| (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 | 969.0 | 583.0 | 180.0 | 76.0 | 2,820.0 | 1,059.9 | 334.7 | 344.8 | 5.1 | 63.1 | 19.0 | 74.4 | 56.9 | 16.1 | 19.8 | 65.5 | 55.3 | |||
| Restricted Cash | 276.0 | 255.0 | 140.0 | 130.0 | 145.0 | 98.2 | 75.3 | 65.3 | 65.2 | 354.5 | 15.9 | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 969.0 | 583.0 | 180.0 | 76.0 | 2,820.0 | 1,059.9 | 334.7 | 344.8 | 5.1 | 63.1 | 19.0 | 74.4 | 56.9 | 16.1 | 19.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | 6,964.0 | 6,967.0 | 4,802.6 | 4,873.6 | 3,659.1 | 4,358.4 | 3,329.5 | 2,569.9 | 3,823.0 | 5,475.5 | 4,350.9 | 4,501.8 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 3,884.0 | 3,955.0 | 3,352.0 | 2,554.0 | 2,681.0 | 3,303.5 | 2,091.4 | 1,522.1 | 1,609.8 | 1,770.5 | 1,038.1 | 1,014.2 | 1,093.1 | 1,088.4 | 1,111.7 | 1,134.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 75,472.0 | 71,203.0 | 66,217.0 | 63,122.0 | 59,085.0 | 57,497.5 | 55,285.0 | 50,897.2 | 46,545.2 | 43,003.3 | 40,611.9 | 38,046.7 | 34,017.6 | 30,955.4 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | 743.0 | 632.0 | 704.6 | 1,004.5 | 1,102.8 | 801.7 | 397.7 | 860.1 | 773.8 | 723.7 | 764.5 | 773.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 32,770.0 | 30,746.0 | 27,448.0 | 26,551.0 | 28,135.0 | 28,540.7 | 25,643.2 | 24,678.1 | 21,713.7 | 21,120.9 | 20,676.9 | 19,157.4 | 16,226.5 | 14,655.2 | 14,029.4 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 34,395.0 | 31,896.0 | 28,748.0 | 28,295.0 | 29,535.0 | 29,865.7 | 27,625.1 | 26,178.2 | 24,568.7 | 23,697.7 | 22,540.8 | 21,363.8 | 17,351.5 | 16,201.8 | 14,529.4 | 13,563.5 | ||||
| (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 | 191.0 | 969.0 | 206.0 | 870.0 | 220.0 | 583.0 | 1,434.0 | 138.0 | 283.0 | 180.0 | 171.0 | 183.0 | 76.0 | 76.0 | 167.0 | |||||||||||||||||||||||||
| 56.8 |
| 41.9 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 55.3 |
| 56.8 |
| 41.9 |
| 23.3 |
| 3,800.1 |
| - |
| - |
| - |
| - |
| 711.9 |
| 405.0 |
| - |
| - |
| Prepaid Expenses | 1,302.0 | 566.0 | 457.0 | 394.0 | 399.0 | 411.0 | 358.2 | 311.5 | 312.7 | 468.1 | 395.6 | 350.3 | 325.5 | 380.9 | 353.4 | 372.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 410.3 | 350.3 | - | - | - | 372.0 | 281.4 | 151.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,360.0 | 15,133.0 | 12,248.0 | 10,598.0 | 13,270.0 | 9,909.4 | 7,862.9 | 6,060.7 | 6,506.4 | 6,528.2 | 4,298.3 | 5,490.7 | 7,023.4 | 5,843.1 | 6,068.7 | 5,507.1 | 4,249.6 | 3,064.3 | - | - |
| 27,429.6 |
| 23,913.4 |
| 21,509.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | 22,330.0 | 20,462.0 | 18,800.0 | 17,083.0 | 15,584.7 | 13,681.6 | 12,159.6 | 10,924.8 | 9,710.8 | 8,577.2 | 8,165.1 | 7,071.0 | 6,109.0 | 5,238.0 | 4,580.5 | 3,820.4 | - | - | - |
| Property,Plant & Equipment Net | 51,359.0 | 49,062.0 | 45,804.0 | 44,401.0 | 42,088.0 | 41,913.0 | 41,603.4 | 38,737.6 | 35,620.4 | 33,292.5 | 32,034.7 | 29,881.6 | 26,946.6 | 24,846.4 | 22,191.6 | 19,332.9 | 17,689.2 | 16,732.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 2,628.5 | 3,042.0 | 2,437.1 | 1,394.6 | 1,859.6 | 2,293.1 | 2,416.2 | - | - | - |
| Goodwill | 5,712.0 | 5,712.0 | 5,608.0 | 5,608.0 | 5,449.0 | 5,449.0 | 5,745.2 | 5,745.2 | 5,745.2 | 5,745.2 | 5,745.2 | 4,300.2 | 2,080.0 | 2,086.8 | 2,092.3 | 2,107.7 | 2,018.3 | 2,019.6 | 1,813.3 | - |
| Intangible Assets | 4,159.0 | 4,005.0 | 3,770.0 | 3,965.0 | 3,151.0 | 3,309.0 | 3,449.0 | 3,608.4 | 3,690.3 | 3,864.1 | 4,037.2 | 4,302.1 | 1,462.2 | 1,566.8 | 1,656.2 | 1,841.7 | 1,064.8 | 1,182.9 | - | - |
| Operating Lease Right Of Use Assets | 437.0 | 435.0 | 364.0 | 365.0 | 345.6 | 332.0 | 210.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,127.0 | 997.0 | 1,222.0 | 1,184.0 | 1,140.0 | 1,097.3 | 472.5 | 202.8 | 196.4 | 86.7 | 58.3 | 184.4 | 189.4 | 196.7 | 256.7 | 278.3 | 248.2 | 270.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 77,902.0 | 77,168.0 | 70,982.0 | 68,108.0 | 67,526.0 | 64,106.7 | 61,733.2 | 56,969.8 | 54,418.1 | 52,194.0 | 48,802.2 | 47,201.0 | 40,138.7 | 35,934.4 | 34,125.1 | 31,360.8 | 27,686.3 | 25,780.4 | - | - |
| 542.0 |
| 410.6 |
| 381.5 |
| - |
| - |
| Short Term Debt | 1,625.0 | 1,150.0 | 1,300.0 | 1,744.0 | 1,400.0 | 1,325.0 | 1,981.9 | 1,500.1 | 2,855.0 | 2,576.8 | 1,863.9 | 2,206.4 | 1,125.0 | 1,546.6 | 500.0 | 282.3 | 0.0 | - | - | - |
| Deferred Revenue Current | 157.0 | 168.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 94.0 | 105.0 | 75.0 | 60.0 | 36.3 | 27.8 | 40.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 108.5 | 65.7 | - | - |
| Other Current Liabilities | 873.0 | 818.0 | 675.0 | 778.0 | 626.0 | 608.7 | 511.2 | 404.8 | 418.6 | 478.7 | 388.2 | 585.8 | 326.5 | 540.5 | 612.6 | 505.1 | 447.8 | 292.2 | - | - |
| Total Current Liabilities | 12,832.0 | 15,177.0 | 13,131.0 | 12,265.0 | 11,625.0 | 8,988.0 | 9,129.7 | 7,167.5 | 9,295.1 | 8,250.5 | 7,166.6 | 7,873.7 | 8,238.7 | 7,755.7 | 7,432.4 | 5,880.2 | 4,553.9 | 3,116.2 | - | - |
| 13,281.2 |
| 12,427.9 |
| 12,714.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 377.0 | 366.0 | 323.0 | 341.0 | 339.0 | 320.8 | 171.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 261.0 | 284.0 | 326.0 | 320.0 | 250.0 | 198.2 | 197.0 | 210.3 | 135.5 | 137.0 | 87.8 | 73.0 | 54.6 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 702.0 | 656.0 | 611.0 | 600.0 | 518.0 | 464.7 | 100.4 | 80.4 | 58.5 | 52.7 | 46.1 | 66.6 | 60.8 | 22.5 | 91.2 | 78.0 | 71.7 | 66.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 984.0 | 950.0 | 984.0 | 941.0 | 760.0 | 686.6 | 1,032.4 | 751.6 | 578.4 | 503.9 | 411.5 | 411.1 | 172.3 | 205.0 | 352.8 | 220.6 | 159.7 | 123.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 336.0 | 236.0 | 307.0 | 365.0 | 286.0 | (165.0) | 71.4 | 50.9 | (171.7) | (280.0) | (219.2) | (241.6) | (359.0) | (370.4) | (351.4) | (32.5) | (33.3) | (53.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 105.9 | 526.6 | 8,534.0 | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 12,427.9 |
| 12,714.9 |
| - |
| - |
| Net debt | 33,426.0 | 31,313.0 | 28,568.0 | 28,219.0 | 26,715.0 | 28,805.8 | 27,290.4 | 25,833.4 | 24,563.6 | 23,634.6 | 22,521.8 | 21,289.4 | 17,294.6 | 16,185.7 | 14,509.6 | 13,498.0 | 12,372.6 | 12,658.1 | - | - |
| Working Capital | 528.0 | (44.0) | (883.0) | (1,667.0) | 1,645.0 | 921.4 | (1,266.8) | (1,106.8) | (2,788.7) | (1,722.3) | (2,868.3) | (2,383.0) | (1,215.3) | (1,912.6) | (1,363.7) | (373.1) | (304.3) | (51.9) | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 231.0 |
| 231.0 |
| 2,820.0 |
| 2,213.5 |
| 404.5 |
| 229.4 |
| 1,059.9 |
| 1,032.2 |
| 1,298.5 |
| 2,025.7 |
| 334.7 |
| 1,207.8 |
| 107.3 |
| 99.3 |
| 344.8 |
| 30.2 |
| 57.9 |
| 102.1 |
| 5.1 |
| 32.9 |
| 28.6 |
| 62.4 |
| 63.1 |
| 57.1 |
| 113.5 |
| Restricted Cash | 203.0 | 276.0 | 226.0 | 226.0 | 234.0 | 255.0 | 239.0 | 296.0 | 101.0 | 140.0 | 143.0 | 94.0 | 200.0 | 130.0 | 88.0 | 166.0 | 222.0 | 145.0 | 144.6 | 206.5 | 105.0 | 98.2 | 98.9 | 138.1 | 89.9 | 75.3 | 0.0 | 0.0 | 8.2 | 65.3 | 248.9 | 283.6 | 113.5 | 65.2 | 66.8 | 35.4 | 44.7 | 354.5 | 277.3 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 191.0 | 969.0 | 206.0 | 870.0 | 220.0 | 583.0 | 1,434.0 | 138.0 | 283.0 | 180.0 | 171.0 | 183.0 | 76.0 | 76.0 | 167.0 | 231.0 | 231.0 | 2,820.0 | 2,213.5 | 404.5 | 229.4 | 1,059.9 | 1,032.2 | 1,298.5 | 2,025.7 | 334.7 | 1,207.8 | 107.3 | 99.3 | 344.8 | 30.2 | 57.9 | 102.1 | 5.1 | 32.9 | 28.6 | 62.4 | 63.1 | 57.1 | 113.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 6,630.0 | 6,964.0 | 6,704.0 | 8,421.0 | 8,995.0 | 6,967.0 | 6,119.5 | 5,253.8 | 5,779.9 | 4,802.6 | 3,776.2 | 2,907.7 | 3,293.8 | 4,873.6 | 4,261.7 | 3,787.6 | 4,290.7 | 3,659.1 | 4,222.9 | 4,318.3 | 4,439.9 | 4,358.4 | 3,392.2 | 2,655.7 | 3,152.8 | 3,329.5 | 2,944.1 | 3,055.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,234.0 | 3,884.0 | 4,160.0 | 3,969.0 | 3,233.0 | 3,955.0 | 3,319.0 | 3,356.0 | 3,257.0 | 3,352.0 | 3,345.0 | 2,497.0 | 2,195.0 | 2,554.0 | 3,173.0 | 3,234.0 | 2,652.0 | 2,681.0 | 3,095.9 | 3,346.8 | 3,703.3 | 3,303.5 | 3,192.6 | 2,024.1 | 1,538.8 | 2,091.4 | 1,644.7 | 1,586.1 | 1,680.5 | 1,522.1 | 2,335.8 | 1,729.6 | 1,699.9 | 1,609.8 | 1,983.2 | 1,604.3 | 1,922.0 | 1,770.5 | 1,762.5 | 1,714.9 |
| Prepaid Expenses | 713.0 | 1,302.0 | 677.0 | 844.0 | 606.0 | 566.0 | 565.0 | 543.0 | 531.0 | 457.0 | 436.0 | 463.0 | 384.0 | 394.0 | 435.0 | 548.0 | 412.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 15,677.0 | 13,360.0 | 13,237.0 | 14,160.0 | 12,763.0 | 15,133.0 | 14,385.0 | 13,453.0 | 12,093.0 | 12,248.0 | 11,432.0 | 9,704.0 | 9,687.0 | 10,598.0 | 11,082.0 | 12,961.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 76,333.0 | 75,472.0 | 75,119.0 | 73,637.0 | 72,355.0 | 71,203.0 | 69,772.0 | 68,632.0 | 67,254.0 | 66,217.0 | 65,284.0 | 64,660.0 | 63,763.0 | 63,122.0 | 62,464.0 | 61,987.0 | 61,452.0 | 59,085.0 | 58,762.9 | 58,332.1 | 57,823.6 | 57,497.5 | 57,163.2 | 56,943.6 | 56,246.7 | 55,285.0 | 54,021.9 | 52,946.6 | 51,871.6 | 50,897.2 | 49,592.7 | 48,653.9 | 47,677.6 | 46,545.2 | 45,587.6 | 44,515.6 | 43,536.7 | 43,003.3 | 42,557.8 | 42,147.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 51,728.0 | 51,359.0 | 51,511.0 | 50,495.0 | 49,715.0 | 49,062.0 | 48,099.0 | 47,436.0 | 46,431.0 | 45,804.0 | 45,340.0 | 45,054.0 | 44,597.0 | 44,401.0 | 44,167.0 | 44,129.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,712.0 | 5,712.0 | 5,712.0 | 5,712.0 | 5,712.0 | 5,712.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,608.0 | 5,449.0 | ||||||||||||||||||||||
| Intangible Assets | 4,103.0 | 4,159.0 | 4,207.0 | 3,902.0 | 3,953.0 | 4,005.0 | 3,619.0 | 3,671.0 | 3,720.0 | 3,770.0 | 3,821.0 | 3,871.0 | 3,919.0 | 3,965.0 | 4,010.0 | 4,056.0 | 4,101.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 420.0 | - | 375.0 | 395.0 | 417.0 | - | 409.0 | 426.0 | 381.0 | - | 375.0 | 365.0 | 365.0 | - | 369.0 | 365.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,163.0 | 1,127.0 | 954.0 | 952.0 | 1,012.0 | 997.0 | 1,083.0 | 1,101.0 | 1,200.0 | 1,222.0 | 1,266.0 | 1,160.0 | 1,176.0 | 1,184.0 | 1,214.0 | 1,222.0 | 1,173.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 80,559.0 | 77,902.0 | 77,822.0 | 77,442.0 | 75,406.0 | 77,168.0 | 75,062.0 | 73,561.0 | 71,373.0 | 70,982.0 | 69,804.0 | 67,729.0 | 67,325.0 | 68,108.0 | 68,437.0 | 70,350.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 750.0 | 743.0 | 754.0 | 803.0 | 868.0 | 632.0 | 708.1 | 853.4 | 830.7 | 704.6 | 896.0 | 902.5 | 915.8 | 1,004.5 | 1,057.8 | 1,078.5 | 918.1 | 1,102.8 | 1,153.2 | 893.1 | 730.6 | 801.7 | 720.3 | 674.4 | 526.1 | 397.7 | 453.7 | 602.6 |
| Short Term Debt | 2,712.0 | 1,625.0 | 2,464.0 | 1,623.0 | 2,453.0 | 1,150.0 | 1,149.0 | 2,049.0 | 1,149.0 | 1,300.0 | 1,470.0 | 1,204.0 | 1,149.0 | 1,744.0 | 2,654.0 | 1,889.0 | 2,629.0 | |||||||||||||||||||||||
| Deferred Revenue Current | 161.0 | - | 158.0 | 184.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 88.0 | - | 94.0 | 99.0 | 104.0 | - | 95.0 | 95.0 | 83.0 | - | 73.0 | 65.0 | 62.0 | - | 60.0 | 55.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 642.0 | 873.0 | 848.0 | 812.0 | 774.0 | 818.0 | 810.0 | 708.0 | 544.0 | 675.0 | 771.0 | 632.0 | 524.0 | 778.0 | 757.0 | 559.0 | 557.0 | |||||||||||||||||||||||
| Total Current Liabilities | 17,222.0 | 12,832.0 | 15,050.0 | 14,757.0 | 14,872.0 | 15,177.0 | 13,404.0 | 14,809.0 | 13,030.0 | 13,131.0 | 12,475.0 | 10,709.0 | 10,410.0 | 12,265.0 | 12,897.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 31,202.0 | 32,770.0 | 31,114.0 | 31,110.0 | 29,127.0 | 30,746.0 | 30,756.0 | 28,289.0 | 28,285.0 | 27,448.0 | 27,446.0 | 27,443.0 | 27,439.0 | 26,551.0 | 26,548.0 | 26,892.0 | 26,889.0 | 28,135.0 | 28,132.8 | 27,148.6 | 27,145.9 | 28,540.7 | 28,537.0 | 27,285.2 | 27,855.9 | 25,643.2 | 25,639.2 | 26,385.0 | 24,181.6 | 24,678.1 | 22,508.5 | 23,020.2 | 23,016.4 | 21,713.7 | 21,710.9 | 20,026.5 | 21,123.0 | 21,120.9 | 21,121.2 | 21,922.1 |
| Operating Lease Liabilities Non-Current | 363.0 | - | 315.0 | 329.0 | 348.0 | - | 350.0 | 366.0 | 333.0 | - | 338.0 | 335.0 | 338.0 | - | 344.0 | 345.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 274.0 | - | 253.0 | 260.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 716.0 | 702.0 | 655.0 | 672.0 | 667.0 | 656.0 | 634.0 | 625.0 | 620.0 | 611.0 | 605.0 | 591.0 | 603.0 | 600.0 | 565.0 | 556.0 | 549.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,028.0 | 984.0 | 903.0 | 934.0 | 915.0 | 950.0 | 1,060.0 | 992.0 | 912.0 | 984.0 | 1,007.0 | 915.0 | 965.0 | 941.0 | 938.0 | 898.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (15.0) | 336.0 | 264.0 | 236.0 | 285.0 | 236.0 | 303.0 | 176.0 | 143.0 | 307.0 | 203.0 | 268.0 | 241.0 | 365.0 | 373.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 33,914.0 | 34,395.0 | 33,578.0 | 32,733.0 | 31,580.0 | 31,896.0 | 31,905.0 | 30,338.0 | 29,434.0 | 28,748.0 | 28,916.0 | 28,647.0 | 28,588.0 | 28,295.0 | 29,202.0 | 28,781.0 | 29,518.0 | 29,535.0 | 29,532.1 | 28,547.5 | 28,659.3 | 29,865.7 | 29,862.0 | 29,610.2 | 29,605.9 | 27,625.1 | 27,939.2 | 26,885.0 | 26,876.2 | 26,178.2 | 25,914.0 | 25,688.9 | 25,393.2 | 24,568.7 | 24,719.9 | 23,381.3 | 23,423.0 | 23,697.7 | 23,959.3 | 22,797.5 |
| Net debt | 33,723.0 | 33,426.0 | 33,372.0 | 31,863.0 | 31,360.0 | 31,313.0 | 30,471.0 | 30,200.0 | 29,151.0 | 28,568.0 | 28,745.0 | 28,464.0 | 28,512.0 | 28,219.0 | 29,035.0 | 28,550.0 | 29,287.0 | 26,715.0 | ||||||||||||||||||||||
| Working Capital | (1,545.0) | 528.0 | (1,813.0) | (597.0) | (2,109.0) | (44.0) | 981.0 | (1,356.0) | (937.0) | (883.0) | (1,043.0) | (1,005.0) | (723.0) | (1,667.0) | (1,815.0) | (2,017.0) | (2,396.0) | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 399.0 |
| 557.0 |
| 539.5 |
| 436.5 |
| 411.0 |
| 556.4 |
| 535.6 |
| 403.2 |
| 358.2 |
| 631.6 |
| 567.9 |
| 421.3 |
| 311.5 |
| 609.9 |
| 446.1 |
| 353.3 |
| 312.7 |
| 372.6 |
| 387.5 |
| 417.6 |
| 468.1 |
| 457.5 |
| 429.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,978.0 |
| 13,270.0 |
| 12,828.4 |
| 10,311.2 |
| 10,584.1 |
| 9,909.4 |
| 8,793.3 |
| 7,116.3 |
| 7,719.1 |
| 7,862.9 |
| 7,913.8 |
| 6,258.9 |
| 6,628.6 |
| 6,060.7 |
| 7,685.9 |
| 7,002.6 |
| 6,791.0 |
| 6,506.4 |
| 6,031.1 |
| 4,784.5 |
| 5,641.5 |
| 6,528.2 |
| 5,741.6 |
| 5,969.7 |
| - |
| - |
| - |
| - |
| - |
| 14,803.1 |
| 14,405.2 |
| 14,087.6 |
| 13,681.6 |
| 13,258.6 |
| 12,857.5 |
| 12,524.1 |
| 12,159.6 |
| 11,789.8 |
| 11,599.4 |
| 11,261.3 |
| 10,924.8 |
| 10,608.3 |
| 10,294.9 |
| 9,980.6 |
| 9,710.8 |
| 9,438.4 |
| 9,136.2 |
| 44,033.0 |
| 42,088.0 |
| 42,253.8 |
| 42,233.1 |
| 42,102.4 |
| 41,912.8 |
| 42,360.1 |
| 42,538.4 |
| 42,159.1 |
| 41,603.4 |
| 40,763.3 |
| 40,089.1 |
| 39,347.5 |
| 38,737.6 |
| 37,802.9 |
| 37,054.5 |
| 36,416.3 |
| 35,620.4 |
| 34,979.3 |
| 34,220.7 |
| 33,556.1 |
| 33,292.5 |
| 33,119.4 |
| 33,011.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,669.4 |
| 5,448.9 |
| 5,448.9 |
| 5,448.9 |
| 5,448.9 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 5,745.2 |
| 3,151.0 |
| 3,190.0 |
| 3,229.7 |
| 3,259.8 |
| 3,309.1 |
| 3,348.6 |
| 3,379.4 |
| 3,409.4 |
| 3,449.0 |
| 3,489.4 |
| 3,532.6 |
| 3,565.9 |
| 3,608.4 |
| 3,654.2 |
| 3,696.1 |
| 3,736.4 |
| 3,690.3 |
| 3,739.8 |
| 3,782.4 |
| 3,823.1 |
| 3,864.1 |
| 3,907.2 |
| 3,948.3 |
| 368.0 |
| - |
| 352.9 |
| 318.3 |
| 324.6 |
| - |
| 341.1 |
| 349.1 |
| 358.9 |
| - |
| 219.5 |
| 227.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,140.0 |
| 1,165.4 |
| 1,139.5 |
| 1,138.5 |
| 1,097.3 |
| 1,003.6 |
| 617.8 |
| 624.0 |
| 472.5 |
| 442.7 |
| 443.9 |
| 456.0 |
| 202.8 |
| 260.6 |
| 231.5 |
| 210.0 |
| 196.4 |
| 145.0 |
| 119.2 |
| 92.2 |
| 86.7 |
| 57.8 |
| 56.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70,319.0 |
| 67,526.0 |
| 67,319.9 |
| 64,805.1 |
| 64,983.5 |
| 64,106.7 |
| 63,736.2 |
| 61,944.5 |
| 62,265.3 |
| 61,733.2 |
| 61,015.3 |
| 58,721.8 |
| 58,397.5 |
| 56,969.8 |
| 57,752.2 |
| 56,311.4 |
| 55,482.3 |
| 54,418.1 |
| 53,300.6 |
| 51,313.3 |
| 51,529.5 |
| 52,194.0 |
| 51,258.4 |
| 51,400.8 |
| 1,400.0 |
| 1,399.3 |
| 1,398.9 |
| 1,513.4 |
| 1,325.0 |
| 1,325.0 |
| 2,325.0 |
| 1,750.0 |
| 1,981.9 |
| 2,300.0 |
| 500.0 |
| 2,694.6 |
| 1,500.1 |
| 3,405.5 |
| 2,668.7 |
| 2,376.8 |
| 2,855.0 |
| 3,009.0 |
| 3,354.8 |
| 2,300.0 |
| 2,576.8 |
| 2,838.1 |
| 875.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| - |
| 35.5 |
| 27.5 |
| 27.1 |
| - |
| 28.6 |
| 30.1 |
| 31.0 |
| - |
| 39.2 |
| 38.6 |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 626.0 |
| 646.2 |
| 441.5 |
| 593.1 |
| 608.7 |
| 622.7 |
| 515.0 |
| 506.4 |
| 511.2 |
| 547.8 |
| 476.4 |
| 384.9 |
| 404.8 |
| 400.0 |
| 320.4 |
| 334.7 |
| 418.6 |
| 408.4 |
| 386.6 |
| 307.0 |
| 478.7 |
| 424.4 |
| 326.3 |
| 14,978.0 |
| 15,374.0 |
| 11,625.0 |
| 11,870.7 |
| 10,528.6 |
| 10,538.9 |
| 8,988.0 |
| 7,846.9 |
| 7,482.4 |
| 6,915.4 |
| 9,129.7 |
| 8,669.5 |
| 6,264.1 |
| 8,592.7 |
| 7,167.5 |
| 10,922.3 |
| 9,449.3 |
| 8,839.6 |
| 9,295.1 |
| 8,438.7 |
| 7,818.6 |
| 7,048.0 |
| 8,250.5 |
| 7,568.3 |
| 7,026.0 |
| 350.0 |
| - |
| 343.6 |
| 313.8 |
| 317.3 |
| - |
| 325.6 |
| 328.9 |
| 332.6 |
| - |
| 181.9 |
| 190.9 |
| 199.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 518.0 |
| 511.3 |
| 502.3 |
| 482.8 |
| 464.7 |
| 463.3 |
| 481.6 |
| 428.2 |
| 100.4 |
| 91.4 |
| 84.6 |
| 82.2 |
| 80.4 |
| 68.4 |
| 69.0 |
| 58.0 |
| 58.5 |
| 53.7 |
| 53.4 |
| 52.6 |
| 52.7 |
| 51.6 |
| 50.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 801.0 |
| 760.0 |
| 771.2 |
| 729.5 |
| 696.4 |
| 686.6 |
| 735.2 |
| 753.9 |
| 951.6 |
| 1,032.4 |
| 1,089.7 |
| 1,012.7 |
| 1,019.7 |
| 751.6 |
| 747.2 |
| 682.4 |
| 603.4 |
| 578.4 |
| 548.4 |
| 534.6 |
| 505.9 |
| 503.9 |
| 478.6 |
| 456.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.0 |
| 240.0 |
| 286.0 |
| (172.0) |
| (199.0) |
| 181.0 |
| (165.0) |
| (49.3) |
| (147.1) |
| 122.3 |
| 71.4 |
| (39.1) |
| (10.7) |
| (94.0) |
| 50.9 |
| (307.3) |
| (123.2) |
| (161.2) |
| (171.7) |
| (306.6) |
| (128.7) |
| (116.2) |
| (280.0) |
| (308.7) |
| (307.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.5 |
| - |
| - |
| 438.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27,318.6 |
| 28,143.0 |
| 28,429.9 |
| 28,805.8 |
| 28,829.8 |
| 28,311.7 |
| 27,580.2 |
| 27,290.4 |
| 26,731.4 |
| 26,777.7 |
| 26,776.9 |
| 25,833.4 |
| 25,883.8 |
| 25,631.0 |
| 25,291.1 |
| 24,563.6 |
| 24,687.0 |
| 23,352.7 |
| 23,360.6 |
| 23,634.6 |
| 23,902.2 |
| 22,684.0 |
| 1,645.0 |
| 957.7 |
| (217.4) |
| 45.2 |
| 921.4 |
| 946.4 |
| (366.1) |
| 803.7 |
| (1,266.8) |
| (755.7) |
| (5.2) |
| (1,964.1) |
| (1,106.8) |
| (3,236.4) |
| (2,446.7) |
| (2,048.6) |
| (2,788.7) |
| (2,407.6) |
| (3,034.1) |
| (1,406.5) |
| (1,722.3) |
| (1,826.7) |
| (1,056.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |