| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,629.0 | 1,324.0 | 1,189.0 | 1,282.0 | 992.0 | 1,272.0 | 981.0 | 895.0 | 797.0 | 776.0 | 944.0 | 699.0 | 674.0 | 394.0 | 648.0 | 338.0 | 260.0 | 74.0 |
| Restricted Cash | 1.0 | 9.0 | 6.0 | 223.0 | 154.0 | 164.0 | 236.0 | 111.0 | 47.0 | 54.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,629.0 | 1,324.0 | 1,189.0 | 1,282.0 | 992.0 | 1,272.0 | 981.0 | 895.0 | 797.0 | 776.0 | 944.0 | 699.0 | 674.0 | 394.0 | 648.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2,583.0 | 2,440.0 | 2,418.0 | 2,192.0 | 1,943.0 | 1,701.0 | 1,236.0 | 1,267.0 | 1,103.0 | 1,106.0 | 1,052.0 | 1,201.0 | 1,251.0 | 1,222.0 | 1,123.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1,947.0 | 1,676.0 | 1,775.0 | 1,955.0 | 1,497.0 | 1,475.0 | 1,164.0 | 1,187.0 | 1,286.0 | 1,147.0 | 1,008.0 | 1,035.0 | 1,017.0 | 1,215.0 | 955.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 25,551.0 | 24,710.0 | 21,989.0 | 22,439.0 | 22,604.0 | 20,382.0 | 18,527.0 | 17,495.0 | 14,731.0 | 14,735.0 | 12,006.0 | 11,546.0 | 10,489.0 | 10,062.0 | 10,143.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 39.0 | 38.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 25,801.0 | 24,710.0 | 22,240.0 | 23,441.0 | 23,044.0 | 22,349.0 | 19,973.0 | 18,145.0 | 16,029.0 | 14,774.0 | 12,745.0 | 12,106.0 | 10,974.0 | 10,768.0 | 10,673.0 | 10,676.0 | ||
| (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 | 147.0 | 1,629.0 | 181.0 | 1,506.0 | 360.0 | 1,324.0 | 93.0 | 1,500.0 | 169.0 | 1,189.0 | 539.0 | 1,955.0 | 771.0 | 1,282.0 | 78.0 | |||||||||||||||||||||||||
| - |
| 338.0 |
| 260.0 |
| 74.0 |
| 1,173.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 381.0 | 445.0 | 470.0 | 264.0 | 295.0 | 271.0 | 260.0 | 187.0 | 178.0 | 159.0 | 177.0 | 163.0 | 136.0 | 159.0 | 145.0 | 341.0 | - | - |
| Other Current Assets | 161.0 | 194.0 | 125.0 | 176.0 | 233.0 | 231.0 | 200.0 | 122.0 | 177.0 | 151.0 | 194.0 | 278.0 | 235.0 | 162.0 | 159.0 | 178.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,750.0 | 6,664.0 | 6,537.0 | 12,972.0 | 5,551.0 | 5,301.0 | 4,272.0 | 3,864.0 | 3,537.0 | 3,406.0 | 3,836.0 | 3,716.0 | 3,891.0 | 3,451.0 | 3,638.0 | 3,669.0 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 25.0 | 25.0 | 24.0 | 23.0 | 626.0 | 522.0 | 391.0 | 275.0 | 201.0 | 140.0 | 95.0 | 91.0 | 90.0 | 68.0 | 59.0 | 51.0 | - | - |
| Property,Plant & Equipment Net | 55,403.0 | 52,165.0 | 49,608.0 | 46,766.0 | 48,596.0 | 46,555.0 | 43,889.0 | 41,749.0 | 37,600.0 | 35,216.0 | 32,209.0 | 29,827.0 | 28,436.0 | 26,939.0 | 25,093.0 | 23,863.0 | - | - |
| Long Term Investments | 1,213.0 | 1,126.0 | 999.0 | 841.0 | 853.0 | 1,816.0 | 2,065.0 | 1,766.0 | 2,001.0 | 1,921.0 | 884.0 | 816.0 | 461.0 | 467.0 | 455.0 | 403.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | 0.0 | 467.0 | 488.0 | 574.0 | - | - | - | - | - | - | - |
| Goodwill | 406.0 | 408.0 | 408.0 | 408.0 | 439.0 | 446.0 | 446.0 | 440.0 | 428.0 | 428.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | 429.0 | - | - |
| Intangible Assets | - | - | - | 0.0 | 1,293.0 | 1,460.0 | 1,557.0 | 1,654.0 | 131.0 | 124.0 | 2.0 | 3.0 | 4.0 | 2.0 | 3.0 | 3.0 | - | - |
| Operating Lease Right Of Use Assets | 489.0 | 493.0 | 533.0 | 568.0 | 809.0 | 837.0 | 857.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11,237.0 | 10,607.0 | 9,187.0 | 8,486.0 | 8,116.0 | 9,223.0 | 7,853.0 | 6,541.0 | 4,973.0 | 7,712.0 | 8,713.0 | 9,712.0 | 7,859.0 | 216.0 | 165.0 | 298.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 74,603.0 | 70,562.0 | 66,331.0 | 69,065.0 | 63,116.0 | 62,895.0 | 58,079.0 | 53,920.0 | 48,111.0 | 48,255.0 | 45,642.0 | 44,071.0 | 40,451.0 | 41,209.0 | 39,214.0 | 36,348.0 | - | - |
| 1,151.0 |
| - |
| - |
| Short Term Debt | 250.0 | 0.0 | 251.0 | 1,002.0 | 440.0 | 1,967.0 | 1,446.0 | 650.0 | 1,298.0 | 39.0 | 739.0 | 560.0 | 485.0 | 706.0 | 530.0 | 5.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 474.0 | 633.0 | 579.0 | - |
| Operating Lease Liabilities Current | 123.0 | 118.0 | 116.0 | 103.0 | 113.0 | 96.0 | 65.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 140.0 | 127.0 | 125.0 | 116.0 | 113.0 | 108.0 | 102.0 | 109.0 | 105.0 | 101.0 | 97.0 | 95.0 | 92.0 | 94.0 | 91.0 | 102.0 | - | - |
| Other Current Liabilities | 544.0 | 481.0 | 411.0 | 444.0 | 461.0 | 426.0 | 371.0 | 363.0 | 386.0 | 297.0 | 335.0 | 492.0 | 478.0 | 542.0 | 473.0 | 454.0 | - | - |
| Total Current Liabilities | 6,614.0 | 6,433.0 | 6,462.0 | 11,336.0 | 5,427.0 | 7,354.0 | 6,287.0 | 6,207.0 | 4,902.0 | 3,843.0 | 4,720.0 | 3,757.0 | 4,730.0 | 3,945.0 | 2,987.0 | 2,530.0 | - | - |
| 10,671.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 377.0 | 386.0 | 429.0 | 476.0 | 717.0 | 764.0 | 809.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 564.0 | 551.0 | 592.0 | 577.0 | 737.0 | 2,257.0 | 1,516.0 | 1,228.0 | 1,443.0 | 1,847.0 | 2,911.0 | 3,914.0 | 1,727.0 | 4,678.0 | 4,835.0 | 3,287.0 | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 125.0 | 131.0 | 113.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | 15,052.0 | 13,379.0 | 13,053.0 | 15,371.0 | 15,855.0 | 16,183.0 | 13,183.0 | 15,333.0 | 5,831.0 | 4,270.0 | - | - |
| Total Liabilities | 50,413.0 | 48,600.0 | 45,173.0 | 48,176.0 | 42,780.0 | 43,830.0 | 39,866.0 | 37,081.0 | 32,686.0 | 33,949.0 | 32,581.0 | 31,486.0 | 28,206.0 | 29,340.0 | 27,778.0 | 25,074.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 11,436.0 | 9,986.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 14,857.0 | 14,048.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 15.0 | 29.0 | 22.0 | 22.0 | 5.0 | (25.0) | (19.0) | (16.0) | (26.0) | (27.0) | (34.0) | (45.0) | (25.0) | (53.0) | (58.0) | (40.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.0 | 202.0 | 299.0 | 218.0 | 191.0 | 113.0 | 7.0 | 8.0 | 9.0 | 9.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 24,190.0 | 21,962.0 | 21,158.0 | 20,687.0 | 20,037.0 | 18,847.0 | 18,022.0 | 16,726.0 | 15,418.0 | 14,298.0 | 13,052.0 | 12,576.0 | 12,245.0 | 11,869.0 | 11,649.0 | 11,274.0 | - | - |
| Total Equity | 24,190.0 | 21,962.0 | 21,158.0 | 20,889.0 | 20,336.0 | 19,065.0 | 18,213.0 | 16,839.0 | 15,425.0 | 14,306.0 | 13,061.0 | 12,585.0 | 12,245.0 | 11,869.0 | 11,436.0 | 11,274.0 | - | - |
| - |
| - |
| Net debt | 24,172.0 | 23,386.0 | 21,051.0 | 22,159.0 | 22,052.0 | 21,077.0 | 18,992.0 | 17,250.0 | 15,232.0 | 13,998.0 | 11,801.0 | 11,407.0 | 10,300.0 | 10,374.0 | 10,025.0 | 10,338.0 | - | - |
| Working Capital | 136.0 | 231.0 | 75.0 | 1,636.0 | 124.0 | (2,053.0) | (2,015.0) | (2,343.0) | (1,365.0) | (437.0) | (884.0) | (41.0) | (839.0) | (494.0) | 651.0 | 1,139.0 | - | - |
| Book Value | 24,190.0 | 21,962.0 | 21,158.0 | 20,687.0 | 20,037.0 | 18,847.0 | 18,022.0 | 16,726.0 | 15,418.0 | 14,298.0 | 13,052.0 | 12,576.0 | 12,245.0 | 11,869.0 | 11,649.0 | 11,274.0 | - | - |
| Tangible Book Value | 23,784.0 | 21,554.0 | 20,750.0 | 20,279.0 | 18,305.0 | 16,941.0 | 16,019.0 | 14,632.0 | 14,859.0 | 13,746.0 | 12,621.0 | 12,144.0 | 11,812.0 | 11,438.0 | 11,217.0 | 10,842.0 | - | - |
| 1,127.0 |
| 108.0 |
| 992.0 |
| 66.0 |
| 1,067.0 |
| 76.0 |
| 1,272.0 |
| 153.0 |
| 1,144.0 |
| 1,395.0 |
| 981.0 |
| 78.0 |
| 831.0 |
| 406.0 |
| 895.0 |
| 199.0 |
| 866.0 |
| 651.0 |
| 797.0 |
| 69.0 |
| 816.0 |
| 67.0 |
| 776.0 |
| 150.0 |
| 862.0 |
| Restricted Cash | - | - | 1.0 | 1.0 | - | - | 9.0 | 7.0 | 6.0 | - | 6.0 | 1.0 | 2.0 | - | 163.0 | 113.0 | 89.0 | 154.0 | 149.0 | 111.0 | 81.0 | - | 161.0 | 201.0 | 179.0 | - | 175.0 | 139.0 | 68.0 | - | 46.0 | 55.0 | 32.0 | - | 41.0 | 26.0 | 35.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 147.0 | 1,629.0 | 181.0 | 1,506.0 | 360.0 | 1,324.0 | 93.0 | 1,500.0 | 169.0 | 1,189.0 | 539.0 | 1,955.0 | 771.0 | 1,282.0 | 78.0 | 1,127.0 | 108.0 | 992.0 | 66.0 | 1,067.0 | 76.0 | 1,272.0 | 153.0 | 1,144.0 | 1,395.0 | 981.0 | 78.0 | 831.0 | 406.0 | 895.0 | 199.0 | 866.0 | 651.0 | 797.0 | 69.0 | 816.0 | 67.0 | 776.0 | 150.0 | 862.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,814.0 | 2,583.0 | 2,347.0 | 2,393.0 | 2,749.0 | 2,440.0 | 2,567.0 | 2,424.0 | 2,618.0 | 2,418.0 | 2,048.0 | 1,684.0 | 2,040.0 | 2,192.0 | 2,095.0 | 2,042.0 | 2,176.0 | 1,943.0 | 1,923.0 | 1,709.0 | 1,949.0 | 1,701.0 | 1,510.0 | 1,332.0 | 1,318.0 | 1,236.0 | 1,254.0 | 1,099.0 | 1,309.0 | 1,267.0 | 1,350.0 | 1,097.0 | 1,250.0 | 1,103.0 | 1,111.0 | 984.0 | 1,175.0 | 1,106.0 | 1,157.0 | 951.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1,072.0 | 381.0 | 1,145.0 | 374.0 | 999.0 | 445.0 | 1,371.0 | 438.0 | 1,023.0 | 470.0 | 1,110.0 | 326.0 | 833.0 | 264.0 | 913.0 | 356.0 | 796.0 | |||||||||||||||||||||||
| Other Current Assets | 153.0 | 161.0 | 139.0 | 164.0 | 155.0 | 194.0 | 139.0 | 136.0 | 102.0 | 126.0 | 119.0 | 133.0 | 137.0 | 176.0 | 288.0 | 208.0 | 229.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,286.0 | 6,750.0 | 5,460.0 | 6,050.0 | 6,133.0 | 6,664.0 | 6,080.0 | 6,487.0 | 6,166.0 | 6,537.0 | 5,939.0 | 6,203.0 | 5,868.0 | 12,972.0 | 5,733.0 | 6,016.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 24.0 | 24.0 | 24.0 | 24.0 | 24.0 | 23.0 | 23.0 | 23.0 | 731.0 | 23.0 | 23.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 56,104.0 | 55,403.0 | 54,397.0 | 53,625.0 | 52,813.0 | 52,165.0 | 51,357.0 | 50,625.0 | 49,854.0 | 49,608.0 | 48,535.0 | 47,927.0 | 47,290.0 | 46,766.0 | 50,392.0 | 49,660.0 | ||||||||||||||||||||||||
| Long Term Investments | 1,063.0 | 1,213.0 | 1,229.0 | 1,186.0 | 1,136.0 | 1,126.0 | 1,136.0 | 1,081.0 | 1,041.0 | 999.0 | 933.0 | 942.0 | 905.0 | 841.0 | 805.0 | 794.0 | 833.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 406.0 | 406.0 | 408.0 | 408.0 | 408.0 | 408.0 | 408.0 | 408.0 | 408.0 | 408.0 | 408.0 | 408.0 | 407.0 | 408.0 | 439.0 | 439.0 | 439.0 | 439.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,222.0 | 1,244.0 | 1,268.0 | 1,293.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 480.0 | 489.0 | 466.0 | 477.0 | 489.0 | 493.0 | 499.0 | 510.0 | 521.0 | 533.0 | 545.0 | 548.0 | 558.0 | 568.0 | 844.0 | 853.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 11,288.0 | 11,237.0 | 10,758.0 | 10,640.0 | 10,609.0 | 10,607.0 | 10,072.0 | 9,727.0 | 9,619.0 | 9,187.0 | 8,998.0 | 8,699.0 | 8,741.0 | 8,486.0 | 8,833.0 | 8,602.0 | 8,424.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 74,741.0 | 74,603.0 | 71,844.0 | 71,501.0 | 70,691.0 | 70,562.0 | 68,645.0 | 67,920.0 | 66,680.0 | 66,331.0 | 64,405.0 | 63,771.0 | 62,804.0 | 69,065.0 | 65,763.0 | 65,072.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,664.0 | 1,947.0 | 1,583.0 | 1,552.0 | 1,450.0 | 1,676.0 | 1,472.0 | 1,496.0 | 1,439.0 | 1,775.0 | 1,306.0 | 1,320.0 | 1,363.0 | 1,955.0 | 1,587.0 | 1,547.0 | 1,308.0 | 1,497.0 | 1,370.0 | 1,217.0 | 1,208.0 | 1,475.0 | 1,279.0 | 1,018.0 | 1,015.0 | 1,164.0 | 1,082.0 | 994.0 | 1,010.0 | 1,187.0 | 1,173.0 | 1,130.0 | 1,236.0 | 1,286.0 | 1,057.0 | 973.0 | 963.0 | 1,147.0 | 1,113.0 | 969.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 124.0 | 123.0 | 120.0 | 120.0 | 119.0 | 118.0 | 116.0 | 117.0 | 116.0 | 116.0 | 114.0 | 112.0 | 107.0 | 103.0 | 131.0 | 127.0 | ||||||||||||||||||||||||
| Accrued Expenses | 148.0 | 140.0 | 147.0 | 142.0 | 137.0 | 127.0 | 132.0 | 128.0 | 127.0 | 125.0 | 124.0 | 119.0 | 118.0 | 116.0 | 117.0 | 114.0 | 113.0 | |||||||||||||||||||||||
| Other Current Liabilities | 469.0 | 544.0 | 455.0 | 443.0 | 375.0 | 481.0 | 389.0 | 363.0 | 387.0 | 411.0 | 417.0 | 388.0 | 374.0 | 444.0 | 464.0 | 395.0 | 365.0 | |||||||||||||||||||||||
| Total Current Liabilities | 5,286.0 | 6,614.0 | 5,079.0 | 5,514.0 | 4,780.0 | 6,433.0 | 6,027.0 | 6,216.0 | 6,244.0 | 6,462.0 | 6,050.0 | 6,072.0 | 4,895.0 | 11,336.0 | 6,890.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 23,438.0 | 23,311.0 | 21,929.0 | 21,927.0 | 20,650.0 | 20,648.0 | 20,645.0 | 20,147.0 | 22,350.0 | 22,361.0 | 22,583.0 | 22,604.0 | 21,841.0 | 21,666.0 | 20,614.0 | 20,382.0 | 19,206.0 | 19,149.0 | 19,423.0 | 18,527.0 | 17,537.0 | 17,496.0 | 16,933.0 | 17,495.0 | 15,480.0 | 15,225.0 | 14,730.0 | 14,731.0 | 14,651.0 | 14,703.0 | 14,829.0 | 14,735.0 | 13,747.0 | 13,747.0 |
| Operating Lease Liabilities Non-Current | 380.0 | 377.0 | 394.0 | 394.0 | 394.0 | 386.0 | 430.0 | 430.0 | 430.0 | 429.0 | 477.0 | 472.0 | 474.0 | 476.0 | 772.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 582.0 | 564.0 | 552.0 | 561.0 | 560.0 | 551.0 | 628.0 | 635.0 | 633.0 | 592.0 | 638.0 | 653.0 | 651.0 | 577.0 | 688.0 | 704.0 | 761.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 49,145.0 | 50,413.0 | 47,676.0 | 47,745.0 | 46,908.0 | 48,600.0 | 46,747.0 | 46,360.0 | 45,065.0 | 45,173.0 | 43,327.0 | 42,966.0 | 41,961.0 | 48,176.0 | 44,787.0 | 44,451.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 40.0 | 39.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 12,249.0 | 11,436.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 15,461.0 | 14,857.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 12.0 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 202.0 | 228.0 | 234.0 | 245.0 | 299.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 25,596.0 | 24,190.0 | 24,168.0 | 23,756.0 | 23,783.0 | 21,962.0 | 21,898.0 | 21,560.0 | 21,615.0 | 21,158.0 | 21,078.0 | 20,805.0 | 20,843.0 | 20,687.0 | 20,748.0 | 20,387.0 | ||||||||||||||||||||||||
| Total Equity | 25,596.0 | 24,190.0 | 24,168.0 | 23,756.0 | 23,783.0 | 21,962.0 | 21,898.0 | 21,560.0 | 21,615.0 | 21,158.0 | 21,078.0 | 20,805.0 | 20,843.0 | 20,889.0 | 20,976.0 | 20,621.0 | 20,623.0 | 20,336.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 23,438.0 | 23,311.0 | 21,929.0 | 21,927.0 | 20,650.0 | 20,648.0 | 20,645.0 | 20,147.0 | 22,350.0 | 22,361.0 | 22,583.0 | 22,604.0 | 21,841.0 | 21,666.0 | 20,614.0 | 20,382.0 | 19,206.0 | 21,114.0 | 21,516.0 | 19,973.0 | 19,451.0 | 19,468.0 | 18,962.0 | 18,145.0 | 16,608.0 | 17,040.0 | 16,021.0 | 16,029.0 | 15,338.0 | 15,340.0 | 14,862.0 | 14,774.0 | 14,093.0 | 14,493.0 |
| Net debt | - | - | - | - | - | - | 23,345.0 | 21,811.0 | 21,760.0 | 20,738.0 | 20,111.0 | 18,693.0 | 19,874.0 | 18,865.0 | 22,272.0 | 21,234.0 | 22,475.0 | 21,612.0 | ||||||||||||||||||||||
| Working Capital | 1,000.0 | 136.0 | 381.0 | 536.0 | 1,353.0 | 231.0 | 53.0 | 271.0 | (78.0) | 75.0 | (111.0) | 131.0 | 973.0 | 1,636.0 | (1,157.0) | (807.0) | 47.0 | |||||||||||||||||||||||
| Book Value | 25,596.0 | 24,190.0 | 24,168.0 | 23,756.0 | 23,783.0 | 21,962.0 | 21,898.0 | 21,560.0 | 21,615.0 | 21,158.0 | 21,078.0 | 20,805.0 | 20,843.0 | 20,687.0 | 20,748.0 | 20,387.0 | 20,378.0 | 20,037.0 | ||||||||||||||||||||||
| Tangible Book Value | 25,190.0 | 23,784.0 | 23,760.0 | 23,348.0 | 23,375.0 | 21,554.0 | 21,490.0 | 21,152.0 | 21,207.0 | 20,750.0 | 20,670.0 | 20,397.0 | 20,436.0 | 20,279.0 | 19,087.0 | 18,704.0 | 18,671.0 | |||||||||||||||||||||||
| 295.0 |
| 847.0 |
| 255.0 |
| 772.0 |
| 271.0 |
| 777.0 |
| 291.0 |
| 739.0 |
| 260.0 |
| 707.0 |
| 222.0 |
| 635.0 |
| 187.0 |
| 665.0 |
| 214.0 |
| 600.0 |
| 178.0 |
| 592.0 |
| 195.0 |
| 553.0 |
| 159.0 |
| 580.0 |
| 192.0 |
| 233.0 |
| 372.0 |
| 326.0 |
| 210.0 |
| 231.0 |
| 208.0 |
| 230.0 |
| 166.0 |
| 200.0 |
| 151.0 |
| 120.0 |
| 177.0 |
| 122.0 |
| 91.0 |
| 123.0 |
| 86.0 |
| 177.0 |
| 199.0 |
| 174.0 |
| 122.0 |
| 151.0 |
| 206.0 |
| 269.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,462.0 |
| 5,551.0 |
| 5,096.0 |
| 5,110.0 |
| 4,587.0 |
| 5,301.0 |
| 4,204.0 |
| 4,564.0 |
| 5,026.0 |
| 4,272.0 |
| 3,581.0 |
| 3,707.0 |
| 3,781.0 |
| 3,864.0 |
| 3,356.0 |
| 3,436.0 |
| 3,773.0 |
| 3,537.0 |
| 3,096.0 |
| 3,280.0 |
| 3,017.0 |
| 3,406.0 |
| 3,154.0 |
| 3,499.0 |
| 626.0 |
| 590.0 |
| 555.0 |
| 555.0 |
| 522.0 |
| 489.0 |
| 456.0 |
| 423.0 |
| 391.0 |
| 357.0 |
| 329.0 |
| 296.0 |
| 275.0 |
| 248.0 |
| 233.0 |
| 217.0 |
| 201.0 |
| 185.0 |
| 170.0 |
| 155.0 |
| 140.0 |
| 122.0 |
| 114.0 |
| 49,018.0 |
| 48,596.0 |
| 47,947.0 |
| 47,339.0 |
| 47,069.0 |
| 46,555.0 |
| 45,564.0 |
| 44,897.0 |
| 44,435.0 |
| 43,889.0 |
| 43,234.0 |
| 42,745.0 |
| 42,152.0 |
| 41,749.0 |
| 39,383.0 |
| 38,767.0 |
| 38,075.0 |
| 37,600.0 |
| 36,728.0 |
| 36,251.0 |
| 35,663.0 |
| 35,216.0 |
| 33,906.0 |
| 33,459.0 |
| 853.0 |
| 1,078.0 |
| 1,688.0 |
| 1,654.0 |
| 1,816.0 |
| 2,124.0 |
| 2,080.0 |
| 2,011.0 |
| 2,065.0 |
| 1,983.0 |
| 1,899.0 |
| 1,832.0 |
| 1,766.0 |
| 2,131.0 |
| 2,057.0 |
| 2,012.0 |
| 2,001.0 |
| 1,977.0 |
| 1,961.0 |
| 1,914.0 |
| 1,921.0 |
| 1,931.0 |
| 1,913.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.0 |
| 446.0 |
| 446.0 |
| 446.0 |
| 446.0 |
| 446.0 |
| 446.0 |
| 446.0 |
| 446.0 |
| 440.0 |
| 440.0 |
| 440.0 |
| 439.0 |
| 428.0 |
| 428.0 |
| 428.0 |
| 428.0 |
| 428.0 |
| 428.0 |
| 428.0 |
| 429.0 |
| 429.0 |
| 1,317.0 |
| 1,340.0 |
| 1,434.0 |
| 1,460.0 |
| 1,485.0 |
| 1,510.0 |
| 1,532.0 |
| 1,557.0 |
| 1,580.0 |
| 1,605.0 |
| 1,630.0 |
| 1,654.0 |
| 132.0 |
| 127.0 |
| 129.0 |
| 131.0 |
| 114.0 |
| 116.0 |
| 122.0 |
| 124.0 |
| 0.0 |
| 2.0 |
| 803.0 |
| 809.0 |
| 817.0 |
| 818.0 |
| 837.0 |
| 837.0 |
| 844.0 |
| 853.0 |
| 848.0 |
| 857.0 |
| 834.0 |
| 842.0 |
| 852.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,116.0 |
| 8,817.0 |
| 8,782.0 |
| 8,989.0 |
| 9,223.0 |
| 7,703.0 |
| 7,540.0 |
| 7,687.0 |
| 7,853.0 |
| 7,142.0 |
| 7,251.0 |
| 7,301.0 |
| 6,541.0 |
| 4,674.0 |
| 4,804.0 |
| 5,040.0 |
| 4,973.0 |
| 7,445.0 |
| 7,607.0 |
| 7,771.0 |
| 7,712.0 |
| 8,325.0 |
| 8,399.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63,737.0 |
| 63,116.0 |
| 62,938.0 |
| 62,919.0 |
| 62,299.0 |
| 62,895.0 |
| 59,595.0 |
| 59,081.0 |
| 59,159.0 |
| 58,079.0 |
| 55,940.0 |
| 55,602.0 |
| 55,066.0 |
| 53,920.0 |
| 49,544.0 |
| 49,064.0 |
| 48,900.0 |
| 48,111.0 |
| 49,246.0 |
| 49,099.0 |
| 48,365.0 |
| 48,255.0 |
| 47,316.0 |
| 47,270.0 |
| - |
| - |
| - |
| - |
| - |
| 1,965.0 |
| 2,093.0 |
| 1,446.0 |
| 1,914.0 |
| 1,972.0 |
| 2,029.0 |
| 650.0 |
| 1,128.0 |
| 1,815.0 |
| 1,291.0 |
| 1,298.0 |
| 687.0 |
| 637.0 |
| 33.0 |
| 39.0 |
| 346.0 |
| 746.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.0 |
| 113.0 |
| 113.0 |
| 109.0 |
| 106.0 |
| 96.0 |
| 90.0 |
| 83.0 |
| 77.0 |
| 65.0 |
| 59.0 |
| 55.0 |
| 50.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.0 |
| 113.0 |
| 110.0 |
| 109.0 |
| 108.0 |
| 110.0 |
| 117.0 |
| 116.0 |
| 102.0 |
| 115.0 |
| 111.0 |
| 109.0 |
| 109.0 |
| 109.0 |
| 108.0 |
| 106.0 |
| 105.0 |
| 105.0 |
| 103.0 |
| 102.0 |
| 101.0 |
| 101.0 |
| 99.0 |
| 461.0 |
| 389.0 |
| 369.0 |
| 358.0 |
| 426.0 |
| 394.0 |
| 338.0 |
| 285.0 |
| 371.0 |
| 341.0 |
| 327.0 |
| 264.0 |
| 363.0 |
| 295.0 |
| 272.0 |
| 262.0 |
| 386.0 |
| 358.0 |
| 367.0 |
| 216.0 |
| 297.0 |
| 638.0 |
| 594.0 |
| 6,823.0 |
| 5,415.0 |
| 5,427.0 |
| 5,255.0 |
| 5,557.0 |
| 6,559.0 |
| 7,354.0 |
| 7,160.0 |
| 6,705.0 |
| 6,311.0 |
| 6,287.0 |
| 6,219.0 |
| 5,969.0 |
| 6,348.0 |
| 6,207.0 |
| 5,401.0 |
| 5,456.0 |
| 5,651.0 |
| 4,902.0 |
| 3,915.0 |
| 4,329.0 |
| 3,441.0 |
| 3,843.0 |
| 3,591.0 |
| 3,903.0 |
| 774.0 |
| 716.0 |
| 717.0 |
| 756.0 |
| 750.0 |
| 763.0 |
| 764.0 |
| 807.0 |
| 811.0 |
| 799.0 |
| 809.0 |
| 819.0 |
| 821.0 |
| 825.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 737.0 |
| 1,424.0 |
| 1,925.0 |
| 2,074.0 |
| 2,257.0 |
| 760.0 |
| 1,205.0 |
| 1,329.0 |
| 1,516.0 |
| 810.0 |
| 1,120.0 |
| 1,231.0 |
| 1,228.0 |
| 804.0 |
| 959.0 |
| 1,192.0 |
| 1,443.0 |
| 1,443.0 |
| 1,652.0 |
| 1,836.0 |
| 1,847.0 |
| 2,197.0 |
| 2,423.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,050.0 |
| 14,272.0 |
| 14,284.0 |
| 13,379.0 |
| 12,765.0 |
| 12,728.0 |
| 12,858.0 |
| 13,053.0 |
| 15,570.0 |
| 15,569.0 |
| 15,589.0 |
| 15,371.0 |
| 15,703.0 |
| 15,662.0 |
| 43,114.0 |
| 42,780.0 |
| 42,561.0 |
| 42,866.0 |
| 43,017.0 |
| 43,830.0 |
| 40,884.0 |
| 40,640.0 |
| 40,692.0 |
| 39,866.0 |
| 37,806.0 |
| 37,737.0 |
| 37,565.0 |
| 37,081.0 |
| 33,646.0 |
| 33,409.0 |
| 33,239.0 |
| 32,686.0 |
| 34,136.0 |
| 34,601.0 |
| 33,859.0 |
| 33,949.0 |
| 33,041.0 |
| 33,312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.0 |
| 310.0 |
| 249.0 |
| 218.0 |
| 217.0 |
| 216.0 |
| 206.0 |
| 191.0 |
| 175.0 |
| 156.0 |
| 132.0 |
| 113.0 |
| 11.0 |
| 7.0 |
| 7.0 |
| 7.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 20,378.0 |
| 20,037.0 |
| 20,037.0 |
| 19,743.0 |
| 19,033.0 |
| 18,847.0 |
| 18,494.0 |
| 18,225.0 |
| 18,261.0 |
| 18,022.0 |
| 17,959.0 |
| 17,709.0 |
| 17,369.0 |
| 16,726.0 |
| 15,887.0 |
| 15,648.0 |
| 15,654.0 |
| 15,418.0 |
| 15,102.0 |
| 14,490.0 |
| 14,498.0 |
| 14,298.0 |
| 14,267.0 |
| 13,950.0 |
| 20,377.0 |
| 20,053.0 |
| 19,282.0 |
| 19,065.0 |
| 18,711.0 |
| 18,441.0 |
| 18,467.0 |
| 18,213.0 |
| 18,134.0 |
| 17,865.0 |
| 17,501.0 |
| 16,839.0 |
| 15,898.0 |
| 15,655.0 |
| 15,661.0 |
| 15,425.0 |
| 15,110.0 |
| 14,498.0 |
| 14,506.0 |
| 14,306.0 |
| 14,275.0 |
| 13,958.0 |
| 21,775.0 |
| 20,599.0 |
| 20,538.0 |
| 19,110.0 |
| 19,053.0 |
| 19,970.0 |
| 20,121.0 |
| 18,992.0 |
| 19,373.0 |
| 18,637.0 |
| 18,556.0 |
| 17,250.0 |
| 16,409.0 |
| 16,174.0 |
| 15,370.0 |
| 15,232.0 |
| 15,269.0 |
| 14,524.0 |
| 14,795.0 |
| 13,998.0 |
| 13,943.0 |
| 13,631.0 |
| 124.0 |
| (159.0) |
| (447.0) |
| (1,972.0) |
| (2,053.0) |
| (2,956.0) |
| (2,141.0) |
| (1,285.0) |
| (2,015.0) |
| (2,638.0) |
| (2,262.0) |
| (2,567.0) |
| (2,343.0) |
| (2,045.0) |
| (2,020.0) |
| (1,878.0) |
| (1,365.0) |
| (819.0) |
| (1,049.0) |
| (424.0) |
| (437.0) |
| (437.0) |
| (404.0) |
| 20,037.0 |
| 19,743.0 |
| 19,033.0 |
| 18,847.0 |
| 18,494.0 |
| 18,225.0 |
| 18,261.0 |
| 18,022.0 |
| 17,959.0 |
| 17,709.0 |
| 17,369.0 |
| 16,726.0 |
| 15,887.0 |
| 15,648.0 |
| 15,654.0 |
| 15,418.0 |
| 15,102.0 |
| 14,490.0 |
| 14,498.0 |
| 14,298.0 |
| 14,267.0 |
| 13,950.0 |
| 18,305.0 |
| 18,274.0 |
| 17,957.0 |
| 17,153.0 |
| 16,941.0 |
| 16,563.0 |
| 16,269.0 |
| 16,283.0 |
| 16,019.0 |
| 15,933.0 |
| 15,664.0 |
| 15,299.0 |
| 14,632.0 |
| 15,316.0 |
| 15,093.0 |
| 15,097.0 |
| 14,859.0 |
| 14,560.0 |
| 13,946.0 |
| 13,948.0 |
| 13,746.0 |
| 13,838.0 |
| 13,519.0 |