| (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 | 3,824.0 | 3,923.0 | 4,758.0 | 8,146.0 | 8,068.0 | 3,657.0 | 2,020.0 | 4,217.0 | 4,526.0 | 4,245.0 | 177.0 | 298.0 | 1,864.0 | 3,569.0 | 4,822.0 | 4,822.0 | 3,738.0 | |||
| Restricted Cash | 230.0 | 888.0 | 1,208.0 | 111.0 | 114.0 | 97.0 | 100.0 | 110.0 | 52.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 3,824.0 | 3,923.0 | 4,758.0 | 8,146.0 | 8,068.0 | 3,657.0 | 2,020.0 | 4,217.0 | 4,526.0 | 4,245.0 | 177.0 | 298.0 | 1,864.0 | 3,569.0 | 4,822.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 977.0 | 578.0 | 1,209.0 | 1,336.0 | 1,168.0 | 892.0 | 741.0 | 829.0 | 1,322.0 | 1,126.0 | 645.0 | 940.0 | 1,728.0 | 927.0 | 892.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 5,018.0 | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 66,430.0 | 62,345.0 | 84,567.0 | 80,900.0 | 77,018.0 | 74,883.0 | 73,357.0 | 71,105.0 | 64,796.0 | 35,956.0 | 35,398.0 | 33,178.0 | 34,249.0 | 29,650.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,948.0 | 2,789.0 | 2,466.0 | 2,701.0 | 2,035.0 | 1,473.0 | 1,654.0 | 1,661.0 | 1,546.0 | 1,540.0 | 2,251.0 | - | - | - | - | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 8,913.0 | 8,907.0 | 8,656.0 | 9,583.0 | 9,078.0 | 9,677.0 | 9,821.0 | 11,124.0 | 11,815.0 | 14,795.0 | 19,675.0 | 18,371.0 | 20,394.0 | 3,525.0 | 3,533.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 163.0 | 162.0 | 162.0 | 161.0 | 160.0 | 159.0 | 158.0 | 158.0 | 158.0 | 157.0 | 137.0 | 117.0 | 117.0 | 107.0 | 107.0 | 107.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 9,379.0 | 8,948.0 | 9,422.0 | 10,620.0 | 9,450.0 | 9,711.0 | 9,826.0 | 11,141.0 | 13,229.0 | 16,027.0 | 20,324.0 | 18,849.0 | 20,706.0 | 3,527.0 | 3,537.0 | 4,755.0 | ||||
| (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 | 3,737.0 | 3,824.0 | 4,318.0 | 4,490.0 | 4,385.0 | 3,923.0 | 5,000.0 | 5,273.0 | 5,208.0 | 4,758.0 | 5,745.0 | 6,683.0 | 6,852.0 | 8,146.0 | ||||||||||||||||||||||||||
| 872.0 |
| 1,626.0 |
| 907.0 |
| - |
| - |
| - |
| - |
| - |
| 4,822.0 |
| 3,738.0 |
| 872.0 |
| 1,626.0 |
| 907.0 |
| 2,132.0 |
| 1,517.0 |
| 374.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 580.0 | 535.0 | 375.0 | 381.0 | 523.0 | 341.0 | 655.0 | 422.0 | 286.0 | 199.0 | 161.0 | 616.0 | 407.0 | 387.0 | 214.0 | 254.0 | 104.0 | 386.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 13,790.0 | 13,296.0 | 14,065.0 | 15,613.0 | 14,830.0 | 9,303.0 | 7,915.0 | 10,464.0 | 10,626.0 | 10,435.0 | 7,462.0 | 9,045.0 | 9,972.0 | 10,297.0 | 10,047.0 | 9,851.0 | 7,433.0 | 5,233.0 | - | - |
| 25,975.0 |
| 23,379.0 |
| 21,788.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 25,694.0 | 23,831.0 | 49,272.0 | 48,273.0 | 46,673.0 | 45,065.0 | 43,773.0 | 43,095.0 | 41,802.0 | 12,737.0 | 11,412.0 | 10,251.0 | 10,207.0 | 8,651.0 | 7,526.0 | 6,594.0 | 5,593.0 | - | - | - |
| Property,Plant & Equipment Net | 40,736.0 | 38,514.0 | 35,295.0 | 32,627.0 | 30,345.0 | 29,818.0 | 29,584.0 | 28,010.0 | 22,994.0 | 23,219.0 | 23,986.0 | 22,927.0 | 24,042.0 | 20,999.0 | 18,449.0 | 16,785.0 | 16,195.0 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1,916.0 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 432.0 | 428.0 | 422.0 | 416.0 | 412.0 | 401.0 | 402.0 | 398.0 | 307.0 | 305.0 | 316.0 | 334.0 | 380.0 | 334.0 | 325.0 | 328.0 | 347.0 | 364.0 | - | - |
| Operating Lease Right Of Use Assets | 1,205.0 | 853.0 | 448.0 | 342.0 | 337.0 | 207.0 | 232.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,658.0 | 1,507.0 | 1,810.0 | 1,601.0 | 1,460.0 | 1,560.0 | 1,885.0 | 2,172.0 | 2,273.0 | 1,956.0 | 1,987.0 | 1,741.0 | 1,798.0 | 2,189.0 | 1,213.0 | 797.0 | 700.0 | 609.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 58,167.0 | 54,848.0 | 52,506.0 | 51,093.0 | 48,022.0 | 42,144.0 | 40,809.0 | 42,216.0 | 37,302.0 | 37,317.0 | 46,577.0 | 58,674.0 | 63,385.0 | 35,440.0 | 32,070.0 | 29,386.0 | 25,996.0 | 23,353.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 466.0 | 41.0 | 766.0 | 1,037.0 | 372.0 | 34.0 | 5.0 | 17.0 | 1,414.0 | 1,232.0 | 649.0 | 478.0 | 312.0 | 2.0 | 4.0 | 95.0 | 16.0 | 67.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 35.0 | 91.0 | 82.0 | 41.0 | - | - | 94.0 | 69.0 | 180.0 | 54.0 | - | - | - |
| Operating Lease Liabilities Current | 103.0 | 98.0 | 84.0 | 38.0 | 38.0 | 38.0 | 44.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,019.0 | 5,496.0 | 5,815.0 | 6,345.0 | 5,892.0 | 3,417.0 | 3,209.0 | 3,329.0 | 4,914.0 | 4,265.0 | 4,307.0 | 5,172.0 | 4,773.0 | 3,343.0 | 2,940.0 | 3,763.0 | 3,002.0 | 3,158.0 | - | - |
| 4,660.0 |
| 6,330.0 |
| 7,284.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,010.0 | 692.0 | 347.0 | 294.0 | 281.0 | 190.0 | 204.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 4,622.0 | 4,376.0 | 4,453.0 | 4,269.0 | 4,234.0 | 4,408.0 | 4,210.0 | 4,032.0 | 3,663.0 | 3,768.0 | 3,567.0 | 5,691.0 | 7,410.0 | 3,490.0 | 3,255.0 | 2,873.0 | 2,503.0 | 2,339.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,296.0 | 1,195.0 | 1,648.0 | 1,562.0 | 1,683.0 | 2,269.0 | 2,491.0 | 2,230.0 | 2,012.0 | 1,745.0 | 1,641.0 | 1,846.0 | 1,690.0 | 1,644.0 | 1,651.0 | 1,459.0 | 1,423.0 | 1,520.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 27,401.0 | 26,070.0 | 25,196.0 | 26,222.0 | 25,003.0 | 23,476.0 | 23,361.0 | 24,324.0 | 26,006.0 | 28,060.0 | 33,769.0 | 35,449.0 | 37,526.0 | 14,129.0 | 13,517.0 | 14,826.0 | 15,239.0 | 16,252.0 | - | - |
| 98.0 |
| 51.0 |
| - |
| - |
| Additional Paid In Capital | 23,680.0 | 23,797.0 | 24,637.0 | 25,322.0 | 25,875.0 | 26,037.0 | 25,830.0 | 26,013.0 | 26,751.0 | 26,690.0 | 24,283.0 | 22,281.0 | 22,161.0 | 19,119.0 | 19,007.0 | 18,751.0 | 15,637.0 | 13,989.0 | - | - |
| Retained Earnings | 1,385.0 | (170.0) | (2,059.0) | (3,907.0) | (7,375.0) | (11,681.0) | (12,280.0) | (12,041.0) | (14,722.0) | (16,540.0) | (12,387.0) | 128.0 | 2,742.0 | 2,399.0 | 546.0 | (2,590.0) | (5,805.0) | (8,267.0) | - | - |
| Accumulated Other Comprehensive Income | (305.0) | (314.0) | (274.0) | (320.0) | (388.0) | (583.0) | (676.0) | (605.0) | (487.0) | (548.0) | (503.0) | (544.0) | (405.0) | (506.0) | (465.0) | (323.0) | (273.0) | (305.0) | - | - |
| Treasury Stock | 6,024.0 | 5,894.0 | 5,773.0 | 5,701.0 | 4,292.0 | 3,758.0 | 3,734.0 | 3,727.0 | 3,723.0 | 3,708.0 | 3,702.0 | 3,695.0 | 3,681.0 | 3,576.0 | 3,553.0 | 3,441.0 | 3,413.0 | 3,402.0 | - | - |
| Minority Interest | 11,867.0 | 11,197.0 | 10,617.0 | 9,316.0 | 9,039.0 | 8,494.0 | 8,150.0 | 8,094.0 | 3,319.0 | 3,206.0 | 4,216.0 | 4,187.0 | 4,297.0 | 3,768.0 | 2,911.0 | 2,056.0 | 1,638.0 | 1,328.0 | - | - |
| Total Stockholders Equity | 18,899.0 | 17,581.0 | 16,693.0 | 15,555.0 | 13,980.0 | 10,174.0 | 9,298.0 | 9,798.0 | 7,977.0 | 6,051.0 | 7,828.0 | 18,287.0 | 20,934.0 | 17,543.0 | 15,642.0 | 12,504.0 | 9,119.0 | 5,773.0 | 19,473.0 | 2,658.0 |
| Total Equity | 30,766.0 | 28,778.0 | 27,310.0 | 24,871.0 | 23,019.0 | 18,668.0 | 17,448.0 | 17,892.0 | 11,296.0 | 9,257.0 | 12,044.0 | 22,474.0 | 25,231.0 | 21,311.0 | 18,553.0 | 14,560.0 | 10,757.0 | 7,101.0 | 19,473.0 | 2,658.0 |
| 6,346.0 |
| 7,351.0 |
| - |
| - |
| Net debt | 5,555.0 | 5,025.0 | 4,664.0 | 2,474.0 | 1,382.0 | 6,054.0 | 7,806.0 | 6,924.0 | 8,703.0 | 11,782.0 | 20,147.0 | 18,551.0 | 18,842.0 | (42.0) | (1,285.0) | (67.0) | 2,608.0 | 6,479.0 | - | - |
| Working Capital | 7,771.0 | 7,800.0 | 8,250.0 | 9,268.0 | 8,938.0 | 5,886.0 | 4,706.0 | 7,135.0 | 5,712.0 | 6,170.0 | 3,155.0 | 3,873.0 | 5,199.0 | 6,954.0 | 7,107.0 | 6,088.0 | 4,431.0 | 2,075.0 | - | - |
| Book Value | 18,899.0 | 17,581.0 | 16,693.0 | 15,555.0 | 13,980.0 | 10,174.0 | 9,298.0 | 9,798.0 | 7,977.0 | 6,051.0 | 7,828.0 | 18,287.0 | 20,934.0 | 17,543.0 | 15,642.0 | 12,504.0 | 9,119.0 | 5,773.0 | 19,473.0 | 2,658.0 |
| Tangible Book Value | 18,467.0 | 17,153.0 | 16,271.0 | 15,139.0 | 13,568.0 | 9,773.0 | 8,896.0 | 9,400.0 | 7,670.0 | 5,746.0 | 7,512.0 | 17,953.0 | 18,638.0 | 17,209.0 | 15,317.0 | 12,176.0 | 8,772.0 | 5,409.0 | - | - |
| 8,578.0 |
| 9,492.0 |
| 8,338.0 |
| 8,068.0 |
| 7,672.0 |
| 6,313.0 |
| 4,580.0 |
| 3,657.0 |
| 2,403.0 |
| 1,465.0 |
| 1,602.0 |
| 2,020.0 |
| 2,247.0 |
| 2,623.0 |
| 2,833.0 |
| 4,217.0 |
| 4,556.0 |
| 3,859.0 |
| 3,702.0 |
| 4,447.0 |
| 4,957.0 |
| 4,667.0 |
| 4,001.0 |
| 4,245.0 |
| 1,086.0 |
| 330.0 |
| Restricted Cash | 280.0 | 230.0 | 230.0 | 230.0 | 460.0 | 888.0 | 1,117.0 | 1,030.0 | 1,034.0 | 1,208.0 | 697.0 | 119.0 | 118.0 | 111.0 | 112.0 | 119.0 | 117.0 | 114.0 | 114.0 | 116.0 | 106.0 | 97.0 | 103.0 | 132.0 | 113.0 | 100.0 | 100.0 | 218.0 | 115.0 | 110.0 | 116.0 | 120.0 | 123.0 | 52.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,737.0 | 3,824.0 | 4,318.0 | 4,490.0 | 4,385.0 | 3,923.0 | 5,000.0 | 5,273.0 | 5,208.0 | 4,758.0 | 5,745.0 | 6,683.0 | 6,852.0 | 8,146.0 | 8,578.0 | 9,492.0 | 8,338.0 | 8,068.0 | 7,672.0 | 6,313.0 | 4,580.0 | 3,657.0 | 2,403.0 | 1,465.0 | 1,602.0 | 2,020.0 | 2,247.0 | 2,623.0 | 2,833.0 | 4,217.0 | 4,556.0 | 3,859.0 | 3,702.0 | 4,447.0 | 4,957.0 | 4,667.0 | 4,001.0 | 4,245.0 | 1,086.0 | 330.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 681.0 | 977.0 | 916.0 | 941.0 | 743.0 | 578.0 | 979.0 | 1,128.0 | 1,494.0 | 1,209.0 | 792.0 | 675.0 | 1,134.0 | 1,336.0 | 844.0 | 977.0 | 1,537.0 | 1,168.0 | 931.0 | 1,100.0 | 1,248.0 | 892.0 | 893.0 | 717.0 | 515.0 | 741.0 | 731.0 | 725.0 | 781.0 | 829.0 | 1,064.0 | 1,077.0 | 1,222.0 | 1,246.0 | 1,024.0 | 802.0 | 734.0 | 1,126.0 | 788.0 | 694.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 609.0 | 580.0 | 554.0 | 547.0 | 575.0 | 535.0 | 436.0 | 389.0 | 385.0 | 375.0 | 406.0 | 472.0 | 473.0 | 381.0 | 647.0 | 608.0 | 529.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 14,092.0 | 13,790.0 | 13,564.0 | 13,636.0 | 13,802.0 | 13,296.0 | 14,545.0 | 14,722.0 | 14,842.0 | 14,065.0 | 14,077.0 | 14,057.0 | 14,746.0 | 15,613.0 | 15,373.0 | 16,182.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 41,101.0 | 40,736.0 | 40,257.0 | 39,835.0 | 39,200.0 | 38,514.0 | 37,750.0 | 36,784.0 | 36,197.0 | 35,295.0 | 34,535.0 | 33,845.0 | 33,159.0 | 32,627.0 | 31,814.0 | 31,200.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,715.0 | 1,658.0 | 1,916.0 | 1,899.0 | 1,851.0 | 1,813.0 | 1,848.0 | 1,843.0 | 1,846.0 | 1,810.0 | 1,709.0 | 1,764.0 | 1,769.0 | 1,601.0 | 1,546.0 | 1,501.0 | 1,445.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 58,840.0 | 58,167.0 | 56,828.0 | 56,492.0 | 56,022.0 | 54,848.0 | 55,400.0 | 54,635.0 | 54,198.0 | 52,506.0 | 51,648.0 | 50,907.0 | 50,909.0 | 51,093.0 | 49,927.0 | 50,113.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 500.0 | 466.0 | 383.0 | 338.0 | 495.0 | 41.0 | 769.0 | 768.0 | 769.0 | 766.0 | 35.0 | 37.0 | 49.0 | 1,037.0 | 1,032.0 | 1,038.0 | 1,365.0 | 372.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 5,907.0 | 6,019.0 | 5,526.0 | 5,531.0 | 5,943.0 | 5,496.0 | 6,247.0 | 6,136.0 | 6,305.0 | 5,815.0 | 4,860.0 | 4,788.0 | 5,281.0 | 6,345.0 | 5,999.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 8,914.0 | 8,913.0 | 8,915.0 | 8,913.0 | 8,909.0 | 8,907.0 | 8,910.0 | 8,658.0 | 8,656.0 | 8,656.0 | 9,370.0 | 9,458.0 | 9,586.0 | 9,583.0 | 9,658.0 | 10,054.0 | 8,256.0 | 9,078.0 | 8,768.0 | 8,638.0 | 9,153.0 | 9,677.0 | 9,983.0 | 9,824.0 | 9,829.0 | 9,821.0 | 9,915.0 | 9,912.0 | 9,902.0 | 11,124.0 | 11,123.0 | 11,123.0 | 11,123.0 | 11,703.0 | 12,567.0 | 13,138.0 | 13,135.0 | 14,795.0 | 18,180.0 | 18,549.0 |
| Operating Lease Liabilities Non-Current | 987.0 | 1,010.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 4,641.0 | 4,622.0 | 4,359.0 | 4,410.0 | 4,402.0 | 4,376.0 | 4,492.0 | 4,491.0 | 4,500.0 | 4,453.0 | 4,399.0 | 4,343.0 | 4,305.0 | 4,269.0 | 4,316.0 | 4,297.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,288.0 | 1,296.0 | 2,174.0 | 2,179.0 | 2,126.0 | 1,887.0 | 1,782.0 | 1,581.0 | 1,573.0 | 1,648.0 | 1,697.0 | 1,725.0 | 1,596.0 | 1,562.0 | 1,550.0 | 1,613.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 27,329.0 | 27,401.0 | 26,431.0 | 26,496.0 | 26,808.0 | 26,070.0 | 26,534.0 | 25,949.0 | 26,093.0 | 25,196.0 | 24,971.0 | 24,880.0 | 25,261.0 | 26,222.0 | 25,746.0 | 26,066.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 163.0 | 163.0 | 163.0 | 163.0 | 163.0 | 162.0 | 162.0 | 162.0 | 162.0 | 162.0 | 162.0 | 162.0 | 162.0 | 161.0 | 161.0 | 161.0 | 161.0 | 160.0 | 160.0 | 160.0 | 160.0 | 159.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 158.0 | 157.0 | 149.0 | 145.0 |
| Additional Paid In Capital | 23,713.0 | 23,680.0 | 23,660.0 | 23,642.0 | 23,627.0 | 23,797.0 | 23,997.0 | 24,321.0 | 24,488.0 | 24,637.0 | 24,833.0 | 25,028.0 | 25,227.0 | 25,322.0 | 25,483.0 | 25,661.0 | ||||||||||||||||||||||||
| Retained Earnings | 2,050.0 | 1,385.0 | 1,196.0 | 738.0 | 182.0 | (170.0) | (444.0) | (970.0) | (1,586.0) | (2,059.0) | (2,447.0) | (2,901.0) | (3,244.0) | (3,907.0) | (4,604.0) | (5,008.0) | (5,848.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (304.0) | (305.0) | (310.0) | (311.0) | (313.0) | (314.0) | (273.0) | (274.0) | (274.0) | (274.0) | (317.0) | (318.0) | (319.0) | (320.0) | (385.0) | |||||||||||||||||||||||||
| Treasury Stock | 6,117.0 | 6,024.0 | 6,024.0 | 6,024.0 | 5,971.0 | 5,894.0 | 5,894.0 | 5,835.0 | 5,817.0 | 5,773.0 | 5,772.0 | 5,769.0 | 5,769.0 | 5,701.0 | 5,701.0 | 5,539.0 | 4,895.0 | |||||||||||||||||||||||
| Minority Interest | 12,006.0 | 11,867.0 | 11,712.0 | 11,788.0 | 11,526.0 | 11,197.0 | 11,318.0 | 11,282.0 | 11,132.0 | 10,617.0 | 10,218.0 | 9,825.0 | 9,591.0 | 9,316.0 | 9,227.0 | 9,158.0 | 9,176.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 19,505.0 | 18,899.0 | 18,685.0 | 18,208.0 | 17,688.0 | 17,581.0 | 17,548.0 | 17,404.0 | 16,973.0 | 16,693.0 | 16,459.0 | 16,202.0 | 16,057.0 | 15,555.0 | 14,954.0 | 14,889.0 | ||||||||||||||||||||||||
| Total Equity | 31,511.0 | 30,766.0 | 30,397.0 | 29,996.0 | 29,214.0 | 28,778.0 | 28,866.0 | 28,686.0 | 28,105.0 | 27,310.0 | 26,677.0 | 26,027.0 | 25,648.0 | 24,871.0 | 24,181.0 | 24,047.0 | 24,042.0 | 23,019.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 9,414.0 | 9,379.0 | 9,298.0 | 9,251.0 | 9,404.0 | 8,948.0 | 9,679.0 | 9,426.0 | 9,425.0 | 9,422.0 | 9,405.0 | 9,495.0 | 9,635.0 | 10,620.0 | 10,690.0 | 11,092.0 | 9,621.0 | 9,450.0 | 9,665.0 | 9,695.0 | 9,809.0 | 9,711.0 | 10,030.0 | 9,914.0 | 10,074.0 | 9,826.0 | 9,915.0 | 9,912.0 | 9,902.0 | 11,124.0 | 11,123.0 | 11,127.0 | 11,606.0 | 13,117.0 | 14,782.0 | 15,354.0 | 15,363.0 | 16,027.0 | 18,982.0 | 19,319.0 |
| Net debt | 5,677.0 | 5,555.0 | 4,980.0 | 4,761.0 | 5,019.0 | 5,025.0 | 4,679.0 | 4,153.0 | 4,217.0 | 4,664.0 | 3,660.0 | 2,812.0 | 2,783.0 | 2,474.0 | 2,112.0 | 1,600.0 | 1,283.0 | 1,382.0 | ||||||||||||||||||||||
| Working Capital | 8,185.0 | 7,771.0 | 8,038.0 | 8,105.0 | 7,859.0 | 7,800.0 | 8,298.0 | 8,586.0 | 8,537.0 | 8,250.0 | 9,217.0 | 9,269.0 | 9,465.0 | 9,268.0 | 9,374.0 | 10,250.0 | 8,848.0 | |||||||||||||||||||||||
| Book Value | 19,505.0 | 18,899.0 | 18,685.0 | 18,208.0 | 17,688.0 | 17,581.0 | 17,548.0 | 17,404.0 | 16,973.0 | 16,693.0 | 16,459.0 | 16,202.0 | 16,057.0 | 15,555.0 | 14,954.0 | 14,889.0 | 14,866.0 | 13,980.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.0 |
| 477.0 |
| 390.0 |
| 361.0 |
| 341.0 |
| 419.0 |
| 517.0 |
| 795.0 |
| 655.0 |
| 672.0 |
| 760.0 |
| 560.0 |
| 422.0 |
| 402.0 |
| 381.0 |
| 367.0 |
| 270.0 |
| 241.0 |
| 211.0 |
| 196.0 |
| 199.0 |
| 299.0 |
| 226.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,302.0 |
| 14,830.0 |
| 13,791.0 |
| 12,599.0 |
| 10,856.0 |
| 9,303.0 |
| 8,071.0 |
| 7,155.0 |
| 7,357.0 |
| 7,915.0 |
| 8,347.0 |
| 8,730.0 |
| 9,045.0 |
| 10,720.0 |
| 10,921.0 |
| 10,343.0 |
| 10,106.0 |
| 10,689.0 |
| 11,150.0 |
| 10,417.0 |
| 9,767.0 |
| 10,435.0 |
| 11,505.0 |
| 10,700.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,708.0 |
| 30,345.0 |
| 30,102.0 |
| 29,836.0 |
| 29,775.0 |
| 29,818.0 |
| 29,911.0 |
| 29,936.0 |
| 29,899.0 |
| 29,584.0 |
| 29,330.0 |
| 28,841.0 |
| 28,497.0 |
| 28,010.0 |
| 23,013.0 |
| 22,923.0 |
| 22,792.0 |
| 22,934.0 |
| 22,914.0 |
| 23,067.0 |
| 23,117.0 |
| 23,219.0 |
| 23,415.0 |
| 23,609.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.0 |
| 242.0 |
| 245.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,460.0 |
| 1,574.0 |
| 1,528.0 |
| 1,537.0 |
| 1,560.0 |
| 1,654.0 |
| 1,693.0 |
| 1,691.0 |
| 1,885.0 |
| 1,966.0 |
| 2,168.0 |
| 2,174.0 |
| 2,172.0 |
| 2,460.0 |
| 2,391.0 |
| 2,352.0 |
| 2,270.0 |
| 1,790.0 |
| 1,957.0 |
| 2,010.0 |
| 1,956.0 |
| 2,134.0 |
| 2,208.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48,832.0 |
| 48,022.0 |
| 46,917.0 |
| 45,436.0 |
| 43,643.0 |
| 42,144.0 |
| 41,099.0 |
| 40,230.0 |
| 40,219.0 |
| 40,809.0 |
| 40,943.0 |
| 41,086.0 |
| 41,059.0 |
| 42,216.0 |
| 37,749.0 |
| 37,028.0 |
| 36,637.0 |
| 37,302.0 |
| 37,327.0 |
| 37,043.0 |
| 36,576.0 |
| 37,317.0 |
| 41,400.0 |
| 41,296.0 |
| 897.0 |
| 1,057.0 |
| 656.0 |
| 34.0 |
| 47.0 |
| 90.0 |
| 245.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 483.0 |
| 1,414.0 |
| 2,215.0 |
| 2,216.0 |
| 2,228.0 |
| 1,232.0 |
| 802.0 |
| 770.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 47.0 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,932.0 |
| 6,454.0 |
| 5,892.0 |
| 5,523.0 |
| 5,527.0 |
| 4,611.0 |
| 3,417.0 |
| 3,096.0 |
| 2,906.0 |
| 3,143.0 |
| 3,209.0 |
| 3,381.0 |
| 3,286.0 |
| 3,247.0 |
| 3,329.0 |
| 3,851.0 |
| 3,799.0 |
| 4,344.0 |
| 5,011.0 |
| 5,517.0 |
| 4,944.0 |
| 4,842.0 |
| 4,265.0 |
| 4,488.0 |
| 4,540.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 216.0 |
| 223.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,282.0 |
| 4,234.0 |
| 4,500.0 |
| 4,486.0 |
| 4,446.0 |
| 4,408.0 |
| 4,325.0 |
| 4,180.0 |
| 4,087.0 |
| 4,210.0 |
| 4,245.0 |
| 4,055.0 |
| 4,067.0 |
| 4,032.0 |
| 3,839.0 |
| 3,702.0 |
| 3,642.0 |
| 3,649.0 |
| 3,771.0 |
| 3,870.0 |
| 3,786.0 |
| 3,768.0 |
| 3,549.0 |
| 3,758.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,653.0 |
| 1,683.0 |
| 1,907.0 |
| 2,129.0 |
| 2,140.0 |
| 2,269.0 |
| 2,440.0 |
| 2,398.0 |
| 2,439.0 |
| 2,491.0 |
| 2,302.0 |
| 2,399.0 |
| 2,370.0 |
| 2,230.0 |
| 1,918.0 |
| 1,931.0 |
| 1,972.0 |
| 2,012.0 |
| 1,744.0 |
| 1,586.0 |
| 1,719.0 |
| 1,745.0 |
| 1,618.0 |
| 1,662.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,790.0 |
| 25,003.0 |
| 24,386.0 |
| 24,501.0 |
| 24,070.0 |
| 23,476.0 |
| 23,537.0 |
| 23,075.0 |
| 23,256.0 |
| 23,361.0 |
| 23,401.0 |
| 23,269.0 |
| 23,218.0 |
| 24,324.0 |
| 24,295.0 |
| 24,186.0 |
| 24,711.0 |
| 26,006.0 |
| 27,097.0 |
| 27,050.0 |
| 26,989.0 |
| 28,060.0 |
| 31,560.0 |
| 32,206.0 |
| 25,835.0 |
| 25,875.0 |
| 26,023.0 |
| 26,084.0 |
| 26,080.0 |
| 26,037.0 |
| 25,934.0 |
| 25,905.0 |
| 25,875.0 |
| 25,830.0 |
| 25,880.0 |
| 25,949.0 |
| 25,963.0 |
| 26,013.0 |
| 26,603.0 |
| 26,667.0 |
| 26,729.0 |
| 26,751.0 |
| 26,743.0 |
| 26,734.0 |
| 26,725.0 |
| 26,690.0 |
| 25,601.0 |
| 25,105.0 |
| (7,375.0) |
| (8,481.0) |
| (9,880.0) |
| (10,963.0) |
| (11,681.0) |
| (12,389.0) |
| (12,718.0) |
| (12,771.0) |
| (12,280.0) |
| (12,289.0) |
| (12,082.0) |
| (12,010.0) |
| (12,041.0) |
| (12,526.0) |
| (13,161.0) |
| (14,030.0) |
| (14,722.0) |
| (15,763.0) |
| (16,043.0) |
| (16,311.0) |
| (16,540.0) |
| (16,832.0) |
| (17,049.0) |
| (386.0) |
| (387.0) |
| (388.0) |
| (572.0) |
| (576.0) |
| (580.0) |
| (583.0) |
| (728.0) |
| (652.0) |
| (668.0) |
| (676.0) |
| (570.0) |
| (582.0) |
| (594.0) |
| (605.0) |
| (532.0) |
| (464.0) |
| (475.0) |
| (487.0) |
| (443.0) |
| (456.0) |
| (537.0) |
| (548.0) |
| (476.0) |
| (488.0) |
| 4,292.0 |
| 3,777.0 |
| 3,777.0 |
| 3,777.0 |
| 3,758.0 |
| 3,739.0 |
| 3,739.0 |
| 3,739.0 |
| 3,734.0 |
| 3,735.0 |
| 3,734.0 |
| 3,734.0 |
| 3,727.0 |
| 3,726.0 |
| 3,726.0 |
| 3,726.0 |
| 3,723.0 |
| 3,722.0 |
| 3,720.0 |
| 3,717.0 |
| 3,708.0 |
| 3,710.0 |
| 3,710.0 |
| 9,039.0 |
| 9,178.0 |
| 8,924.0 |
| 8,653.0 |
| 8,494.0 |
| 8,326.0 |
| 8,201.0 |
| 8,108.0 |
| 8,150.0 |
| 8,098.0 |
| 8,108.0 |
| 8,058.0 |
| 8,094.0 |
| 3,477.0 |
| 3,368.0 |
| 3,270.0 |
| 3,319.0 |
| 3,257.0 |
| 3,320.0 |
| 3,269.0 |
| 3,206.0 |
| 4,334.0 |
| 4,316.0 |
| 14,866.0 |
| 13,980.0 |
| 13,353.0 |
| 12,011.0 |
| 10,920.0 |
| 10,174.0 |
| 9,236.0 |
| 8,954.0 |
| 8,855.0 |
| 9,298.0 |
| 9,444.0 |
| 9,709.0 |
| 9,783.0 |
| 9,798.0 |
| 9,977.0 |
| 9,474.0 |
| 8,656.0 |
| 7,977.0 |
| 6,973.0 |
| 6,673.0 |
| 6,318.0 |
| 6,051.0 |
| 4,732.0 |
| 4,003.0 |
| 22,531.0 |
| 20,935.0 |
| 19,573.0 |
| 18,668.0 |
| 17,562.0 |
| 17,155.0 |
| 16,963.0 |
| 17,448.0 |
| 17,542.0 |
| 17,817.0 |
| 17,841.0 |
| 17,892.0 |
| 13,454.0 |
| 12,842.0 |
| 11,926.0 |
| 11,296.0 |
| 10,230.0 |
| 9,993.0 |
| 9,587.0 |
| 9,257.0 |
| 9,066.0 |
| 8,319.0 |
| 1,993.0 |
| 3,382.0 |
| 5,229.0 |
| 6,054.0 |
| 7,627.0 |
| 8,449.0 |
| 8,472.0 |
| 7,806.0 |
| 7,668.0 |
| 7,289.0 |
| 7,069.0 |
| 6,907.0 |
| 6,567.0 |
| 7,268.0 |
| 7,904.0 |
| 8,670.0 |
| 9,825.0 |
| 10,687.0 |
| 11,362.0 |
| 11,782.0 |
| 17,896.0 |
| 18,989.0 |
| 8,938.0 |
| 8,268.0 |
| 7,072.0 |
| 6,245.0 |
| 5,886.0 |
| 4,975.0 |
| 4,249.0 |
| 4,214.0 |
| 4,706.0 |
| 4,966.0 |
| 5,444.0 |
| 5,798.0 |
| 7,391.0 |
| 7,070.0 |
| 6,544.0 |
| 5,762.0 |
| 5,678.0 |
| 5,633.0 |
| 5,473.0 |
| 4,925.0 |
| 6,170.0 |
| 7,017.0 |
| 6,160.0 |
| 13,353.0 |
| 12,011.0 |
| 10,920.0 |
| 10,174.0 |
| 9,236.0 |
| 8,954.0 |
| 8,855.0 |
| 9,298.0 |
| 9,444.0 |
| 9,709.0 |
| 9,783.0 |
| 9,798.0 |
| 9,977.0 |
| 9,474.0 |
| 8,656.0 |
| 7,977.0 |
| 6,973.0 |
| 6,673.0 |
| 6,318.0 |
| 6,051.0 |
| 4,732.0 |
| 4,003.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |