| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 98.0 | 96.0 | 330.0 | 85.0 | 116.0 | 547.0 | 60.0 | 130.0 | 55.0 | 75.0 | 45.0 | 23.0 | 27.0 | 24.0 | 14.2 | 13.1 | 22.3 | ||
| Restricted Cash | 41.0 | 44.0 | 34.0 | 32.0 | 21.0 | 29.0 | 31.0 | 29.0 | 28.0 | 24.0 | 27.0 | 23.0 | 29.3 | 40.5 | 57.9 | 120.8 | 41.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 98.0 | 96.0 | 330.0 | 85.0 | 116.0 | 547.0 | 60.0 | 130.0 | 55.0 | 75.0 | 45.0 | 23.0 | 27.0 | 24.0 | 14.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 395.0 | 416.0 | 339.0 | 334.0 | 271.0 | 321.0 | 294.0 | 301.0 | 272.0 | 269.0 | 255.0 | 232.0 | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 25,614.0 | 23,941.0 | 23,204.0 | 21,716.0 | 19,954.0 | 18,504.0 | 17,269.0 | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 378.0 | 346.0 | 294.0 | 254.0 | 235.0 | 189.0 | 203.0 | 175.0 | 195.0 | 154.0 | 126.0 | 100.0 | 264.1 | 279.6 | 243.7 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 9,656.0 | 8,664.0 | 7,638.0 | 6,809.0 | 6,320.0 | 5,914.0 | 5,485.0 | 5,212.9 | 5,190.5 | 5,339.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.8 | 1.8 | 1.8 | 1.8 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,588.0 | 879.0 | 179.0 | 1,175.0 | 584.0 | 10,938.0 | 9,450.0 | 8,602.0 | 7,714.0 | 7,169.0 | 6,542.0 | 5,935.0 | 5,227.1 | 5,306.4 | 5,368.8 | 5,430.2 | |||
| (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 | 137.0 | 98.0 | 166.0 | 94.0 | 114.0 | 96.0 | 127.0 | 48.0 | 584.0 | 330.0 | 628.0 | 794.0 | 213.0 | 85.0 | 77.0 | |||||||||||||||||||||||||
| 9.5 |
| 13.5 |
| - |
| - |
| - |
| 13.1 |
| 22.3 |
| 9.5 |
| 13.5 |
| 74.3 |
| 75.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 328.0 | 231.0 | 186.0 | 312.0 | 155.0 | 127.0 | 118.0 | 95.0 | 113.0 | 118.0 | 31.0 | 48.0 | 28.3 | 30.5 | 18.1 | 45.9 | 52.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,191.0 | 1,215.0 | 1,389.0 | 1,250.0 | 1,554.0 | 1,906.0 | 1,285.0 | 781.0 | 720.0 | 784.0 | 657.0 | 575.0 | 571.8 | 499.4 | 1,397.7 | 1,457.8 | 499.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 5,904.0 | 5,709.0 | 5,795.0 | 5,470.0 | 4,962.0 | 4,571.0 | 4,240.0 | 215.1 | 199.5 | 164.4 | 137.5 | 117.2 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 19,710.0 | 18,232.0 | 17,409.0 | 16,246.0 | 14,992.0 | 13,933.0 | 13,029.0 | 12,388.4 | 11,739.4 | 11,021.1 | 10,381.6 | 10,677.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,156.0 | 1,144.0 | 1,143.0 | 1,143.0 | 1,139.0 | 1,504.0 | 1,540.0 | 1,575.0 | 1,379.0 | 1,345.0 | 1,302.0 | 1,208.0 | 1,207.8 | 1,207.3 | 1,195.1 | 1,195.6 | 1,195.3 | - | - |
| Intangible Assets | - | - | - | - | - | - | 67.0 | 84.0 | 9.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 85.0 | 89.0 | 86.0 | 82.0 | 92.0 | 95.0 | 103.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 302.0 | 399.0 | 416.0 | 379.0 | 242.0 | 196.0 | 207.0 | 63.0 | 67.0 | 72.0 | 78.0 | 73.0 | 61.0 | 63.0 | 57.4 | 48.4 | 53.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 35,442.0 | 32,830.0 | 30,298.0 | 27,787.0 | 26,075.0 | 24,766.0 | 22,682.0 | 21,223.0 | 19,482.0 | 18,482.0 | 17,241.0 | 16,038.0 | 15,064.0 | 14,719.0 | 14,776.4 | 14,086.2 | 13,459.4 | - | - |
| 188.3 |
| 138.6 |
| - |
| - |
| Short Term Debt | 1,588.0 | 879.0 | 179.0 | 1,175.0 | 584.0 | 1,282.0 | 786.0 | 964.0 | 905.0 | 849.0 | 628.0 | 450.0 | 14.2 | 115.9 | 28.9 | 36.1 | 54.1 | - | - |
| Deferred Revenue Current | 19.0 | 40.0 | 63.0 | 91.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 830.0 | 791.0 | 791.0 | 706.0 | 701.0 | 591.0 | 596.0 | 556.0 | 630.0 | 609.0 | 493.0 | 395.0 | - | - | - | - | - | - | - |
| Other Current Liabilities | 198.0 | 230.0 | 252.0 | 255.0 | 217.0 | 215.0 | 174.0 | 196.0 | 167.0 | 112.0 | 144.0 | 153.0 | 238.9 | 240.0 | 223.6 | 182.1 | 189.5 | - | - |
| Total Current Liabilities | 4,747.0 | 3,150.0 | 2,151.0 | 2,811.0 | 2,141.0 | 2,881.0 | 2,045.0 | 2,094.0 | 2,325.0 | 2,392.0 | 1,533.0 | 1,241.0 | 1,235.5 | 994.8 | 1,489.1 | 1,106.8 | 607.4 | - | - |
| 5,394.1 |
| 5,288.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 74.0 | 76.0 | 73.0 | 70.0 | 80.0 | 81.0 | 89.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 19.0 | 14.0 | 0.0 | 0.0 | 284.0 | 270.0 | 240.0 | 252.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 1,872.0 | 1,718.0 | 1,551.0 | 2,596.0 | 2,310.0 | 2,034.0 | 1,840.7 | 1,545.5 | 1,241.8 | 1,110.3 | 851.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 166.0 | 277.0 | 196.0 | 202.0 | 180.0 | 83.0 | 78.0 | 78.0 | 66.0 | 67.0 | 68.0 | 37.0 | 38.9 | 40.5 | 85.9 | 42.2 | 47.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | 3,664.0 | 3,365.0 | - | - | - | - | - | - | - |
| Total Liabilities | 24,605.0 | 22,498.0 | 20,501.0 | 20,094.0 | 18,777.0 | 18,312.0 | 16,561.0 | 15,359.0 | 14,097.0 | 13,264.0 | 12,192.0 | 11,122.4 | 10,336.2 | 10,274.0 | 10,536.0 | 9,954.0 | 9,454.0 | - | - |
| 1.7 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,575.0 | 2,112.0 | 1,659.0 | 1,267.0 | 925.0 | 102.0 | (207.0) | (464.0) | (723.0) | (873.0) | (1,073.0) | (1,296.0) | (1,495.7) | (1,665.0) | (1,848.8) | (1,959.2) | (2,076.3) | - | - |
| Accumulated Other Comprehensive Income | 6.0 | 12.0 | (26.0) | (23.0) | (45.0) | (49.0) | (36.0) | (34.0) | (79.0) | (86.0) | (88.0) | (82.0) | (35.0) | (116.2) | (97.7) | (71.4) | (64.7) | - | - |
| Treasury Stock | - | - | - | - | 365.0 | 348.0 | 338.0 | 297.0 | 247.0 | 213.0 | 143.0 | 11.0 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.7 | 4.5 | 4.5 | - | - | - |
| Total Stockholders Equity | 10,837.0 | 10,332.0 | 9,797.0 | 7,693.0 | 7,298.0 | 6,454.0 | 6,121.0 | 5,864.0 | 5,385.0 | 5,218.0 | 5,049.0 | 4,915.0 | 4,728.0 | 4,445.0 | 4,235.8 | 4,127.7 | 4,005.4 | 4,106.6 | 4,546.6 |
| Total Equity | 10,837.0 | 10,332.0 | 9,797.0 | 7,693.0 | 7,298.0 | 6,454.0 | 6,121.0 | 5,864.0 | 5,385.0 | 5,218.0 | 5,049.0 | 4,915.6 | 4,727.8 | 4,445.0 | 4,240.4 | 4,132.3 | 4,005.4 | 4,106.6 | 4,546.6 |
| 5,342.2 |
| - |
| - |
| Net debt | 1,490.0 | 783.0 | (151.0) | 1,090.0 | 468.0 | 10,391.0 | 9,390.0 | 8,472.0 | 7,659.0 | 7,094.0 | 6,497.0 | 5,912.0 | 5,200.1 | 5,282.4 | 5,354.6 | 5,417.1 | 5,320.0 | - | - |
| Working Capital | (2,556.0) | (1,935.0) | (762.0) | (1,561.0) | (587.0) | (975.0) | (760.0) | (1,313.0) | (1,605.0) | (1,608.0) | (876.0) | (666.0) | (663.7) | (495.4) | (91.4) | 351.0 | (108.3) | - | - |
| Book Value | 10,837.0 | 10,332.0 | 9,797.0 | 7,693.0 | 7,298.0 | 6,454.0 | 6,121.0 | 5,864.0 | 5,385.0 | 5,218.0 | 5,049.0 | 4,915.0 | 4,728.0 | 4,445.0 | 4,235.8 | 4,127.7 | 4,005.4 | 4,106.6 | 4,546.6 |
| Tangible Book Value | 9,681.0 | 9,188.0 | 8,654.0 | 6,550.0 | 6,159.0 | 4,950.0 | 4,514.0 | 4,205.0 | 3,997.0 | 3,873.0 | 3,747.0 | 3,707.0 | 3,520.2 | 3,237.8 | 3,040.8 | 2,932.1 | 2,810.1 | - | - |
| 71.0 |
| 75.0 |
| 116.0 |
| 70.0 |
| 70.0 |
| 69.0 |
| 547.0 |
| 560.0 |
| 569.0 |
| 556.0 |
| 60.0 |
| 94.0 |
| 64.0 |
| 63.0 |
| 130.0 |
| 86.0 |
| 68.0 |
| 55.0 |
| 55.0 |
| 93.0 |
| 64.0 |
| 78.0 |
| 75.0 |
| 46.0 |
| 52.0 |
| Restricted Cash | 34.0 | 41.0 | 43.0 | 41.0 | 43.0 | 44.0 | 50.0 | 50.0 | 42.0 | 34.0 | 33.0 | 31.0 | 29.0 | 32.0 | 28.0 | 26.0 | 21.0 | 21.0 | 30.0 | 34.0 | 30.0 | 29.0 | 39.0 | 36.0 | 33.0 | 31.0 | 22.0 | 23.0 | 23.0 | 29.0 | 31.0 | 29.0 | 28.0 | 28.0 | 29.0 | 29.0 | 28.0 | 24.0 | 28.0 | 30.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 137.0 | 98.0 | 166.0 | 94.0 | 114.0 | 96.0 | 127.0 | 48.0 | 584.0 | 330.0 | 628.0 | 794.0 | 213.0 | 85.0 | 77.0 | 71.0 | 75.0 | 116.0 | 70.0 | 70.0 | 69.0 | 547.0 | 560.0 | 569.0 | 556.0 | 60.0 | 94.0 | 64.0 | 63.0 | 130.0 | 86.0 | 68.0 | 55.0 | 55.0 | 93.0 | 64.0 | 78.0 | 75.0 | 46.0 | 52.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 386.0 | 395.0 | 459.0 | 424.0 | 380.0 | 416.0 | 453.0 | 393.0 | 323.0 | 339.0 | 382.0 | 352.0 | 318.0 | 334.0 | 358.0 | 383.0 | 266.0 | 271.0 | 348.0 | 311.0 | 274.0 | 321.0 | 358.0 | 298.0 | 292.0 | 294.0 | 335.0 | 337.0 | 307.0 | 301.0 | 347.0 | 324.0 | 273.0 | 272.0 | 312.0 | 288.0 | 250.0 | 269.0 | 302.0 | 240.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 305.0 | 328.0 | 367.0 | 296.0 | 220.0 | 231.0 | 195.0 | 209.0 | 181.0 | 186.0 | 278.0 | 299.0 | 290.0 | 312.0 | 189.0 | 169.0 | 166.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,524.0 | 2,191.0 | 1,552.0 | 1,399.0 | 1,194.0 | 1,215.0 | 1,237.0 | 1,165.0 | 1,587.0 | 1,389.0 | 1,804.0 | 1,989.0 | 1,338.0 | 1,250.0 | 1,017.0 | 1,018.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26,877.0 | 26,369.0 | 25,934.0 | 25,614.0 | 25,133.0 | 24,745.0 | 24,351.0 | 23,941.0 | 23,807.0 | 23,355.0 | 23,476.0 | 23,204.0 | 22,734.0 | 22,361.0 | 21,995.0 | 21,716.0 | 20,946.0 | 20,575.0 | 20,189.0 | 19,954.0 | 19,376.0 | 19,058.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,156.0 | 1,156.0 | 1,151.0 | 1,151.0 | 1,144.0 | 1,144.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,143.0 | 1,139.0 | 1,139.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 82.0 | 85.0 | 87.0 | 89.0 | 87.0 | 89.0 | 89.0 | 90.0 | 90.0 | 86.0 | 86.0 | 83.0 | 83.0 | 82.0 | 90.0 | 91.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 291.0 | 302.0 | 372.0 | 369.0 | 397.0 | 399.0 | 400.0 | 352.0 | 331.0 | 416.0 | 338.0 | 353.0 | 366.0 | 379.0 | 237.0 | 240.0 | 241.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 35,264.0 | 35,442.0 | 34,748.0 | 33,913.0 | 33,156.0 | 32,830.0 | 31,790.0 | 31,215.0 | 31,086.0 | 30,298.0 | 29,818.0 | 29,496.0 | 28,286.0 | 27,787.0 | 27,126.0 | 26,574.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 272.0 | 378.0 | 302.0 | 306.0 | 240.0 | 346.0 | 259.0 | 215.0 | 231.0 | 294.0 | 228.0 | 246.0 | 193.0 | 254.0 | 220.0 | 196.0 | 175.0 | 235.0 | 175.0 | 146.0 | 134.0 | 189.0 | 162.0 | 169.0 | 152.0 | 203.0 | 149.0 | 140.0 | 130.0 | 175.0 | 141.0 | 139.0 | 133.0 | 195.0 | 144.0 | 134.0 | 108.0 | 154.0 | 135.0 | 148.0 |
| Short Term Debt | 1,366.0 | 1,588.0 | 1,005.0 | 1,589.0 | 999.0 | 879.0 | 215.0 | 0.0 | 0.0 | 179.0 | 0.0 | 0.0 | 0.0 | 1,175.0 | 634.0 | 420.0 | 321.0 | 584.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 26.0 | 19.0 | 16.0 | 25.0 | 29.0 | 40.0 | 32.0 | 55.0 | - | 63.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 580.0 | 830.0 | 630.0 | 569.0 | 539.0 | 791.0 | 585.0 | 607.0 | 636.0 | 791.0 | 605.0 | 575.0 | 561.0 | 706.0 | 610.0 | 593.0 | 538.0 | |||||||||||||||||||||||
| Other Current Liabilities | 177.0 | 198.0 | 191.0 | 182.0 | 196.0 | 230.0 | 185.0 | 207.0 | 213.0 | 252.0 | 212.0 | 208.0 | 223.0 | 255.0 | 216.0 | 221.0 | 170.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,118.0 | 4,747.0 | 3,687.0 | 3,991.0 | 2,447.0 | 3,150.0 | 2,132.0 | 1,825.0 | 1,857.0 | 2,151.0 | 1,743.0 | 1,764.0 | 1,892.0 | 2,811.0 | 2,130.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,893.0 | 5,902.0 |
| Operating Lease Liabilities Non-Current | 72.0 | 74.0 | 75.0 | 77.0 | 75.0 | 76.0 | 77.0 | 78.0 | 78.0 | 73.0 | 74.0 | 70.0 | 70.0 | 70.0 | 78.0 | 79.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 13.0 | 19.0 | 31.0 | 24.0 | 25.0 | 14.0 | 10.0 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 204.0 | 166.0 | 280.0 | 255.0 | 252.0 | 277.0 | 239.0 | 200.0 | 195.0 | 196.0 | 213.0 | 204.0 | 192.0 | 202.0 | 186.0 | 177.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 24,227.0 | 24,605.0 | 23,841.0 | 23,231.0 | 22,622.0 | 22,498.0 | 21,428.0 | 21,063.0 | 21,079.0 | 20,501.0 | 19,921.0 | 19,795.0 | 18,739.0 | 20,094.0 | 19,368.0 | 19,004.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,771.0 | 2,575.0 | 2,662.0 | 2,445.0 | 2,317.0 | 2,112.0 | 2,172.0 | 1,971.0 | 1,844.0 | 1,659.0 | 1,764.0 | 1,580.0 | 1,437.0 | 1,267.0 | 1,359.0 | 1,181.0 | 1,083.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 8.0 | 6.0 | 4.0 | 5.0 | 2.0 | 12.0 | (8.0) | (7.0) | (8.0) | (26.0) | (22.0) | (22.0) | (23.0) | (23.0) | (39.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 377.0 | 377.0 | 365.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 11,037.0 | 10,837.0 | 10,907.0 | 10,682.0 | 10,534.0 | 10,332.0 | 10,362.0 | 10,152.0 | 10,007.0 | 9,797.0 | 9,897.0 | 9,701.0 | 9,547.0 | 7,693.0 | 7,758.0 | 7,570.0 | ||||||||||||||||||||||||
| Total Equity | 11,037.0 | 10,837.0 | 10,907.0 | 10,682.0 | 10,534.0 | 10,332.0 | 10,362.0 | 10,152.0 | 10,007.0 | 9,797.0 | 9,897.0 | 9,701.0 | 9,547.0 | 7,693.0 | 7,758.0 | 7,570.0 | 7,460.0 | 7,298.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,366.0 | 1,588.0 | 1,005.0 | 1,589.0 | 999.0 | 879.0 | 215.0 | 0.0 | 0.0 | 179.0 | 0.0 | 0.0 | 0.0 | 1,175.0 | 634.0 | 420.0 | 321.0 | 584.0 | 684.0 | 606.0 | 1,115.0 | 1,282.0 | 1,044.0 | 920.0 | 1,641.0 | 786.0 | 474.0 | 397.0 | 1,201.0 | 964.0 | 564.0 | 1,649.0 | 1,183.0 | 905.0 | 103.0 | 1,117.0 | 980.0 | 849.0 | 6,844.0 | 6,852.0 |
| Net debt | 1,229.0 | 1,490.0 | 839.0 | 1,495.0 | 885.0 | 783.0 | 88.0 | (48.0) | (584.0) | (151.0) | (628.0) | (794.0) | (213.0) | 1,090.0 | 557.0 | 349.0 | 246.0 | 468.0 | ||||||||||||||||||||||
| Working Capital | (2,594.0) | (2,556.0) | (2,135.0) | (2,592.0) | (1,253.0) | (1,935.0) | (895.0) | (660.0) | (270.0) | (762.0) | 61.0 | 225.0 | (554.0) | (1,561.0) | (1,113.0) | (710.0) | (795.0) | |||||||||||||||||||||||
| Book Value | 11,037.0 | 10,837.0 | 10,907.0 | 10,682.0 | 10,534.0 | 10,332.0 | 10,362.0 | 10,152.0 | 10,007.0 | 9,797.0 | 9,897.0 | 9,701.0 | 9,547.0 | 7,693.0 | 7,758.0 | 7,570.0 | 7,460.0 | 7,298.0 | ||||||||||||||||||||||
| Tangible Book Value | 9,881.0 | 9,681.0 | 9,756.0 | 9,531.0 | 9,390.0 | 9,188.0 | 9,219.0 | 9,009.0 | 8,864.0 | 8,654.0 | 8,754.0 | 8,558.0 | 8,404.0 | 6,550.0 | 6,615.0 | 6,427.0 | 6,321.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.0 |
| 162.0 |
| 183.0 |
| 168.0 |
| 127.0 |
| 142.0 |
| 137.0 |
| 119.0 |
| 118.0 |
| 115.0 |
| 91.0 |
| 85.0 |
| 95.0 |
| 93.0 |
| 160.0 |
| 145.0 |
| 113.0 |
| 151.0 |
| 151.0 |
| 148.0 |
| 118.0 |
| 105.0 |
| 48.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 853.0 |
| 1,554.0 |
| 1,590.0 |
| 1,570.0 |
| 1,466.0 |
| 1,906.0 |
| 1,967.0 |
| 1,896.0 |
| 1,801.0 |
| 1,285.0 |
| 799.0 |
| 741.0 |
| 691.0 |
| 781.0 |
| 800.0 |
| 833.0 |
| 729.0 |
| 720.0 |
| 860.0 |
| 808.0 |
| 767.0 |
| 784.0 |
| 801.0 |
| 691.0 |
| - |
| 6,292.0 |
| 6,155.0 |
| 6,029.0 |
| 5,904.0 |
| 5,866.0 |
| 5,801.0 |
| 5,763.0 |
| 5,709.0 |
| 5,656.0 |
| 5,557.0 |
| 5,853.0 |
| 5,795.0 |
| 5,671.0 |
| 5,584.0 |
| 5,518.0 |
| 5,470.0 |
| 5,265.0 |
| 5,184.0 |
| 5,061.0 |
| 4,962.0 |
| 4,817.0 |
| 4,741.0 |
| - |
| 20,585.0 |
| 20,214.0 |
| 19,905.0 |
| 19,710.0 |
| 19,267.0 |
| 18,944.0 |
| 18,588.0 |
| 18,232.0 |
| 18,151.0 |
| 17,798.0 |
| 17,623.0 |
| 17,409.0 |
| 17,063.0 |
| 16,777.0 |
| 16,477.0 |
| 16,246.0 |
| 15,681.0 |
| 15,391.0 |
| 15,128.0 |
| 14,992.0 |
| 14,559.0 |
| 14,317.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,511.0 |
| 1,511.0 |
| 1,511.0 |
| 1,504.0 |
| 1,504.0 |
| 1,506.0 |
| 1,499.0 |
| 1,501.0 |
| 1,576.0 |
| 1,575.0 |
| 1,575.0 |
| 1,575.0 |
| 1,571.0 |
| 1,621.0 |
| 1,379.0 |
| 1,379.0 |
| 1,373.0 |
| 1,373.0 |
| 1,345.0 |
| 1,345.0 |
| 1,313.0 |
| 1,313.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 92.0 |
| 95.0 |
| 94.0 |
| 98.0 |
| 95.0 |
| 97.0 |
| 99.0 |
| 101.0 |
| 103.0 |
| 109.0 |
| 112.0 |
| 116.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.0 |
| 202.0 |
| 200.0 |
| 199.0 |
| 196.0 |
| 202.0 |
| 201.0 |
| 203.0 |
| 207.0 |
| 201.0 |
| 202.0 |
| 57.0 |
| 63.0 |
| 76.0 |
| 70.0 |
| 81.0 |
| 67.0 |
| 73.0 |
| 70.0 |
| 72.0 |
| 72.0 |
| 75.0 |
| 79.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,694.0 |
| 26,075.0 |
| 25,333.0 |
| 24,952.0 |
| 24,525.0 |
| 24,766.0 |
| 24,394.0 |
| 24,009.0 |
| 23,546.0 |
| 22,682.0 |
| 22,238.0 |
| 21,854.0 |
| 21,464.0 |
| 21,223.0 |
| 20,880.0 |
| 20,471.0 |
| 19,728.0 |
| 19,482.0 |
| 19,361.0 |
| 18,966.0 |
| 18,610.0 |
| 18,482.0 |
| 17,971.0 |
| 17,706.0 |
| 684.0 |
| 606.0 |
| 1,115.0 |
| 1,282.0 |
| 1,044.0 |
| 920.0 |
| 1,641.0 |
| 786.0 |
| 474.0 |
| 397.0 |
| 1,201.0 |
| 964.0 |
| 564.0 |
| 1,649.0 |
| 1,183.0 |
| 905.0 |
| 103.0 |
| 1,117.0 |
| 980.0 |
| 849.0 |
| 951.0 |
| 950.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 701.0 |
| 520.0 |
| 506.0 |
| 466.0 |
| 591.0 |
| 505.0 |
| 512.0 |
| 476.0 |
| 596.0 |
| 490.0 |
| 429.0 |
| 406.0 |
| 556.0 |
| 455.0 |
| 530.0 |
| 495.0 |
| 630.0 |
| 498.0 |
| 490.0 |
| 453.0 |
| 609.0 |
| 530.0 |
| 377.0 |
| 217.0 |
| 163.0 |
| 170.0 |
| 171.0 |
| 215.0 |
| 179.0 |
| 162.0 |
| 164.0 |
| 174.0 |
| 172.0 |
| 177.0 |
| 204.0 |
| 196.0 |
| 169.0 |
| 152.0 |
| 159.0 |
| 167.0 |
| 151.0 |
| 125.0 |
| 135.0 |
| 112.0 |
| 118.0 |
| 111.0 |
| 1,728.0 |
| 1,648.0 |
| 2,141.0 |
| 1,844.0 |
| 1,710.0 |
| 2,451.0 |
| 2,881.0 |
| 2,260.0 |
| 2,113.0 |
| 2,767.0 |
| 2,045.0 |
| 1,488.0 |
| 1,317.0 |
| 2,156.0 |
| 2,094.0 |
| 1,748.0 |
| 2,951.0 |
| 2,539.0 |
| 2,325.0 |
| 1,747.0 |
| 2,661.0 |
| 2,418.0 |
| 2,392.0 |
| 1,928.0 |
| 1,740.0 |
| 78.0 |
| 80.0 |
| 81.0 |
| 79.0 |
| 84.0 |
| 81.0 |
| 83.0 |
| 84.0 |
| 87.0 |
| 89.0 |
| 94.0 |
| 97.0 |
| 101.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,670.0 |
| 1,617.0 |
| 1,585.0 |
| 1,551.0 |
| 2,862.0 |
| 2,723.0 |
| 2,629.0 |
| 2,596.0 |
| 2,524.0 |
| 2,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.0 |
| 180.0 |
| 180.0 |
| 122.0 |
| 83.0 |
| 83.0 |
| 79.0 |
| 75.0 |
| 75.0 |
| 78.0 |
| 76.0 |
| 76.0 |
| 75.0 |
| 78.0 |
| 78.0 |
| 84.0 |
| 74.0 |
| 66.0 |
| 74.0 |
| 70.0 |
| 68.0 |
| 67.0 |
| 90.0 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,234.0 |
| 18,777.0 |
| 18,467.0 |
| 18,262.0 |
| 17,942.0 |
| 18,312.0 |
| 17,882.0 |
| 17,671.0 |
| 17,303.0 |
| 16,561.0 |
| 16,048.0 |
| 15,827.0 |
| 15,532.0 |
| 15,359.0 |
| 15,020.0 |
| 14,735.0 |
| 14,277.0 |
| 14,097.0 |
| 13,843.0 |
| 13,582.0 |
| 13,323.0 |
| 13,264.0 |
| 12,733.0 |
| 12,553.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 925.0 |
| 500.0 |
| 332.0 |
| 235.0 |
| 102.0 |
| 157.0 |
| (7.0) |
| (83.0) |
| (207.0) |
| (123.0) |
| (273.0) |
| (353.0) |
| (464.0) |
| (432.0) |
| (537.0) |
| (617.0) |
| (723.0) |
| (573.0) |
| (702.0) |
| (759.0) |
| (873.0) |
| (839.0) |
| (921.0) |
| (40.0) |
| (44.0) |
| (45.0) |
| (45.0) |
| (46.0) |
| (48.0) |
| (49.0) |
| (38.0) |
| (39.0) |
| (41.0) |
| (36.0) |
| (46.0) |
| (47.0) |
| (47.0) |
| (34.0) |
| (60.0) |
| (69.0) |
| (75.0) |
| (79.0) |
| (87.0) |
| (85.0) |
| (82.0) |
| (86.0) |
| (99.0) |
| (96.0) |
| 363.0 |
| 363.0 |
| 363.0 |
| 348.0 |
| 348.0 |
| 348.0 |
| 348.0 |
| 338.0 |
| 338.0 |
| 338.0 |
| 338.0 |
| 297.0 |
| 297.0 |
| 297.0 |
| 297.0 |
| 247.0 |
| 247.0 |
| 247.0 |
| 274.0 |
| 213.0 |
| 214.0 |
| 214.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,460.0 |
| 7,298.0 |
| 6,866.0 |
| 6,690.0 |
| 6,583.0 |
| 6,454.0 |
| 6,512.0 |
| 6,338.0 |
| 6,243.0 |
| 6,121.0 |
| 6,190.0 |
| 6,027.0 |
| 5,932.0 |
| 5,864.0 |
| 5,860.0 |
| 5,736.0 |
| 5,451.0 |
| 5,385.0 |
| 5,518.0 |
| 5,384.0 |
| 5,287.0 |
| 5,218.0 |
| 5,238.0 |
| 5,153.0 |
| 6,866.0 |
| 6,690.0 |
| 6,583.0 |
| 6,454.0 |
| 6,512.0 |
| 6,338.0 |
| 6,243.0 |
| 6,121.0 |
| 6,190.0 |
| 6,027.0 |
| 5,932.0 |
| 5,864.0 |
| 5,860.0 |
| 5,736.0 |
| 5,451.0 |
| 5,385.0 |
| 5,518.0 |
| 5,384.0 |
| 5,287.0 |
| 5,218.0 |
| 5,238.0 |
| 5,153.0 |
| 614.0 |
| 536.0 |
| 1,046.0 |
| 735.0 |
| 484.0 |
| 351.0 |
| 1,085.0 |
| 726.0 |
| 380.0 |
| 333.0 |
| 1,138.0 |
| 834.0 |
| 478.0 |
| 1,581.0 |
| 1,128.0 |
| 850.0 |
| 10.0 |
| 1,053.0 |
| 902.0 |
| 774.0 |
| 6,798.0 |
| 6,800.0 |
| (587.0) |
| (254.0) |
| (140.0) |
| (985.0) |
| (975.0) |
| (293.0) |
| (217.0) |
| (966.0) |
| (760.0) |
| (689.0) |
| (576.0) |
| (1,465.0) |
| (1,313.0) |
| (948.0) |
| (2,118.0) |
| (1,810.0) |
| (1,605.0) |
| (887.0) |
| (1,853.0) |
| (1,651.0) |
| (1,608.0) |
| (1,127.0) |
| (1,049.0) |
| 6,866.0 |
| 6,690.0 |
| 6,583.0 |
| 6,454.0 |
| 6,512.0 |
| 6,338.0 |
| 6,243.0 |
| 6,121.0 |
| 6,190.0 |
| 6,027.0 |
| 5,932.0 |
| 5,864.0 |
| 5,860.0 |
| 5,736.0 |
| 5,451.0 |
| 5,385.0 |
| 5,518.0 |
| 5,384.0 |
| 5,287.0 |
| 5,218.0 |
| 5,238.0 |
| 5,153.0 |
| 6,159.0 |
| 5,355.0 |
| 5,179.0 |
| 5,072.0 |
| 4,950.0 |
| 5,008.0 |
| 4,832.0 |
| 4,744.0 |
| 4,620.0 |
| 4,614.0 |
| 4,452.0 |
| 4,357.0 |
| 4,289.0 |
| 4,289.0 |
| 4,115.0 |
| 4,072.0 |
| 4,006.0 |
| 4,145.0 |
| 4,011.0 |
| 3,942.0 |
| 3,873.0 |
| 3,925.0 |
| 3,840.0 |