| (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 | 509.0 | 103.0 | 227.0 | 164.0 | 452.0 | 32.0 | 140.0 | 153.0 | 182.0 | 235.0 | 266.0 | 207.0 | 172.0 | 93.0 | 161.0 | 247.0 | 90.0 | ||
| Restricted Cash | 106.0 | 75.0 | 21.0 | 18.0 | 24.0 | 17.0 | 17.0 | 21.0 | 17.0 | 19.0 | 19.0 | 37.0 | 32.0 | 29.0 | 27.0 | 23.0 | 32.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 509.0 | 103.0 | 227.0 | 164.0 | 452.0 | 32.0 | 140.0 | 153.0 | 182.0 | 235.0 | 266.0 | 207.0 | 172.0 | 93.0 | 161.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | 1,564.0 | 931.0 | 853.0 | 886.0 | 964.0 | 1,032.0 | 821.0 | 774.0 | 881.0 | 914.0 | 855.0 | 869.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | 928.0 | 875.0 | 661.0 | 622.0 | 723.0 | 725.0 | 598.0 | 633.0 | 678.0 | 585.0 | 512.0 | 575.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 17,807.0 | 15,194.0 | 14,508.0 | 13,122.0 | 12,046.0 | 11,744.0 | 11,951.0 | 10,615.0 | 9,123.0 | 8,640.0 | 8,400.0 | 8,016.0 | 7,101.0 | 6,710.0 | 6,040.0 | ||||
| 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 | 2.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 18,757.0 | 16,386.0 | 15,483.0 | 14,212.0 | 12,419.0 | 12,315.0 | 13,062.0 | 11,589.0 | 10,204.0 | 9,504.0 | 9,084.0 | 8,535.0 | 7,642.0 | 7,229.0 | 7,073.0 | 7,174.0 | |||
| (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 | 175.0 | 509.0 | 362.0 | 844.0 | 465.0 | 103.0 | 412.0 | 699.0 | 802.0 | 227.0 | 157.0 | 389.0 | 571.0 | 164.0 | 168.0 | |||||||||||||||||||||||||
| 207.0 |
| 344.0 |
| - |
| - |
| - |
| 247.0 |
| 90.0 |
| 207.0 |
| 344.0 |
| 981.0 |
| 948.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 160.0 | 103.0 | 80.0 | 113.0 | 139.0 | 104.0 | 86.0 | 101.0 | 83.0 | 81.0 | 77.0 | 72.0 | 86.0 | 53.0 | 50.0 | 37.0 | 31.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.0 | 2.0 | - | - |
| Total Current Assets | 3,472.0 | 2,790.0 | 2,839.0 | 3,433.0 | 2,627.0 | 2,404.0 | 2,331.0 | 2,468.0 | 2,475.0 | 2,280.0 | 2,320.0 | 2,597.0 | 2,526.0 | 2,422.0 | 2,565.0 | 2,759.0 | 2,742.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 10,135.0 | 9,569.0 | 9,007.0 | 8,960.0 | 8,502.0 | 7,938.0 | 7,360.0 | 7,037.0 | 6,510.0 | 6,056.0 | 5,747.0 | 5,415.0 | 5,087.0 | 5,121.0 | 4,901.0 | 4,646.0 | 4,540.0 | - | - |
| Property,Plant & Equipment Net | 30,680.0 | 27,461.0 | 25,072.0 | 22,713.0 | 22,352.0 | 21,017.0 | 18,926.0 | 18,126.0 | 16,761.0 | 15,715.0 | 14,705.0 | 13,412.0 | 12,246.0 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 61.0 | 64.0 | 74.0 | 71.0 | 71.0 | 70.0 | 71.0 | 69.0 | 64.0 | 65.0 | 64.0 | 61.0 | 59.0 | 57.0 | 50.0 | 49.0 | 9.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 22.0 | 24.0 | 26.0 | 31.0 | 26.0 | 32.0 | 47.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 398.0 | 384.0 | 357.0 | 310.0 | 264.0 | 823.0 | 739.0 | 478.0 | 799.0 | 353.0 | 343.0 | 352.0 | 409.0 | 293.0 | 276.0 | 245.0 | 226.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 3,176.0 | 2,644.0 | 3,158.0 | 3,254.0 | 2,788.0 | 2,832.0 | - | - |
| Total Assets | 39,941.0 | 35,920.0 | 33,517.0 | 31,353.0 | 28,753.0 | 29,666.0 | 26,837.0 | 24,529.0 | 23,050.0 | 21,622.0 | 20,299.0 | 19,143.0 | 17,290.0 | 17,131.0 | 16,452.0 | 15,616.0 | 15,256.0 | - | - |
| 492.0 |
| 509.0 |
| - |
| - |
| Short Term Debt | 950.0 | 1,192.0 | 975.0 | 1,090.0 | 373.0 | 571.0 | 1,111.0 | 974.0 | 1,081.0 | 864.0 | 684.0 | 519.0 | 541.0 | 519.0 | 1,033.0 | 726.0 | 694.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.0 | 3.0 | 4.0 | 4.0 | 3.0 | 7.0 | 9.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 185.0 | 209.0 | 149.0 | 166.0 | 156.0 | 133.0 | 186.0 | 147.0 | 195.0 | 199.0 | 142.0 | 163.0 | 146.0 | 152.0 | 159.0 | 144.0 | 123.0 | - | - |
| Total Current Liabilities | 3,548.0 | 3,521.0 | 2,895.0 | 2,985.0 | 2,204.0 | 3,074.0 | 2,704.0 | 2,624.0 | 2,784.0 | 2,655.0 | 2,302.0 | 1,948.0 | 1,945.0 | 1,797.0 | 2,338.0 | 2,021.0 | 1,954.0 | - | - |
| 6,448.0 |
| 5,895.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 19.0 | 21.0 | 22.0 | 27.0 | 25.0 | 25.0 | 37.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3,252.0 | 2,925.0 | 2,615.0 | 2,407.0 | 2,210.0 | 1,863.0 | 1,655.0 | 1,487.0 | 1,269.0 | 2,287.0 | 2,017.0 | 1,748.0 | 1,616.0 | 1,015.0 | 1,035.0 | 438.0 | 231.0 | - | - |
| Pension Obligations | 95.0 | 96.0 | 106.0 | 108.0 | 142.0 | 152.0 | 674.0 | 436.0 | 766.0 | 789.0 | 591.0 | 872.0 | 239.0 | 1,451.0 | 1,289.0 | 1,135.0 | 1,460.0 | - | - |
| Other Non-Current Liabilities | 392.0 | 407.0 | 415.0 | 397.0 | 375.0 | 394.0 | 383.0 | 294.0 | 307.0 | 290.0 | 313.0 | 299.0 | 306.0 | 311.0 | 336.0 | 267.0 | 310.0 | - | - |
| Total Non-Current Liabilities | 26,682.0 | 23,651.0 | 22,497.0 | 20,773.0 | 19,361.0 | 20,515.0 | 19,078.0 | 17,113.0 | 15,788.0 | 14,677.0 | 14,022.0 | 13,530.0 | 11,980.0 | 12,096.0 | 11,042.0 | 10,758.0 | 10,364.0 | - | - |
| Total Liabilities | 30,230.0 | 27,172.0 | 25,392.0 | 23,758.0 | 21,565.0 | 23,589.0 | 21,782.0 | 19,737.0 | 18,572.0 | 17,332.0 | 16,324.0 | 15,436.0 | 13,799.0 | 13,893.0 | 13,380.0 | 12,779.0 | 12,318.0 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,443.0 | 2,035.0 | 1,658.0 | 1,350.0 | 1,057.0 | 214.0 | (25.0) | (271.0) | (531.0) | (616.0) | (855.0) | (1,058.0) | (1,242.0) | (1,423.0) | (1,553.0) | (1,757.0) | (1,927.0) | - | - |
| Accumulated Other Comprehensive Income | (36.0) | (41.0) | (46.0) | (52.0) | (59.0) | (86.0) | (73.0) | (65.0) | (50.0) | (50.0) | (47.0) | (49.0) | (22.0) | (55.0) | (49.0) | (40.0) | (33.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 567.0 | 518.0 | 581.0 | 580.0 | 557.0 | 581.0 | 37.0 | 37.0 | 37.0 | 37.0 | 37.0 | 37.0 | 37.0 | 44.0 | 44.0 | 44.0 | 97.0 | - | - |
| Total Stockholders Equity | 9,144.0 | 8,230.0 | 7,544.0 | 7,015.0 | 6,631.0 | 5,496.0 | 5,018.0 | 4,755.0 | 4,441.0 | 4,253.0 | 3,938.0 | 3,670.0 | 3,454.0 | 3,194.0 | 3,028.0 | 2,793.0 | 2,602.0 | 2,815.0 | - |
| Total Equity | 9,711.0 | 8,748.0 | 8,125.0 | 7,595.0 | 7,188.0 | 6,077.0 | 5,055.0 | 4,792.0 | 4,478.0 | 4,290.0 | 3,975.0 | 3,707.0 | 3,491.0 | 3,238.0 | 3,072.0 | 2,837.0 | 2,938.0 | 2,815.0 | - |
| 6,589.0 |
| - |
| - |
| Net debt | 18,248.0 | 16,283.0 | 15,256.0 | 14,048.0 | 11,967.0 | 12,283.0 | 12,922.0 | 11,436.0 | 10,022.0 | 9,269.0 | 8,818.0 | 8,328.0 | 7,470.0 | 7,136.0 | 6,912.0 | 6,927.0 | 6,499.0 | - | - |
| Working Capital | (76.0) | (731.0) | (56.0) | 448.0 | 423.0 | (670.0) | (373.0) | (156.0) | (309.0) | (375.0) | 18.0 | 649.0 | 581.0 | 625.0 | 227.0 | 738.0 | 788.0 | - | - |
| Book Value | 9,144.0 | 8,230.0 | 7,544.0 | 7,015.0 | 6,631.0 | 5,496.0 | 5,018.0 | 4,755.0 | 4,441.0 | 4,253.0 | 3,938.0 | 3,670.0 | 3,454.0 | 3,194.0 | 3,028.0 | 2,793.0 | 2,602.0 | 2,815.0 | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 77.0 |
| 446.0 |
| 452.0 |
| 102.0 |
| 153.0 |
| 496.0 |
| 32.0 |
| 519.0 |
| 1,587.0 |
| 834.0 |
| 140.0 |
| 403.0 |
| 312.0 |
| 234.0 |
| 153.0 |
| 323.0 |
| 477.0 |
| 195.0 |
| 182.0 |
| 142.0 |
| 418.0 |
| 433.0 |
| 235.0 |
| 339.0 |
| 385.0 |
| Restricted Cash | 88.0 | 106.0 | 70.0 | 81.0 | 61.0 | 75.0 | 55.0 | 90.0 | 59.0 | 21.0 | 27.0 | 17.0 | 27.0 | 18.0 | 27.0 | 19.0 | 28.0 | 24.0 | 30.0 | 18.0 | 28.0 | 17.0 | 39.0 | 17.0 | 27.0 | 17.0 | 29.0 | 22.0 | - | 21.0 | 42.0 | 17.0 | 26.0 | 17.0 | 27.0 | 17.0 | 30.0 | 19.0 | 28.0 | 18.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 175.0 | 509.0 | 362.0 | 844.0 | 465.0 | 103.0 | 412.0 | 699.0 | 802.0 | 227.0 | 157.0 | 389.0 | 571.0 | 164.0 | 168.0 | 77.0 | 446.0 | 452.0 | 102.0 | 153.0 | 496.0 | 32.0 | 519.0 | 1,587.0 | 834.0 | 140.0 | 403.0 | 312.0 | 234.0 | 153.0 | 323.0 | 477.0 | 195.0 | 182.0 | 142.0 | 418.0 | 433.0 | 235.0 | 339.0 | 385.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 1,009.0 | 1,564.0 | 1,161.0 | 991.0 | 1,042.0 | 931.0 | 713.0 | 745.0 | 839.0 | 853.0 | 648.0 | 737.0 | 884.0 | 886.0 | 641.0 | 749.0 | 997.0 | 964.0 | 710.0 | 708.0 | 1,002.0 | 1,032.0 | 631.0 | 666.0 | 775.0 | 821.0 | 634.0 | 603.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 225.0 | 160.0 | 98.0 | 140.0 | 115.0 | 103.0 | 92.0 | 100.0 | 110.0 | 80.0 | 91.0 | 125.0 | 130.0 | 113.0 | 103.0 | 167.0 | 158.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,025.0 | 3,472.0 | 2,745.0 | 3,193.0 | 2,782.0 | 2,790.0 | 2,703.0 | 2,985.0 | 3,091.0 | 2,839.0 | 2,449.0 | 2,603.0 | 2,989.0 | 3,433.0 | 3,026.0 | 2,393.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 10,384.0 | 10,135.0 | 10,051.0 | 9,865.0 | 9,798.0 | 9,569.0 | 9,312.0 | 9,160.0 | 9,006.0 | 9,007.0 | 8,929.0 | 8,736.0 | 9,126.0 | 8,960.0 | 8,863.0 | 8,711.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 31,533.0 | 30,680.0 | 29,690.0 | 28,847.0 | 27,903.0 | 27,461.0 | 26,671.0 | 25,877.0 | 25,280.0 | 25,072.0 | 24,694.0 | 24,264.0 | 23,003.0 | 22,713.0 | 22,340.0 | 21,627.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 74.0 | 73.0 | 73.0 | 76.0 | 74.0 | 72.0 | 72.0 | 71.0 | 70.0 | 69.0 | 71.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 341.0 | 398.0 | 202.0 | 254.0 | 310.0 | 384.0 | 198.0 | 263.0 | 318.0 | 357.0 | 166.0 | 221.0 | 254.0 | 310.0 | 1,481.0 | 1,555.0 | 1,502.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 40,285.0 | 39,941.0 | 38,008.0 | 37,699.0 | 36,295.0 | 35,920.0 | 34,817.0 | 34,355.0 | 33,901.0 | 33,517.0 | 32,513.0 | 32,265.0 | 31,386.0 | 31,353.0 | 30,372.0 | 29,040.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 679.0 | 928.0 | 949.0 | 906.0 | 687.0 | 875.0 | 787.0 | 659.0 | 538.0 | 661.0 | 662.0 | 629.0 | 490.0 | 622.0 | 598.0 | 627.0 | 544.0 | 723.0 | 680.0 | 623.0 | 534.0 | 725.0 | 624.0 | 599.0 | 479.0 | 598.0 | 539.0 | 559.0 |
| Short Term Debt | 1,400.0 | 950.0 | 1,200.0 | 1,100.0 | 704.0 | 1,200.0 | 503.0 | 767.0 | 767.0 | 975.0 | 1,037.0 | 1,126.0 | 1,425.0 | 1,090.0 | 990.0 | 665.0 | 373.0 | 373.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 184.0 | 185.0 | 239.0 | 197.0 | 226.0 | 209.0 | 213.0 | 186.0 | 148.0 | 149.0 | 163.0 | 187.0 | 154.0 | 166.0 | 170.0 | 181.0 | 144.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,592.0 | 3,548.0 | 3,052.0 | 3,196.0 | 2,627.0 | 3,521.0 | 2,191.0 | 2,528.0 | 2,295.0 | 2,895.0 | 2,719.0 | 2,737.0 | 2,942.0 | 2,985.0 | 2,488.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 17,456.0 | 17,807.0 | 16,774.0 | 16,781.0 | 16,148.0 | 15,194.0 | 15,548.0 | 14,917.0 | 14,973.0 | 14,508.0 | 14,114.0 | 13,925.0 | 12,985.0 | 13,122.0 | 12,685.0 | 11,667.0 | 12,045.0 | 12,046.0 | 12,027.0 | 11,728.0 | 13,561.0 | 11,744.0 | 13,275.0 | 13,414.0 | 12,545.0 | 11,951.0 | 12,040.0 | 11,236.0 | 11,105.0 | 10,615.0 | 8,869.0 | 9,272.0 | 8,996.0 | 9,123.0 | 9,024.0 | 9,091.0 | 9,129.0 | 8,640.0 | 8,722.0 | 8,486.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3,345.0 | 3,252.0 | 3,172.0 | 3,079.0 | 3,002.0 | 2,925.0 | 2,837.0 | 2,785.0 | 2,679.0 | 2,615.0 | 2,541.0 | 2,503.0 | 2,451.0 | 2,407.0 | 2,367.0 | 2,326.0 | ||||||||||||||||||||||||
| Pension Obligations | 94.0 | 95.0 | 92.0 | 93.0 | 95.0 | 96.0 | 102.0 | 103.0 | 104.0 | 106.0 | 105.0 | 106.0 | 107.0 | 108.0 | 136.0 | 137.0 | 140.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 417.0 | 392.0 | 396.0 | 409.0 | 370.0 | 407.0 | 427.0 | 429.0 | 413.0 | 415.0 | 429.0 | 415.0 | 407.0 | 397.0 | 383.0 | 382.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 26,642.0 | 26,682.0 | 25,525.0 | 25,532.0 | 24,745.0 | 23,651.0 | 23,985.0 | 23,286.0 | 23,100.0 | 22,497.0 | 22,036.0 | 21,822.0 | 20,792.0 | 20,773.0 | 20,380.0 | 19,180.0 | ||||||||||||||||||||||||
| Total Liabilities | 30,234.0 | 30,230.0 | 28,577.0 | 28,728.0 | 27,372.0 | 27,172.0 | 26,176.0 | 25,814.0 | 25,395.0 | 25,392.0 | 24,755.0 | 24,559.0 | 23,734.0 | 23,758.0 | 22,868.0 | 21,569.0 | ||||||||||||||||||||||||
| 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 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,605.0 | 2,443.0 | 2,323.0 | 2,210.0 | 2,174.0 | 2,035.0 | 1,928.0 | 1,830.0 | 1,789.0 | 1,658.0 | 1,495.0 | 1,463.0 | 1,410.0 | 1,350.0 | 1,315.0 | 1,286.0 | 1,275.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (35.0) | (36.0) | (41.0) | (41.0) | (41.0) | (41.0) | (45.0) | (45.0) | (45.0) | (46.0) | (51.0) | (51.0) | (51.0) | (52.0) | (52.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 585.0 | 567.0 | 567.0 | 577.0 | 588.0 | 518.0 | 530.0 | 538.0 | 560.0 | 581.0 | 572.0 | 561.0 | 572.0 | 580.0 | 591.0 | 593.0 | 551.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 9,466.0 | 9,144.0 | 8,864.0 | 8,394.0 | 8,335.0 | 8,230.0 | 8,111.0 | 8,003.0 | 7,946.0 | 7,544.0 | 7,186.0 | 7,145.0 | 7,080.0 | 7,015.0 | 6,913.0 | 6,878.0 | ||||||||||||||||||||||||
| Total Equity | 10,051.0 | 9,711.0 | 9,431.0 | 8,971.0 | 8,923.0 | 8,748.0 | 8,641.0 | 8,541.0 | 8,506.0 | 8,125.0 | 7,758.0 | 7,706.0 | 7,652.0 | 7,595.0 | 7,504.0 | 7,471.0 | 7,405.0 | 7,188.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 18,856.0 | 18,757.0 | 17,974.0 | 17,881.0 | 16,852.0 | 16,394.0 | 16,051.0 | 15,684.0 | 15,740.0 | 15,483.0 | 15,151.0 | 15,051.0 | 14,410.0 | 14,212.0 | 13,675.0 | 12,332.0 | 12,418.0 | 12,419.0 | 12,599.0 | 12,300.0 | 15,061.0 | 12,315.0 | 15,075.0 | 15,114.0 | 14,245.0 | 13,051.0 | 13,140.0 | 12,336.0 | 11,926.0 | 11,615.0 | 10,769.0 | 10,472.0 | 10,296.0 | 10,223.0 | 9,983.0 | 9,910.0 | 9,919.0 | 9,504.0 | 9,706.0 | 9,383.0 |
| Net debt | 18,681.0 | 18,248.0 | 17,612.0 | 17,037.0 | 16,387.0 | 16,291.0 | 15,639.0 | 14,985.0 | 14,938.0 | 15,256.0 | 14,994.0 | 14,662.0 | 13,839.0 | 14,048.0 | 13,507.0 | 12,255.0 | 11,972.0 | 11,967.0 | ||||||||||||||||||||||
| Working Capital | (567.0) | (76.0) | (307.0) | (3.0) | 155.0 | (731.0) | 512.0 | 457.0 | 796.0 | (56.0) | (270.0) | (134.0) | 47.0 | 448.0 | 538.0 | 4.0 | 645.0 | |||||||||||||||||||||||
| Book Value | 9,466.0 | 9,144.0 | 8,864.0 | 8,394.0 | 8,335.0 | 8,230.0 | 8,111.0 | 8,003.0 | 7,946.0 | 7,544.0 | 7,186.0 | 7,145.0 | 7,080.0 | 7,015.0 | 6,913.0 | 6,878.0 | 6,854.0 | 6,631.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.0 |
| 130.0 |
| 139.0 |
| 145.0 |
| 104.0 |
| 148.0 |
| 162.0 |
| 101.0 |
| 86.0 |
| 86.0 |
| 83.0 |
| 97.0 |
| 101.0 |
| 103.0 |
| 93.0 |
| 101.0 |
| 83.0 |
| 118.0 |
| 117.0 |
| 120.0 |
| 81.0 |
| 94.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,459.0 |
| 2,627.0 |
| 2,477.0 |
| 2,322.0 |
| 2,513.0 |
| 2,404.0 |
| 2,494.0 |
| 3,532.0 |
| 2,817.0 |
| 2,331.0 |
| 2,305.0 |
| 2,254.0 |
| 2,376.0 |
| 2,468.0 |
| 2,374.0 |
| 2,286.0 |
| 2,207.0 |
| 2,475.0 |
| 2,121.0 |
| 2,211.0 |
| 2,215.0 |
| 2,280.0 |
| 2,198.0 |
| 2,031.0 |
| 8,543.0 |
| 8,502.0 |
| 8,489.0 |
| 8,326.0 |
| 8,178.0 |
| 7,938.0 |
| 7,845.0 |
| 7,697.0 |
| 7,563.0 |
| 7,360.0 |
| 7,264.0 |
| 7,130.0 |
| 7,236.0 |
| 7,037.0 |
| 6,909.0 |
| 6,808.0 |
| 6,682.0 |
| 6,510.0 |
| 6,403.0 |
| 6,311.0 |
| 6,206.0 |
| 6,056.0 |
| 5,953.0 |
| 5,922.0 |
| 22,540.0 |
| 22,352.0 |
| 21,934.0 |
| 21,533.0 |
| 21,207.0 |
| 21,017.0 |
| 20,630.0 |
| 19,436.0 |
| 19,144.0 |
| 18,926.0 |
| 18,524.0 |
| 18,106.0 |
| 18,315.0 |
| 18,126.0 |
| 17,790.0 |
| 17,237.0 |
| 16,904.0 |
| 16,761.0 |
| 16,444.0 |
| 16,119.0 |
| 15,857.0 |
| 15,715.0 |
| 15,443.0 |
| 15,187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| 73.0 |
| 71.0 |
| 72.0 |
| 70.0 |
| 68.0 |
| 68.0 |
| 72.0 |
| 71.0 |
| 68.0 |
| 64.0 |
| 62.0 |
| 69.0 |
| 72.0 |
| 74.0 |
| 67.0 |
| 64.0 |
| 71.0 |
| 68.0 |
| 66.0 |
| 65.0 |
| 68.0 |
| 66.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 51.0 |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,414.0 |
| 817.0 |
| 819.0 |
| 873.0 |
| 823.0 |
| 688.0 |
| 707.0 |
| 723.0 |
| 739.0 |
| 492.0 |
| 519.0 |
| 538.0 |
| 478.0 |
| 629.0 |
| 779.0 |
| 789.0 |
| 799.0 |
| 269.0 |
| 294.0 |
| 321.0 |
| 353.0 |
| 258.0 |
| 285.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,740.0 |
| 28,753.0 |
| 30,513.0 |
| 29,953.0 |
| 29,723.0 |
| 29,666.0 |
| 29,280.0 |
| 28,581.0 |
| 27,447.0 |
| 26,837.0 |
| 26,009.0 |
| 25,292.0 |
| 24,793.0 |
| 24,529.0 |
| 23,913.0 |
| 23,312.0 |
| 22,868.0 |
| 23,050.0 |
| 22,120.0 |
| 21,867.0 |
| 21,623.0 |
| 21,622.0 |
| 20,842.0 |
| 20,463.0 |
| 572.0 |
| 572.0 |
| 1,500.0 |
| 571.0 |
| 1,800.0 |
| 1,700.0 |
| 1,700.0 |
| 1,100.0 |
| 1,100.0 |
| 1,100.0 |
| 821.0 |
| 1,000.0 |
| 1,900.0 |
| 1,200.0 |
| 1,300.0 |
| 1,100.0 |
| 959.0 |
| 819.0 |
| 790.0 |
| 864.0 |
| 984.0 |
| 897.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 10.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.0 |
| 183.0 |
| 174.0 |
| 155.0 |
| 133.0 |
| 193.0 |
| 181.0 |
| 162.0 |
| 186.0 |
| 170.0 |
| 182.0 |
| 148.0 |
| 147.0 |
| 134.0 |
| 117.0 |
| 134.0 |
| 195.0 |
| 130.0 |
| 145.0 |
| 135.0 |
| 199.0 |
| 159.0 |
| 127.0 |
| 2,389.0 |
| 1,814.0 |
| 2,204.0 |
| 3,254.0 |
| 3,114.0 |
| 2,885.0 |
| 3,074.0 |
| 2,992.0 |
| 3,123.0 |
| 2,940.0 |
| 2,704.0 |
| 2,165.0 |
| 2,386.0 |
| 2,106.0 |
| 2,624.0 |
| 3,442.0 |
| 2,535.0 |
| 2,482.0 |
| 2,784.0 |
| 2,261.0 |
| 2,115.0 |
| 1,926.0 |
| 2,655.0 |
| 2,069.0 |
| 2,091.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 41.0 |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,315.0 |
| 2,210.0 |
| 2,014.0 |
| 1,966.0 |
| 1,926.0 |
| 1,863.0 |
| 1,821.0 |
| 1,763.0 |
| 1,722.0 |
| 1,655.0 |
| 1,588.0 |
| 1,548.0 |
| 1,544.0 |
| 1,487.0 |
| 1,382.0 |
| 1,344.0 |
| 1,326.0 |
| 1,269.0 |
| 2,501.0 |
| 2,422.0 |
| 2,390.0 |
| 2,287.0 |
| 2,230.0 |
| 2,127.0 |
| 142.0 |
| 147.0 |
| 149.0 |
| 151.0 |
| 152.0 |
| 382.0 |
| 140.0 |
| 141.0 |
| 674.0 |
| 447.0 |
| 443.0 |
| 440.0 |
| 436.0 |
| 797.0 |
| 787.0 |
| 778.0 |
| 766.0 |
| 760.0 |
| 770.0 |
| 781.0 |
| 789.0 |
| 560.0 |
| 570.0 |
| 371.0 |
| 375.0 |
| 377.0 |
| 382.0 |
| 397.0 |
| 394.0 |
| 429.0 |
| 413.0 |
| 395.0 |
| 383.0 |
| 373.0 |
| 364.0 |
| 345.0 |
| 294.0 |
| 295.0 |
| 305.0 |
| 307.0 |
| 307.0 |
| 308.0 |
| 289.0 |
| 295.0 |
| 290.0 |
| 283.0 |
| 301.0 |
| 19,521.0 |
| 19,361.0 |
| 20,606.0 |
| 20,473.0 |
| 20,536.0 |
| 20,515.0 |
| 20,390.0 |
| 20,207.0 |
| 19,285.0 |
| 19,078.0 |
| 18,850.0 |
| 18,018.0 |
| 17,792.0 |
| 17,113.0 |
| 15,685.0 |
| 16,068.0 |
| 15,753.0 |
| 15,788.0 |
| 15,287.0 |
| 15,266.0 |
| 15,290.0 |
| 14,677.0 |
| 14,477.0 |
| 14,179.0 |
| 21,335.0 |
| 21,565.0 |
| 23,860.0 |
| 23,587.0 |
| 23,421.0 |
| 23,589.0 |
| 23,382.0 |
| 23,330.0 |
| 22,225.0 |
| 21,782.0 |
| 21,015.0 |
| 20,404.0 |
| 19,898.0 |
| 19,737.0 |
| 19,127.0 |
| 18,603.0 |
| 18,235.0 |
| 18,572.0 |
| 17,548.0 |
| 17,381.0 |
| 17,216.0 |
| 17,332.0 |
| 16,546.0 |
| 16,270.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,057.0 |
| 547.0 |
| 487.0 |
| 437.0 |
| 214.0 |
| 171.0 |
| 70.0 |
| 51.0 |
| (25.0) |
| (83.0) |
| (182.0) |
| (166.0) |
| (271.0) |
| (278.0) |
| (346.0) |
| (383.0) |
| (531.0) |
| (434.0) |
| (512.0) |
| (511.0) |
| (616.0) |
| (607.0) |
| (706.0) |
| (52.0) |
| (54.0) |
| (59.0) |
| (81.0) |
| (82.0) |
| (84.0) |
| (86.0) |
| (79.0) |
| (76.0) |
| (76.0) |
| (73.0) |
| (67.0) |
| (67.0) |
| (66.0) |
| (65.0) |
| (59.0) |
| (61.0) |
| (61.0) |
| (50.0) |
| (47.0) |
| (48.0) |
| (49.0) |
| (50.0) |
| (45.0) |
| (47.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 557.0 |
| 563.0 |
| 569.0 |
| 575.0 |
| 581.0 |
| 578.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 37.0 |
| 6,854.0 |
| 6,631.0 |
| 6,090.0 |
| 5,797.0 |
| 5,727.0 |
| 5,496.0 |
| 5,320.0 |
| 5,214.0 |
| 5,185.0 |
| 5,018.0 |
| 4,957.0 |
| 4,851.0 |
| 4,858.0 |
| 4,755.0 |
| 4,749.0 |
| 4,672.0 |
| 4,596.0 |
| 4,441.0 |
| 4,535.0 |
| 4,449.0 |
| 4,370.0 |
| 4,253.0 |
| 4,259.0 |
| 4,156.0 |
| 6,653.0 |
| 6,366.0 |
| 6,302.0 |
| 6,077.0 |
| 5,898.0 |
| 5,251.0 |
| 5,222.0 |
| 5,055.0 |
| 4,994.0 |
| 4,888.0 |
| 4,895.0 |
| 4,792.0 |
| 4,786.0 |
| 4,709.0 |
| 4,633.0 |
| 4,478.0 |
| 4,572.0 |
| 4,486.0 |
| 4,407.0 |
| 4,290.0 |
| 4,296.0 |
| 4,193.0 |
| 12,497.0 |
| 12,147.0 |
| 14,565.0 |
| 12,283.0 |
| 14,556.0 |
| 13,527.0 |
| 13,411.0 |
| 12,911.0 |
| 12,737.0 |
| 12,024.0 |
| 11,692.0 |
| 11,462.0 |
| 10,446.0 |
| 9,995.0 |
| 10,101.0 |
| 10,041.0 |
| 9,841.0 |
| 9,492.0 |
| 9,486.0 |
| 9,269.0 |
| 9,367.0 |
| 8,998.0 |
| 423.0 |
| (777.0) |
| (792.0) |
| (372.0) |
| (670.0) |
| (498.0) |
| 409.0 |
| (123.0) |
| (373.0) |
| 140.0 |
| (132.0) |
| 270.0 |
| (156.0) |
| (1,068.0) |
| (249.0) |
| (275.0) |
| (309.0) |
| (140.0) |
| 96.0 |
| 289.0 |
| (375.0) |
| 129.0 |
| (60.0) |
| 6,090.0 |
| 5,797.0 |
| 5,727.0 |
| 5,496.0 |
| 5,320.0 |
| 5,214.0 |
| 5,185.0 |
| 5,018.0 |
| 4,957.0 |
| 4,851.0 |
| 4,858.0 |
| 4,755.0 |
| 4,749.0 |
| 4,672.0 |
| 4,596.0 |
| 4,441.0 |
| 4,535.0 |
| 4,449.0 |
| 4,370.0 |
| 4,253.0 |
| 4,259.0 |
| 4,156.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |