| (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 | 245.0 | 314.0 | 253.0 | 409.0 | 341.0 | 259.0 | 311.0 | 442.0 | 358.0 | 392.0 | - | 463.0 | 476.0 | 1,424.0 | 2,110.0 | 1,670.0 | 1,542.0 | |||
| Restricted Cash | 84.0 | 84.0 | 76.0 | 82.0 | 170.0 | 194.0 | 222.0 | 141.0 | 147.0 | 137.0 | - | 298.0 | 307.0 | 574.0 | 104.0 | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 44.0 | 333.0 | 190.0 | - | 0.0 | |||
| Cash And Short Term Investments | 245.0 | 314.0 | 253.0 | 409.0 | 341.0 | 259.0 | 311.0 | 442.0 | 358.0 | 392.0 | - | 463.0 | 520.0 | 1,757.0 | 2,300.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 16.0 | 1,889.0 | 3,019.0 | 3,106.0 | 2,437.0 | 2,144.0 | 1,994.0 | 2,172.0 | 1,995.0 | 1,893.0 | - | 791.0 | 1,286.0 | 1,516.0 | 784.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,588.0 | 1,318.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 190,409.0 | 178,737.0 | 171,353.0 | 163,839.0 | 154,496.0 | 155,580.0 | 147,654.0 | 134,458.0 | 127,507.0 | 121,397.0 | - | 104,861.0 | 103,115.0 | 100,391.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 5,223.0 | 5,436.0 | 4,228.0 | 4,754.0 | 3,531.0 | 3,144.0 | 3,487.0 | 3,487.0 | 3,043.0 | 2,994.0 | - | 2,271.0 | 2,391.0 | 2,444.0 | 1,433.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 80,108.0 | 76,340.0 | 72,452.0 | 65,873.0 | 60,448.0 | 55,625.0 | 54,985.0 | 51,123.0 | 49,035.0 | 45,576.0 | - | 37,061.0 | 38,152.0 | 36,351.0 | 17,730.0 | |||||
| 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 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 87,212.0 | 80,689.0 | 75,252.0 | 69,751.0 | 63,835.0 | 59,863.0 | 58,126.0 | 54,529.0 | 52,279.0 | 47,895.0 | - | 39,868.0 | 40,256.0 | 39,461.0 | 19,624.0 | 17,234.0 | ||||
| (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 | 2,140.0 | 245.0 | 688.0 | 344.0 | 475.0 | 314.0 | 376.0 | 390.0 | 459.0 | 253.0 | 324.0 | - | - | 409.0 | 453.0 | |||||||||||||||||||||||||
| 986.0 |
| 678.0 |
| 948.0 |
| - |
| - |
| 51.0 |
| - |
| - |
| 1,670.0 |
| 1,542.0 |
| 1,037.0 |
| 678.0 |
| 948.0 |
| 764.0 |
| 845.0 |
| 1,653.0 |
| - |
| - |
| 1,515.0 |
| 1,135.0 |
| - |
| - |
| Prepaid Expenses | 526.0 | 695.0 | 431.0 | 973.0 | 584.0 | 462.0 | 764.0 | 1,049.0 | 634.0 | 458.0 | - | 1,837.0 | 1,821.0 | 1,688.0 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,425.0 | 1,051.0 | 1,169.0 | 968.0 | 1,448.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 11,613.0 | 12,950.0 | 12,769.0 | 13,222.0 | 9,940.0 | 8,682.0 | 9,163.0 | 9,714.0 | 8,453.0 | 8,039.0 | - | 11,575.0 | 10,516.0 | 10,122.0 | 6,880.0 | 6,223.0 | 5,766.0 | 5,273.0 | - | - |
| 60,377.0 |
| 57,597.0 |
| 55,362.0 |
| 50,304.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 39,406.0 | - | 34,824.0 | 33,625.0 | 31,969.0 | 18,709.0 | 18,195.0 | 17,412.0 | 16,268.0 | - | - |
| Property,Plant & Equipment Net | 129,959.0 | 121,626.0 | 115,315.0 | 111,748.0 | 105,536.0 | 106,782.0 | 102,127.0 | 91,694.0 | 86,391.0 | 82,520.0 | - | 70,046.0 | 69,490.0 | 68,558.0 | 42,661.0 | 40,344.0 | 37,950.0 | 34,036.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.0 | 118.0 | 198.0 | - | - | - |
| Equity Method Investments | 330.0 | 353.0 | 492.0 | 455.0 | 457.0 | 961.0 | 1,936.0 | 1,409.0 | 1,175.0 | 925.0 | - | 358.0 | 390.0 | 483.0 | 460.0 | 444.0 | 436.0 | - | - | - |
| Goodwill | 19,010.0 | 19,010.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,396.0 | 19,425.0 | - | 16,321.0 | 16,340.0 | 16,365.0 | 3,849.0 | 3,858.0 | 4,350.0 | 4,720.0 | - | - |
| Intangible Assets | 291.0 | 277.0 | 282.0 | 265.0 | 236.0 | 295.0 | 249.0 | 246.0 | 230.0 | 226.0 | - | 263.0 | 378.0 | 372.0 | 363.0 | 467.0 | 593.0 | 680.0 | - | - |
| Operating Lease Right Of Use Assets | 1,241.0 | 1,148.0 | 1,092.0 | 1,042.0 | 1,136.0 | 1,524.0 | 1,658.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | 29.0 | 45.0 | 85.0 | 67.0 | 101.0 | 95.0 | - | - | - |
| Other Non-Current Assets | 4,167.0 | 3,507.0 | 3,964.0 | 3,400.0 | 3,632.0 | 3,601.0 | 3,289.0 | 2,935.0 | 2,960.0 | 2,769.0 | - | 3,008.0 | 3,432.0 | 2,904.0 | 2,231.0 | 2,291.0 | 2,526.0 | 2,577.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 195,736.0 | 186,343.0 | 176,893.0 | 178,086.0 | 169,587.0 | 162,388.0 | 158,838.0 | 145,392.0 | 137,914.0 | 132,761.0 | - | 120,557.0 | 114,779.0 | 113,856.0 | 62,526.0 | 59,090.0 | 57,040.0 | 53,077.0 | - | - |
| 1,387.0 |
| 1,390.0 |
| 1,477.0 |
| - |
| - |
| Short Term Debt | 7,104.0 | 4,349.0 | 2,800.0 | 3,878.0 | 3,387.0 | 4,238.0 | 3,141.0 | 3,406.0 | 3,244.0 | 2,319.0 | - | 2,807.0 | 2,104.0 | 3,110.0 | 1,894.0 | 275.0 | 902.0 | 646.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 238.0 | 208.0 | 188.0 | 179.0 | 184.0 | 177.0 | 208.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 621.0 | 725.0 | 407.0 | - | - | - | - | - |
| Other Current Liabilities | 2,265.0 | 2,080.0 | 2,319.0 | 2,167.0 | 2,423.0 | 2,936.0 | 2,367.0 | 2,085.0 | 1,865.0 | 2,044.0 | - | 2,188.0 | 1,996.0 | 2,355.0 | 1,091.0 | 1,370.0 | 1,146.0 | 1,130.0 | - | - |
| Total Current Liabilities | 21,047.0 | 19,357.0 | 17,283.0 | 18,873.0 | 15,931.0 | 16,305.0 | 14,752.0 | 15,041.0 | 12,482.0 | 11,551.0 | - | 11,233.0 | 8,644.0 | 10,029.0 | 5,528.0 | 3,897.0 | 4,088.0 | 4,345.0 | - | - |
| 16,959.0 |
| 15,732.0 |
| 13,250.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,033.0 | 957.0 | 917.0 | 876.0 | 940.0 | 1,340.0 | 1,432.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 13,423.0 | 12,097.0 | 10,490.0 | 7,581.0 | 6,978.0 | 5,615.0 | 5,117.0 | - | - |
| Pension Obligations | 396.0 | 434.0 | 485.0 | 832.0 | 855.0 | 969.0 | 934.0 | 988.0 | 1,103.0 | 1,111.0 | - | 1,145.0 | 1,322.0 | 2,520.0 | 856.0 | 944.0 | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,452.0 | 5,843.0 | 6,499.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 142,717.0 | 135,087.0 | 126,706.0 | 126,233.0 | 118,451.0 | 113,204.0 | 110,887.0 | 101,558.0 | 96,177.0 | 91,720.0 | - | 79,658.0 | 73,371.0 | 72,915.0 | 39,661.0 | 36,437.0 | 35,154.0 | 31,926.0 | - | - |
| 1.0 |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,056.0 | 3,431.0 | 2,235.0 | 2,637.0 | 3,265.0 | 2,471.0 | 4,108.0 | 3,113.0 | 3,013.0 | 2,384.0 | - | 2,012.0 | 2,363.0 | 1,889.0 | 1,873.0 | 1,496.0 | 1,460.0 | 1,607.0 | - | - |
| Accumulated Other Comprehensive Income | 198.0 | 228.0 | (6.0) | (140.0) | (303.0) | (237.0) | (130.0) | (92.0) | (67.0) | (93.0) | - | (543.0) | (399.0) | (306.0) | (234.0) | 2.0 | (372.0) | (726.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,177.0 | 1,129.0 | 1,075.0 | 2,531.0 | 1,840.0 | 1,220.0 | 1,129.0 | 17.0 | (2.0) | 8.0 | - | 24.0 | 78.0 | 78.0 | 93.0 | 131.0 | 136.0 | 163.0 | - | - |
| Total Stockholders Equity | 51,842.0 | 50,127.0 | 49,112.0 | 49,322.0 | 49,296.0 | 47,964.0 | 46,822.0 | 43,817.0 | 41,739.0 | 41,033.0 | (1.0) | 40,875.0 | 41,330.0 | 40,863.0 | 22,772.0 | 22,522.0 | 21,750.0 | 20,988.0 | 21,380.0 | 26,907.0 |
| Total Equity | 53,019.0 | 51,256.0 | 50,187.0 | 51,853.0 | 51,136.0 | 49,184.0 | 47,951.0 | 43,834.0 | 41,737.0 | 41,041.0 | (1.0) | 40,899.0 | 41,408.0 | 40,941.0 | 22,865.0 | 22,653.0 | 21,886.0 | 21,151.0 | 21,380.0 | 26,907.0 |
| 16,634.0 |
| 13,896.0 |
| - |
| - |
| Net debt | 86,967.0 | 80,375.0 | 74,999.0 | 69,342.0 | 63,494.0 | 59,604.0 | 57,815.0 | 54,087.0 | 51,921.0 | 47,503.0 | - | 39,405.0 | 39,736.0 | 37,704.0 | 17,324.0 | 15,564.0 | 15,092.0 | 12,859.0 | - | - |
| Working Capital | (9,434.0) | (6,407.0) | (4,514.0) | (5,651.0) | (5,991.0) | (7,623.0) | (5,589.0) | (5,327.0) | (4,029.0) | (3,512.0) | - | 342.0 | 1,872.0 | 93.0 | 1,352.0 | 2,326.0 | 1,678.0 | 928.0 | - | - |
| Book Value | 51,842.0 | 50,127.0 | 49,112.0 | 49,322.0 | 49,296.0 | 47,964.0 | 46,822.0 | 43,817.0 | 41,739.0 | 41,033.0 | (1.0) | 40,875.0 | 41,330.0 | 40,863.0 | 22,772.0 | 22,522.0 | 21,750.0 | 20,988.0 | 21,380.0 | 26,907.0 |
| Tangible Book Value | 32,541.0 | 30,840.0 | 29,527.0 | 29,754.0 | 29,757.0 | 28,366.0 | 27,270.0 | 24,268.0 | 22,113.0 | 21,382.0 | - | 24,291.0 | 24,612.0 | 24,126.0 | 18,560.0 | 18,197.0 | 16,807.0 | 15,588.0 | - | - |
| 428.0 |
| 853.0 |
| 343.0 |
| 548.0 |
| 367.0 |
| 379.0 |
| 259.0 |
| 308.0 |
| 341.0 |
| 1,450.0 |
| 311.0 |
| 379.0 |
| 336.0 |
| 377.0 |
| 442.0 |
| 303.0 |
| 304.0 |
| 421.0 |
| 358.0 |
| 282.0 |
| 298.0 |
| 878.0 |
| 392.0 |
| 5,716.0 |
| 281.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 164.0 | 193.0 | 151.0 | 170.0 | 194.0 | 197.0 | 210.0 | 194.0 | 187.0 | 193.0 | 185.0 | 222.0 | 163.0 | 106.0 | 134.0 | 141.0 | 139.0 | 115.0 | 149.0 | 138.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,140.0 | 245.0 | 688.0 | 344.0 | 475.0 | 314.0 | 376.0 | 390.0 | 459.0 | 253.0 | 324.0 | - | - | 409.0 | 453.0 | 428.0 | 853.0 | 343.0 | 548.0 | 367.0 | 379.0 | 259.0 | 308.0 | 341.0 | 1,450.0 | 311.0 | 379.0 | 336.0 | 377.0 | 442.0 | 303.0 | 304.0 | 421.0 | 358.0 | 282.0 | 298.0 | 878.0 | 392.0 | 5,716.0 | 281.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | 12.0 | 11.0 | 10.0 | 1,889.0 | 1,971.0 | 2,009.0 | 1,646.0 | 3,019.0 | 831.0 | 1,016.0 | 1,035.0 | 1,309.0 | 1,092.0 | 907.0 | 1,148.0 | 1,173.0 | 998.0 | 868.0 | 1,834.0 | 1,009.0 | 2,320.0 | 2,049.0 | 1,828.0 | 1,994.0 | 2,322.0 | 2,153.0 | 1,981.0 | 2,172.0 | 2,397.0 | 2,205.0 | 1,984.0 | 1,995.0 | 2,089.0 | 1,880.0 | 1,682.0 | 1,893.0 | 583.0 | 575.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 586.0 | 526.0 | 984.0 | 1,001.0 | 780.0 | 695.0 | 447.0 | 436.0 | 359.0 | 431.0 | 602.0 | 633.0 | 452.0 | 973.0 | 1,244.0 | 1,163.0 | 946.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,446.0 | 11,613.0 | 12,208.0 | 12,148.0 | 12,775.0 | 12,950.0 | 12,142.0 | 12,557.0 | 12,091.0 | 12,769.0 | 13,048.0 | 13,088.0 | 12,314.0 | 13,222.0 | 12,972.0 | 11,561.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 116,376.0 | 115,143.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 328.0 | 330.0 | 323.0 | 332.0 | 357.0 | 353.0 | 477.0 | 483.0 | 502.0 | 492.0 | 505.0 | 479.0 | 465.0 | 455.0 | 951.0 | 983.0 | 976.0 | |||||||||||||||||||||||
| Goodwill | 19,010.0 | 19,010.0 | 19,010.0 | 19,303.0 | 19,303.0 | 19,010.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | 19,303.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,169.0 | 1,241.0 | 1,211.0 | 1,209.0 | 1,219.0 | 1,148.0 | 1,146.0 | 1,108.0 | 1,092.0 | 1,092.0 | 1,073.0 | 1,009.0 | 1,019.0 | 1,042.0 | 1,199.0 | 1,222.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 4,119.0 | 4,167.0 | 3,885.0 | 3,792.0 | 3,502.0 | 3,507.0 | 3,732.0 | 3,556.0 | 4,072.0 | 3,964.0 | 3,698.0 | 3,444.0 | 3,426.0 | 3,400.0 | 4,050.0 | 4,026.0 | 3,995.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 198,048.0 | 195,736.0 | 192,293.0 | 189,713.0 | 195,736.0 | 186,343.0 | 183,566.0 | 181,575.0 | 178,670.0 | 176,893.0 | 181,160.0 | 180,076.0 | 178,833.0 | 178,086.0 | 176,340.0 | 172,383.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,732.0 | 5,223.0 | 4,191.0 | 4,373.0 | 4,442.0 | 5,436.0 | 3,953.0 | 3,777.0 | 3,364.0 | 4,228.0 | 3,539.0 | 3,225.0 | 3,214.0 | 4,754.0 | 4,175.0 | 3,971.0 | 3,175.0 | 3,629.0 | 2,888.0 | 2,716.0 | 2,497.0 | 3,144.0 | 2,486.0 | 2,398.0 | 2,364.0 | 3,487.0 | 2,946.0 | 2,512.0 | 2,538.0 | 3,487.0 | 3,234.0 | 2,686.0 | 2,391.0 | 3,043.0 | 2,645.0 | 2,177.0 | 2,203.0 | 2,994.0 | 2,138.0 | 2,221.0 |
| Short Term Debt | 7,395.0 | 7,104.0 | 6,452.0 | 5,046.0 | 4,180.0 | 4,349.0 | 3,597.0 | 2,340.0 | 2,274.0 | 2,800.0 | 4,034.0 | 4,609.0 | 3,330.0 | 3,878.0 | 3,249.0 | 3,171.0 | 3,884.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 2,051.0 | 2,265.0 | 2,044.0 | 1,887.0 | 1,861.0 | 2,080.0 | 2,122.0 | 2,212.0 | 2,084.0 | 2,319.0 | 2,087.0 | 2,094.0 | 1,970.0 | 2,167.0 | 2,204.0 | 2,259.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 20,334.0 | 21,047.0 | 19,405.0 | 18,408.0 | 16,625.0 | 19,357.0 | 17,427.0 | 15,482.0 | 15,546.0 | 17,283.0 | 17,160.0 | 17,375.0 | 16,015.0 | 18,873.0 | 16,912.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 80,477.0 | 80,108.0 | 79,301.0 | 78,914.0 | 79,700.0 | 76,340.0 | 76,524.0 | 76,439.0 | 74,979.0 | 72,452.0 | 71,353.0 | 69,914.0 | 69,107.0 | 65,873.0 | 66,060.0 | 63,147.0 | 62,196.0 | 60,448.0 | 57,929.0 | 57,410.0 | 54,768.0 | 55,625.0 | 56,049.0 | 56,143.0 | 56,311.0 | 54,985.0 | 54,818.0 | 54,342.0 | 53,681.0 | 51,123.0 | 50,507.0 | 49,863.0 | 49,030.0 | 49,035.0 | 48,929.0 | 46,043.0 | 47,021.0 | 45,576.0 | 43,964.0 | 39,931.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 384.0 | 396.0 | 404.0 | 410.0 | 426.0 | 434.0 | 432.0 | 437.0 | 473.0 | 485.0 | 662.0 | 808.0 | 820.0 | 832.0 | 995.0 | 799.0 | 832.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 141,570.0 | 142,717.0 | 139,666.0 | 137,683.0 | 143,942.0 | 135,087.0 | 133,317.0 | 130,769.0 | 128,032.0 | 126,706.0 | 129,334.0 | 129,005.0 | 126,882.0 | 126,233.0 | 124,171.0 | 120,799.0 | ||||||||||||||||||||||||
| 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 | 5,761.0 | 5,056.0 | 4,718.0 | 4,141.0 | 3,986.0 | 3,431.0 | 3,052.0 | 2,635.0 | 2,542.0 | 2,235.0 | 2,036.0 | 1,615.0 | 2,626.0 | 2,637.0 | 4,063.0 | 3,457.0 | 3,323.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 171.0 | 198.0 | 178.0 | 203.0 | 194.0 | 228.0 | 47.0 | 102.0 | 109.0 | (6.0) | 121.0 | (111.0) | (166.0) | (140.0) | (78.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 2,021.0 | 1,177.0 | 1,165.0 | 1,139.0 | 1,124.0 | 1,129.0 | 1,116.0 | 1,099.0 | 1,087.0 | 1,075.0 | 2,820.0 | 2,738.0 | 2,691.0 | 2,531.0 | 1,824.0 | 1,864.0 | 1,806.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 54,457.0 | 51,842.0 | 51,462.0 | 50,891.0 | 50,670.0 | 50,127.0 | 49,133.0 | 49,707.0 | 49,551.0 | 49,112.0 | 49,006.0 | 48,333.0 | 49,260.0 | 49,322.0 | 50,345.0 | 49,720.0 | ||||||||||||||||||||||||
| Total Equity | 56,478.0 | 53,019.0 | 52,627.0 | 52,030.0 | 51,794.0 | 51,256.0 | 50,249.0 | 50,806.0 | 50,638.0 | 50,187.0 | 51,826.0 | 51,071.0 | 51,951.0 | 51,853.0 | 52,169.0 | 51,584.0 | 51,252.0 | 51,136.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 87,872.0 | 87,212.0 | 85,753.0 | 83,960.0 | 83,880.0 | 80,689.0 | 80,121.0 | 78,779.0 | 77,253.0 | 75,252.0 | 75,387.0 | 74,523.0 | 72,437.0 | 69,751.0 | 69,309.0 | 66,318.0 | 66,080.0 | 63,835.0 | 62,802.0 | 62,386.0 | 60,354.0 | 59,863.0 | 60,718.0 | 59,899.0 | 61,388.0 | 58,126.0 | 57,914.0 | 57,040.0 | 56,182.0 | 54,529.0 | 53,962.0 | 52,715.0 | 52,981.0 | 52,279.0 | 51,414.0 | 49,515.0 | 48,998.0 | 47,895.0 | 47,165.0 | 42,273.0 |
| Net debt | 85,732.0 | 86,967.0 | 85,065.0 | 83,616.0 | 83,405.0 | 80,375.0 | 79,745.0 | 78,389.0 | 76,794.0 | 74,999.0 | 75,063.0 | - | - | 69,342.0 | 68,856.0 | 65,890.0 | 65,227.0 | 63,492.0 | ||||||||||||||||||||||
| Working Capital | (6,888.0) | (9,434.0) | (7,197.0) | (6,260.0) | (3,850.0) | (6,407.0) | (5,285.0) | (2,925.0) | (3,455.0) | (4,514.0) | (4,112.0) | (4,287.0) | (3,701.0) | (5,651.0) | (3,940.0) | (4,983.0) | (4,383.0) | |||||||||||||||||||||||
| Book Value | 54,457.0 | 51,842.0 | 51,462.0 | 50,891.0 | 50,670.0 | 50,127.0 | 49,133.0 | 49,707.0 | 49,551.0 | 49,112.0 | 49,006.0 | 48,333.0 | 49,260.0 | 49,322.0 | 50,345.0 | 49,720.0 | 49,446.0 | 49,296.0 | ||||||||||||||||||||||
| Tangible Book Value | 35,447.0 | 32,832.0 | 32,452.0 | 31,588.0 | 31,367.0 | 31,117.0 | 29,830.0 | 30,404.0 | 30,248.0 | 29,809.0 | 29,703.0 | 29,030.0 | 29,957.0 | 30,019.0 | 31,042.0 | 30,417.0 | 30,143.0 | |||||||||||||||||||||||
| 638.0 |
| 768.0 |
| 722.0 |
| 619.0 |
| 462.0 |
| 505.0 |
| 1,031.0 |
| 1,000.0 |
| 764.0 |
| 1,333.0 |
| 1,267.0 |
| 976.0 |
| 1,049.0 |
| 1,092.0 |
| 437.0 |
| 422.0 |
| 634.0 |
| 433.0 |
| 436.0 |
| 425.0 |
| 458.0 |
| 429.0 |
| 451.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,042.0 |
| 9,940.0 |
| 9,436.0 |
| 8,985.0 |
| 8,508.0 |
| 8,682.0 |
| 8,679.0 |
| 9,237.0 |
| 10,181.0 |
| 9,163.0 |
| 9,619.0 |
| 9,509.0 |
| 9,168.0 |
| 9,714.0 |
| 9,520.0 |
| 8,476.0 |
| 8,279.0 |
| 8,453.0 |
| 7,706.0 |
| 7,673.0 |
| 8,005.0 |
| 8,039.0 |
| 13,534.0 |
| 8,097.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38,812.0 |
| 38,412.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78,216.0 |
| 77,329.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 970.0 |
| 951.0 |
| 938.0 |
| 919.0 |
| 961.0 |
| 924.0 |
| 861.0 |
| 2,067.0 |
| 1,936.0 |
| 1,864.0 |
| 1,715.0 |
| 1,602.0 |
| 1,409.0 |
| 1,328.0 |
| 1,168.0 |
| 1,189.0 |
| 1,175.0 |
| 1,366.0 |
| 1,267.0 |
| 1,122.0 |
| 925.0 |
| - |
| - |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,303.0 |
| 19,396.0 |
| 19,396.0 |
| 19,396.0 |
| 19,418.0 |
| 19,425.0 |
| 19,425.0 |
| 19,425.0 |
| 16,354.0 |
| 16,357.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,255.0 |
| 1,266.0 |
| 1,287.0 |
| 1,495.0 |
| 1,540.0 |
| 1,524.0 |
| 1,577.0 |
| 1,580.0 |
| 1,633.0 |
| 1,658.0 |
| 1,703.0 |
| 1,735.0 |
| 1,698.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,812.0 |
| 3,686.0 |
| 3,652.0 |
| 3,715.0 |
| 3,601.0 |
| 3,539.0 |
| 3,458.0 |
| 3,315.0 |
| 3,289.0 |
| 2,905.0 |
| 2,975.0 |
| 2,969.0 |
| 2,935.0 |
| 3,112.0 |
| 3,087.0 |
| 3,062.0 |
| 2,960.0 |
| 2,792.0 |
| 2,826.0 |
| 2,754.0 |
| 2,769.0 |
| 2,948.0 |
| 2,972.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 171,220.0 |
| 169,587.0 |
| 167,007.0 |
| 165,385.0 |
| 163,465.0 |
| 162,388.0 |
| 161,409.0 |
| 160,049.0 |
| 160,072.0 |
| 158,838.0 |
| 155,917.0 |
| 153,449.0 |
| 151,136.0 |
| 145,392.0 |
| 143,165.0 |
| 140,259.0 |
| 138,541.0 |
| 137,914.0 |
| 136,325.0 |
| 135,004.0 |
| 134,108.0 |
| 132,761.0 |
| 129,686.0 |
| 122,654.0 |
| 3,387.0 |
| 4,873.0 |
| 4,976.0 |
| 5,586.0 |
| 4,238.0 |
| 4,669.0 |
| 3,756.0 |
| 5,077.0 |
| 3,141.0 |
| 3,096.0 |
| 2,698.0 |
| 2,501.0 |
| 3,406.0 |
| 3,455.0 |
| 2,852.0 |
| 3,951.0 |
| 3,244.0 |
| 2,485.0 |
| 3,472.0 |
| 1,977.0 |
| 2,319.0 |
| 3,201.0 |
| 2,342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.0 |
| 213.0 |
| 183.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,001.0 |
| 2,471.0 |
| 2,239.0 |
| 1,994.0 |
| 1,858.0 |
| 2,936.0 |
| 2,829.0 |
| 2,898.0 |
| 2,004.0 |
| 2,367.0 |
| 2,074.0 |
| 2,020.0 |
| 1,810.0 |
| 2,085.0 |
| 1,703.0 |
| 1,699.0 |
| 1,542.0 |
| 1,865.0 |
| 1,734.0 |
| 1,708.0 |
| 1,570.0 |
| 2,044.0 |
| 1,728.0 |
| 1,784.0 |
| 16,544.0 |
| 15,425.0 |
| 15,931.0 |
| 15,556.0 |
| 16,211.0 |
| 17,333.0 |
| 16,305.0 |
| 16,693.0 |
| 16,690.0 |
| 15,170.0 |
| 14,752.0 |
| 13,390.0 |
| 13,447.0 |
| 12,282.0 |
| 15,041.0 |
| 13,922.0 |
| 12,791.0 |
| 12,998.0 |
| 12,482.0 |
| 10,820.0 |
| 12,466.0 |
| 10,941.0 |
| 11,551.0 |
| 12,076.0 |
| 9,906.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,456.0 |
| 1,502.0 |
| 1,488.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 855.0 |
| 988.0 |
| 995.0 |
| 1,010.0 |
| 969.0 |
| 903.0 |
| 911.0 |
| 919.0 |
| 934.0 |
| 900.0 |
| 959.0 |
| 974.0 |
| 988.0 |
| 1,001.0 |
| 1,014.0 |
| 1,018.0 |
| 1,103.0 |
| 1,105.0 |
| 1,108.0 |
| 1,115.0 |
| 1,111.0 |
| 1,030.0 |
| 1,044.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119,968.0 |
| 118,451.0 |
| 115,767.0 |
| 115,840.0 |
| 113,807.0 |
| 113,204.0 |
| 114,114.0 |
| 113,438.0 |
| 111,989.0 |
| 110,887.0 |
| 108,510.0 |
| 108,117.0 |
| 106,091.0 |
| 101,558.0 |
| 100,152.0 |
| 97,744.0 |
| 96,743.0 |
| 96,177.0 |
| 94,683.0 |
| 93,710.0 |
| 92,922.0 |
| 91,720.0 |
| 89,140.0 |
| 82,706.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,265.0 |
| 3,293.0 |
| 2,687.0 |
| 2,680.0 |
| 2,471.0 |
| 3,260.0 |
| 2,707.0 |
| 4,221.0 |
| 4,108.0 |
| 4,139.0 |
| 3,502.0 |
| 3,360.0 |
| 3,113.0 |
| 3,313.0 |
| 2,894.0 |
| 3,021.0 |
| 3,013.0 |
| 2,936.0 |
| 2,607.0 |
| 2,521.0 |
| 2,384.0 |
| 3,212.0 |
| 2,627.0 |
| (73.0) |
| (204.0) |
| (303.0) |
| (297.0) |
| (306.0) |
| (218.0) |
| (237.0) |
| (263.0) |
| (183.0) |
| (193.0) |
| (130.0) |
| (153.0) |
| (148.0) |
| (128.0) |
| (92.0) |
| (66.0) |
| (70.0) |
| (69.0) |
| (67.0) |
| (80.0) |
| (82.0) |
| (85.0) |
| (93.0) |
| (721.0) |
| (717.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,840.0 |
| 1,933.0 |
| 1,413.0 |
| 1,472.0 |
| 1,220.0 |
| 1,289.0 |
| 1,127.0 |
| 1,162.0 |
| 1,129.0 |
| 969.0 |
| 119.0 |
| 15.0 |
| 17.0 |
| 18.0 |
| 8.0 |
| 6.0 |
| (2.0) |
| 11.0 |
| 10.0 |
| 7.0 |
| 8.0 |
| 57.0 |
| 53.0 |
| 49,446.0 |
| 49,296.0 |
| 49,307.0 |
| 48,132.0 |
| 48,186.0 |
| 47,964.0 |
| 46,006.0 |
| 45,484.0 |
| 46,921.0 |
| 46,822.0 |
| 46,438.0 |
| 45,213.0 |
| 45,030.0 |
| 43,817.0 |
| 42,995.0 |
| 42,507.0 |
| 41,792.0 |
| 41,739.0 |
| 41,631.0 |
| 41,284.0 |
| 41,179.0 |
| 41,033.0 |
| 40,489.0 |
| 39,895.0 |
| 51,240.0 |
| 49,545.0 |
| 49,658.0 |
| 49,184.0 |
| 47,295.0 |
| 46,611.0 |
| 48,083.0 |
| 47,951.0 |
| 47,407.0 |
| 45,332.0 |
| 45,045.0 |
| 43,834.0 |
| 43,013.0 |
| 42,515.0 |
| 41,798.0 |
| 41,737.0 |
| 41,642.0 |
| 41,294.0 |
| 41,186.0 |
| 41,041.0 |
| 40,546.0 |
| 39,948.0 |
| 62,254.0 |
| 62,019.0 |
| 59,975.0 |
| 59,604.0 |
| 60,410.0 |
| 59,558.0 |
| 59,938.0 |
| 57,815.0 |
| 57,535.0 |
| 56,704.0 |
| 55,805.0 |
| 54,087.0 |
| 53,659.0 |
| 52,411.0 |
| 52,560.0 |
| 51,921.0 |
| 51,132.0 |
| 49,217.0 |
| 48,120.0 |
| 47,503.0 |
| 41,449.0 |
| 41,992.0 |
| (5,991.0) |
| (6,120.0) |
| (7,226.0) |
| (8,825.0) |
| (7,623.0) |
| (8,014.0) |
| (7,453.0) |
| (4,989.0) |
| (5,589.0) |
| (3,771.0) |
| (3,938.0) |
| (3,114.0) |
| (5,327.0) |
| (4,402.0) |
| (4,315.0) |
| (4,719.0) |
| (4,029.0) |
| (3,114.0) |
| (4,793.0) |
| (2,936.0) |
| (3,512.0) |
| 1,458.0 |
| (1,809.0) |
| 49,307.0 |
| 48,132.0 |
| 48,186.0 |
| 47,964.0 |
| 46,006.0 |
| 45,484.0 |
| 46,921.0 |
| 46,822.0 |
| 46,438.0 |
| 45,213.0 |
| 45,030.0 |
| 43,817.0 |
| 42,995.0 |
| 42,507.0 |
| 41,792.0 |
| 41,739.0 |
| 41,631.0 |
| 41,284.0 |
| 41,179.0 |
| 41,033.0 |
| 40,489.0 |
| 39,895.0 |
| 29,993.0 |
| 30,004.0 |
| 28,829.0 |
| 28,883.0 |
| 28,661.0 |
| 26,703.0 |
| 26,181.0 |
| 27,618.0 |
| 27,519.0 |
| 27,135.0 |
| 25,910.0 |
| 25,727.0 |
| 24,514.0 |
| 23,692.0 |
| 23,111.0 |
| 22,396.0 |
| 22,343.0 |
| 22,213.0 |
| 21,859.0 |
| 21,754.0 |
| 21,608.0 |
| 24,135.0 |
| 23,538.0 |