0 |
| 189.0 |
| 30.0 |
| 30.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,126.0 |
| 13,826.0 |
| 13,519.0 |
| 14,416.0 |
| 14,450.0 |
| 14,316.0 |
| 13,699.0 |
| 13,375.0 |
| 13,085.0 |
| 13,139.0 |
| 13,082.0 |
| 13,317.0 |
| 13,573.0 |
| 13,473.0 |
| 13,365.0 |
| 13,317.0 |
| 13,630.0 |
| 13,611.0 |
| 13,823.0 |
| 13,439.0 |
| 14,599.0 |
| 14,295.0 |
| 15,934.0 |
| 15,399.0 |
| 13,519.0 |
| 14,416.0 |
| 14,450.0 |
| 14,316.0 |
| 13,699.0 |
| 13,375.0 |
| 13,085.0 |
| 13,139.0 |
| 13,082.0 |
| 13,317.0 |
| 13,573.0 |
| 13,473.0 |
| 13,365.0 |
| 13,317.0 |
| 13,630.0 |
| 13,611.0 |
| 13,823.0 |
| 13,439.0 |
| 14,599.0 |
| 14,295.0 |
| 15,934.0 |
| 15,399.0 |
| 24,905.0 |
| 30,472.0 |
| 32,113.0 |
| 33,903.0 |
| 37,533.0 |
| - |
| 41,708.0 |
| 43,305.0 |
| 41,228.0 |
| - |
| 40,424.0 |
| 44,468.0 |
| 46,460.0 |
| 47,879.0 |
| 52,066.0 |
| 54,772.0 |
| 56,536.0 |
| 59,523.0 |
| 61,789.0 |
| 59,670.0 |
| 57,648.0 |
| 60,530.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,519.0 |
| 14,416.0 |
| 14,450.0 |
| 14,316.0 |
| 13,699.0 |
| 13,375.0 |
| 13,085.0 |
| 13,139.0 |
| 13,082.0 |
| 13,317.0 |
| 13,573.0 |
| 13,473.0 |
| 13,365.0 |
| 13,317.0 |
| 13,630.0 |
| 13,611.0 |
| 13,823.0 |
| 13,439.0 |
| 14,599.0 |
| 14,295.0 |
| 15,934.0 |
| 15,399.0 |
| 13,423.0 |
| 13,062.0 |
| 13,954.0 |
| 14,210.0 |
| 14,076.0 |
| 13,459.0 |
| - |
| 12,845.0 |
| 12,899.0 |
| 12,842.0 |
| - |
| 13,333.0 |
| 13,233.0 |
| 13,125.0 |
| 13,077.0 |
| 13,390.0 |
| 13,391.0 |
| - |
| 13,412.0 |
| - |
| - |
| - |
| - |