| (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 | 57.0 | 111.0 | 137.0 | 160.0 | 1,462.0 | 1,734.0 | 627.0 | - | 588.0 | 199.0 | 131.0 | 85.0 | 218.0 | 172.0 | 202.0 | 1,019.0 | 874.0 | |||
| Restricted Cash | 42.0 | 43.0 | 42.0 | 46.0 | 49.0 | 67.0 | 52.0 | - | 51.0 | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 57.0 | 111.0 | 137.0 | 160.0 | 1,462.0 | 1,734.0 | 627.0 | - | 588.0 | 199.0 | 131.0 | 85.0 | 218.0 | 172.0 | 202.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,726.0 | 1,530.0 | 1,318.0 | 1,318.0 | 1,033.0 | 1,203.0 | 1,091.0 | - | 1,282.0 | 1,440.0 | 1,415.0 | 1,554.0 | 1,720.0 | 1,614.0 | 1,525.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 577.0 | 549.0 | 512.0 | 421.0 | 260.0 | 317.0 | 281.0 | - | 236.0 | 564.0 | 785.0 | 817.0 | 752.0 | 861.0 | 811.0 | 638.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 50,107.0 | 47,850.0 | 46,002.0 | 43,726.0 | 41,767.0 | - | 37,113.0 | 43,767.0 | 49,952.0 | 47,484.0 | 44,228.0 | 43,210.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,002.0 | 1,575.0 | 1,362.0 | 1,503.0 | 943.0 | 827.0 | 918.0 | - | 827.0 | 1,043.0 | 1,075.0 | 1,279.0 | 1,250.0 | 1,599.0 | 1,174.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | 850.0 | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 723.0 | 977.0 | 1,250.0 | 351.0 | 1,606.0 | 146.0 | 380.0 | - | 558.0 | 1,685.0 | 1,166.0 | 804.0 | 1,415.0 | 1,999.0 | 1,621.0 | (1,486.0) | ||||
| (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 | 52.0 | 57.0 | 1,404.0 | 569.0 | 132.0 | 111.0 | 439.0 | 60.0 | 888.0 | 137.0 | 118.0 | 171.0 | 177.0 | 160.0 | 251.0 | |||||||||||||||||||||||||
| 545.0 |
| 129.0 |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| 1,019.0 |
| 874.0 |
| 545.0 |
| 129.0 |
| 90.0 |
| 1,392.0 |
| 1,244.0 |
| 1,304.0 |
| - |
| - |
| 647.0 |
| 605.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 282.0 | 240.0 | 293.0 | 217.0 | 187.0 | - | - | - | - | 158.0 | 167.0 | 160.0 | 212.0 | 208.0 | 122.0 | 92.0 | 154.0 | 149.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,979.0 | 2,776.0 | 2,568.0 | 2,415.0 | 3,237.0 | 3,714.0 | 2,444.0 | - | 3,110.0 | 2,950.0 | 3,040.0 | 3,358.0 | 4,013.0 | 3,768.0 | 3,355.0 | 3,698.0 | 3,320.0 | 3,053.0 | - | - |
| 40,122.0 |
| 30,276.0 |
| 27,826.0 |
| 26,482.0 |
| - |
| - |
| Accumulated Depreciation | - | - | 13,811.0 | 13,258.0 | 12,672.0 | 11,938.0 | 11,427.0 | - | 10,011.0 | 15,731.0 | 15,160.0 | 14,150.0 | 13,280.0 | 12,467.0 | 11,839.0 | 11,283.0 | 11,397.0 | 10,821.0 | - | - |
| Property,Plant & Equipment Net | - | - | 38,412.0 | 36,285.0 | 34,744.0 | 33,294.0 | 31,650.0 | - | 28,101.0 | 29,387.0 | 37,214.0 | 35,783.0 | 33,252.0 | 33,036.0 | 30,337.0 | 20,510.0 | 19,164.0 | 17,723.0 | - | - |
| Long Term Investments | 641.0 | 652.0 | 663.0 | 622.0 | 655.0 | 605.0 | 1,451.0 | - | 3,203.0 | 3,026.0 | 2,788.0 | 3,222.0 | 3,104.0 | 3,194.0 | 3,522.0 | 3,002.0 | 3,023.0 | 3,017.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | - | 5,618.0 | 5,618.0 | 6,418.0 | 6,418.0 | 6,418.0 | 6,447.0 | 6,441.0 | 5,575.0 | 5,575.0 | 5,575.0 | 5,607.0 | - |
| Intangible Assets | - | - | - | - | - | 73.0 | 80.0 | - | 105.0 | 120.0 | 331.0 | 496.0 | 588.0 | 702.0 | 803.0 | 134.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 276.0 | 228.0 | 205.0 | 262.0 | 279.0 | 265.0 | 231.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,424.0 | 1,279.0 | 1,137.0 | 1,135.0 | 1,107.0 | 1,106.0 | 1,039.0 | - | 697.0 | 1,153.0 | 1,286.0 | 1,456.0 | 1,548.0 | 1,719.0 | 1,641.0 | 916.0 | 666.0 | 579.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | 6,756.0 | - | 6,711.0 | 7,785.0 | 9,052.0 | 9,285.0 | 9,820.0 | 10,496.0 | 10,112.0 | 8,321.0 | 8,797.0 | 9,728.0 | - | - |
| Total Assets | 55,904.0 | 52,044.0 | 48,767.0 | 46,108.0 | 45,432.0 | 44,464.0 | 42,301.0 | - | 42,257.0 | 43,148.0 | 52,094.0 | 51,552.0 | 50,424.0 | 50,494.0 | 47,410.0 | 35,531.0 | 35,054.0 | 33,521.0 | - | - |
| 872.0 |
| 829.0 |
| 794.0 |
| - |
| - |
| Short Term Debt | 723.0 | 977.0 | 1,250.0 | 351.0 | 1,606.0 | 146.0 | 380.0 | - | 558.0 | 1,685.0 | 1,166.0 | 804.0 | 1,415.0 | 1,999.0 | 1,621.0 | (1,486.0) | 1,081.0 | 2,397.0 | - | - |
| Deferred Revenue Current | 250.0 | 233.0 | 227.0 | 223.0 | 214.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 60.0 | 51.0 | 47.0 | 48.0 | 39.0 | 42.0 | 32.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 287.0 | 216.0 | 241.0 | 364.0 | 188.0 | 348.0 | 1,425.0 | - | 621.0 | 738.0 | 642.0 | 693.0 | 621.0 | 1,038.0 | 900.0 | 733.0 | 711.0 | 1,098.0 | - | - |
| Total Current Liabilities | 5,271.0 | 4,997.0 | 5,386.0 | 3,958.0 | 4,416.0 | 5,004.0 | 4,862.0 | - | 4,113.0 | 7,126.0 | 5,602.0 | 5,561.0 | 7,637.0 | 7,605.0 | 4,855.0 | 4,704.0 | 5,188.0 | 7,098.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 227.0 | 192.0 | 179.0 | 247.0 | 271.0 | 263.0 | 241.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6,032.0 | 5,613.0 | 4,530.0 | 4,202.0 | 3,437.0 | - | - | - | 3,171.0 | 3,765.0 | 6,773.0 | 6,539.0 | 6,968.0 | 6,616.0 | 5,670.0 | 3,160.0 | 2,468.0 | 2,163.0 | - | - |
| Pension Obligations | 1,469.0 | 1,698.0 | 1,663.0 | 2,335.0 | 2,669.0 | 3,345.0 | 3,065.0 | - | 3,975.0 | 3,719.0 | 4,245.0 | 3,932.0 | 2,689.0 | 3,080.0 | 2,823.0 | 1,868.0 | 1,534.0 | 1,884.0 | - | - |
| Other Non-Current Liabilities | 2,513.0 | 2,525.0 | 2,173.0 | 1,920.0 | 1,863.0 | 1,826.0 | 1,667.0 | - | 1,438.0 | 1,547.0 | 1,555.0 | 1,590.0 | 1,778.0 | 1,924.0 | 2,072.0 | 1,436.0 | 1,226.0 | 1,525.0 | - | - |
| Total Non-Current Liabilities | 36,707.0 | 33,327.0 | 32,465.0 | 31,507.0 | 10,093.0 | 10,092.0 | 10,846.0 | - | 15,532.0 | 11,589.0 | 14,971.0 | 14,489.0 | 14,261.0 | 14,617.0 | 13,456.0 | 9,296.0 | 8,551.0 | 9,008.0 | - | - |
| Total Liabilities | 41,978.0 | 38,324.0 | 37,851.0 | 35,465.0 | 36,757.0 | 37,227.0 | 35,326.0 | - | 38,332.0 | 36,907.0 | 39,672.0 | 39,130.0 | 37,729.0 | 37,401.0 | 34,111.0 | 26,579.0 | 26,497.0 | 25,206.0 | - | - |
| 31.0 |
| 31.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,448.0 | 5,473.0 | - | - |
| Retained Earnings | 35.0 | 43.0 | (97.0) | (1,199.0) | (1,605.0) | (2,888.0) | (3,967.0) | - | (6,262.0) | (4,532.0) | 2,256.0 | 2,285.0 | 2,590.0 | 2,888.0 | 3,047.0 | 3,084.0 | 4,495.0 | 4,159.0 | - | - |
| Accumulated Other Comprehensive Income | (14.0) | (14.0) | (17.0) | (14.0) | (15.0) | (5.0) | 20.0 | - | 142.0 | 174.0 | 171.0 | 246.0 | 284.0 | 385.0 | 426.0 | 425.0 | (1,415.0) | (1,380.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1,416.0 | 1,265.0 | 479.0 | 477.0 | 0.0 | - | - | - | - | 0.0 | 1.0 | 2.0 | 3.0 | 9.0 | 19.0 | (32.0) | (2.0) | 32.0 | - | - |
| Total Stockholders Equity | 12,510.0 | 12,455.0 | 10,437.0 | 10,166.0 | 8,675.0 | 7,237.0 | 6,975.0 | - | 3,925.0 | 6,241.0 | 12,421.0 | 12,420.0 | 12,692.0 | 13,084.0 | 13,280.0 | 8,984.0 | 8,559.0 | 8,283.0 | - | - |
| Total Equity | 13,926.0 | 13,720.0 | 10,916.0 | 10,643.0 | 8,675.0 | 7,237.0 | 6,975.0 | - | 3,925.0 | 6,241.0 | 12,422.0 | 12,422.0 | 12,695.0 | 13,093.0 | 13,299.0 | 8,952.0 | 8,557.0 | 8,315.0 | - | - |
| 1,081.0 |
| 2,397.0 |
| - |
| - |
| Net debt | 666.0 | 866.0 | 1,113.0 | 191.0 | 144.0 | (1,588.0) | (247.0) | - | (30.0) | 1,486.0 | 1,035.0 | 719.0 | 1,197.0 | 1,827.0 | 1,419.0 | (2,505.0) | 207.0 | 1,852.0 | - | - |
| Working Capital | (2,292.0) | (2,221.0) | (2,818.0) | (1,543.0) | (1,179.0) | (1,290.0) | (2,418.0) | - | (1,003.0) | (4,176.0) | (2,562.0) | (2,203.0) | (3,624.0) | (3,837.0) | (1,500.0) | (1,006.0) | (1,868.0) | (4,045.0) | - | - |
| Book Value | 12,510.0 | 12,455.0 | 10,437.0 | 10,166.0 | 8,675.0 | 7,237.0 | 6,975.0 | - | 3,925.0 | 6,241.0 | 12,421.0 | 12,420.0 | 12,692.0 | 13,084.0 | 13,280.0 | 8,984.0 | 8,559.0 | 8,283.0 | - | - |
| Tangible Book Value | 6,892.0 | 6,837.0 | 4,819.0 | 4,548.0 | 3,057.0 | 1,546.0 | 1,277.0 | - | (1,798.0) | 503.0 | 5,672.0 | 5,506.0 | 5,686.0 | 5,935.0 | 6,036.0 | 3,275.0 | 2,984.0 | 2,708.0 | - | - |
| 478.0 |
| 283.0 |
| 1,462.0 |
| 577.0 |
| 1,254.0 |
| 1,281.0 |
| 1,734.0 |
| 260.0 |
| 116.0 |
| 152.0 |
| 627.0 |
| 716.0 |
| 422.0 |
| 174.0 |
| - |
| 436.0 |
| 256.0 |
| 248.0 |
| 588.0 |
| 399.0 |
| 114.0 |
| 164.0 |
| 199.0 |
| 551.0 |
| 199.0 |
| Restricted Cash | 28.0 | 42.0 | 27.0 | 45.0 | 31.0 | 43.0 | 26.0 | 43.0 | 27.0 | 42.0 | 26.0 | 43.0 | 29.0 | 46.0 | 26.0 | 54.0 | 27.0 | 49.0 | 107.0 | 58.0 | 45.0 | 67.0 | 36.0 | 49.0 | 33.0 | 52.0 | 34.0 | 52.0 | 36.0 | - | 51.0 | 68.0 | 51.0 | 51.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 52.0 | 57.0 | 1,404.0 | 569.0 | 132.0 | 111.0 | 439.0 | 60.0 | 888.0 | 137.0 | 118.0 | 171.0 | 177.0 | 160.0 | 251.0 | 478.0 | 283.0 | 1,462.0 | 577.0 | 1,254.0 | 1,281.0 | 1,734.0 | 260.0 | 116.0 | 152.0 | 627.0 | 716.0 | 422.0 | 174.0 | - | 436.0 | 256.0 | 248.0 | 588.0 | 399.0 | 114.0 | 164.0 | 199.0 | 551.0 | 199.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,645.0 | 1,726.0 | 1,519.0 | 1,597.0 | 1,574.0 | 1,530.0 | 1,510.0 | 1,503.0 | 1,365.0 | 1,318.0 | 1,302.0 | 1,186.0 | 1,259.0 | 1,318.0 | 1,182.0 | - | - | 1,033.0 | - | - | - | - | - | - | - | - | 1,130.0 | 1,109.0 | 1,263.0 | - | 1,317.0 | 1,231.0 | 1,279.0 | 1,282.0 | 1,370.0 | 1,375.0 | 1,396.0 | 1,440.0 | 1,470.0 | 1,341.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 582.0 | 577.0 | 578.0 | 595.0 | 567.0 | 549.0 | 536.0 | 536.0 | 538.0 | 512.0 | 481.0 | 449.0 | 457.0 | 421.0 | 361.0 | 304.0 | 273.0 | 260.0 | 245.0 | 274.0 | 303.0 | 317.0 | 308.0 | 303.0 | 285.0 | 281.0 | 258.0 | 261.0 | 268.0 | - | 240.0 | 281.0 | 273.0 | 236.0 | 543.0 | 553.0 | 531.0 | 564.0 | 699.0 | 759.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 418.0 | 282.0 | 337.0 | 372.0 | 341.0 | 240.0 | 286.0 | 369.0 | 491.0 | 293.0 | 322.0 | 361.0 | 328.0 | 217.0 | 228.0 | 315.0 | 295.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,048.0 | 2,979.0 | 4,211.0 | 3,469.0 | 2,959.0 | 2,776.0 | 3,068.0 | 3,258.0 | 4,063.0 | 2,568.0 | 2,520.0 | 2,485.0 | 2,507.0 | 2,415.0 | 2,312.0 | 2,539.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 14,361.0 | 14,218.0 | 13,991.0 | 13,811.0 | 13,854.0 | 13,671.0 | 13,457.0 | 13,258.0 | 13,075.0 | 13,035.0 | 12,834.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 40,119.0 | 39,410.0 | 38,804.0 | 38,412.0 | 37,678.0 | 37,149.0 | 36,630.0 | 36,285.0 | 35,572.0 | 35,367.0 | ||||||||||||||||||||||||
| Long Term Investments | 638.0 | 641.0 | 634.0 | 668.0 | 657.0 | 652.0 | 688.0 | 670.0 | 688.0 | 663.0 | 626.0 | 638.0 | 632.0 | 622.0 | 621.0 | 626.0 | 646.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | 5,618.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,271.0 | 1,424.0 | 924.0 | 1,045.0 | 1,200.0 | 1,279.0 | 778.0 | 910.0 | 1,043.0 | 1,137.0 | 676.0 | 864.0 | 1,050.0 | 1,135.0 | 714.0 | 871.0 | 1,037.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 56,917.0 | 55,904.0 | 55,884.0 | 54,230.0 | 52,771.0 | 52,044.0 | 50,756.0 | 51,021.0 | 51,299.0 | 48,767.0 | 47,471.0 | 47,065.0 | 46,479.0 | 46,108.0 | 44,851.0 | 45,120.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,027.0 | 2,002.0 | 1,640.0 | 1,826.0 | 1,516.0 | 1,575.0 | 1,520.0 | 1,477.0 | 1,383.0 | 1,362.0 | 1,262.0 | 1,200.0 | 1,238.0 | 1,503.0 | 1,125.0 | 1,182.0 | 1,090.0 | 943.0 | 876.0 | 1,184.0 | 870.0 | 827.0 | 891.0 | 882.0 | 898.0 | 918.0 | 893.0 | 810.0 | 892.0 | - | 997.0 | 909.0 | 1,005.0 | 827.0 | 924.0 | 932.0 | 977.0 | 1,043.0 | 944.0 | 938.0 |
| Short Term Debt | 1,305.0 | 325.0 | 291.0 | 400.0 | 1,635.0 | 550.0 | 75.0 | 795.0 | 250.0 | 775.0 | 270.0 | 350.0 | 550.0 | 100.0 | - | - | 350.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 254.0 | 250.0 | 246.0 | 241.0 | 236.0 | 233.0 | 228.0 | 228.0 | 228.0 | 227.0 | 225.0 | 223.0 | 222.0 | 223.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 294.0 | 287.0 | 253.0 | 251.0 | 290.0 | 216.0 | 221.0 | 324.0 | 227.0 | 241.0 | 290.0 | 230.0 | 229.0 | 364.0 | 639.0 | 673.0 | 427.0 | |||||||||||||||||||||||
| Total Current Liabilities | 5,841.0 | 5,271.0 | 5,634.0 | 5,647.0 | 7,114.0 | 4,997.0 | 5,473.0 | 6,356.0 | 6,273.0 | 5,386.0 | 4,796.0 | 4,149.0 | 3,700.0 | 3,958.0 | 3,493.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 6,206.0 | 6,032.0 | 6,019.0 | 5,830.0 | 5,740.0 | 5,613.0 | 5,492.0 | 5,389.0 | 5,288.0 | 4,530.0 | 4,449.0 | 4,392.0 | 4,263.0 | 4,202.0 | 3,428.0 | 3,623.0 | ||||||||||||||||||||||||
| Pension Obligations | 1,471.0 | 1,469.0 | 1,701.0 | 1,697.0 | 1,698.0 | 1,698.0 | 1,651.0 | 1,655.0 | 1,663.0 | 1,663.0 | 1,512.0 | 1,516.0 | 2,339.0 | 2,335.0 | 2,496.0 | 2,556.0 | 2,620.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,085.0 | 2,513.0 | 1,865.0 | 2,126.0 | 2,136.0 | 2,525.0 | 1,929.0 | 2,106.0 | 1,846.0 | 2,173.0 | 1,571.0 | 1,862.0 | 1,599.0 | 1,920.0 | 1,309.0 | 1,569.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 36,970.0 | 36,707.0 | 36,066.0 | 34,412.0 | 31,795.0 | 33,327.0 | 31,591.0 | 30,937.0 | 31,413.0 | 32,465.0 | 31,730.0 | 31,945.0 | 32,048.0 | 31,507.0 | 9,215.0 | 9,673.0 | ||||||||||||||||||||||||
| Total Liabilities | 42,811.0 | 41,978.0 | 41,700.0 | 40,059.0 | 38,909.0 | 38,324.0 | 37,064.0 | 37,293.0 | 37,686.0 | 37,851.0 | 36,526.0 | 36,094.0 | 35,748.0 | 35,465.0 | 33,613.0 | 33,806.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 850.0 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 171.0 | 35.0 | 340.0 | 414.0 | 146.0 | 43.0 | 27.0 | 45.0 | 0.0 | (97.0) | (272.0) | (672.0) | (907.0) | (1,199.0) | (796.0) | (1,130.0) | (1,317.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (14.0) | (14.0) | (14.0) | (14.0) | (14.0) | (14.0) | (14.0) | (14.0) | (17.0) | (17.0) | (16.0) | (15.0) | (15.0) | (14.0) | (13.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1,452.0 | 1,416.0 | 1,386.0 | 1,320.0 | 1,295.0 | 1,265.0 | 1,265.0 | 1,254.0 | 1,216.0 | 479.0 | 471.0 | 461.0 | 478.0 | 477.0 | 464.0 | 456.0 | - | |||||||||||||||||||||||
| Total Stockholders Equity | 12,654.0 | 12,510.0 | 12,798.0 | 12,851.0 | 12,567.0 | 12,455.0 | 12,427.0 | 12,474.0 | 12,397.0 | 10,437.0 | 10,474.0 | 10,510.0 | 10,253.0 | 10,166.0 | 10,774.0 | 10,858.0 | ||||||||||||||||||||||||
| Total Equity | 14,106.0 | 13,926.0 | 14,184.0 | 14,171.0 | 13,862.0 | 13,720.0 | 13,692.0 | 13,728.0 | 13,613.0 | 10,916.0 | 10,945.0 | 10,971.0 | 10,731.0 | 10,643.0 | 11,238.0 | 11,314.0 | 8,755.0 | 8,675.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,305.0 | 325.0 | 291.0 | 400.0 | 1,635.0 | 550.0 | 75.0 | 795.0 | 250.0 | 775.0 | 270.0 | 350.0 | 550.0 | 100.0 | - | - | 350.0 | 0.0 | 0.0 | 500.0 | 1,450.0 | 2,200.0 | 300.0 | 115.0 | 750.0 | 1,000.0 | 1,000.0 | 1,250.0 | 1,300.0 | - | 1,700.0 | 1,664.0 | 1,200.0 | 300.0 | 500.0 | 225.0 | 2,750.0 | 2,675.0 | 2,975.0 | 2,925.0 |
| Net debt | 1,253.0 | 268.0 | (1,113.0) | (169.0) | 1,503.0 | 439.0 | (364.0) | 735.0 | (638.0) | 638.0 | 152.0 | 179.0 | 373.0 | (60.0) | - | - | 67.0 | (1,462.0) | ||||||||||||||||||||||
| Working Capital | (2,793.0) | (2,292.0) | (1,423.0) | (2,178.0) | (4,155.0) | (2,221.0) | (2,405.0) | (3,098.0) | (2,210.0) | (2,818.0) | (2,276.0) | (1,664.0) | (1,193.0) | (1,543.0) | (1,181.0) | (831.0) | (2,110.0) | |||||||||||||||||||||||
| Book Value | 12,654.0 | 12,510.0 | 12,798.0 | 12,851.0 | 12,567.0 | 12,455.0 | 12,427.0 | 12,474.0 | 12,397.0 | 10,437.0 | 10,474.0 | 10,510.0 | 10,253.0 | 10,166.0 | 10,774.0 | 10,858.0 | 8,755.0 | 8,675.0 | ||||||||||||||||||||||
| Tangible Book Value | 7,036.0 | 6,892.0 | 7,180.0 | 7,233.0 | 6,949.0 | 6,837.0 | 6,809.0 | 6,856.0 | 6,779.0 | 4,819.0 | 4,856.0 | 4,892.0 | 4,635.0 | 4,548.0 | 5,156.0 | 5,240.0 | 3,137.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 187.0 |
| 239.0 |
| 292.0 |
| 281.0 |
| 157.0 |
| 218.0 |
| 286.0 |
| 279.0 |
| 157.0 |
| 239.0 |
| 280.0 |
| 314.0 |
| - |
| 236.0 |
| 263.0 |
| 254.0 |
| 151.0 |
| 143.0 |
| 151.0 |
| 147.0 |
| 158.0 |
| 156.0 |
| 163.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,250.0 |
| 3,237.0 |
| 2,532.0 |
| 3,196.0 |
| 3,188.0 |
| 3,714.0 |
| 2,162.0 |
| 1,986.0 |
| 2,003.0 |
| 2,444.0 |
| 2,616.0 |
| 2,386.0 |
| 2,314.0 |
| - |
| 2,596.0 |
| 2,363.0 |
| 2,310.0 |
| 3,110.0 |
| 2,931.0 |
| 2,755.0 |
| 2,760.0 |
| 2,950.0 |
| 3,480.0 |
| 3,076.0 |
| 12,672.0 |
| 12,460.0 |
| 12,328.0 |
| 12,143.0 |
| 11,938.0 |
| 11,971.0 |
| 11,818.0 |
| 11,635.0 |
| 11,427.0 |
| 11,234.0 |
| 11,139.0 |
| 10,961.0 |
| - |
| 10,468.0 |
| 10,463.0 |
| 10,267.0 |
| 10,011.0 |
| 16,086.0 |
| 15,999.0 |
| 15,769.0 |
| 15,731.0 |
| 15,450.0 |
| 15,295.0 |
| 34,996.0 |
| 34,744.0 |
| 34,305.0 |
| 34,017.0 |
| 33,640.0 |
| 33,294.0 |
| 32,857.0 |
| 32,408.0 |
| 32,005.0 |
| 31,650.0 |
| 31,152.0 |
| 30,678.0 |
| 30,266.0 |
| - |
| 29,407.0 |
| 29,021.0 |
| 28,570.0 |
| 28,101.0 |
| 29,498.0 |
| 29,179.0 |
| 28,795.0 |
| 29,387.0 |
| 37,833.0 |
| 37,461.0 |
| 655.0 |
| 632.0 |
| 622.0 |
| 606.0 |
| 605.0 |
| 1,463.0 |
| 1,457.0 |
| 1,438.0 |
| 1,451.0 |
| 1,425.0 |
| 1,403.0 |
| 1,359.0 |
| - |
| 1,329.0 |
| 1,313.0 |
| 1,303.0 |
| 3,203.0 |
| 3,143.0 |
| 3,095.0 |
| 3,090.0 |
| 3,026.0 |
| 3,035.0 |
| 2,983.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| - |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| 5,618.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 188.0 |
| 187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,107.0 |
| 677.0 |
| 813.0 |
| 974.0 |
| 1,106.0 |
| 713.0 |
| 812.0 |
| 935.0 |
| 1,039.0 |
| 618.0 |
| 705.0 |
| 831.0 |
| - |
| 413.0 |
| 572.0 |
| 592.0 |
| 697.0 |
| 742.0 |
| 871.0 |
| 1,028.0 |
| 1,153.0 |
| 907.0 |
| 1,076.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,313.0 |
| 6,417.0 |
| 6,551.0 |
| - |
| 6,111.0 |
| 6,274.0 |
| 6,259.0 |
| 6,711.0 |
| 7,289.0 |
| 7,483.0 |
| 7,646.0 |
| 7,785.0 |
| 7,613.0 |
| 7,881.0 |
| 44,617.0 |
| 45,432.0 |
| 43,854.0 |
| 44,363.0 |
| 44,117.0 |
| 44,464.0 |
| 42,938.0 |
| 42,403.0 |
| 42,090.0 |
| 42,301.0 |
| 41,506.0 |
| 40,884.0 |
| 40,490.0 |
| - |
| 39,443.0 |
| 38,971.0 |
| 38,795.0 |
| 42,257.0 |
| 43,649.0 |
| 43,327.0 |
| 43,212.0 |
| 43,148.0 |
| 51,961.0 |
| 51,401.0 |
| 0.0 |
| 500.0 |
| 1,450.0 |
| 2,200.0 |
| 300.0 |
| 115.0 |
| 750.0 |
| 1,000.0 |
| 1,000.0 |
| 1,250.0 |
| 1,300.0 |
| - |
| 1,700.0 |
| 1,664.0 |
| 1,200.0 |
| 300.0 |
| 500.0 |
| 225.0 |
| 2,750.0 |
| 2,675.0 |
| 2,975.0 |
| 2,925.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| 31.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 402.0 |
| 687.0 |
| 337.0 |
| 555.0 |
| 560.0 |
| 586.0 |
| 367.0 |
| 572.0 |
| 1,425.0 |
| 1,084.0 |
| 840.0 |
| 1,051.0 |
| - |
| 1,012.0 |
| 557.0 |
| 882.0 |
| 621.0 |
| 867.0 |
| 619.0 |
| 848.0 |
| 738.0 |
| 915.0 |
| 687.0 |
| 3,370.0 |
| 4,360.0 |
| 4,416.0 |
| 4,094.0 |
| 3,871.0 |
| 4,624.0 |
| 5,004.0 |
| 3,077.0 |
| 2,544.0 |
| 3,697.0 |
| 4,862.0 |
| 4,239.0 |
| 3,983.0 |
| 4,324.0 |
| - |
| 5,800.0 |
| 5,068.0 |
| 5,065.0 |
| 4,113.0 |
| 4,255.0 |
| 4,647.0 |
| 7,657.0 |
| 7,126.0 |
| 7,043.0 |
| 6,759.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.0 |
| 196.0 |
| 190.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,544.0 |
| 3,437.0 |
| 3,366.0 |
| 3,316.0 |
| 3,203.0 |
| 3,095.0 |
| 3,036.0 |
| 2,876.0 |
| 2,774.0 |
| 2,849.0 |
| 2,900.0 |
| 2,760.0 |
| 2,620.0 |
| - |
| 2,427.0 |
| 2,622.0 |
| 2,505.0 |
| 3,171.0 |
| 4,225.0 |
| 3,992.0 |
| 3,882.0 |
| 3,765.0 |
| 7,136.0 |
| 6,888.0 |
| 2,669.0 |
| 3,124.0 |
| 3,201.0 |
| 3,274.0 |
| 3,345.0 |
| 3,342.0 |
| 3,401.0 |
| 3,455.0 |
| 3,065.0 |
| 2,403.0 |
| 2,414.0 |
| 2,417.0 |
| - |
| 2,742.0 |
| 2,717.0 |
| 2,717.0 |
| 3,975.0 |
| 3,814.0 |
| 3,784.0 |
| 3,756.0 |
| 3,719.0 |
| 4,080.0 |
| 4,177.0 |
| 1,559.0 |
| 1,863.0 |
| 1,273.0 |
| 1,497.0 |
| 1,493.0 |
| 1,826.0 |
| 1,117.0 |
| 1,321.0 |
| 1,357.0 |
| 1,667.0 |
| 1,755.0 |
| 1,909.0 |
| 1,902.0 |
| - |
| 1,591.0 |
| 1,165.0 |
| 1,057.0 |
| 1,438.0 |
| 1,435.0 |
| 1,584.0 |
| 1,606.0 |
| 1,704.0 |
| 1,269.0 |
| 1,419.0 |
| 9,748.0 |
| 10,093.0 |
| 9,778.0 |
| 10,037.0 |
| 9,929.0 |
| 10,092.0 |
| 10,470.0 |
| 10,736.0 |
| 10,758.0 |
| 10,846.0 |
| 10,573.0 |
| 10,579.0 |
| 10,420.0 |
| - |
| 10,162.0 |
| 9,743.0 |
| 9,615.0 |
| 15,532.0 |
| 11,899.0 |
| 11,778.0 |
| 11,654.0 |
| 11,589.0 |
| 14,883.0 |
| 14,887.0 |
| 35,862.0 |
| 36,757.0 |
| 36,375.0 |
| 36,933.0 |
| 36,757.0 |
| 37,227.0 |
| 35,750.0 |
| 35,260.0 |
| 35,276.0 |
| 35,326.0 |
| 34,234.0 |
| 33,615.0 |
| 40,454.0 |
| - |
| 39,382.0 |
| 38,898.0 |
| 38,709.0 |
| 42,115.0 |
| 43,498.0 |
| 43,164.0 |
| 43,037.0 |
| 42,974.0 |
| 51,777.0 |
| 51,210.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,605.0) |
| (2,032.0) |
| (2,495.0) |
| (2,553.0) |
| (2,888.0) |
| (3,130.0) |
| (3,584.0) |
| (3,893.0) |
| (3,967.0) |
| (3,856.0) |
| (4,247.0) |
| (4,559.0) |
| - |
| (5,017.0) |
| (4,559.0) |
| (4,858.0) |
| (6,262.0) |
| (3,763.0) |
| (4,159.0) |
| (4,333.0) |
| (4,532.0) |
| 1,264.0 |
| 1,190.0 |
| (12.0) |
| (16.0) |
| (15.0) |
| (11.0) |
| (9.0) |
| (7.0) |
| (5.0) |
| (2.0) |
| 0.0 |
| 2.0 |
| 20.0 |
| 27.0 |
| 31.0 |
| 36.0 |
| - |
| 61.0 |
| 73.0 |
| 86.0 |
| 142.0 |
| 151.0 |
| 163.0 |
| 175.0 |
| 174.0 |
| 184.0 |
| 191.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 8,755.0 |
| 8,675.0 |
| 7,479.0 |
| 7,430.0 |
| 7,360.0 |
| 7,237.0 |
| 7,188.0 |
| 7,143.0 |
| 6,814.0 |
| 6,975.0 |
| 7,272.0 |
| 7,269.0 |
| 6,932.0 |
| - |
| 6,873.0 |
| 7,699.0 |
| 7,375.0 |
| 3,925.0 |
| 6,406.0 |
| 6,320.0 |
| 6,139.0 |
| 6,241.0 |
| 11,503.0 |
| 11,407.0 |
| 7,479.0 |
| 7,430.0 |
| 7,360.0 |
| 7,237.0 |
| 7,188.0 |
| 7,143.0 |
| 6,814.0 |
| 6,975.0 |
| 7,272.0 |
| 7,269.0 |
| 36.0 |
| - |
| 61.0 |
| 73.0 |
| 86.0 |
| 142.0 |
| 151.0 |
| 163.0 |
| 175.0 |
| 174.0 |
| 184.0 |
| 191.0 |
| (577.0) |
| (754.0) |
| 169.0 |
| 466.0 |
| 40.0 |
| (1.0) |
| 598.0 |
| 373.0 |
| 284.0 |
| 828.0 |
| 1,126.0 |
| - |
| 1,264.0 |
| 1,408.0 |
| 952.0 |
| (288.0) |
| 101.0 |
| 111.0 |
| 2,586.0 |
| 2,476.0 |
| 2,424.0 |
| 2,726.0 |
| (1,179.0) |
| (1,562.0) |
| (675.0) |
| (1,436.0) |
| (1,290.0) |
| (915.0) |
| (558.0) |
| (1,694.0) |
| (2,418.0) |
| (1,623.0) |
| (1,597.0) |
| (2,010.0) |
| - |
| (3,204.0) |
| (2,705.0) |
| (2,755.0) |
| (1,003.0) |
| (1,324.0) |
| (1,892.0) |
| (4,897.0) |
| (4,176.0) |
| (3,563.0) |
| (3,683.0) |
| 7,479.0 |
| 7,430.0 |
| 7,360.0 |
| 7,237.0 |
| 7,188.0 |
| 7,143.0 |
| 6,814.0 |
| 6,975.0 |
| 7,272.0 |
| 7,269.0 |
| 6,932.0 |
| - |
| 6,873.0 |
| 7,699.0 |
| 7,375.0 |
| 3,925.0 |
| 6,406.0 |
| 6,320.0 |
| 6,139.0 |
| 6,241.0 |
| 11,503.0 |
| 11,407.0 |
| 3,057.0 |
| 1,861.0 |
| 1,812.0 |
| 1,742.0 |
| 1,619.0 |
| 1,570.0 |
| 1,525.0 |
| 1,196.0 |
| 1,357.0 |
| 1,654.0 |
| 1,651.0 |
| 1,314.0 |
| - |
| 1,255.0 |
| 2,081.0 |
| 1,757.0 |
| (1,693.0) |
| 788.0 |
| 702.0 |
| 521.0 |
| 623.0 |
| 5,885.0 |
| 5,789.0 |