| (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 | 260.0 | 37.0 | 38.0 | 118.0 | 507.0 | 1,676.0 | 216.0 | 196.0 | 563.0 | 238.0 | 184.0 | 509.0 | 373.0 | 388.0 | 130.0 | 299.2 | 344.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 260.0 | 37.0 | 38.0 | 118.0 | 507.0 | 1,676.0 | 216.0 | 196.0 | 563.0 | 238.0 | 184.0 | 509.0 | 373.0 | 388.0 | 130.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 2,077.0 | 2,286.0 | 2,231.0 | 2,040.0 | 2,062.0 | 1,927.0 | 2,258.0 | 2,352.0 | 2,384.0 | 3,176.0 | 3,611.0 | 3,409.0 | 2,323.0 | 2,067.4 | 1,834.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 8,912.0 | 9,160.0 | 9,511.0 | 9,639.0 | 9,757.0 | 9,352.0 | 9,653.0 | 10,301.0 | 11,497.0 | 12,422.0 | 14,906.0 | 14,264.0 | 10,462.0 | 10,145.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 842.0 | 913.0 | 912.0 | 773.0 | 830.0 | 783.0 | 811.0 | 887.0 | 967.0 | 995.0 | 1,258.0 | 1,293.0 | 949.0 | 825.9 | 749.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 10,380.0 | 11,432.0 | 11,466.0 | 11,614.0 | 12,109.0 | 12,093.0 | 13,385.0 | 13,392.0 | 13,913.0 | 15,244.0 | 17,051.0 | 16,916.0 | 9,453.4 | 9,541.3 | 8,846.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 10,380.0 | 11,432.0 | 11,466.0 | 11,614.0 | 12,109.0 | 12,093.0 | 13,385.0 | 13,392.0 | 13,913.0 | 15,244.0 | 17,051.0 | 16,916.0 | 9,453.4 | 9,541.3 | 8,846.5 | - | |||
| (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 | 712.0 | 260.0 | 123.0 | 456.0 | 431.0 | 37.0 | 33.0 | 39.0 | 48.0 | 38.0 | 91.0 | 118.0 | 144.0 | 118.0 | 300.0 | |||||||||||||||||||||||||
| 220.7 |
| 133.6 |
| - |
| - |
| - |
| 299.2 |
| 344.5 |
| 220.7 |
| 133.6 |
| 1,714.5 |
| 1,617.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 381.0 | 358.0 | 275.0 | 235.0 | 269.0 | 338.0 | 358.0 | 400.0 | 462.0 | 568.0 | 567.0 | 528.0 | 345.0 | 302.3 | 231.6 | 193.3 | 194.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,234.0 | 3,301.0 | 3,208.0 | 3,082.0 | 3,479.0 | 4,510.0 | 3,427.0 | 3,549.0 | 4,068.0 | 4,666.0 | 5,166.0 | 5,566.0 | 3,747.0 | 3,419.1 | 2,846.1 | 2,871.2 | 2,675.0 | - | - |
| 9,369.5 |
| 8,383.1 |
| 7,787.3 |
| - |
| - |
| Accumulated Depreciation | 4,409.0 | 4,384.0 | 4,304.0 | 4,274.0 | 4,204.0 | 4,030.0 | 4,045.0 | 4,162.0 | 4,445.0 | 4,273.0 | 4,794.0 | 4,095.0 | 3,411.0 | 2,993.5 | 2,513.6 | 2,058.7 | 1,655.0 | - | - |
| Property,Plant & Equipment Net | 4,503.0 | 4,776.0 | 5,207.0 | 5,365.0 | 5,553.0 | 5,322.0 | 5,608.0 | 6,139.0 | 7,052.0 | 8,149.0 | 10,112.0 | 10,169.0 | 7,051.0 | 7,151.9 | 6,856.0 | 6,324.4 | 6,132.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 138.0 | 152.0 | 170.0 | 155.0 | 129.0 | 190.0 | 199.0 | 192.0 | 171.0 | 177.0 | 479.0 | 470.0 | 422.0 | 432.1 | 422.2 | 409.5 | - | - | - |
| Goodwill | 3,316.0 | 3,789.0 | 3,958.0 | 4,166.0 | 4,219.0 | 4,219.0 | 4,328.0 | 4,559.0 | 4,723.0 | 6,521.0 | 8,965.0 | 8,951.0 | 4,424.0 | 4,388.0 | 4,264.8 | 4,150.2 | 4,157.9 | - | - |
| Intangible Assets | 7.0 | 15.0 | 20.0 | 2.0 | 54.0 | 53.0 | 63.0 | 67.0 | 10.0 | 14.0 | 31.0 | 39.0 | 21.0 | 26.3 | 30.6 | 36.1 | - | - | - |
| Operating Lease Right Of Use Assets | 617.0 | 623.0 | 665.0 | 738.0 | 668.0 | 642.0 | 607.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 50.0 | 13.0 | 29.0 | 49.0 | 53.0 | 59.0 | 38.0 | 69.0 | 62.0 | 15.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,101.0 | 2,175.0 | 2,053.0 | 2,007.0 | 1,913.0 | 1,896.0 | 2,208.0 | 1,543.0 | 1,545.0 | 2,593.0 | 2,352.0 | 2,735.0 | 1,895.0 | 1,627.2 | 1,241.9 | 1,352.2 | 1,056.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,204.0 | 14,054.0 | 14,455.0 | 14,669.0 | 15,217.0 | 16,006.0 | 15,609.0 | 15,859.0 | 17,450.0 | 21,944.0 | 26,595.0 | 27,421.0 | 17,117.0 | 16,606.3 | 15,208.8 | 14,698.1 | 14,021.5 | - | - |
| 526.3 |
| 428.6 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 110.0 | 115.0 | 124.0 | 148.0 | 147.0 | 142.0 | 136.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 569.0 | 596.0 | 571.0 | 637.0 | 655.0 | 637.0 | 1,126.0 | 1,095.0 | 1,127.0 | 1,230.0 | 1,358.0 | 1,811.0 | 1,227.0 | 1,116.7 | 988.3 | 897.3 | 500.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,208.0 | 2,345.0 | 2,142.0 | 2,186.0 | 2,364.0 | 2,815.0 | 2,282.0 | 2,392.0 | 2,356.0 | 2,887.0 | 3,072.0 | 3,589.0 | 2,458.0 | 2,143.2 | 1,911.1 | 1,642.0 | 1,457.8 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 537.0 | 535.0 | 563.0 | 605.0 | 535.0 | 524.0 | 487.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 25.0 | 231.0 | 369.0 | 354.0 | 192.0 | 29.0 | 200.0 | 26.0 | 19.0 | 411.0 | 593.0 | 845.0 | 906.0 | 808.5 | 704.7 | 608.2 | 475.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 891.0 | 828.0 | 739.0 | 644.0 | 827.0 | 1,599.0 | 894.0 | 1,008.0 | 1,360.0 | 1,575.0 | 1,698.0 | 1,692.0 | 977.0 | 1,039.0 | 950.0 | 1,001.7 | 859.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14,041.0 | 15,371.0 | 15,279.0 | 15,403.0 | 16,027.0 | 17,060.0 | 17,248.0 | 16,818.0 | 17,615.0 | 19,662.0 | 21,919.0 | 22,807.0 | 13,627.0 | 13,442.1 | 12,348.7 | 12,060.3 | 11,637.2 | - | - |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (3,571.0) | (4,080.0) | (3,564.0) | (3,431.0) | (3,477.0) | (3,707.0) | (4,218.0) | (3,543.0) | (2,761.0) | (299.0) | 2,135.0 | 1,977.0 | 1,885.0 | 1,744.0 | 1,501.3 | 1,299.4 | 1,019.4 | - | - |
| Accumulated Other Comprehensive Income | (9.0) | (10.0) | (14.0) | (21.0) | (14.0) | (13.0) | (9.0) | (10.0) | (21.0) | (62.0) | (73.0) | (63.0) | (67.0) | (145.0) | (184.5) | (230.9) | (221.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 7.0 | 7.0 | 7.0 | 6.7 | 6.7 | 6.7 | 6.7 | - | - |
| Minority Interest | 235.0 | 238.0 | 245.0 | 92.0 | 82.0 | 87.0 | 77.0 | 72.0 | 75.0 | 113.0 | 86.0 | 80.0 | 64.0 | 65.3 | 67.3 | 60.9 | 64.8 | - | - |
| Total Stockholders Equity | (1,394.0) | (1,914.0) | (1,392.0) | (1,367.0) | (1,372.0) | (1,625.0) | (2,218.0) | (1,535.0) | (767.0) | 1,615.0 | 4,019.0 | 4,003.0 | 3,068.0 | 2,731.2 | 2,397.1 | 2,189.5 | 1,950.6 | 1,672.5 | 1,738.7 |
| Total Equity | (1,159.0) | (1,676.0) | (1,147.0) | (1,275.0) | (1,290.0) | (1,538.0) | (2,141.0) | (1,463.0) | (692.0) | 1,728.0 | 4,105.0 | 4,083.0 | 3,132.0 | 2,797.0 | 2,464.0 | 2,250.4 | 2,015.4 | 1,672.5 | 1,738.7 |
| - |
| - |
| - |
| Net debt | 10,120.0 | 11,395.0 | 11,428.0 | 11,496.0 | 11,602.0 | 10,417.0 | 13,169.0 | 13,196.0 | 13,350.0 | 15,006.0 | 16,867.0 | 16,407.0 | 9,080.4 | 9,153.3 | 8,716.5 | - | - | - | - |
| Working Capital | 1,026.0 | 956.0 | 1,066.0 | 896.0 | 1,115.0 | 1,695.0 | 1,145.0 | 1,157.0 | 1,712.0 | 1,779.0 | 2,094.0 | 1,977.0 | 1,289.0 | 1,275.9 | 935.0 | 1,229.2 | 1,217.2 | - | - |
| Book Value | (1,394.0) | (1,914.0) | (1,392.0) | (1,367.0) | (1,372.0) | (1,625.0) | (2,218.0) | (1,535.0) | (767.0) | 1,615.0 | 4,019.0 | 4,003.0 | 3,068.0 | 2,731.2 | 2,397.1 | 2,189.5 | 1,950.6 | 1,672.5 | 1,738.7 |
| Tangible Book Value | (4,717.0) | (5,718.0) | (5,370.0) | (5,535.0) | (5,645.0) | (5,897.0) | (6,609.0) | (6,161.0) | (5,500.0) | (4,920.0) | (4,977.0) | (4,987.0) | (1,377.0) | (1,683.1) | (1,898.3) | (1,996.9) | (2,207.3) | - | - |
| 346.0 |
| 460.0 |
| 507.0 |
| 1,294.0 |
| 1,250.0 |
| 1,251.0 |
| 1,676.0 |
| 1,823.0 |
| 1,552.0 |
| 246.0 |
| 216.0 |
| 157.0 |
| 207.0 |
| 277.0 |
| 196.0 |
| 335.0 |
| 208.0 |
| 424.0 |
| 563.0 |
| 590.0 |
| 768.0 |
| 247.0 |
| 238.0 |
| 133.0 |
| 461.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 712.0 | 260.0 | 123.0 | 456.0 | 431.0 | 37.0 | 33.0 | 39.0 | 48.0 | 38.0 | 91.0 | 118.0 | 144.0 | 118.0 | 300.0 | 346.0 | 460.0 | 507.0 | 1,294.0 | 1,250.0 | 1,251.0 | 1,676.0 | 1,823.0 | 1,552.0 | 246.0 | 216.0 | 157.0 | 207.0 | 277.0 | 196.0 | 335.0 | 208.0 | 424.0 | 563.0 | 590.0 | 768.0 | 247.0 | 238.0 | 133.0 | 461.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,139.0 | 2,077.0 | 2,159.0 | 2,261.0 | 2,326.0 | 2,286.0 | 2,043.0 | 2,195.0 | 2,194.0 | 2,231.0 | 2,160.0 | 2,043.0 | 2,043.0 | 2,040.0 | 1,969.0 | 2,001.0 | 2,079.0 | 2,062.0 | 2,024.0 | 1,958.0 | 1,961.0 | 1,927.0 | 1,956.0 | 1,925.0 | 2,100.0 | 2,258.0 | 2,269.0 | 2,356.0 | 2,360.0 | 2,352.0 | 2,347.0 | 2,407.0 | 2,453.0 | 2,384.0 | 2,888.0 | 2,939.0 | 3,164.0 | 3,176.0 | 3,179.0 | 3,179.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 421.0 | 381.0 | 325.0 | 351.0 | 61.0 | 358.0 | 402.0 | 292.0 | 307.0 | 275.0 | 325.0 | 339.0 | 227.0 | 235.0 | 301.0 | 264.0 | 272.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,773.0 | 3,234.0 | 3,198.0 | 3,659.0 | 3,407.0 | 3,301.0 | 3,108.0 | 3,199.0 | 3,175.0 | 3,208.0 | 3,248.0 | 3,192.0 | 3,114.0 | 3,082.0 | 3,269.0 | 3,329.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,088.0 | 8,912.0 | 9,064.0 | 9,022.0 | 9,200.0 | 9,160.0 | 9,094.0 | 9,594.0 | 9,607.0 | 9,511.0 | 9,367.0 | 9,527.0 | 9,560.0 | 9,639.0 | 9,727.0 | 9,759.0 | 9,779.0 | 9,757.0 | 9,536.0 | 9,410.0 | 9,396.0 | 9,352.0 | 9,293.0 | 9,328.0 | 9,618.0 | 9,653.0 | 10,198.0 | 10,120.0 | 10,331.0 | 10,301.0 | 10,986.0 | 11,148.0 | 11,402.0 | 11,497.0 | 11,552.0 | 11,397.0 | 11,824.0 | 12,422.0 | 13,378.0 | 13,364.0 |
| Accumulated Depreciation | 3,887.0 | 4,409.0 | 4,444.0 | 4,365.0 | 4,458.0 | 4,384.0 | 4,130.0 | 4,372.0 | 4,388.0 | 4,304.0 | 4,207.0 | 4,277.0 | 4,305.0 | 4,274.0 | 4,277.0 | 4,220.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,201.0 | 4,503.0 | 4,620.0 | 4,657.0 | 4,742.0 | 4,776.0 | 4,964.0 | 5,222.0 | 5,219.0 | 5,207.0 | 5,160.0 | 5,250.0 | 5,255.0 | 5,365.0 | 5,450.0 | 5,539.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,130.0 | 3,316.0 | 3,540.0 | 3,604.0 | 3,785.0 | 3,789.0 | 3,940.0 | 3,972.0 | 3,957.0 | 3,958.0 | 3,943.0 | 4,054.0 | 4,051.0 | 4,166.0 | 4,201.0 | 4,224.0 | 4,219.0 | 4,219.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 569.0 | 617.0 | 608.0 | 599.0 | 621.0 | 623.0 | 615.0 | 634.0 | 642.0 | 665.0 | 664.0 | 695.0 | 712.0 | 738.0 | 701.0 | 709.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 29.0 | 50.0 | 75.0 | 13.0 | 13.0 | 13.0 | 29.0 | 29.0 | 29.0 | 29.0 | 49.0 | 49.0 | 49.0 | 49.0 | 53.0 | 53.0 | 53.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 2,047.0 | 2,101.0 | 1,806.0 | 1,708.0 | 1,943.0 | 2,175.0 | 1,864.0 | 1,989.0 | 2,037.0 | 2,053.0 | 2,274.0 | 2,103.0 | 2,154.0 | 2,007.0 | 1,941.0 | 1,913.0 | 1,947.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,180.0 | 13,204.0 | 13,239.0 | 13,641.0 | 13,890.0 | 14,054.0 | 13,905.0 | 14,411.0 | 14,417.0 | 14,455.0 | 14,674.0 | 14,648.0 | 14,623.0 | 14,669.0 | 14,914.0 | 15,058.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 790.0 | 842.0 | 894.0 | 970.0 | 974.0 | 913.0 | 842.0 | 896.0 | 941.0 | 912.0 | 837.0 | 736.0 | 712.0 | 773.0 | 820.0 | 832.0 | 825.0 | 830.0 | 763.0 | 681.0 | 730.0 | 783.0 | 710.0 | 677.0 | 727.0 | 811.0 | 743.0 | 812.0 | 863.0 | 887.0 | 816.0 | 839.0 | 892.0 | 967.0 | 850.0 | 917.0 | 988.0 | 995.0 | 1,018.0 | 979.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 97.0 | 110.0 | 110.0 | 112.0 | 112.0 | 115.0 | 113.0 | 114.0 | 115.0 | 124.0 | 121.0 | 134.0 | 138.0 | 148.0 | 151.0 | 153.0 | ||||||||||||||||||||||||
| Accrued Expenses | 465.0 | 569.0 | 468.0 | 486.0 | 478.0 | 596.0 | 460.0 | 499.0 | 504.0 | 571.0 | 513.0 | 560.0 | 596.0 | 637.0 | 601.0 | 624.0 | 697.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,567.0 | 2,208.0 | 2,178.0 | 2,295.0 | 2,370.0 | 2,345.0 | 2,126.0 | 2,172.0 | 2,136.0 | 2,142.0 | 2,149.0 | 2,076.0 | 2,132.0 | 2,186.0 | 2,383.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10,127.0 | 10,380.0 | 10,589.0 | 10,840.0 | 11,303.0 | 11,432.0 | 11,467.0 | 11,504.0 | 11,533.0 | 11,466.0 | 11,820.0 | 11,728.0 | 11,696.0 | 11,614.0 | 11,943.0 | 12,183.0 | 12,154.0 | 12,109.0 | 11,976.0 | 11,926.0 | 11,897.0 | 12,093.0 | 12,860.0 | 13,106.0 | 13,525.0 | 13,385.0 | 13,286.0 | 13,393.0 | 13,385.0 | 13,392.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 504.0 | 537.0 | 527.0 | 514.0 | 535.0 | 535.0 | 528.0 | 542.0 | 546.0 | 563.0 | 560.0 | 580.0 | 588.0 | 605.0 | 563.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 25.0 | 25.0 | 30.0 | 240.0 | 205.0 | 231.0 | 239.0 | 351.0 | 354.0 | 369.0 | 344.0 | 362.0 | 351.0 | 354.0 | 477.0 | 410.0 | 213.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 922.0 | 891.0 | 866.0 | 850.0 | 806.0 | 828.0 | 815.0 | 721.0 | 726.0 | 739.0 | 694.0 | 722.0 | 647.0 | 644.0 | 726.0 | 759.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 14,145.0 | 14,041.0 | 14,190.0 | 14,739.0 | 15,219.0 | 15,371.0 | 15,175.0 | 15,290.0 | 15,295.0 | 15,279.0 | 15,567.0 | 15,468.0 | 15,414.0 | 15,403.0 | 16,092.0 | 16,216.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,628.0) | (3,571.0) | (3,681.0) | (3,811.0) | (4,093.0) | (4,080.0) | (4,010.0) | (3,619.0) | (3,605.0) | (3,564.0) | (3,611.0) | (3,520.0) | (3,482.0) | (3,431.0) | (3,845.0) | (3,804.0) | (3,478.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (10.0) | (9.0) | (5.0) | (5.0) | (7.0) | (10.0) | (8.0) | (13.0) | (16.0) | (14.0) | (23.0) | (19.0) | (18.0) | (21.0) | (33.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 229.0 | 235.0 | 228.0 | 219.0 | 230.0 | 238.0 | 231.0 | 238.0 | 221.0 | 245.0 | 241.0 | 86.0 | 93.0 | 92.0 | 92.0 | 84.0 | 80.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (1,454.0) | (1,394.0) | (1,502.0) | (1,631.0) | (1,923.0) | (1,914.0) | (1,823.0) | (1,441.0) | (1,428.0) | (1,392.0) | (1,463.0) | (1,489.0) | (1,445.0) | (1,367.0) | (1,786.0) | (1,740.0) | ||||||||||||||||||||||||
| Total Equity | (1,225.0) | (1,159.0) | (1,274.0) | (1,412.0) | (1,693.0) | (1,676.0) | (1,592.0) | (1,203.0) | (1,207.0) | (1,147.0) | (1,222.0) | (1,403.0) | (1,352.0) | (1,275.0) | (1,694.0) | (1,656.0) | (1,312.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 10,127.0 | 10,380.0 | 10,589.0 | 10,840.0 | 11,303.0 | 11,432.0 | 11,467.0 | 11,504.0 | 11,533.0 | 11,466.0 | 11,820.0 | 11,728.0 | 11,696.0 | 11,614.0 | 11,943.0 | 12,183.0 | 12,154.0 | 12,109.0 | 11,976.0 | 11,926.0 | 11,897.0 | 12,093.0 | 12,860.0 | 13,106.0 | 13,525.0 | 13,385.0 | 13,604.0 | 13,599.0 | 13,590.0 | 13,596.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | 9,415.0 | 10,120.0 | 10,466.0 | 10,384.0 | 10,872.0 | 11,395.0 | 11,434.0 | 11,465.0 | 11,485.0 | 11,428.0 | 11,729.0 | 11,610.0 | 11,552.0 | 11,496.0 | 11,643.0 | 11,837.0 | 11,694.0 | 11,602.0 | ||||||||||||||||||||||
| Working Capital | 1,206.0 | 1,026.0 | 1,020.0 | 1,364.0 | 1,037.0 | 956.0 | 982.0 | 1,027.0 | 1,039.0 | 1,066.0 | 1,099.0 | 1,116.0 | 982.0 | 896.0 | 886.0 | 1,034.0 | 1,141.0 | |||||||||||||||||||||||
| Book Value | (1,454.0) | (1,394.0) | (1,502.0) | (1,631.0) | (1,923.0) | (1,914.0) | (1,823.0) | (1,441.0) | (1,428.0) | (1,392.0) | (1,463.0) | (1,489.0) | (1,445.0) | (1,367.0) | (1,786.0) | (1,740.0) | (1,392.0) | (1,372.0) | ||||||||||||||||||||||
| Tangible Book Value | (4,584.0) | (4,710.0) | (5,042.0) | (5,235.0) | (5,708.0) | (5,703.0) | (5,763.0) | (5,413.0) | (5,385.0) | (5,350.0) | (5,406.0) | (5,543.0) | (5,496.0) | (5,533.0) | (5,987.0) | (5,964.0) | (5,611.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.0 |
| 285.0 |
| 284.0 |
| 316.0 |
| 338.0 |
| 360.0 |
| 374.0 |
| 425.0 |
| 358.0 |
| 341.0 |
| 366.0 |
| 361.0 |
| 400.0 |
| 410.0 |
| 422.0 |
| 449.0 |
| 462.0 |
| 526.0 |
| 678.0 |
| 671.0 |
| 568.0 |
| 461.0 |
| 425.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,488.0 |
| 3,479.0 |
| 4,177.0 |
| 4,053.0 |
| 4,104.0 |
| 4,510.0 |
| 4,692.0 |
| 4,413.0 |
| 3,360.0 |
| 3,427.0 |
| 3,382.0 |
| 3,484.0 |
| 3,595.0 |
| 3,549.0 |
| 3,724.0 |
| 3,694.0 |
| 3,993.0 |
| 4,068.0 |
| 4,678.0 |
| 5,055.0 |
| 4,775.0 |
| 4,666.0 |
| 4,541.0 |
| 4,842.0 |
| 4,223.0 |
| 4,204.0 |
| 4,168.0 |
| 4,085.0 |
| 4,091.0 |
| 4,030.0 |
| 4,003.0 |
| 4,019.0 |
| 4,096.0 |
| 4,045.0 |
| 4,267.0 |
| 4,186.0 |
| 4,245.0 |
| 4,162.0 |
| 4,416.0 |
| 4,399.0 |
| 4,431.0 |
| 4,445.0 |
| 4,221.0 |
| 4,085.0 |
| 4,185.0 |
| 4,273.0 |
| 4,548.0 |
| 4,409.0 |
| 5,556.0 |
| 5,553.0 |
| 5,368.0 |
| 5,325.0 |
| 5,305.0 |
| 5,322.0 |
| 5,290.0 |
| 5,309.0 |
| 5,522.0 |
| 5,608.0 |
| 5,931.0 |
| 5,934.0 |
| 6,086.0 |
| 6,139.0 |
| 6,570.0 |
| 6,749.0 |
| 6,971.0 |
| 7,052.0 |
| 7,331.0 |
| 7,312.0 |
| 7,639.0 |
| 8,149.0 |
| 8,830.0 |
| 8,955.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.0 |
| 170.0 |
| 175.0 |
| 177.0 |
| 144.0 |
| 141.0 |
| 4,219.0 |
| 4,219.0 |
| 4,219.0 |
| 4,219.0 |
| 4,220.0 |
| 4,225.0 |
| 4,322.0 |
| 4,328.0 |
| 4,495.0 |
| 4,494.0 |
| 4,553.0 |
| 4,559.0 |
| 4,631.0 |
| 4,653.0 |
| 4,704.0 |
| 4,723.0 |
| 6,148.0 |
| 6,165.0 |
| 6,327.0 |
| 6,521.0 |
| 6,901.0 |
| 6,926.0 |
| - |
| - |
| - |
| - |
| 55.0 |
| 58.0 |
| 60.0 |
| 63.0 |
| 64.0 |
| 64.0 |
| 66.0 |
| 67.0 |
| 1.0 |
| 9.0 |
| 10.0 |
| 10.0 |
| 11.0 |
| 12.0 |
| 13.0 |
| 14.0 |
| 8.0 |
| 11.0 |
| 715.0 |
| 668.0 |
| 667.0 |
| 635.0 |
| 647.0 |
| 642.0 |
| 633.0 |
| 623.0 |
| 634.0 |
| 607.0 |
| 621.0 |
| 603.0 |
| 623.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 59.0 |
| 59.0 |
| 59.0 |
| 59.0 |
| 88.0 |
| 107.0 |
| 50.0 |
| 38.0 |
| 94.0 |
| 57.0 |
| 66.0 |
| 69.0 |
| - |
| 101.0 |
| 64.0 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,913.0 |
| 1,847.0 |
| 1,872.0 |
| 1,905.0 |
| 1,896.0 |
| 2,226.0 |
| 2,361.0 |
| 2,191.0 |
| 2,208.0 |
| 1,993.0 |
| 2,163.0 |
| 2,009.0 |
| 1,543.0 |
| 1,544.0 |
| 1,597.0 |
| 1,579.0 |
| 1,545.0 |
| 1,578.0 |
| 2,341.0 |
| 2,919.0 |
| 2,608.0 |
| 1,955.0 |
| 1,709.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,263.0 |
| 15,217.0 |
| 15,670.0 |
| 15,528.0 |
| 15,592.0 |
| 16,006.0 |
| 16,516.0 |
| 16,415.0 |
| 15,445.0 |
| 15,609.0 |
| 15,895.0 |
| 16,132.0 |
| 16,309.0 |
| 15,859.0 |
| 16,469.0 |
| 16,794.0 |
| 17,311.0 |
| 17,450.0 |
| 19,735.0 |
| 20,873.0 |
| 21,660.0 |
| 21,944.0 |
| 22,227.0 |
| 22,432.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.0 |
| 206.0 |
| 205.0 |
| 204.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.0 |
| 147.0 |
| 142.0 |
| 134.0 |
| 131.0 |
| 142.0 |
| 131.0 |
| 135.0 |
| 132.0 |
| 136.0 |
| 137.0 |
| 133.0 |
| 143.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 655.0 |
| 687.0 |
| 600.0 |
| 667.0 |
| 637.0 |
| 580.0 |
| 492.0 |
| 593.0 |
| 594.0 |
| 1,012.0 |
| 964.0 |
| 1,047.0 |
| 1,095.0 |
| 1,370.0 |
| 1,008.0 |
| 1,103.0 |
| 1,127.0 |
| 1,149.0 |
| 1,179.0 |
| 1,305.0 |
| 1,230.0 |
| 1,277.0 |
| 1,288.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,295.0 |
| 2,347.0 |
| 2,364.0 |
| 3,090.0 |
| 2,869.0 |
| 2,710.0 |
| 2,815.0 |
| 3,629.0 |
| 3,422.0 |
| 2,165.0 |
| 2,282.0 |
| 2,355.0 |
| 2,503.0 |
| 2,508.0 |
| 2,392.0 |
| 2,479.0 |
| 2,062.0 |
| 2,263.0 |
| 2,356.0 |
| 2,277.0 |
| 2,378.0 |
| 2,996.0 |
| 2,887.0 |
| 2,686.0 |
| 2,728.0 |
| 569.0 |
| 578.0 |
| 535.0 |
| 538.0 |
| 515.0 |
| 528.0 |
| 524.0 |
| 523.0 |
| 508.0 |
| 514.0 |
| 487.0 |
| 497.0 |
| 479.0 |
| 495.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.0 |
| 152.0 |
| 146.0 |
| 96.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 200.0 |
| 26.0 |
| 26.0 |
| 29.0 |
| 26.0 |
| 39.0 |
| 19.0 |
| 19.0 |
| 19.0 |
| 319.0 |
| 396.0 |
| 415.0 |
| 411.0 |
| 357.0 |
| 388.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 790.0 |
| 827.0 |
| 914.0 |
| 1,190.0 |
| 1,475.0 |
| 1,599.0 |
| 951.0 |
| 913.0 |
| 846.0 |
| 894.0 |
| 998.0 |
| 987.0 |
| 977.0 |
| 1,008.0 |
| 1,051.0 |
| 1,329.0 |
| 1,352.0 |
| 1,360.0 |
| 1,399.0 |
| 1,456.0 |
| 1,469.0 |
| 1,575.0 |
| 1,622.0 |
| 1,658.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,082.0 |
| 16,027.0 |
| 16,670.0 |
| 16,646.0 |
| 16,706.0 |
| 17,060.0 |
| 17,992.0 |
| 17,978.0 |
| 17,079.0 |
| 17,248.0 |
| 17,162.0 |
| 17,388.0 |
| 17,394.0 |
| 16,818.0 |
| 17,104.0 |
| 17,083.0 |
| 17,489.0 |
| 17,615.0 |
| 17,896.0 |
| 18,932.0 |
| 19,567.0 |
| 19,662.0 |
| 19,747.0 |
| 19,884.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,477.0) |
| (3,655.0) |
| (3,765.0) |
| (3,771.0) |
| (3,707.0) |
| (4,018.0) |
| (4,131.0) |
| (4,200.0) |
| (4,218.0) |
| (3,845.0) |
| (3,828.0) |
| (3,661.0) |
| (3,543.0) |
| (3,209.0) |
| (2,884.0) |
| (2,774.0) |
| (2,761.0) |
| (745.0) |
| (634.0) |
| (498.0) |
| (299.0) |
| (60.0) |
| 19.0 |
| (27.0) |
| (22.0) |
| (14.0) |
| (14.0) |
| (15.0) |
| (16.0) |
| (13.0) |
| (5.0) |
| (5.0) |
| (7.0) |
| (9.0) |
| (8.0) |
| (8.0) |
| (10.0) |
| (10.0) |
| (8.0) |
| (9.0) |
| (16.0) |
| (21.0) |
| (45.0) |
| (53.0) |
| (54.0) |
| (62.0) |
| (87.0) |
| (90.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 83.0 |
| 79.0 |
| 86.0 |
| 87.0 |
| 60.0 |
| 75.0 |
| 69.0 |
| 77.0 |
| 83.0 |
| 74.0 |
| 73.0 |
| 72.0 |
| 75.0 |
| 76.0 |
| 74.0 |
| 75.0 |
| 96.0 |
| 95.0 |
| 112.0 |
| 113.0 |
| 106.0 |
| 107.0 |
| (1,392.0) |
| (1,372.0) |
| (1,576.0) |
| (1,695.0) |
| (1,681.0) |
| (1,625.0) |
| (2,017.0) |
| (2,127.0) |
| (2,205.0) |
| (2,218.0) |
| (1,848.0) |
| (1,833.0) |
| (1,663.0) |
| (1,535.0) |
| (1,205.0) |
| (879.0) |
| (775.0) |
| (767.0) |
| 1,213.0 |
| 1,298.0 |
| 1,429.0 |
| 1,615.0 |
| 1,821.0 |
| 1,895.0 |
| (1,290.0) |
| (1,493.0) |
| (1,616.0) |
| (1,595.0) |
| (1,538.0) |
| (1,957.0) |
| (2,052.0) |
| (2,136.0) |
| (2,141.0) |
| (1,765.0) |
| (1,759.0) |
| (1,590.0) |
| (1,463.0) |
| (1,130.0) |
| (803.0) |
| (701.0) |
| (692.0) |
| 1,309.0 |
| 1,393.0 |
| 1,541.0 |
| 1,728.0 |
| 1,927.0 |
| 2,002.0 |
| 10,682.0 |
| 10,676.0 |
| 10,646.0 |
| 10,417.0 |
| 11,037.0 |
| 11,554.0 |
| 13,279.0 |
| 13,169.0 |
| 13,447.0 |
| 13,392.0 |
| 13,313.0 |
| 13,400.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,115.0 |
| 1,087.0 |
| 1,184.0 |
| 1,394.0 |
| 1,695.0 |
| 1,063.0 |
| 991.0 |
| 1,195.0 |
| 1,145.0 |
| 1,027.0 |
| 981.0 |
| 1,087.0 |
| 1,157.0 |
| 1,245.0 |
| 1,632.0 |
| 1,730.0 |
| 1,712.0 |
| 2,401.0 |
| 2,677.0 |
| 1,779.0 |
| 1,779.0 |
| 1,855.0 |
| 2,114.0 |
| (1,576.0) |
| (1,695.0) |
| (1,681.0) |
| (1,625.0) |
| (2,017.0) |
| (2,127.0) |
| (2,205.0) |
| (2,218.0) |
| (1,848.0) |
| (1,833.0) |
| (1,663.0) |
| (1,535.0) |
| (1,205.0) |
| (879.0) |
| (775.0) |
| (767.0) |
| 1,213.0 |
| 1,298.0 |
| 1,429.0 |
| 1,615.0 |
| 1,821.0 |
| 1,895.0 |
| (5,591.0) |
| (5,795.0) |
| (5,914.0) |
| (5,900.0) |
| (5,844.0) |
| (6,292.0) |
| (6,410.0) |
| (6,587.0) |
| (6,609.0) |
| (6,407.0) |
| (6,391.0) |
| (6,282.0) |
| (6,161.0) |
| (5,837.0) |
| (5,541.0) |
| (5,489.0) |
| (5,500.0) |
| (4,946.0) |
| (4,879.0) |
| (4,911.0) |
| (4,920.0) |
| (5,088.0) |
| (5,042.0) |