| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | 1,958.0 | 2,239.0 | 3,129.0 | 958.0 | 858.0 | 401.0 | 603.0 | 628.0 | 669.0 | 592.0 | 784.0 | 783.0 | 1,292.0 | 1,029.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 5.0 | 72.0 | 83.0 | 129.0 | 77.0 | 2.0 | 996.0 | 253.0 | 18.0 | 417.0 | 810.0 | 292.0 | 487.0 | 587.0 | 523.0 | 54.0 | 61.0 | |||
| Cash And Short Term Investments | - | - | - | 2,087.0 | 2,316.0 | 3,131.0 | 1,954.0 | 1,111.0 | 419.0 | 1,020.0 | 1,438.0 | 961.0 | 1,079.0 | 1,371.0 | 1,306.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,298.0 | 1,326.0 | 1,393.0 | 1,313.0 | 1,148.0 | 912.0 | 986.0 | 1,010.0 | 970.0 | 938.0 | 982.0 | 1,129.0 | 1,052.0 | 1,114.0 | 1,147.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 53,816.0 | 52,191.0 | 50,281.0 | 48,463.0 | 46,505.0 | 45,530.0 | 45,100.0 | 44,805.0 | 44,324.0 | 43,227.0 | 41,574.0 | 39,343.0 | 37,184.0 | 35,279.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,149.0 | 1,118.0 | 1,237.0 | 1,130.0 | 963.0 | 809.0 | 1,043.0 | 949.0 | 847.0 | 806.0 | 764.0 | 845.0 | 957.0 | 948.0 | 954.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,832.0 | 9,241.0 | 8,664.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1,860.0 | 1,900.0 | 1,959.0 | 2,066.0 | 2,202.0 | 2,288.0 | 773.0 | 818.0 | 890.0 | 928.0 | 966.0 | 992.0 | 1,009.0 | 1,020.0 | 1,049.0 | 370.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,832.0 | 9,241.0 | 8,664.0 | ||||
| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 669.0 |
| 368.0 |
| 461.0 |
| - |
| - |
| 76.0 |
| - |
| - |
| 1,346.0 |
| 1,090.0 |
| 745.0 |
| 368.0 |
| 461.0 |
| 993.0 |
| 995.0 |
| 1,107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 187.0 | 75.0 | 90.0 | 91.0 | 70.0 | 96.0 | 77.0 | 181.0 | 154.0 | 122.0 | 70.0 | 68.0 | 64.0 | 75.0 | 78.0 | 106.0 | 124.0 | 119.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,550.0 | 2,820.0 | 3,359.0 | 3,807.0 | 3,873.0 | 4,441.0 | 3,278.0 | 2,565.0 | 1,915.0 | 2,487.0 | 2,840.0 | 2,572.0 | 2,602.0 | 2,953.0 | 2,953.0 | 2,855.0 | 2,570.0 | 2,391.0 | - | - |
| 33,704.0 |
| 32,065.0 |
| 30,907.0 |
| 30,208.0 |
| - |
| - |
| Accumulated Depreciation | 17,005.0 | 16,533.0 | 15,560.0 | 14,393.0 | 13,490.0 | 13,086.0 | 12,932.0 | 12,807.0 | 12,560.0 | 12,077.0 | 11,400.0 | 10,759.0 | 9,893.0 | 9,229.0 | 8,730.0 | 8,266.0 | 7,843.0 | (7,520.0) | - | - |
| Property,Plant & Equipment Net | 36,811.0 | 35,658.0 | 34,721.0 | 34,070.0 | 33,015.0 | 32,444.0 | 32,168.0 | 31,998.0 | 31,764.0 | 31,150.0 | 30,174.0 | 28,584.0 | 27,291.0 | 26,050.0 | 24,974.0 | 23,799.0 | 23,064.0 | 22,688.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - |
| Goodwill | 80.0 | 239.0 | 325.0 | 319.0 | 276.0 | 63.0 | 63.0 | - | 63.0 | 63.0 | 63.0 | 63.0 | 64.0 | 64.0 | 64.0 | 64.0 | 64.0 | - | - | - |
| Intangible Assets | 187.0 | 194.0 | 181.0 | 183.0 | 175.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 464.0 | 487.0 | 498.0 | 505.0 | 501.0 | 472.0 | 532.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 956.0 | 846.0 | 731.0 | 506.0 | 592.0 | 388.0 | 400.0 | 387.0 | 374.0 | 318.0 | 337.0 | 541.0 | 591.0 | 514.0 | 393.0 | 353.0 | 165.0 | 194.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 43,682.0 | 42,764.0 | 42,200.0 | 41,682.0 | 40,531.0 | 39,793.0 | 38,257.0 | 36,729.0 | 35,739.0 | 35,414.0 | 34,745.0 | 33,053.0 | 31,782.0 | 30,723.0 | 29,491.0 | 28,141.0 | 26,887.0 | 26,288.0 | - | - |
| 1,046.0 |
| 967.0 |
| 973.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 67.0 | 73.0 | 68.0 | 69.0 | 64.0 | 45.0 | 57.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 532.0 | 480.0 | 517.0 | 682.0 | 630.0 | 482.0 | 489.0 | 550.0 | 602.0 | 545.0 | 490.0 | 613.0 | 587.0 | 468.0 | 541.0 | 520.0 | 383.0 | 465.0 | - | - |
| Other Current Liabilities | 272.0 | 243.0 | 243.0 | 228.0 | 207.0 | 164.0 | 205.0 | 179.0 | 161.0 | 114.0 | 439.0 | 116.0 | 105.0 | 140.0 | 196.0 | 97.0 | 100.0 | 286.0 | - | - |
| Total Current Liabilities | 3,133.0 | 3,276.0 | 3,223.0 | 2,446.0 | 2,233.0 | 2,019.0 | 2,151.0 | 1,915.0 | 1,894.0 | 2,040.0 | 1,952.0 | 2,107.0 | 2,424.0 | 2,645.0 | 2,575.0 | 2,537.0 | 1,865.0 | 2,404.0 | - | - |
| 8,008.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 479.0 | 486.0 | 491.0 | 488.0 | 478.0 | 455.0 | 493.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 189.0 | 160.0 | 143.0 | - | - | - |
| Deferred Tax Liabilities | 7,914.0 | 7,725.0 | 7,699.0 | 7,520.0 | 7,383.0 | 7,168.0 | 6,961.0 | 6,690.0 | 6,418.0 | 9,596.0 | 9,179.0 | 8,717.0 | 8,662.0 | 8,096.0 | 7,601.0 | 7,053.0 | 6,528.0 | 6,235.0 | - | - |
| Pension Obligations | 169.0 | 169.0 | 182.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 536.0 | 560.0 | 543.0 | 571.0 | 502.0 | 513.0 | 591.0 | 594.0 | 650.0 | 863.0 | 1,162.0 | 1,122.0 | 870.0 | 1,457.0 | 1,631.0 | 1,298.0 | 1,284.0 | 1,426.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 30,522.0 | 30,257.0 | 30,227.0 | 29,213.0 | 27,031.0 | 26,683.0 | 26,394.0 | 24,149.0 | 21,018.0 | 23,720.0 | 23,077.0 | 21,877.0 | 21,278.0 | 21,587.0 | 20,893.0 | 19,441.0 | 18,119.0 | 18,220.0 | - | - |
| 393.0 |
| 391.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 10,560.0 | 9,988.0 | 9,609.0 | 10,229.0 | 11,630.0 | 11,259.0 | 11,404.0 | 12,157.0 | 14,084.0 | 11,253.0 | 11,238.0 | 10,734.0 | 9,936.0 | 9,010.0 | 8,405.0 | 9,087.0 | 9,090.0 | 8,398.0 | - | - |
| Accumulated Other Comprehensive Income | (213.0) | (232.0) | (279.0) | (410.0) | (408.0) | (598.0) | (675.0) | (661.0) | (486.0) | (640.0) | (665.0) | (666.0) | (523.0) | (936.0) | (875.0) | (771.0) | (809.0) | (741.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.0 | 5.0 | 5.0 | 10.0 | 10.0 | 9.0 | 15.0 | 17.0 | 16.0 | 15.0 | 16.0 | 24.0 | 21.0 | 14.0 | 13.0 | 14.0 | 14.0 | 20.0 | - | - |
| Total Stockholders Equity | 13,160.0 | 12,507.0 | 11,985.0 | 12,469.0 | 13,451.0 | 13,110.0 | 11,863.0 | 12,580.0 | 14,721.0 | 11,694.0 | 11,668.0 | 11,176.0 | 10,504.0 | 9,136.0 | 8,598.0 | 8,798.0 | 8,768.0 | 7,985.0 | 8,633.0 | 9,031.0 |
| Total Equity | 13,160.0 | 12,507.0 | 11,985.0 | 12,469.0 | 13,451.0 | 13,110.0 | 11,863.0 | 12,580.0 | 14,721.0 | 11,694.0 | 11,668.0 | 11,176.0 | 10,504.0 | 9,136.0 | 8,598.0 | 8,798.0 | 8,768.0 | 7,985.0 | 8,633.0 | 9,031.0 |
| 8,008.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,461.0 | 7,935.0 | 7,318.0 | 6,918.0 | - | - | - |
| Working Capital | (583.0) | (456.0) | 136.0 | 1,361.0 | 1,640.0 | 2,422.0 | 1,127.0 | 650.0 | 21.0 | 447.0 | 888.0 | 465.0 | 178.0 | 308.0 | 378.0 | 318.0 | 705.0 | (13.0) | - | - |
| Book Value | 13,160.0 | 12,507.0 | 11,985.0 | 12,469.0 | 13,451.0 | 13,110.0 | 11,863.0 | 12,580.0 | 14,721.0 | 11,694.0 | 11,668.0 | 11,176.0 | 10,504.0 | 9,136.0 | 8,598.0 | 8,798.0 | 8,768.0 | 7,985.0 | 8,633.0 | 9,031.0 |
| Tangible Book Value | 12,893.0 | 12,074.0 | 11,479.0 | 11,967.0 | 13,000.0 | 13,047.0 | 11,800.0 | - | 14,658.0 | 11,631.0 | 11,605.0 | 11,113.0 | 10,440.0 | 9,072.0 | 8,534.0 | 8,734.0 | 8,704.0 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,521.0 |
| 853.0 |
| 1,188.0 |
| 858.0 |
| 663.0 |
| 1,320.0 |
| 1,980.0 |
| 401.0 |
| 591.0 |
| 620.0 |
| 930.0 |
| 603.0 |
| 603.0 |
| 566.0 |
| 731.0 |
| 628.0 |
| 541.0 |
| 438.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 145.0 | 5.0 | 6.0 | 6.0 | 8.0 | 72.0 | 12.0 | 4.0 | - | 129.0 | 88.0 | 88.0 | 96.0 | 77.0 | - | 4.0 | 2.0 | 2.0 | 1.0 | 203.0 | 487.0 | - | 1,037.0 | 878.0 | 822.0 | 253.0 | 615.0 | 83.0 | 10.0 | 18.0 | 113.0 | 477.0 | 287.0 | 417.0 | 152.0 | 262.0 | 375.0 | 810.0 | 425.0 | 680.0 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,558.0 | 1,731.0 | 2,010.0 | 1,111.0 | 1,278.0 | 1,403.0 | 1,990.0 | 419.0 | 704.0 | 1,097.0 | 1,217.0 | 1,020.0 | 755.0 | 828.0 | 1,106.0 | 1,438.0 | 966.0 | 1,118.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,387.0 | 1,298.0 | 1,370.0 | 1,409.0 | 1,348.0 | 1,326.0 | 1,413.0 | 1,430.0 | - | 1,313.0 | 1,467.0 | 1,489.0 | 1,277.0 | 1,148.0 | 1,326.0 | 1,192.0 | 957.0 | 912.0 | 980.0 | 860.0 | 1,008.0 | - | 1,101.0 | 1,111.0 | 1,106.0 | 1,010.0 | 1,090.0 | 1,036.0 | 1,045.0 | 970.0 | 981.0 | 1,015.0 | 943.0 | 938.0 | 925.0 | 912.0 | 917.0 | 982.0 | 1,003.0 | 1,022.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 176.0 | 187.0 | 109.0 | 83.0 | 87.0 | 75.0 | 93.0 | 91.0 | 99.0 | 91.0 | 79.0 | 104.0 | 97.0 | 70.0 | 89.0 | 102.0 | 93.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,111.0 | 2,550.0 | 2,511.0 | 2,305.0 | 3,020.0 | 2,820.0 | 3,577.0 | 3,180.0 | 3,339.0 | 3,807.0 | 4,310.0 | 2,784.0 | 3,757.0 | 3,873.0 | 3,897.0 | 4,573.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 54,078.0 | 53,816.0 | 53,864.0 | 53,331.0 | 52,674.0 | 52,191.0 | 51,503.0 | 51,065.0 | 48,780.0 | 48,463.0 | 47,734.0 | 47,446.0 | 46,597.0 | 46,505.0 | 46,226.0 | 45,714.0 | 45,593.0 | 45,530.0 | 45,409.0 | 45,327.0 | 45,065.0 | - | 45,012.0 | 44,756.0 | 44,826.0 | 44,805.0 | 44,485.0 | 44,306.0 | 44,103.0 | 44,324.0 | 44,105.0 | 43,751.0 | 43,399.0 | 43,227.0 | 42,720.0 | 42,345.0 | 41,865.0 | 41,574.0 | 40,843.0 | 40,313.0 |
| Accumulated Depreciation | 17,262.0 | 17,005.0 | 17,330.0 | 17,083.0 | 16,816.0 | 16,533.0 | 16,333.0 | 16,116.0 | 14,681.0 | 14,393.0 | 13,778.0 | 13,802.0 | 13,613.0 | 13,490.0 | 13,412.0 | 13,228.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 36,816.0 | 36,811.0 | 36,534.0 | 36,248.0 | 35,858.0 | 35,658.0 | 35,170.0 | 34,949.0 | 34,099.0 | 34,070.0 | 33,956.0 | 33,644.0 | 32,984.0 | 33,015.0 | 32,814.0 | 32,486.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 80.0 | - | - | 239.0 | - | - | - | - | 352.0 | 377.0 | - | 276.0 | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | 190.0 | - | - | 194.0 | - | - | - | - | 185.0 | 180.0 | - | 175.0 | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 451.0 | 464.0 | 470.0 | 476.0 | 486.0 | 487.0 | 498.0 | 505.0 | - | 505.0 | 506.0 | 489.0 | 496.0 | 501.0 | 508.0 | 462.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 937.0 | 956.0 | 896.0 | 889.0 | 868.0 | 846.0 | 795.0 | 738.0 | 516.0 | 506.0 | 644.0 | 640.0 | 619.0 | 592.0 | 400.0 | 461.0 | 510.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 44,232.0 | 43,682.0 | 43,279.0 | 42,929.0 | 43,199.0 | 42,764.0 | 43,069.0 | 42,362.0 | 41,256.0 | 41,682.0 | 42,242.0 | 40,366.0 | 40,452.0 | 40,531.0 | 40,129.0 | 40,015.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,115.0 | 1,149.0 | 1,344.0 | 1,273.0 | 1,315.0 | 1,290.0 | 1,301.0 | 1,192.0 | - | 1,130.0 | 1,152.0 | 1,055.0 | 1,050.0 | 963.0 | 972.0 | 879.0 | 859.0 | 809.0 | 1,042.0 | 960.0 | 1,058.0 | - | 1,101.0 | 989.0 | 1,019.0 | 949.0 | 982.0 | 852.0 | 905.0 | 847.0 | 905.0 | 810.0 | 898.0 | 806.0 | 859.0 | 766.0 | 815.0 | 764.0 | 842.0 | 772.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 414.0 | 532.0 | 439.0 | 453.0 | 391.0 | 480.0 | 470.0 | 469.0 | 367.0 | 682.0 | 727.0 | 615.0 | 547.0 | 630.0 | 548.0 | 447.0 | 419.0 | |||||||||||||||||||||||
| Other Current Liabilities | 266.0 | 272.0 | 252.0 | 327.0 | 279.0 | 243.0 | 266.0 | 251.0 | 238.0 | 228.0 | 205.0 | 197.0 | 184.0 | 207.0 | 182.0 | 159.0 | 155.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,221.0 | 3,133.0 | 2,966.0 | 2,983.0 | 3,421.0 | 3,276.0 | 2,569.0 | 2,739.0 | 2,331.0 | 2,446.0 | 2,508.0 | 2,393.0 | 2,575.0 | 2,233.0 | 2,268.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 469.0 | 479.0 | 481.0 | 484.0 | 489.0 | 486.0 | 494.0 | 500.0 | - | 488.0 | 487.0 | 473.0 | 476.0 | 478.0 | 482.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7,965.0 | 7,914.0 | 7,709.0 | 7,718.0 | 7,739.0 | 7,725.0 | 7,721.0 | 7,716.0 | 7,552.0 | 7,520.0 | 7,632.0 | 7,592.0 | 7,428.0 | 7,383.0 | 7,298.0 | 7,248.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 538.0 | 536.0 | 500.0 | 513.0 | 535.0 | 560.0 | 505.0 | 537.0 | - | 571.0 | 520.0 | 503.0 | 492.0 | 502.0 | 475.0 | 493.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 30,651.0 | 30,522.0 | 30,521.0 | 30,552.0 | 31,024.0 | 30,257.0 | 30,133.0 | 29,742.0 | 29,101.0 | 29,213.0 | 29,359.0 | 27,225.0 | 27,257.0 | 27,031.0 | 26,957.0 | 26,581.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,858.0 | 1,860.0 | 1,862.0 | 1,864.0 | 1,878.0 | 1,900.0 | 1,928.0 | 1,939.0 | - | 2,066.0 | 2,102.0 | 2,141.0 | 2,174.0 | 2,202.0 | 2,218.0 | 2,254.0 | 757.0 | 2,288.0 | 765.0 | 765.0 | 765.0 | - | 782.0 | 798.0 | 809.0 | 818.0 | 844.0 | 859.0 | 875.0 | 890.0 | 894.0 | 913.0 | 923.0 | 928.0 | 937.0 | 946.0 | 956.0 | 966.0 | 975.0 | 984.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 10,891.0 | 10,560.0 | 10,191.0 | 9,850.0 | 9,655.0 | 9,988.0 | 10,457.0 | 10,189.0 | 9,935.0 | 10,229.0 | 10,537.0 | 10,794.0 | 11,284.0 | 11,630.0 | 11,455.0 | 11,723.0 | 12,476.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (212.0) | (213.0) | (220.0) | (224.0) | (227.0) | (232.0) | (269.0) | (270.0) | (408.0) | (410.0) | (320.0) | (338.0) | (377.0) | (408.0) | (534.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 4.0 | - | 10.0 | 9.0 | 10.0 | 11.0 | 10.0 | 9.0 | 8.0 | 9.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 13,581.0 | 13,160.0 | 12,758.0 | 12,377.0 | 12,175.0 | 12,507.0 | 12,936.0 | 12,620.0 | 12,155.0 | 12,469.0 | 12,883.0 | 13,141.0 | 13,195.0 | 13,451.0 | 13,172.0 | 13,434.0 | ||||||||||||||||||||||||
| Total Equity | 13,581.0 | 13,160.0 | 12,758.0 | 12,377.0 | 12,175.0 | 12,507.0 | 12,936.0 | 12,620.0 | 12,155.0 | 12,469.0 | 12,883.0 | 13,141.0 | 13,195.0 | 13,451.0 | 13,172.0 | 13,434.0 | 13,160.0 | 13,110.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (110.0) | (583.0) | (455.0) | (678.0) | (401.0) | (456.0) | 1,008.0 | 441.0 | 1,008.0 | 1,361.0 | 1,802.0 | 391.0 | 1,182.0 | 1,640.0 | 1,629.0 | 2,622.0 | 2,505.0 | |||||||||||||||||||||||
| Book Value | 13,581.0 | 13,160.0 | 12,758.0 | 12,377.0 | 12,175.0 | 12,507.0 | 12,936.0 | 12,620.0 | 12,155.0 | 12,469.0 | 12,883.0 | 13,141.0 | 13,195.0 | 13,451.0 | 13,172.0 | 13,434.0 | 13,160.0 | 13,110.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 12,488.0 | - | - | 12,074.0 | - | - | - | - | 12,346.0 | 12,584.0 | - | 13,000.0 | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.0 |
| 96.0 |
| 91.0 |
| 74.0 |
| - |
| 66.0 |
| 122.0 |
| 122.0 |
| 181.0 |
| 133.0 |
| 116.0 |
| 138.0 |
| 154.0 |
| 95.0 |
| 90.0 |
| 85.0 |
| 122.0 |
| 86.0 |
| 89.0 |
| 83.0 |
| 70.0 |
| 87.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,305.0 |
| 4,441.0 |
| 4,228.0 |
| 3,791.0 |
| 3,821.0 |
| - |
| 3,960.0 |
| 3,186.0 |
| 3,479.0 |
| 2,565.0 |
| 2,784.0 |
| 2,881.0 |
| 3,542.0 |
| 1,915.0 |
| 2,172.0 |
| 2,630.0 |
| 2,660.0 |
| 2,487.0 |
| 2,163.0 |
| 2,228.0 |
| 2,608.0 |
| 2,840.0 |
| 2,502.0 |
| 2,669.0 |
| 13,190.0 |
| 13,086.0 |
| 13,028.0 |
| 13,066.0 |
| 12,877.0 |
| - |
| 12,934.0 |
| 12,737.0 |
| 12,838.0 |
| 12,807.0 |
| 12,614.0 |
| 12,459.0 |
| 12,355.0 |
| 12,560.0 |
| 12,526.0 |
| 12,324.0 |
| 12,140.0 |
| 12,077.0 |
| 11,938.0 |
| 11,738.0 |
| 11,572.0 |
| 11,400.0 |
| 11,206.0 |
| 11,063.0 |
| 32,403.0 |
| 32,444.0 |
| 32,381.0 |
| 32,261.0 |
| 32,188.0 |
| - |
| 32,078.0 |
| 32,019.0 |
| 31,988.0 |
| 31,998.0 |
| 31,871.0 |
| 31,847.0 |
| 31,748.0 |
| 31,764.0 |
| 31,579.0 |
| 31,427.0 |
| 31,259.0 |
| 31,150.0 |
| 30,782.0 |
| 30,607.0 |
| 30,293.0 |
| 30,174.0 |
| 29,637.0 |
| 29,250.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 467.0 |
| 472.0 |
| 500.0 |
| 512.0 |
| 523.0 |
| 534.0 |
| 539.0 |
| 550.0 |
| 550.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 388.0 |
| 385.0 |
| 419.0 |
| 401.0 |
| - |
| 369.0 |
| 347.0 |
| 344.0 |
| 387.0 |
| 442.0 |
| 455.0 |
| 435.0 |
| 374.0 |
| 316.0 |
| 317.0 |
| 324.0 |
| 318.0 |
| 303.0 |
| 302.0 |
| 307.0 |
| 337.0 |
| 500.0 |
| 492.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,692.0 |
| 39,793.0 |
| 39,443.0 |
| 38,904.0 |
| 38,834.0 |
| - |
| 38,795.0 |
| 37,924.0 |
| 38,154.0 |
| 36,729.0 |
| 36,861.0 |
| 36,924.0 |
| 37,439.0 |
| 35,739.0 |
| 35,573.0 |
| 35,861.0 |
| 35,712.0 |
| 35,414.0 |
| 34,681.0 |
| 34,550.0 |
| 34,610.0 |
| 34,745.0 |
| 34,015.0 |
| 33,777.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 59.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 482.0 |
| 436.0 |
| 352.0 |
| 345.0 |
| - |
| 486.0 |
| 412.0 |
| 406.0 |
| 550.0 |
| 517.0 |
| 486.0 |
| 443.0 |
| 602.0 |
| 601.0 |
| 506.0 |
| 445.0 |
| 545.0 |
| 450.0 |
| 464.0 |
| 398.0 |
| 490.0 |
| 447.0 |
| 480.0 |
| 164.0 |
| 201.0 |
| 174.0 |
| 185.0 |
| - |
| 208.0 |
| 164.0 |
| 178.0 |
| 179.0 |
| 151.0 |
| 138.0 |
| 144.0 |
| 161.0 |
| 106.0 |
| 127.0 |
| 187.0 |
| 114.0 |
| 109.0 |
| 150.0 |
| 159.0 |
| 439.0 |
| 187.0 |
| 119.0 |
| 1,951.0 |
| 1,800.0 |
| 2,019.0 |
| 2,294.0 |
| 2,347.0 |
| 2,211.0 |
| - |
| 2,805.0 |
| 2,053.0 |
| 1,926.0 |
| 1,915.0 |
| 1,944.0 |
| 1,732.0 |
| 1,891.0 |
| 1,894.0 |
| 2,075.0 |
| 1,672.0 |
| 2,277.0 |
| 2,040.0 |
| 2,263.0 |
| 2,282.0 |
| 1,692.0 |
| 1,952.0 |
| 1,922.0 |
| 1,778.0 |
| 450.0 |
| 453.0 |
| 455.0 |
| 475.0 |
| 481.0 |
| 489.0 |
| - |
| 494.0 |
| 501.0 |
| 502.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,226.0 |
| 7,168.0 |
| 7,087.0 |
| 7,028.0 |
| 6,991.0 |
| - |
| 6,882.0 |
| 6,791.0 |
| 6,743.0 |
| 6,690.0 |
| 6,584.0 |
| 6,532.0 |
| 6,485.0 |
| 6,418.0 |
| 9,789.0 |
| 9,737.0 |
| 9,648.0 |
| 9,596.0 |
| 9,505.0 |
| 9,355.0 |
| 9,396.0 |
| 9,179.0 |
| 8,957.0 |
| 8,897.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 518.0 |
| 513.0 |
| 534.0 |
| 554.0 |
| 568.0 |
| - |
| 548.0 |
| 568.0 |
| 583.0 |
| 594.0 |
| 613.0 |
| 636.0 |
| 646.0 |
| 650.0 |
| 766.0 |
| 797.0 |
| 903.0 |
| 863.0 |
| 1,105.0 |
| 1,137.0 |
| 1,145.0 |
| 1,162.0 |
| 1,118.0 |
| 1,138.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,532.0 |
| 26,683.0 |
| 26,716.0 |
| 26,741.0 |
| 26,946.0 |
| - |
| 26,916.0 |
| 25,634.0 |
| 25,709.0 |
| 24,149.0 |
| 23,126.0 |
| 22,901.0 |
| 23,048.0 |
| 21,018.0 |
| 24,671.0 |
| 24,260.0 |
| 24,043.0 |
| 23,720.0 |
| 23,011.0 |
| 22,925.0 |
| 23,004.0 |
| 23,077.0 |
| 22,355.0 |
| 22,200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,259.0 |
| 12,166.0 |
| 11,676.0 |
| 11,412.0 |
| - |
| 11,416.0 |
| 11,843.0 |
| 12,011.0 |
| 12,157.0 |
| 13,320.0 |
| 13,604.0 |
| 13,873.0 |
| 14,084.0 |
| 10,327.0 |
| 11,033.0 |
| 11,197.0 |
| 11,253.0 |
| 11,233.0 |
| 11,199.0 |
| 11,183.0 |
| 11,238.0 |
| 11,195.0 |
| 11,117.0 |
| (551.0) |
| (530.0) |
| (598.0) |
| (618.0) |
| (652.0) |
| (672.0) |
| - |
| (648.0) |
| (655.0) |
| (659.0) |
| (661.0) |
| (574.0) |
| (581.0) |
| (585.0) |
| (486.0) |
| (561.0) |
| (569.0) |
| (634.0) |
| (640.0) |
| (639.0) |
| (649.0) |
| (658.0) |
| (665.0) |
| (645.0) |
| (656.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 14.0 |
| 13.0 |
| 17.0 |
| - |
| 15.0 |
| 14.0 |
| 17.0 |
| 17.0 |
| 16.0 |
| 14.0 |
| 13.0 |
| 16.0 |
| 15.0 |
| 14.0 |
| 13.0 |
| 15.0 |
| 14.0 |
| 13.0 |
| 13.0 |
| 16.0 |
| 15.0 |
| 14.0 |
| 13,160.0 |
| 13,110.0 |
| 12,727.0 |
| 12,163.0 |
| 11,888.0 |
| - |
| 11,879.0 |
| 12,290.0 |
| 12,445.0 |
| 12,580.0 |
| 13,735.0 |
| 14,023.0 |
| 14,391.0 |
| 14,721.0 |
| 10,902.0 |
| 11,601.0 |
| 11,669.0 |
| 11,694.0 |
| 11,670.0 |
| 11,625.0 |
| 11,606.0 |
| 11,668.0 |
| 11,660.0 |
| 11,577.0 |
| 12,727.0 |
| 12,163.0 |
| 11,888.0 |
| - |
| 11,879.0 |
| 12,290.0 |
| 12,445.0 |
| 12,580.0 |
| 13,735.0 |
| 14,023.0 |
| 14,391.0 |
| 14,721.0 |
| 10,902.0 |
| 11,601.0 |
| 11,669.0 |
| 11,694.0 |
| 11,670.0 |
| 11,625.0 |
| 11,606.0 |
| 11,668.0 |
| 11,660.0 |
| 11,577.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,422.0 |
| 1,934.0 |
| 1,444.0 |
| 1,610.0 |
| - |
| 1,155.0 |
| 1,133.0 |
| 1,553.0 |
| 650.0 |
| 840.0 |
| 1,149.0 |
| 1,651.0 |
| 21.0 |
| 97.0 |
| 958.0 |
| 383.0 |
| 447.0 |
| (100.0) |
| (54.0) |
| 916.0 |
| 888.0 |
| 580.0 |
| 891.0 |
| 12,727.0 |
| 12,163.0 |
| 11,888.0 |
| - |
| 11,879.0 |
| 12,290.0 |
| 12,445.0 |
| 12,580.0 |
| 13,735.0 |
| 14,023.0 |
| 14,391.0 |
| 14,721.0 |
| 10,902.0 |
| 11,601.0 |
| 11,669.0 |
| 11,694.0 |
| 11,670.0 |
| 11,625.0 |
| 11,606.0 |
| 11,668.0 |
| 11,660.0 |
| 11,577.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |