| (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 | 1,384.0 | 811.0 | 853.0 | 1,314.0 | 2,099.0 | 2,047.0 | 1,464.0 | 2,414.0 | 2,642.0 | 1,947.0 | 2,310.0 | 1,480.0 | 6,066.0 | 4,637.0 | 5,555.0 | 3,290.0 | 1,011.0 | |||
| Restricted Cash | 1,434.0 | 846.0 | 875.0 | 1,454.0 | 2,271.0 | 2,237.0 | 1,844.0 | 32.0 | 11.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,343.0 | 1,503.0 | 145.0 | - | |||
| Cash And Short Term Investments | 1,384.0 | 811.0 | 853.0 | 1,314.0 | 2,099.0 | 2,047.0 | 1,464.0 | 2,414.0 | 2,642.0 | 1,947.0 | 2,310.0 | 1,480.0 | 6,066.0 | 6,980.0 | 7,058.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,792.0 | 1,972.0 | 1,573.0 | 1,767.0 | 1,543.0 | 601.0 | 832.0 | 812.0 | 989.0 | 1,356.0 | 1,105.0 | 1,959.0 | 1,520.0 | 1,245.0 | 1,379.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 336.0 | 294.0 | 249.0 | 201.0 | 114.0 | - | - | - | - | - | - | - | - | 110.0 | 102.0 | 120.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 89,540.0 | 91,154.0 | 88,185.0 | 82,981.0 | 78,348.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 7,391.0 | 8,398.0 | 5,672.0 | 6,189.0 | 6,482.0 | 4,298.0 | 4,294.0 | 4,292.0 | 6,749.0 | 10,154.0 | 12,056.0 | 9,830.0 | 7,956.0 | 8,455.0 | 5,969.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 62.0 | 65.0 | 64.0 | 65.0 | 66.0 | 38.0 | 38.0 | 45.0 | 53.0 | 52.0 | 42.0 | 41.0 | 41.0 | 41.0 | 40.0 | 43.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 8,389.0 | 8,883.0 | 6,155.0 | 6,440.0 | 6,482.0 | 4,298.0 | 4,294.0 | 4,454.0 | 6,864.0 | 10,154.0 | 13,032.0 | 11,262.0 | 12,022.0 | 11,644.0 | 9,780.0 | 5,630.0 | ||||
| (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 | 1,763.0 | - | 1,229.0 | 1,713.0 | 1,198.0 | - | 645.0 | 1,140.0 | 1,126.0 | - | 654.0 | 372.0 | 761.0 | - | 1,166.0 | |||||||||||||||||||||||||
| 384.0 |
| 1,373.0 |
| 756.0 |
| - |
| - |
| - |
| - |
| - |
| 3,435.0 |
| 1,011.0 |
| 384.0 |
| 1,373.0 |
| 756.0 |
| 1,202.0 |
| 1,208.0 |
| 1,300.0 |
| - |
| - |
| 182.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 444.0 | 315.0 | 460.0 | 469.0 | 321.0 | 248.0 | 232.0 | 880.0 | 400.0 | 264.0 | 606.0 | 544.0 | 255.0 | 746.0 | 868.0 | 779.0 | 481.0 | 515.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 21.0 | 563.0 | 657.0 | 392.0 | - | - |
| Total Current Assets | 4,006.0 | 3,427.0 | 3,157.0 | 3,891.0 | 4,249.0 | 3,260.0 | 3,851.0 | 4,437.0 | 4,791.0 | 3,772.0 | 4,021.0 | 6,498.0 | 8,005.0 | 8,971.0 | 9,305.0 | 5,555.0 | 2,992.0 | 2,684.0 | - | - |
| 70,776.0 |
| 63,875.0 |
| 60,475.0 |
| 53,391.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 73,350.0 | 72,086.0 | 51,889.0 | 54,534.0 | 51,032.0 | 46,002.0 | 44,223.0 | 41,708.0 | 31,360.0 | - | - |
| Property,Plant & Equipment Net | 25,419.0 | 25,011.0 | 19,328.0 | 18,106.0 | 15,008.0 | 5,393.0 | 8,593.0 | 8,462.0 | 14,584.0 | 14,276.0 | 20,986.0 | 36,296.0 | 28,447.0 | 27,316.0 | 24,774.0 | 19,652.0 | 18,767.0 | 22,031.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 841.0 | 2,383.0 | 3,337.0 | 6,303.0 | 5,858.0 | 6,079.0 | 6,013.0 | 6,080.0 | 5,930.0 | 5,511.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 1,497.0 | 1,624.0 | 690.0 | 533.0 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 276.0 | 55.0 | 21.0 | 21.0 | 24.0 | 3.0 | 14.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 395.0 | 268.0 | 319.0 | 307.0 | 378.0 | 271.0 | 196.0 | 276.0 | 296.0 | 1,987.0 | 1,330.0 | 1,540.0 | 567.0 | 960.0 | 1,025.0 | 781.0 | 747.0 | 554.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 31,599.0 | 30,489.0 | 24,490.0 | 23,271.0 | 21,025.0 | 9,912.0 | 13,717.0 | 19,566.0 | 30,241.0 | 28,675.0 | 29,673.0 | 50,568.0 | 42,877.0 | 43,326.0 | 40,964.0 | 32,927.0 | 29,686.0 | 31,908.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 998.0 | 485.0 | 483.0 | 251.0 | 0.0 | - | - | 162.0 | 115.0 | - | 976.0 | 1,432.0 | 4,066.0 | 3,189.0 | 3,811.0 | 1,811.0 | 1,432.0 | 180.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 95.0 | 28.0 | 12.0 | 13.0 | 18.0 | 1.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 807.0 | 586.0 | 484.0 | 489.0 | 1,131.0 | 536.0 | 310.0 | 320.0 | 828.0 | 1,066.0 | 650.0 | 1,180.0 | 555.0 | 613.0 | 778.0 | 518.0 | 513.0 | 350.0 | - | - |
| Total Current Liabilities | 4,086.0 | 3,309.0 | 2,949.0 | 3,105.0 | 3,087.0 | 1,440.0 | 1,927.0 | 2,226.0 | 3,315.0 | 2,616.0 | 3,295.0 | 5,935.0 | 6,655.0 | 6,003.0 | 6,738.0 | 4,583.0 | 3,802.0 | 3,135.0 | - | - |
| 3,819.0 |
| 5,847.0 |
| 5,661.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 181.0 | 27.0 | 9.0 | 8.0 | 5.0 | 2.0 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 341.0 | 529.0 | 489.0 | 1,063.0 | 883.0 | 6,813.0 | 4,793.0 | 4,693.0 | 4,763.0 | 2,756.0 | 1,899.0 | 3,614.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 907.0 | 840.0 | 876.0 | 900.0 | 1,050.0 | 551.0 | 426.0 | 411.0 | 549.0 | 894.0 | 853.0 | 948.0 | 834.0 | 901.0 | 721.0 | 1,067.0 | 937.0 | 1,023.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 16,071.0 | 15,785.0 | 12,273.0 | 11,975.0 | 11,626.0 | 6,893.0 | 7,797.0 | 10,380.0 | 16,137.0 | 15,953.0 | 18,562.0 | 25,779.0 | 22,378.0 | 22,048.0 | 19,534.0 | 13,674.0 | 14,116.0 | 14,848.0 | - | - |
| 45.0 |
| 44.0 |
| - |
| - |
| Additional Paid In Capital | 5,388.0 | 6,387.0 | 5,939.0 | 6,921.0 | 7,636.0 | 2,766.0 | 2,735.0 | 4,486.0 | 7,333.0 | 7,237.0 | 4,996.0 | 4,088.0 | 3,780.0 | 3,688.0 | 3,507.0 | 5,601.0 | 6,527.0 | 6,257.0 | - | - |
| Retained Earnings | 10,200.0 | 8,166.0 | 6,195.0 | 4,297.0 | 1,692.0 | 208.0 | 3,148.0 | 3,650.0 | 702.0 | (69.0) | 1,781.0 | 16,631.0 | 15,410.0 | 15,778.0 | 16,308.0 | 11,882.0 | 7,613.0 | 10,376.0 | - | - |
| Accumulated Other Comprehensive Income | (122.0) | (122.0) | (124.0) | (116.0) | (132.0) | (127.0) | (119.0) | 1,027.0 | 1,166.0 | 1,054.0 | 1,021.0 | 779.0 | 1,268.0 | 1,771.0 | 1,575.0 | 1,760.0 | 1,385.0 | 383.0 | - | - |
| Treasury Stock | - | 0.0 | 13.0 | - | - | - | - | 22.0 | - | - | - | - | - | - | - | 33.0 | - | - | - | - |
| Minority Interest | 0.0 | 208.0 | 156.0 | 129.0 | 137.0 | 134.0 | 118.0 | - | 4,850.0 | 4,448.0 | 3,940.0 | 4,802.0 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 15,528.0 | 14,496.0 | 12,061.0 | 11,167.0 | 9,262.0 | 2,885.0 | 5,802.0 | 9,186.0 | 9,254.0 | 8,274.0 | 7,049.0 | 21,539.0 | 20,499.0 | 21,278.0 | 21,430.0 | 19,253.0 | 15,570.0 | 17,060.0 | 22,006.0 | 17,442.0 |
| Total Equity | 15,528.0 | 14,704.0 | 12,217.0 | 11,296.0 | 9,399.0 | 3,019.0 | 5,920.0 | 9,186.0 | 14,104.0 | 12,722.0 | 11,111.0 | 24,789.0 | 20,499.0 | 21,278.0 | 21,430.0 | 19,253.0 | 15,570.0 | 17,060.0 | 22,006.0 | 17,442.0 |
| 7,279.0 |
| 5,841.0 |
| - |
| - |
| Net debt | 7,005.0 | 8,072.0 | 5,302.0 | 5,126.0 | 4,383.0 | 2,251.0 | 2,830.0 | 2,040.0 | 4,222.0 | 8,207.0 | 10,722.0 | 9,782.0 | 5,956.0 | 4,664.0 | 2,722.0 | 2,195.0 | 6,268.0 | 5,457.0 | - | - |
| Working Capital | (80.0) | 118.0 | 208.0 | 786.0 | 1,162.0 | 1,820.0 | 1,924.0 | 2,211.0 | 1,476.0 | 1,156.0 | 726.0 | 563.0 | 1,350.0 | 2,968.0 | 2,567.0 | 972.0 | (810.0) | (451.0) | - | - |
| Book Value | 15,528.0 | 14,496.0 | 12,061.0 | 11,167.0 | 9,262.0 | 2,885.0 | 5,802.0 | 9,186.0 | 9,254.0 | 8,274.0 | 7,049.0 | 21,539.0 | 20,499.0 | 21,278.0 | 21,430.0 | 19,253.0 | 15,570.0 | 17,060.0 | 22,006.0 | 17,442.0 |
| Tangible Book Value | 14,775.0 | 13,743.0 | 11,308.0 | 10,414.0 | 8,509.0 | 2,132.0 | 5,049.0 | 8,433.0 | 6,916.0 | 4,267.0 | 3,022.0 | 14,703.0 | 14,641.0 | 15,199.0 | 15,417.0 | 13,173.0 | 9,640.0 | 11,549.0 | - | - |
| 3,300.0 |
| 2,459.0 |
| - |
| 2,144.0 |
| 1,348.0 |
| 1,683.0 |
| - |
| 1,707.0 |
| 1,474.0 |
| 1,527.0 |
| 1,464.0 |
| 1,375.0 |
| 3,470.0 |
| 1,327.0 |
| 2,414.0 |
| 3,102.0 |
| 1,460.0 |
| 1,407.0 |
| 2,642.0 |
| 2,639.0 |
| 2,358.0 |
| 2,119.0 |
| 1,959.0 |
| 2,385.0 |
| 1,723.0 |
| Restricted Cash | 1,815.0 | 1,434.0 | 1,278.0 | 1,759.0 | 1,234.0 | 846.0 | 676.0 | 1,169.0 | 1,149.0 | 875.0 | 761.0 | 488.0 | 887.0 | 1,454.0 | 1,310.0 | 3,457.0 | 2,625.0 | 2,271.0 | - | - | 1,878.0 | 2,237.0 | - | - | - | - | 1.0 | 13.0 | 28.0 | - | 19.0 | 28.0 | 46.0 | - | 73.0 | - | - | - | - | 95.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,763.0 | - | 1,229.0 | 1,713.0 | 1,198.0 | - | 645.0 | 1,140.0 | 1,126.0 | - | 654.0 | 372.0 | 761.0 | - | 1,166.0 | 3,300.0 | 2,459.0 | - | 2,144.0 | 1,348.0 | 1,683.0 | - | 1,707.0 | 1,474.0 | 1,527.0 | 1,464.0 | 1,375.0 | 3,470.0 | 1,327.0 | 2,414.0 | 3,102.0 | 1,460.0 | 1,407.0 | 2,642.0 | 2,639.0 | 2,358.0 | 2,119.0 | 1,959.0 | 2,385.0 | 1,723.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,250.0 | 1,792.0 | 1,835.0 | 1,853.0 | 2,036.0 | 1,972.0 | 1,779.0 | 1,589.0 | 1,670.0 | 1,573.0 | 1,853.0 | 1,519.0 | 1,615.0 | 1,767.0 | 2,061.0 | 2,348.0 | 2,002.0 | 1,543.0 | 1,517.0 | 1,185.0 | 1,089.0 | 601.0 | 493.0 | 515.0 | 594.0 | 832.0 | 787.0 | 842.0 | 1,038.0 | 855.0 | 1,226.0 | 1,141.0 | 1,695.0 | 989.0 | 1,462.0 | 1,248.0 | 1,320.0 | 1,356.0 | 1,092.0 | 1,167.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 319.0 | 336.0 | 361.0 | 327.0 | 332.0 | 294.0 | 293.0 | 258.0 | 234.0 | 249.0 | 233.0 | 201.0 | 212.0 | 201.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 378.0 | 444.0 | 393.0 | 384.0 | 303.0 | 315.0 | 484.0 | 343.0 | 345.0 | 460.0 | 365.0 | 397.0 | 475.0 | 469.0 | 638.0 | 546.0 | 346.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,762.0 | 4,006.0 | 3,867.0 | 4,323.0 | 3,905.0 | 3,427.0 | 3,232.0 | 3,359.0 | 3,398.0 | 3,157.0 | 3,212.0 | 2,605.0 | 3,189.0 | 3,891.0 | 4,009.0 | 6,351.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92,420.0 | 91,282.0 | 90,218.0 | 89,540.0 | 89,388.0 | 94,107.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 25,598.0 | 25,419.0 | 25,289.0 | 25,115.0 | 25,082.0 | 25,011.0 | 24,950.0 | 19,785.0 | 19,584.0 | 19,328.0 | 19,031.0 | 18,763.0 | 18,515.0 | 18,106.0 | 17,793.0 | 15,113.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | 753.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 280.0 | 276.0 | 230.0 | 167.0 | 108.0 | 55.0 | 60.0 | 56.0 | 32.0 | 21.0 | 12.0 | 15.0 | 18.0 | 21.0 | 27.0 | 29.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 403.0 | 395.0 | 386.0 | 374.0 | 348.0 | 268.0 | 293.0 | 264.0 | 254.0 | 319.0 | 313.0 | 293.0 | 275.0 | 307.0 | 339.0 | 318.0 | 333.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 32,543.0 | 31,599.0 | 31,221.0 | 31,390.0 | 30,928.0 | 30,489.0 | 30,263.0 | 25,162.0 | 24,978.0 | 24,490.0 | 24,241.0 | 23,355.0 | 23,420.0 | 23,721.0 | 23,557.0 | 23,194.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 999.0 | 998.0 | 998.0 | 485.0 | 485.0 | 485.0 | 0.0 | 475.0 | 479.0 | 483.0 | 487.0 | 244.0 | 247.0 | 251.0 | 255.0 | - | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 95.0 | 95.0 | 84.0 | 67.0 | 45.0 | 28.0 | 30.0 | 26.0 | 16.0 | 12.0 | 9.0 | 10.0 | 12.0 | 13.0 | 17.0 | 18.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 1,082.0 | 807.0 | 646.0 | 537.0 | 622.0 | 586.0 | 488.0 | 424.0 | 451.0 | 484.0 | 597.0 | 383.0 | 483.0 | 489.0 | 634.0 | 1,318.0 | 1,506.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,734.0 | 4,086.0 | 4,042.0 | 3,537.0 | 3,618.0 | 3,309.0 | 2,906.0 | 3,016.0 | 3,266.0 | 2,949.0 | 3,330.0 | 2,669.0 | 2,931.0 | 3,105.0 | 3,460.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 7,387.0 | 7,391.0 | 7,393.0 | 8,393.0 | 8,395.0 | 8,398.0 | 8,884.0 | 5,665.0 | 5,668.0 | 5,672.0 | 5,675.0 | 6,169.0 | 6,175.0 | 6,189.0 | 6,196.0 | 6,461.0 | 6,471.0 | 6,482.0 | 6,492.0 | 6,502.0 | 7,042.0 | 4,298.0 | 4,297.0 | 4,296.0 | 4,295.0 | 4,294.0 | 4,295.0 | 4,294.0 | 5,786.0 | 4,292.0 | 5,791.0 | 5,790.0 | 9,628.0 | 6,749.0 | 10,383.0 | 10,558.0 | 10,381.0 | 10,154.0 | 11,004.0 | 12,357.0 |
| Operating Lease Liabilities Non-Current | 185.0 | 181.0 | 146.0 | 100.0 | 63.0 | 27.0 | 30.0 | 30.0 | 16.0 | 9.0 | 3.0 | 4.0 | 6.0 | 8.0 | 10.0 | 11.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 940.0 | 907.0 | 962.0 | 1,008.0 | 1,041.0 | 840.0 | 820.0 | 829.0 | 841.0 | 876.0 | 850.0 | 858.0 | 866.0 | 900.0 | 941.0 | 949.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 17,115.0 | 16,071.0 | 15,871.0 | 16,098.0 | 16,155.0 | 15,785.0 | 15,785.0 | 12,433.0 | 12,637.0 | 12,273.0 | 12,462.0 | 12,205.0 | 12,317.0 | 12,425.0 | 12,550.0 | 12,968.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 62.0 | 62.0 | 63.0 | 64.0 | 64.0 | 65.0 | 66.0 | 63.0 | 63.0 | 64.0 | 64.0 | 64.0 | 64.0 | 65.0 | 65.0 | 66.0 | 66.0 | 66.0 | 68.0 | 68.0 | 67.0 | 38.0 | 38.0 | 38.0 | 38.0 | 38.0 | 39.0 | 41.0 | 42.0 | 45.0 | 47.0 | 51.0 | 53.0 | 53.0 | 53.0 | 53.0 | 53.0 | 52.0 | 52.0 | 52.0 |
| Additional Paid In Capital | 5,316.0 | 5,388.0 | 5,618.0 | 5,864.0 | 6,096.0 | 6,387.0 | 6,662.0 | 5,478.0 | 5,718.0 | 5,939.0 | 6,153.0 | 6,131.0 | 6,344.0 | 6,921.0 | 6,956.0 | 7,060.0 | ||||||||||||||||||||||||
| Retained Earnings | 10,171.0 | 10,200.0 | 9,788.0 | 9,252.0 | 8,506.0 | 8,166.0 | 7,670.0 | 7,132.0 | 6,509.0 | 6,195.0 | 5,535.0 | 4,940.0 | 4,712.0 | 4,297.0 | 3,981.0 | 3,107.0 | 2,013.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (121.0) | (122.0) | (119.0) | (120.0) | (121.0) | (122.0) | (121.0) | (122.0) | (123.0) | (124.0) | (113.0) | (114.0) | (115.0) | (116.0) | (129.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 13.0 | - | - | 28.0 | 0.0 | - | 13.0 | 19.0 | 0.0 | ||||||||||||||||||||||
| Minority Interest | - | - | 0.0 | 232.0 | 228.0 | 208.0 | 201.0 | 178.0 | 174.0 | 156.0 | 140.0 | 129.0 | 126.0 | 129.0 | 134.0 | 136.0 | 135.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 15,428.0 | 15,528.0 | 15,350.0 | 15,060.0 | 14,545.0 | 14,496.0 | 14,277.0 | 12,551.0 | 12,167.0 | 12,061.0 | 11,639.0 | 11,021.0 | 10,977.0 | 11,167.0 | 10,873.0 | 10,090.0 | ||||||||||||||||||||||||
| Total Equity | 15,428.0 | 15,528.0 | 15,350.0 | 15,292.0 | 14,773.0 | 14,704.0 | 14,478.0 | 12,729.0 | 12,341.0 | 12,217.0 | 11,779.0 | 11,150.0 | 11,103.0 | 11,296.0 | 11,007.0 | 10,226.0 | 9,435.0 | 9,399.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8,386.0 | 8,389.0 | 8,391.0 | 8,878.0 | 8,880.0 | 8,883.0 | 8,884.0 | 6,140.0 | 6,147.0 | 6,155.0 | 6,162.0 | 6,413.0 | 6,422.0 | 6,440.0 | 6,451.0 | 6,461.0 | 6,471.0 | 6,482.0 | 6,492.0 | 6,502.0 | 7,268.0 | 4,298.0 | 4,297.0 | 4,296.0 | 4,295.0 | 4,294.0 | 4,295.0 | 4,294.0 | 5,786.0 | 4,454.0 | 6,048.0 | 6,067.0 | 9,982.0 | 6,864.0 | 10,403.0 | 10,558.0 | 10,381.0 | 10,154.0 | 11,354.0 | 12,707.0 |
| Net debt | 6,623.0 | - | 7,162.0 | 7,165.0 | 7,682.0 | - | 8,239.0 | 5,000.0 | 5,021.0 | - | 5,508.0 | 6,041.0 | 5,661.0 | - | 5,285.0 | 3,161.0 | 4,012.0 | - | ||||||||||||||||||||||
| Working Capital | 28.0 | (80.0) | (175.0) | 786.0 | 287.0 | 118.0 | 326.0 | 343.0 | 132.0 | 208.0 | (118.0) | (64.0) | 258.0 | 786.0 | 549.0 | 2,257.0 | 1,219.0 | |||||||||||||||||||||||
| Book Value | 15,428.0 | 15,528.0 | 15,350.0 | 15,060.0 | 14,545.0 | 14,496.0 | 14,277.0 | 12,551.0 | 12,167.0 | 12,061.0 | 11,639.0 | 11,021.0 | 10,977.0 | 11,167.0 | 10,873.0 | 10,090.0 | 9,300.0 | 9,262.0 | ||||||||||||||||||||||
| Tangible Book Value | 14,675.0 | 14,775.0 | 14,597.0 | 14,307.0 | 13,792.0 | 13,743.0 | 13,524.0 | 11,798.0 | 11,414.0 | 11,308.0 | 10,886.0 | 10,268.0 | 10,224.0 | 10,414.0 | 10,120.0 | 9,337.0 | 8,547.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 435.0 |
| 309.0 |
| 312.0 |
| 334.0 |
| 248.0 |
| 359.0 |
| 446.0 |
| 998.0 |
| 279.0 |
| 383.0 |
| 354.0 |
| 338.0 |
| 885.0 |
| 429.0 |
| 455.0 |
| 516.0 |
| 400.0 |
| 379.0 |
| 469.0 |
| 336.0 |
| 264.0 |
| 257.0 |
| 364.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,973.0 |
| 4,249.0 |
| 4,227.0 |
| 3,076.0 |
| 3,467.0 |
| 3,260.0 |
| 3,477.0 |
| 3,378.0 |
| 4,055.0 |
| 3,851.0 |
| 2,846.0 |
| 5,167.0 |
| 2,703.0 |
| 4,437.0 |
| 4,757.0 |
| 13,820.0 |
| 3,635.0 |
| 4,791.0 |
| 4,622.0 |
| 4,086.0 |
| 3,775.0 |
| 3,772.0 |
| 4,451.0 |
| 3,982.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75,338.0 |
| 74,460.0 |
| 73,797.0 |
| 73,350.0 |
| 73,219.0 |
| 77,292.0 |
| 15,074.0 |
| 15,008.0 |
| 15,078.0 |
| 15,189.0 |
| 15,274.0 |
| 5,393.0 |
| 5,556.0 |
| 5,686.0 |
| 5,780.0 |
| 8,593.0 |
| 10,177.0 |
| 10,037.0 |
| 13,864.0 |
| 10,026.0 |
| 14,202.0 |
| 14,121.0 |
| 14,724.0 |
| 14,584.0 |
| 14,431.0 |
| 14,217.0 |
| 20,504.0 |
| 16,190.0 |
| 16,169.0 |
| 16,815.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 753.0 |
| 753.0 |
| 753.0 |
| 753.0 |
| 753.0 |
| 753.0 |
| 753.0 |
| 753.0 |
| 841.0 |
| 841.0 |
| 841.0 |
| 841.0 |
| 841.0 |
| 841.0 |
| 2,383.0 |
| 841.0 |
| 3,964.0 |
| 3,964.0 |
| 3,964.0 |
| 3,964.0 |
| 3,963.0 |
| 4,159.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,466.0 |
| 1,497.0 |
| 1,594.0 |
| 1,565.0 |
| 1,595.0 |
| 1,624.0 |
| 1,651.0 |
| 1,667.0 |
| 20.0 |
| 24.0 |
| 30.0 |
| 36.0 |
| 38.0 |
| 3.0 |
| 4.0 |
| 6.0 |
| 10.0 |
| 14.0 |
| 16.0 |
| 64.0 |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 378.0 |
| 367.0 |
| 397.0 |
| 306.0 |
| 271.0 |
| 233.0 |
| 227.0 |
| 245.0 |
| 196.0 |
| 216.0 |
| 232.0 |
| 304.0 |
| 276.0 |
| 372.0 |
| 377.0 |
| 1,915.0 |
| 296.0 |
| 1,891.0 |
| 1,942.0 |
| 1,974.0 |
| 1,987.0 |
| 2,230.0 |
| 2,288.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,778.0 |
| 21,025.0 |
| 21,057.0 |
| 20,065.0 |
| 20,457.0 |
| 9,912.0 |
| 10,326.0 |
| 10,357.0 |
| 11,144.0 |
| 13,717.0 |
| 14,394.0 |
| 16,649.0 |
| 18,077.0 |
| 19,566.0 |
| 20,172.0 |
| 29,159.0 |
| 29,316.0 |
| 30,241.0 |
| 27,559.0 |
| 26,814.0 |
| 28,635.0 |
| 25,913.0 |
| 26,813.0 |
| 27,244.0 |
| - |
| - |
| 226.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.0 |
| 257.0 |
| 277.0 |
| 354.0 |
| 115.0 |
| 20.0 |
| - |
| - |
| - |
| 350.0 |
| 350.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 18.0 |
| 20.0 |
| 23.0 |
| 23.0 |
| 1.0 |
| 1.0 |
| 4.0 |
| 7.0 |
| 10.0 |
| 12.0 |
| 39.0 |
| 60.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,131.0 |
| 1,525.0 |
| 1,555.0 |
| 1,246.0 |
| 536.0 |
| 269.0 |
| 229.0 |
| 199.0 |
| 310.0 |
| 273.0 |
| 279.0 |
| 515.0 |
| 331.0 |
| 1,243.0 |
| 1,079.0 |
| 997.0 |
| 828.0 |
| 1,003.0 |
| 891.0 |
| 841.0 |
| 1,066.0 |
| 910.0 |
| 1,010.0 |
| 4,094.0 |
| 3,754.0 |
| 3,087.0 |
| 3,505.0 |
| 3,072.0 |
| 2,945.0 |
| 1,440.0 |
| 1,709.0 |
| 1,452.0 |
| 1,554.0 |
| 1,927.0 |
| 1,658.0 |
| 3,467.0 |
| 1,968.0 |
| 2,226.0 |
| 3,224.0 |
| 8,377.0 |
| 3,482.0 |
| 3,315.0 |
| 2,832.0 |
| 2,532.0 |
| 2,470.0 |
| 2,616.0 |
| 2,851.0 |
| 2,929.0 |
| 4.0 |
| 5.0 |
| 10.0 |
| 13.0 |
| 16.0 |
| 2.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 24.0 |
| 60.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 341.0 |
| 523.0 |
| 483.0 |
| 772.0 |
| 529.0 |
| 543.0 |
| 432.0 |
| 773.0 |
| 489.0 |
| 665.0 |
| 659.0 |
| 651.0 |
| 648.0 |
| 631.0 |
| 555.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 974.0 |
| 1,050.0 |
| 1,281.0 |
| 1,248.0 |
| 1,269.0 |
| 551.0 |
| 372.0 |
| 458.0 |
| 461.0 |
| 426.0 |
| 431.0 |
| 431.0 |
| 458.0 |
| 442.0 |
| 613.0 |
| 624.0 |
| 567.0 |
| 549.0 |
| 645.0 |
| 657.0 |
| 643.0 |
| 894.0 |
| 1,036.0 |
| 1,011.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,343.0 |
| 11,626.0 |
| 11,996.0 |
| 11,530.0 |
| 11,971.0 |
| 6,893.0 |
| 7,178.0 |
| 7,004.0 |
| 7,104.0 |
| 7,797.0 |
| 7,852.0 |
| 9,655.0 |
| 10,220.0 |
| 10,380.0 |
| 11,274.0 |
| 16,311.0 |
| 15,591.0 |
| 16,137.0 |
| 13,702.0 |
| 13,567.0 |
| 15,618.0 |
| 13,191.0 |
| 16,752.0 |
| 18,325.0 |
| 7,371.0 |
| 7,636.0 |
| 8,206.0 |
| 8,189.0 |
| 8,172.0 |
| 2,766.0 |
| 2,750.0 |
| 2,720.0 |
| 2,701.0 |
| 2,735.0 |
| 2,815.0 |
| 3,352.0 |
| 3,518.0 |
| 4,486.0 |
| 5,217.0 |
| 6,888.0 |
| 7,269.0 |
| 7,333.0 |
| 7,207.0 |
| 7,211.0 |
| 7,207.0 |
| 7,237.0 |
| 7,487.0 |
| 7,500.0 |
| 1,692.0 |
| 750.0 |
| 243.0 |
| 218.0 |
| 208.0 |
| 351.0 |
| 586.0 |
| 1,298.0 |
| 3,148.0 |
| 3,812.0 |
| 3,738.0 |
| 3,280.0 |
| 3,650.0 |
| 2,505.0 |
| 6.0 |
| 473.0 |
| 702.0 |
| (428.0) |
| (656.0) |
| (1,081.0) |
| (1,646.0) |
| (1,977.0) |
| (2,970.0) |
| (130.0) |
| (131.0) |
| (132.0) |
| (100.0) |
| (101.0) |
| (104.0) |
| (127.0) |
| (116.0) |
| (117.0) |
| (118.0) |
| (119.0) |
| (116.0) |
| (117.0) |
| 1,064.0 |
| 1,027.0 |
| 1,164.0 |
| 1,091.0 |
| 1,122.0 |
| 1,166.0 |
| 1,146.0 |
| 1,099.0 |
| 1,067.0 |
| 284.0 |
| 278.0 |
| 265.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 20.0 |
| 47.0 |
| 22.0 |
| 35.0 |
| 22.0 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.0 |
| 137.0 |
| 136.0 |
| 133.0 |
| 134.0 |
| 125.0 |
| 126.0 |
| 121.0 |
| 118.0 |
| - |
| - |
| - |
| - |
| - |
| 4,834.0 |
| 4,820.0 |
| 4,850.0 |
| 4,805.0 |
| 4,431.0 |
| 4,456.0 |
| 4,448.0 |
| 4,221.0 |
| 4,072.0 |
| 9,300.0 |
| 9,262.0 |
| 8,924.0 |
| 8,399.0 |
| 8,353.0 |
| 2,885.0 |
| 3,023.0 |
| 3,227.0 |
| 3,919.0 |
| 5,802.0 |
| 6,542.0 |
| 6,994.0 |
| 7,857.0 |
| 9,186.0 |
| 8,898.0 |
| 8,014.0 |
| 8,905.0 |
| 9,254.0 |
| 7,129.0 |
| 6,899.0 |
| 6,466.0 |
| 5,927.0 |
| 5,840.0 |
| 4,847.0 |
| 9,061.0 |
| 8,535.0 |
| 8,486.0 |
| 3,019.0 |
| 3,148.0 |
| 3,353.0 |
| 4,040.0 |
| 5,920.0 |
| 6,542.0 |
| 6,994.0 |
| 7,857.0 |
| 9,186.0 |
| 8,898.0 |
| 12,848.0 |
| 13,725.0 |
| 14,104.0 |
| 13,857.0 |
| 13,247.0 |
| 13,017.0 |
| 12,722.0 |
| 10,061.0 |
| 8,919.0 |
| 4,348.0 |
| 5,154.0 |
| 5,585.0 |
| - |
| 2,590.0 |
| 2,822.0 |
| 2,768.0 |
| 2,830.0 |
| 2,920.0 |
| 824.0 |
| 4,459.0 |
| 2,040.0 |
| 2,946.0 |
| 4,607.0 |
| 8,575.0 |
| 4,222.0 |
| 7,764.0 |
| 8,200.0 |
| 8,262.0 |
| 8,195.0 |
| 8,969.0 |
| 10,984.0 |
| 1,162.0 |
| 722.0 |
| 4.0 |
| 522.0 |
| 1,820.0 |
| 1,768.0 |
| 1,926.0 |
| 2,501.0 |
| 1,924.0 |
| 1,188.0 |
| 1,700.0 |
| 735.0 |
| 2,211.0 |
| 1,533.0 |
| 5,443.0 |
| 153.0 |
| 1,476.0 |
| 1,790.0 |
| 1,554.0 |
| 1,305.0 |
| 1,156.0 |
| 1,600.0 |
| 1,053.0 |
| 8,924.0 |
| 8,399.0 |
| 8,353.0 |
| 2,885.0 |
| 3,023.0 |
| 3,227.0 |
| 3,919.0 |
| 5,802.0 |
| 6,542.0 |
| 6,994.0 |
| 7,857.0 |
| 9,186.0 |
| 8,898.0 |
| 8,014.0 |
| 8,905.0 |
| 9,254.0 |
| 7,129.0 |
| 6,899.0 |
| 6,466.0 |
| 5,927.0 |
| 5,840.0 |
| 4,847.0 |
| 8,509.0 |
| 8,171.0 |
| 7,646.0 |
| 7,600.0 |
| 2,132.0 |
| 2,270.0 |
| 2,474.0 |
| 3,166.0 |
| 5,049.0 |
| 5,701.0 |
| 6,153.0 |
| 7,016.0 |
| 8,345.0 |
| 8,057.0 |
| 7,173.0 |
| 5,056.0 |
| 6,916.0 |
| 1,571.0 |
| 1,370.0 |
| 907.0 |
| 339.0 |
| 226.0 |
| (979.0) |