| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 477.0 | 459.0 | 709.0 | 645.0 | 601.0 | 1,001.0 | 3,483.0 | 551.0 | - | 1,535.0 | 5.0 | 3.0 | 21.0 | 7.0 | 2.0 | 4.0 | 709.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 27.0 | 27.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 477.0 | 459.0 | 709.0 | 645.0 | 601.0 | 1,001.0 | 3,483.0 | 551.0 | - | 1,535.0 | 5.0 | 3.0 | 21.0 | 7.0 | 2.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 3,680.0 | 3,097.0 | 2,965.0 | 2,921.0 | 2,579.0 | 2,539.0 | 2,227.0 | 1,733.0 | - | 1,432.0 | 279.0 | 285.0 | 234.0 | 234.0 | 268.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 87,958.0 | 82,322.0 | 77,271.0 | 72,203.0 | 68,563.0 | 65,996.0 | 62,247.0 | 58,201.0 | - | 44,066.0 | 14,863.0 | 13,857.0 | 12,768.0 | 10,769.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 94,006.0 | 92,134.0 | 95,777.0 | 96,093.0 | 88,564.0 | 81,744.0 | 75,578.0 | 69,537.0 | - | 59,719.0 | 35,723.0 | 20,887.0 | 14,181.0 | 12,808.0 | 12,856.0 | ||
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 94,756.0 | 93,933.0 | 97,777.0 | 97,603.0 | 91,561.0 | 82,752.0 | 79,078.0 | 72,827.0 | - | 61,747.0 | 35,723.0 | 20,887.0 | 14,181.0 | 12,808.0 | 12,856.0 | - | |
| (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 | 517.0 | 477.0 | 464.0 | 606.0 | 796.0 | 459.0 | 721.0 | 602.0 | 661.0 | 709.0 | 571.0 | 478.0 | 534.0 | 645.0 | 480.0 | |||||||||||||||||||||||||
| 4.0 |
| 709.0 |
| - |
| - |
| - |
| Prepaid Expenses | 987.0 | 677.0 | 458.0 | 451.0 | 386.0 | 369.0 | 761.0 | 446.0 | - | 333.0 | 61.0 | 57.0 | 67.0 | 62.0 | 60.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,144.0 | 4,233.0 | 4,132.0 | 4,017.0 | 3,566.0 | 3,909.0 | 6,471.0 | 2,730.0 | - | 3,300.0 | 345.0 | 345.0 | 322.0 | 330.0 | 357.0 | - | - |
| 9,261.0 |
| - |
| - |
| Accumulated Depreciation | 41,514.0 | 39,409.0 | 37,751.0 | 36,164.0 | 34,253.0 | 31,639.0 | 27,656.0 | 23,075.0 | - | 11,103.0 | 6,518.0 | 5,484.0 | 4,787.0 | 3,563.0 | 2,364.0 | - | - |
| Property,Plant & Equipment Net | 46,444.0 | 42,913.0 | 39,520.0 | 36,039.0 | 34,310.0 | 34,357.0 | 34,591.0 | 35,126.0 | - | 32,963.0 | 8,345.0 | 8,373.0 | 7,981.0 | 7,206.0 | 6,897.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 503.0 | 376.0 | 684.0 | 991.0 | 112.0 | 294.0 | 309.0 | 454.0 | - | 519.0 | 53.0 | - | - | - | - | - | - |
| Goodwill | 29,710.0 | 29,674.0 | 29,668.0 | 29,563.0 | 29,562.0 | 29,554.0 | 29,554.0 | 29,554.0 | - | 29,509.0 | 1,168.0 | 1,168.0 | 1,177.0 | 953.0 | 954.0 | - | - |
| Intangible Assets | 483.0 | 1,108.0 | 1,917.0 | 2,976.0 | 4,294.0 | 5,876.0 | 7,736.0 | 9,882.0 | - | 15,095.0 | 947.0 | 1,196.0 | 1,475.0 | 1,500.0 | 1,767.0 | - | - |
| Operating Lease Right Of Use Assets | 1,281.0 | 1,244.0 | 1,270.0 | 1,235.0 | 1,306.0 | 1,214.0 | 1,092.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 5,004.0 | 4,763.0 | 4,732.0 | 4,769.0 | 3,647.0 | 3,449.0 | 2,731.0 | 1,622.0 | - | 1,371.0 | 332.0 | 280.0 | 417.0 | 396.0 | 401.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 154,213.0 | 150,020.0 | 147,193.0 | 144,523.0 | 142,491.0 | 144,206.0 | 148,188.0 | 146,130.0 | - | 149,067.0 | 39,316.0 | 24,388.0 | 17,295.0 | 15,596.0 | 15,601.0 | - | - |
| - |
| Short Term Debt | 750.0 | 1,799.0 | 2,000.0 | 1,510.0 | 2,997.0 | 1,008.0 | 3,500.0 | 3,290.0 | - | 2,028.0 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 422.0 | 456.0 | 509.0 | 511.0 | 461.0 | 436.0 | 460.0 | 494.0 | - | 352.0 | 96.0 | 85.0 | 90.0 | 81.0 | 73.0 | - | - |
| Operating Lease Liabilities Current | 275.0 | 278.0 | 290.0 | 295.0 | 269.0 | 235.0 | 214.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,365.0 | 1,365.0 | 1,283.0 | 1,314.0 | 1,304.0 | 1,374.0 | 1,028.0 | 1,052.0 | - | 1,111.0 | 191.0 | 169.0 | 156.0 | 145.0 | 123.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 13,306.0 | 13,486.0 | 13,214.0 | 12,065.0 | 12,458.0 | 9,875.0 | 12,385.0 | 12,095.0 | - | 9,572.0 | 1,972.0 | 1,635.0 | 1,467.0 | 1,224.0 | 1,157.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,167.0 | 1,135.0 | 1,128.0 | 1,083.0 | 1,182.0 | 1,110.0 | 979.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19,841.0 | 18,845.0 | 18,954.0 | 19,058.0 | 19,096.0 | 18,108.0 | 17,711.0 | - | - | - | 1,590.0 | 1,648.0 | 1,431.0 | 1,321.0 | 847.0 | - | - |
| Pension Obligations | - | - | - | - | 27.0 | 222.0 | 160.0 | 95.0 | - | 309.0 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5,094.0 | 4,776.0 | 4,530.0 | 4,758.0 | 4,217.0 | 4,198.0 | 3,703.0 | 2,837.0 | - | 2,745.0 | 77.0 | 72.0 | 65.0 | 94.0 | 332.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 133,694.0 | 130,313.0 | 132,475.0 | 131,974.0 | 124,335.0 | 113,925.0 | 109,377.0 | 101,858.0 | - | 98,701.0 | 39,362.0 | 24,242.0 | 17,144.0 | 15,447.0 | 15,192.0 | - | - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (5,393.0) | (7,750.0) | (12,260.0) | (14,821.0) | (12,675.0) | (5,195.0) | 40.0 | 2,780.0 | - | 733.0 | (2,061.0) | (1,762.0) | (1,568.0) | (1,392.0) | (1,082.0) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.0 | (2.0) | - | (7.0) | (13.0) | (22.0) | (41.0) | (75.0) | (65.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 4,465.0 | 4,120.0 | 3,632.0 | 3,430.0 | 4,106.0 | 6,476.0 | 7,366.0 | 7,987.0 | - | 10,227.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Total Stockholders Equity | 16,054.0 | 15,587.0 | 11,086.0 | 9,119.0 | 14,050.0 | 23,805.0 | 31,445.0 | 36,285.0 | 47,531.0 | 40,139.0 | (46.0) | 146.0 | 151.0 | 149.0 | 409.0 | 1,478.0 | 1,916.0 |
| Total Equity | 20,519.0 | 19,707.0 | 14,718.0 | 12,549.0 | 18,156.0 | 30,281.0 | 38,811.0 | 44,272.0 | 47,531.0 | 50,366.0 | (46.0) | 146.0 | 151.0 | 149.0 | 409.0 | 1,478.0 | 1,916.0 |
| - |
| Net debt | 94,279.0 | 93,474.0 | 97,068.0 | 96,958.0 | 90,960.0 | 81,751.0 | 75,595.0 | 72,276.0 | - | 60,212.0 | 35,718.0 | 20,884.0 | 14,160.0 | 12,801.0 | 12,854.0 | - | - |
| Working Capital | (8,162.0) | (9,253.0) | (9,082.0) | (8,048.0) | (8,892.0) | (5,966.0) | (5,914.0) | (9,365.0) | - | (6,272.0) | (1,627.0) | (1,290.0) | (1,145.0) | (894.0) | (800.0) | - | - |
| Book Value | 16,054.0 | 15,587.0 | 11,086.0 | 9,119.0 | 14,050.0 | 23,805.0 | 31,445.0 | 36,285.0 | 47,531.0 | 40,139.0 | (46.0) | 146.0 | 151.0 | 149.0 | 409.0 | 1,478.0 | 1,916.0 |
| Tangible Book Value | (14,139.0) | (15,195.0) | (20,499.0) | (23,420.0) | (19,806.0) | (11,625.0) | (5,845.0) | (3,151.0) | - | (4,465.0) | (2,161.0) | (2,218.0) | (2,501.0) | (2,304.0) | (2,312.0) | - | - |
| 483.0 |
| 2,431.0 |
| 601.0 |
| 466.0 |
| 1,711.0 |
| 772.0 |
| 1,001.0 |
| 1,283.0 |
| 2,097.0 |
| 2,908.0 |
| 3,483.0 |
| 508.0 |
| 696.0 |
| 1,451.0 |
| 551.0 |
| 612.0 |
| 773.0 |
| 576.0 |
| 621.0 |
| 2,164.0 |
| 694.0 |
| 2,920.0 |
| 1,535.0 |
| 1,165.0 |
| 555.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 517.0 | 477.0 | 464.0 | 606.0 | 796.0 | 459.0 | 721.0 | 602.0 | 661.0 | 709.0 | 571.0 | 478.0 | 534.0 | 645.0 | 480.0 | 483.0 | 2,431.0 | 601.0 | 466.0 | 1,711.0 | 772.0 | 1,001.0 | 1,283.0 | 2,097.0 | 2,908.0 | 3,483.0 | 508.0 | 696.0 | 1,451.0 | 551.0 | 612.0 | 773.0 | 576.0 | 621.0 | 2,164.0 | 694.0 | 2,920.0 | 1,535.0 | 1,165.0 | 555.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,510.0 | 3,680.0 | 3,598.0 | 3,549.0 | 3,311.0 | 3,097.0 | 3,067.0 | 3,000.0 | 3,004.0 | 2,965.0 | 2,932.0 | 2,864.0 | 2,851.0 | 2,921.0 | 2,841.0 | 2,779.0 | 2,530.0 | 2,579.0 | 2,645.0 | 2,583.0 | 2,395.0 | 2,539.0 | 2,068.0 | 1,994.0 | 2,091.0 | 2,227.0 | 2,284.0 | 2,070.0 | 1,578.0 | 1,733.0 | 1,736.0 | 1,619.0 | 1,409.0 | 1,635.0 | 1,652.0 | 1,489.0 | 1,311.0 | 1,432.0 | 1,242.0 | 1,340.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 933.0 | 987.0 | 805.0 | 657.0 | 861.0 | 677.0 | 704.0 | 531.0 | 731.0 | 458.0 | 613.0 | 587.0 | 682.0 | 451.0 | 433.0 | 476.0 | 555.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,960.0 | 5,144.0 | 4,867.0 | 4,812.0 | 4,968.0 | 4,233.0 | 4,492.0 | 4,133.0 | 4,396.0 | 4,132.0 | 4,116.0 | 3,929.0 | 4,067.0 | 4,017.0 | 3,754.0 | 3,738.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42,380.0 | 41,257.0 |
| Accumulated Depreciation | 41,611.0 | 41,514.0 | 41,239.0 | 40,733.0 | 40,033.0 | 39,409.0 | 38,868.0 | 38,362.0 | 38,529.0 | 37,751.0 | 36,885.0 | 36,103.0 | 36,644.0 | 36,164.0 | 35,414.0 | 34,676.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 47,198.0 | 46,444.0 | 45,187.0 | 44,187.0 | 43,359.0 | 42,913.0 | 41,846.0 | 41,256.0 | 40,349.0 | 39,520.0 | 38,617.0 | 37,546.0 | 36,602.0 | 36,039.0 | 35,005.0 | 34,472.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 981.0 | 979.0 | - | |||||||||||||||||||||||
| Goodwill | 29,710.0 | 29,710.0 | 29,710.0 | 29,674.0 | 29,674.0 | 29,674.0 | 29,668.0 | 29,668.0 | 29,668.0 | 29,668.0 | 29,672.0 | 29,672.0 | 29,563.0 | 29,563.0 | 29,563.0 | 29,563.0 | 29,563.0 | 29,562.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,981.0 | 5,004.0 | 5,063.0 | 4,776.0 | 4,667.0 | 4,763.0 | 4,762.0 | 4,791.0 | 4,726.0 | 4,732.0 | 4,898.0 | 4,850.0 | 4,793.0 | 4,769.0 | 4,911.0 | 4,758.0 | 3,650.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 154,644.0 | 154,213.0 | 152,850.0 | 151,589.0 | 150,954.0 | 150,020.0 | 149,371.0 | 148,611.0 | 148,044.0 | 147,193.0 | 146,682.0 | 145,615.0 | 144,870.0 | 144,523.0 | 143,669.0 | 143,258.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 750.0 | 750.0 | 2,549.0 | 1,799.0 | 1,799.0 | 1,798.0 | 0.0 | 0.0 | 2,000.0 | 1,999.0 | 1,999.0 | 1,999.0 | 1,510.0 | 1,522.0 | 1,533.0 | 4,543.0 | 2,997.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 456.0 | 422.0 | 441.0 | 457.0 | 477.0 | 456.0 | 467.0 | 480.0 | 520.0 | 509.0 | 542.0 | 522.0 | 523.0 | 511.0 | 525.0 | 533.0 | 482.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 291.0 | 293.0 | 292.0 | 295.0 | 291.0 | 281.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,126.0 | 1,365.0 | 1,508.0 | 1,281.0 | 1,111.0 | 1,365.0 | 1,280.0 | 1,192.0 | 1,018.0 | 1,283.0 | 1,179.0 | 1,067.0 | 959.0 | 1,314.0 | 1,206.0 | 1,128.0 | 1,042.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 12,375.0 | 13,306.0 | 12,994.0 | 14,556.0 | 13,672.0 | 13,486.0 | 13,160.0 | 10,726.0 | 10,926.0 | 13,214.0 | 12,625.0 | 11,975.0 | 12,242.0 | 12,065.0 | 11,595.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 94,414.0 | 94,006.0 | 94,413.0 | 91,863.0 | 91,970.0 | 92,134.0 | 93,517.0 | 96,692.0 | 97,965.0 | 95,777.0 | 95,800.0 | 95,971.0 | 95,973.0 | 96,093.0 | 95,510.0 | 94,468.0 | 90,679.0 | 88,564.0 | 85,376.0 | 86,962.0 | 83,882.0 | 81,744.0 | 77,947.0 | 77,663.0 | 74,787.0 | 75,578.0 | 71,390.0 | 71,784.0 | 70,567.0 | 69,537.0 | 69,135.0 | 66,730.0 | 67,609.0 | 68,186.0 | 66,064.0 | 63,248.0 | 60,837.0 | 59,719.0 | 59,946.0 | 60,132.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 20,049.0 | 19,841.0 | 19,604.0 | 18,757.0 | 18,822.0 | 18,845.0 | 18,983.0 | 18,927.0 | 18,966.0 | 18,954.0 | 18,996.0 | 18,982.0 | 19,030.0 | 19,058.0 | 19,153.0 | 19,123.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 5,140.0 | 5,094.0 | 4,886.0 | 4,739.0 | 4,774.0 | 4,776.0 | 4,659.0 | 4,679.0 | 4,581.0 | 4,530.0 | 4,517.0 | 4,660.0 | 4,723.0 | 4,758.0 | 5,061.0 | 4,759.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 133,574.0 | 133,694.0 | 133,262.0 | 131,221.0 | 130,432.0 | 130,313.0 | 131,317.0 | 131,897.0 | 132,438.0 | 132,475.0 | 131,938.0 | 131,588.0 | 131,968.0 | 131,974.0 | 131,319.0 | 129,745.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (4,230.0) | (5,393.0) | (4,095.0) | (5,232.0) | (6,533.0) | (7,750.0) | (8,643.0) | (9,923.0) | (11,154.0) | (12,260.0) | (11,322.0) | (12,577.0) | (13,800.0) | (14,821.0) | (8,816.0) | (10,001.0) | (11,472.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 1,020.0 | 0.0 | 4,407.0 | 2,273.0 | 806.0 | 0.0 | 1,103.0 | 879.0 | 516.0 | 0.0 | 2,040.0 | 1,250.0 | 920.0 | 0.0 | 9,245.0 | 7,020.0 | 3,333.0 | 0.0 | ||||||||||||||||||||||
| Minority Interest | 4,685.0 | 4,465.0 | 4,248.0 | 4,159.0 | 4,275.0 | 4,120.0 | 3,955.0 | 3,835.0 | 3,732.0 | 3,632.0 | 3,646.0 | 3,567.0 | 3,484.0 | 3,430.0 | 3,461.0 | 3,634.0 | 3,884.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 16,385.0 | 16,054.0 | 15,340.0 | 16,209.0 | 16,247.0 | 15,587.0 | 14,099.0 | 12,879.0 | 11,874.0 | 11,086.0 | 11,098.0 | 10,460.0 | 9,418.0 | 9,119.0 | 8,889.0 | 9,879.0 | ||||||||||||||||||||||||
| Total Equity | 21,070.0 | 20,519.0 | 19,588.0 | 20,368.0 | 20,522.0 | 19,707.0 | 18,054.0 | 16,714.0 | 15,606.0 | 14,718.0 | 14,744.0 | 14,027.0 | 12,902.0 | 12,549.0 | 12,350.0 | 13,513.0 | 15,944.0 | 18,156.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 94,414.0 | 94,756.0 | 95,163.0 | 94,412.0 | 93,769.0 | 93,933.0 | 95,315.0 | 96,692.0 | 97,965.0 | 97,777.0 | 97,799.0 | 97,970.0 | 97,972.0 | 97,603.0 | 97,032.0 | 96,001.0 | 95,222.0 | 91,561.0 | 88,372.0 | 87,964.0 | 84,887.0 | 82,752.0 | 79,662.0 | 78,369.0 | 79,692.0 | 79,078.0 | 74,899.0 | 73,306.0 | 74,099.0 | 72,827.0 | 72,474.0 | 72,117.0 | 70,949.0 | 70,231.0 | 68,132.0 | 63,248.0 | 62,844.0 | 61,747.0 | 61,996.0 | 62,203.0 |
| Net debt | 93,897.0 | 94,279.0 | 94,699.0 | 93,806.0 | 92,973.0 | 93,474.0 | 94,594.0 | 96,090.0 | 97,304.0 | 97,068.0 | 97,228.0 | 97,492.0 | 97,438.0 | 96,958.0 | 96,552.0 | 95,518.0 | 92,791.0 | 90,960.0 | ||||||||||||||||||||||
| Working Capital | (7,415.0) | (8,162.0) | (8,127.0) | (9,744.0) | (8,704.0) | (9,253.0) | (8,668.0) | (6,593.0) | (6,530.0) | (9,082.0) | (8,509.0) | (8,046.0) | (8,175.0) | (8,048.0) | (7,841.0) | (7,657.0) | (8,413.0) | |||||||||||||||||||||||
| Book Value | 16,385.0 | 16,054.0 | 15,340.0 | 16,209.0 | 16,247.0 | 15,587.0 | 14,099.0 | 12,879.0 | 11,874.0 | 11,086.0 | 11,098.0 | 10,460.0 | 9,418.0 | 9,119.0 | 8,889.0 | 9,879.0 | 12,060.0 | 14,050.0 | ||||||||||||||||||||||
| Tangible Book Value | (13,325.0) | (13,656.0) | (14,370.0) | (13,465.0) | (13,427.0) | (14,087.0) | (15,569.0) | (16,789.0) | (17,794.0) | (18,582.0) | (18,574.0) | (19,212.0) | (20,145.0) | (20,444.0) | (20,674.0) | (19,684.0) | (17,503.0) | |||||||||||||||||||||||
| 386.0 |
| 387.0 |
| 388.0 |
| 496.0 |
| 369.0 |
| 709.0 |
| 674.0 |
| 760.0 |
| 761.0 |
| 596.0 |
| 574.0 |
| 722.0 |
| 446.0 |
| 381.0 |
| 358.0 |
| 413.0 |
| 299.0 |
| 316.0 |
| 381.0 |
| 435.0 |
| 333.0 |
| 374.0 |
| 430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,516.0 |
| 3,566.0 |
| 3,498.0 |
| 4,682.0 |
| 3,663.0 |
| 3,909.0 |
| 4,060.0 |
| 4,765.0 |
| 5,759.0 |
| 6,471.0 |
| 3,388.0 |
| 3,340.0 |
| 3,751.0 |
| 2,730.0 |
| 2,729.0 |
| 2,750.0 |
| 2,398.0 |
| 2,555.0 |
| 4,132.0 |
| 2,564.0 |
| 4,666.0 |
| 3,300.0 |
| 2,781.0 |
| 2,325.0 |
| 34,897.0 |
| 34,253.0 |
| 33,340.0 |
| 32,520.0 |
| 32,587.0 |
| 31,639.0 |
| 30,407.0 |
| 29,138.0 |
| 29,038.0 |
| 27,656.0 |
| 26,365.0 |
| 25,004.0 |
| 24,609.0 |
| 23,075.0 |
| 21,513.0 |
| 20,051.0 |
| 19,796.0 |
| 18,077.0 |
| 16,375.0 |
| 14,691.0 |
| 12,866.0 |
| 11,103.0 |
| 9,499.0 |
| 7,899.0 |
| 34,173.0 |
| 34,310.0 |
| 34,179.0 |
| 34,206.0 |
| 34,184.0 |
| 34,357.0 |
| 34,196.0 |
| 34,074.0 |
| 34,096.0 |
| 34,591.0 |
| 34,218.0 |
| 34,475.0 |
| 34,859.0 |
| 35,126.0 |
| 34,740.0 |
| 34,411.0 |
| 34,002.0 |
| 33,888.0 |
| 33,300.0 |
| 32,948.0 |
| 32,699.0 |
| 32,963.0 |
| 32,881.0 |
| 33,358.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,554.0 |
| 29,526.0 |
| 29,509.0 |
| 30,165.0 |
| 29,692.0 |
| 4,652.0 |
| 5,029.0 |
| 5,436.0 |
| 5,876.0 |
| 6,305.0 |
| 6,750.0 |
| 7,228.0 |
| 7,736.0 |
| 8,250.0 |
| 8,756.0 |
| 9,303.0 |
| 9,882.0 |
| 10,451.0 |
| 10,992.0 |
| 11,593.0 |
| 12,481.0 |
| 13,081.0 |
| 13,733.0 |
| 14,384.0 |
| 15,095.0 |
| 15,954.0 |
| 16,679.0 |
| - |
| - |
| 1,279.0 |
| 1,288.0 |
| 1,242.0 |
| 1,214.0 |
| 1,157.0 |
| 1,132.0 |
| 1,096.0 |
| 1,092.0 |
| 1,103.0 |
| 1,166.0 |
| 1,101.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,647.0 |
| 3,523.0 |
| 3,475.0 |
| 3,531.0 |
| 3,449.0 |
| 3,008.0 |
| 2,930.0 |
| 2,838.0 |
| 2,731.0 |
| 1,637.0 |
| 1,620.0 |
| 1,501.0 |
| 1,622.0 |
| 1,559.0 |
| 1,507.0 |
| 1,563.0 |
| 1,356.0 |
| 1,337.0 |
| 1,347.0 |
| 1,333.0 |
| 1,371.0 |
| 1,386.0 |
| 1,421.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143,948.0 |
| 142,491.0 |
| 142,495.0 |
| 144,026.0 |
| 143,439.0 |
| 144,206.0 |
| 144,193.0 |
| 145,136.0 |
| 146,552.0 |
| 148,188.0 |
| 145,267.0 |
| 146,085.0 |
| 147,257.0 |
| 146,130.0 |
| 146,085.0 |
| 146,251.0 |
| 146,151.0 |
| 146,623.0 |
| 148,228.0 |
| 146,960.0 |
| 149,444.0 |
| 149,067.0 |
| 148,897.0 |
| 149,195.0 |
| 2,996.0 |
| 1,002.0 |
| 1,005.0 |
| 1,008.0 |
| 1,715.0 |
| 706.0 |
| 4,905.0 |
| 3,500.0 |
| 3,509.0 |
| 1,522.0 |
| 3,532.0 |
| 3,290.0 |
| 3,339.0 |
| 5,387.0 |
| 3,340.0 |
| 2,045.0 |
| 2,068.0 |
| 0.0 |
| 2,007.0 |
| 2,028.0 |
| 2,050.0 |
| 2,071.0 |
| 461.0 |
| 501.0 |
| 501.0 |
| 493.0 |
| 436.0 |
| 477.0 |
| 471.0 |
| 477.0 |
| 460.0 |
| 526.0 |
| 389.0 |
| 487.0 |
| 494.0 |
| 498.0 |
| 486.0 |
| 472.0 |
| 395.0 |
| 405.0 |
| 364.0 |
| 362.0 |
| 352.0 |
| 346.0 |
| 391.0 |
| 275.0 |
| 269.0 |
| 262.0 |
| 258.0 |
| 245.0 |
| 235.0 |
| 233.0 |
| 223.0 |
| 218.0 |
| 214.0 |
| 210.0 |
| 208.0 |
| 205.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,304.0 |
| 1,235.0 |
| 1,166.0 |
| 1,070.0 |
| 1,374.0 |
| 1,129.0 |
| 919.0 |
| 869.0 |
| 1,028.0 |
| 1,005.0 |
| 906.0 |
| 864.0 |
| 1,052.0 |
| 1,012.0 |
| 928.0 |
| 895.0 |
| 1,109.0 |
| 1,053.0 |
| 975.0 |
| 962.0 |
| 1,111.0 |
| 960.0 |
| 985.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,395.0 |
| 13,929.0 |
| 12,458.0 |
| 12,237.0 |
| 10,038.0 |
| 9,916.0 |
| 9,875.0 |
| 10,256.0 |
| 9,142.0 |
| 13,215.0 |
| 12,385.0 |
| 11,982.0 |
| 9,875.0 |
| 11,950.0 |
| 12,095.0 |
| 11,850.0 |
| 14,024.0 |
| 11,602.0 |
| 11,090.0 |
| 10,419.0 |
| 8,123.0 |
| 9,520.0 |
| 9,572.0 |
| 8,647.0 |
| 8,807.0 |
| - |
| - |
| 1,159.0 |
| 1,166.0 |
| 1,128.0 |
| 1,110.0 |
| 1,045.0 |
| 1,022.0 |
| 984.0 |
| 979.0 |
| 991.0 |
| 1,052.0 |
| 981.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,070.0 |
| 19,096.0 |
| 18,980.0 |
| 18,678.0 |
| 18,227.0 |
| 18,108.0 |
| 17,929.0 |
| 17,789.0 |
| 17,665.0 |
| 17,711.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,260.0 |
| 26,339.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 641.0 |
| 4,326.0 |
| 4,217.0 |
| 4,376.0 |
| 4,262.0 |
| 4,233.0 |
| 4,198.0 |
| 4,349.0 |
| 4,141.0 |
| 4,163.0 |
| 3,703.0 |
| 2,773.0 |
| 2,758.0 |
| 2,643.0 |
| 2,837.0 |
| 2,451.0 |
| 2,479.0 |
| 2,464.0 |
| 2,502.0 |
| 2,591.0 |
| 2,582.0 |
| 2,607.0 |
| 2,745.0 |
| 2,969.0 |
| 2,885.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128,004.0 |
| 124,335.0 |
| 120,969.0 |
| 119,940.0 |
| 116,258.0 |
| 113,925.0 |
| 110,481.0 |
| 108,735.0 |
| 109,830.0 |
| 109,377.0 |
| 104,745.0 |
| 102,991.0 |
| 103,614.0 |
| 101,858.0 |
| 100,857.0 |
| 100,609.0 |
| 99,026.0 |
| 99,092.0 |
| 105,650.0 |
| 100,527.0 |
| 99,540.0 |
| 98,701.0 |
| 97,822.0 |
| 98,163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12,675.0) |
| (2,151.0) |
| (3,368.0) |
| (4,388.0) |
| (5,195.0) |
| 2,016.0 |
| 1,202.0 |
| 436.0 |
| 40.0 |
| 3,734.0 |
| 3,347.0 |
| 3,033.0 |
| 2,780.0 |
| 4,828.0 |
| 4,307.0 |
| 4,034.0 |
| 3,832.0 |
| 1,206.0 |
| 1,158.0 |
| 1,019.0 |
| 733.0 |
| 1,007.0 |
| 818.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (2.0) |
| (2.0) |
| (2.0) |
| (2.0) |
| (2.0) |
| (2.0) |
| (1.0) |
| (1.0) |
| (2.0) |
| (4.0) |
| (6.0) |
| (7.0) |
| (8.0) |
| (9.0) |
| 10,834.0 |
| 7,168.0 |
| 3,652.0 |
| 0.0 |
| 6,868.0 |
| 3,507.0 |
| 2,352.0 |
| 0.0 |
| 4,568.0 |
| 1,801.0 |
| 940.0 |
| 0.0 |
| 3,214.0 |
| 2,281.0 |
| 617.0 |
| 0.0 |
| 7,748.0 |
| 4,223.0 |
| 895.0 |
| 0.0 |
| 448.0 |
| 99.0 |
| 4,106.0 |
| 4,496.0 |
| 4,744.0 |
| 6,184.0 |
| 6,476.0 |
| 6,806.0 |
| 7,045.0 |
| 7,094.0 |
| 7,366.0 |
| 7,548.0 |
| 7,808.0 |
| 7,909.0 |
| 7,987.0 |
| 8,123.0 |
| 8,199.0 |
| 8,357.0 |
| 8,447.0 |
| 9,349.0 |
| 9,805.0 |
| 10,184.0 |
| 10,227.0 |
| 10,798.0 |
| 10,792.0 |
| 12,060.0 |
| 14,050.0 |
| 17,030.0 |
| 19,342.0 |
| 20,997.0 |
| 23,805.0 |
| 26,906.0 |
| 29,356.0 |
| 29,628.0 |
| 31,445.0 |
| 32,974.0 |
| 35,286.0 |
| 35,734.0 |
| 36,285.0 |
| 37,105.0 |
| 37,443.0 |
| 38,768.0 |
| 39,084.0 |
| 33,229.0 |
| 36,628.0 |
| 39,720.0 |
| 40,139.0 |
| 40,277.0 |
| 40,240.0 |
| 21,526.0 |
| 24,086.0 |
| 27,181.0 |
| 30,281.0 |
| 33,712.0 |
| 36,401.0 |
| 36,722.0 |
| 38,811.0 |
| 40,522.0 |
| 43,094.0 |
| 43,643.0 |
| 44,272.0 |
| 45,228.0 |
| 45,642.0 |
| 47,125.0 |
| 47,531.0 |
| 42,578.0 |
| 46,433.0 |
| 49,904.0 |
| 50,366.0 |
| 51,075.0 |
| 51,032.0 |
| 87,906.0 |
| 86,253.0 |
| 84,115.0 |
| 81,751.0 |
| 78,379.0 |
| 76,272.0 |
| 76,784.0 |
| 75,595.0 |
| 74,391.0 |
| 72,610.0 |
| 72,648.0 |
| 72,276.0 |
| 71,862.0 |
| 71,344.0 |
| 70,373.0 |
| 69,610.0 |
| 65,968.0 |
| 62,554.0 |
| 59,924.0 |
| 60,212.0 |
| 60,831.0 |
| 61,648.0 |
| (8,892.0) |
| (8,739.0) |
| (5,356.0) |
| (6,253.0) |
| (5,966.0) |
| (6,196.0) |
| (4,377.0) |
| (7,456.0) |
| (5,914.0) |
| (8,594.0) |
| (6,535.0) |
| (8,199.0) |
| (9,365.0) |
| (9,121.0) |
| (11,274.0) |
| (9,204.0) |
| (8,535.0) |
| (6,287.0) |
| (5,559.0) |
| (4,854.0) |
| (6,272.0) |
| (5,866.0) |
| (6,482.0) |
| 17,030.0 |
| 19,342.0 |
| 20,997.0 |
| 23,805.0 |
| 26,906.0 |
| 29,356.0 |
| 29,628.0 |
| 31,445.0 |
| 32,974.0 |
| 35,286.0 |
| 35,734.0 |
| 36,285.0 |
| 37,105.0 |
| 37,443.0 |
| 38,768.0 |
| 39,084.0 |
| 33,229.0 |
| 36,628.0 |
| 39,720.0 |
| 40,139.0 |
| 40,277.0 |
| 40,240.0 |
| (15,512.0) |
| (17,176.0) |
| (15,241.0) |
| (13,993.0) |
| (11,625.0) |
| (8,953.0) |
| (6,948.0) |
| (7,154.0) |
| (5,845.0) |
| (4,830.0) |
| (3,024.0) |
| (3,123.0) |
| (3,151.0) |
| (2,900.0) |
| (3,103.0) |
| (2,379.0) |
| (2,951.0) |
| (9,406.0) |
| (6,659.0) |
| (4,190.0) |
| (4,465.0) |
| (5,842.0) |
| (6,131.0) |