| (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 | 1,040.0 | 1,933.0 | 935.0 | 908.0 | 1,451.0 | 1,793.0 | 621.0 | 502.0 | 732.0 | 646.0 | 741.0 | 566.0 | 414.0 | 705.0 | 373.0 | 411.0 | 312.0 | 465.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 116.0 | 147.0 | 47.0 | 54.0 | 49.0 | 50.0 | 64.0 | 62.0 | 55.0 | 80.0 | 100.0 | - | |
| Cash And Short Term Investments | 1,040.0 | 1,933.0 | 935.0 | 908.0 | 1,451.0 | 1,909.0 | 768.0 | 549.0 | 786.0 | 695.0 | 791.0 | 630.0 | 476.0 | 760.0 | 453.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 10,867.0 | 10,751.0 | 9,958.0 | 8,891.0 | 8,095.0 | 7,051.0 | 7,380.0 | 6,789.0 | 6,501.0 | 5,826.0 | 5,889.0 | 5,694.0 | 5,208.0 | 4,672.0 | 4,533.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,652.0 | 1,738.0 | 2,021.0 | 2,068.0 | 1,986.0 | 2,025.0 | 1,849.0 | 1,732.0 | 1,573.0 | 1,503.0 | 1,439.0 | 1,279.0 | 1,179.0 | 1,086.0 | 1,054.0 | 897.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 66,275.0 | 62,514.0 | 58,548.0 | 54,757.0 | 51,350.0 | 49,317.0 | 47,235.0 | 42,965.0 | 40,084.0 | 37,055.0 | 34,614.0 | 32,980.0 | 31,073.0 | 29,527.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 4,659.0 | 4,276.0 | 4,233.0 | 4,239.0 | 4,111.0 | 3,535.0 | 2,905.0 | 2,577.0 | 2,606.0 | 2,318.0 | 2,170.0 | 2,035.0 | 1,803.0 | 1,768.0 | 1,597.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 41,603.0 | 38,333.0 | 37,169.0 | 37,714.0 | 34,342.0 | 30,795.0 | 33,577.0 | 32,033.0 | 32,858.0 | 31,160.0 | 30,255.0 | 29,088.0 | 27,590.0 | 27,495.0 | 25,645.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,506.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 46,492.0 | 43,031.0 | 39,593.0 | 38,084.0 | 34,579.0 | 31,004.0 | 33,722.0 | 32,821.0 | 33,058.0 | 31,376.0 | 30,488.0 | 29,426.0 | 28,376.0 | 28,930.0 | 27,052.0 | 28,225.0 | ||
| (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 | 940.0 | 1,040.0 | 997.0 | 939.0 | 1,060.0 | 1,933.0 | 2,888.0 | 831.0 | 1,284.0 | 935.0 | 891.0 | 862.0 | 842.0 | 908.0 | 999.0 | |||||||||||||||||||||||||
| - |
| 511.0 |
| 312.0 |
| 465.0 |
| 3,832.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 2,224.0 | 1,992.0 | 2,013.0 | 1,776.0 | 2,010.0 | 1,464.0 | 1,346.0 | 1,190.0 | 1,171.0 | 1,111.0 | 1,163.0 | 1,025.0 | 747.0 | 915.0 | 679.0 | 848.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15,783.0 | 16,414.0 | 14,927.0 | 13,643.0 | 13,542.0 | 12,333.0 | 11,196.0 | 10,213.0 | 9,977.0 | 9,086.0 | 9,232.0 | 8,930.0 | 8,037.0 | 7,763.0 | 7,233.0 | 6,919.0 | - | - |
| 28,075.0 |
| 25,641.0 |
| - |
| - |
| Accumulated Depreciation | 35,134.0 | 33,100.0 | 30,833.0 | 29,182.0 | 27,287.0 | 26,118.0 | 24,520.0 | 23,208.0 | 22,189.0 | 20,703.0 | 19,600.0 | 18,625.0 | 17,454.0 | 16,342.0 | 15,241.0 | 14,289.0 | - | - |
| Property,Plant & Equipment Net | 31,141.0 | 29,414.0 | 27,715.0 | 25,575.0 | 24,063.0 | 23,199.0 | 22,715.0 | 19,757.0 | 17,895.0 | 16,352.0 | 15,014.0 | 14,355.0 | 13,619.0 | 13,185.0 | 12,834.0 | 11,352.0 | - | - |
| Long Term Investments | 485.0 | 569.0 | 477.0 | 381.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 633.0 | 662.0 | 756.0 | 823.0 | 448.0 | 422.0 | 249.0 | 232.0 | 199.0 | 206.0 | 178.0 | 165.0 | 121.0 | 104.0 | 101.0 | 869.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2,130.0 | 2,131.0 | 2,207.0 | 2,065.0 | 2,113.0 | 2,024.0 | 1,834.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 255.0 | 230.0 | 184.0 | 298.0 | 598.0 | 546.0 | 480.0 | 690.0 | 710.0 | 1,074.0 | 1,157.0 | 620.0 | 466.0 | 679.0 | 641.0 | 1,003.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 60,720.0 | 59,513.0 | 56,211.0 | 52,438.0 | 50,742.0 | 47,490.0 | 45,058.0 | 39,207.0 | 36,593.0 | 33,758.0 | 32,744.0 | 30,980.0 | 28,594.0 | 28,075.0 | 26,898.0 | 23,852.0 | - | - |
| 1,537.0 |
| - |
| - |
| Short Term Debt | 4,889.0 | 4,698.0 | 2,424.0 | 370.0 | 237.0 | 209.0 | 145.0 | 788.0 | 200.0 | 216.0 | 233.0 | 338.0 | 786.0 | 1,435.0 | 1,407.0 | 592.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 352.0 | 343.0 | 363.0 | 364.0 | 392.0 | 379.0 | 350.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 16,350.0 | 15,177.0 | 12,655.0 | 9,902.0 | 9,582.0 | 8,704.0 | 7,757.0 | 7,569.0 | 6,158.0 | 5,834.0 | 5,516.0 | 5,480.0 | 5,695.0 | 6,172.0 | 5,554.0 | 4,269.0 | - | - |
| 27,633.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,853.0 | 1,863.0 | 1,903.0 | 1,752.0 | 1,755.0 | 1,673.0 | 1,499.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33,912.0 | 34,505.0 | - | - |
| Total Liabilities | 63,491.0 | 58,958.0 | 55,151.0 | 52,511.0 | 49,253.0 | 44,598.0 | 45,623.0 | 42,125.0 | 41,588.0 | 39,391.0 | 38,790.0 | 37,478.0 | 35,759.0 | 36,416.0 | 33,912.0 | 34,646.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (5,724.0) | (2,115.0) | (1,352.0) | (2,280.0) | (532.0) | 777.0 | (2,351.0) | (4,572.0) | (6,532.0) | (6,968.0) | (7,338.0) | (7,575.0) | (9,403.0) | (10,960.0) | (9,423.0) | (11,888.0) | - | - |
| Accumulated Other Comprehensive Income | (305.0) | (387.0) | (425.0) | (490.0) | (404.0) | (502.0) | (460.0) | (381.0) | (278.0) | (338.0) | (265.0) | (323.0) | (257.0) | (457.0) | (440.0) | (428.0) | (450.0) | (604.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3,256.0 | 3,054.0 | 2,834.0 | 2,694.0 | 2,422.0 | 2,320.0 | 2,243.0 | 2,032.0 | 1,811.0 | 1,669.0 | 1,553.0 | 1,396.0 | 1,342.0 | 1,319.0 | 1,244.0 | 1,132.0 | - | - |
| Total Stockholders Equity | (6,027.0) | (2,499.0) | (1,774.0) | (2,767.0) | (933.0) | 572.0 | (2,808.0) | (4,950.0) | (6,806.0) | (7,302.0) | (7,599.0) | (7,894.0) | (8,270.0) | (9,660.0) | (8,258.0) | 11,926.0 | (7,978.0) | (9,260.0) |
| Total Equity | (2,771.0) | 555.0 | 1,060.0 | (73.0) | 1,489.0 | 2,892.0 | (565.0) | (2,918.0) | (4,995.0) | (5,633.0) | (6,046.0) | (6,498.0) | (6,928.0) | (8,341.0) | (7,014.0) | (10,794.0) | (7,978.0) | (9,260.0) |
| - |
| - |
| Net debt | 45,452.0 | 41,098.0 | 38,658.0 | 37,176.0 | 33,128.0 | 29,095.0 | 32,954.0 | 32,272.0 | 32,272.0 | 30,681.0 | 29,697.0 | 28,796.0 | 27,900.0 | 28,170.0 | 26,599.0 | 27,714.0 | - | - |
| Working Capital | (567.0) | 1,237.0 | 2,272.0 | 3,741.0 | 3,960.0 | 3,629.0 | 3,439.0 | 2,644.0 | 3,819.0 | 3,252.0 | 3,716.0 | 3,450.0 | 2,342.0 | 1,591.0 | 1,679.0 | 2,650.0 | - | - |
| Book Value | (6,027.0) | (2,499.0) | (1,774.0) | (2,767.0) | (933.0) | 572.0 | (2,808.0) | (4,950.0) | (6,806.0) | (7,302.0) | (7,599.0) | (7,894.0) | (8,270.0) | (9,660.0) | (8,258.0) | 11,926.0 | (7,978.0) | (9,260.0) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 858.0 |
| 2,371.0 |
| 1,451.0 |
| 1,027.0 |
| 1,120.0 |
| 1,030.0 |
| 1,793.0 |
| 6,588.0 |
| 4,638.0 |
| 731.0 |
| 621.0 |
| 559.0 |
| 2,430.0 |
| 531.0 |
| 502.0 |
| 578.0 |
| 868.0 |
| 1,086.0 |
| 732.0 |
| 718.0 |
| 705.0 |
| 753.0 |
| 646.0 |
| 677.0 |
| 691.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 112.0 | 115.0 | 108.0 | 116.0 | 96.0 | 105.0 | 113.0 | 147.0 | 96.0 | 113.0 | 90.0 | 47.0 | 46.0 | 45.0 | 44.0 | 54.0 | 53.0 | 49.0 | 50.0 | 49.0 | 49.0 | 126.0 |
| Cash And Short Term Investments | 940.0 | 1,040.0 | 997.0 | 939.0 | 1,060.0 | 1,933.0 | 2,888.0 | 831.0 | 1,284.0 | 935.0 | 891.0 | 862.0 | 842.0 | 908.0 | 999.0 | 858.0 | 2,371.0 | 1,451.0 | 1,139.0 | 1,235.0 | 1,138.0 | 1,909.0 | 6,684.0 | 4,743.0 | 844.0 | 768.0 | 655.0 | 2,543.0 | 621.0 | 549.0 | 624.0 | 913.0 | 1,130.0 | 786.0 | 771.0 | 754.0 | 803.0 | 695.0 | 726.0 | 817.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 11,324.0 | 10,867.0 | 10,428.0 | 10,459.0 | 11,088.0 | 10,751.0 | 9,915.0 | 10,239.0 | 10,044.0 | 9,958.0 | 9,182.0 | 8,713.0 | 8,657.0 | 8,891.0 | 8,552.0 | 8,628.0 | 8,520.0 | 8,095.0 | 8,433.0 | 7,636.0 | 7,424.0 | 7,051.0 | 6,433.0 | 6,139.0 | 6,890.0 | 7,380.0 | 7,131.0 | 7,219.0 | 7,420.0 | 6,789.0 | 6,532.0 | 6,592.0 | 6,332.0 | 6,501.0 | 5,980.0 | 5,782.0 | 5,664.0 | 5,826.0 | 5,503.0 | 5,669.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,681.0 | 1,652.0 | 1,734.0 | 1,792.0 | 1,794.0 | 1,738.0 | 1,776.0 | 1,800.0 | 1,903.0 | 2,021.0 | 2,030.0 | 2,050.0 | 2,085.0 | 2,068.0 | 2,009.0 | 2,043.0 | 2,003.0 | 1,986.0 | 2,019.0 | 2,027.0 | 2,068.0 | 2,025.0 | 1,950.0 | 1,834.0 | 1,953.0 | 1,849.0 | 1,769.0 | 1,826.0 | 1,778.0 | 1,732.0 | 1,634.0 | 1,636.0 | 1,677.0 | 1,573.0 | 1,546.0 | 1,544.0 | 1,501.0 | 1,503.0 | 1,503.0 | 1,481.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 2,107.0 | 2,224.0 | 2,126.0 | 2,373.0 | 2,316.0 | 1,992.0 | 2,083.0 | 2,303.0 | 2,051.0 | 2,013.0 | 2,191.0 | 2,263.0 | 1,957.0 | 1,776.0 | 1,921.0 | 2,408.0 | 2,112.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 16,052.0 | 15,783.0 | 15,285.0 | 15,563.0 | 16,258.0 | 16,414.0 | 16,662.0 | 15,173.0 | 15,282.0 | 14,927.0 | 14,294.0 | 13,888.0 | 13,541.0 | 13,643.0 | 13,481.0 | 13,937.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 67,365.0 | 66,275.0 | 65,489.0 | 64,388.0 | 63,680.0 | 62,514.0 | 61,750.0 | 60,625.0 | 59,440.0 | 58,548.0 | 57,772.0 | 56,667.0 | 55,463.0 | 54,757.0 | 53,730.0 | 52,816.0 | 52,042.0 | 51,350.0 | 50,695.0 | 50,698.0 | 49,877.0 | 49,317.0 | 48,775.0 | 48,484.0 | 47,861.0 | 47,235.0 | 46,295.0 | 45,369.0 | 44,583.0 | 42,965.0 | 41,978.0 | 41,142.0 | 40,308.0 | 40,084.0 | 39,262.0 | 38,306.0 | 37,588.0 | 37,055.0 | 36,449.0 | 35,873.0 |
| Accumulated Depreciation | 35,893.0 | 35,134.0 | 34,921.0 | 34,265.0 | 33,942.0 | 33,100.0 | 32,703.0 | 31,986.0 | 31,344.0 | 30,833.0 | 30,655.0 | 30,023.0 | 29,410.0 | 29,182.0 | 28,752.0 | 28,229.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 31,472.0 | 31,141.0 | 30,568.0 | 30,123.0 | 29,738.0 | 29,414.0 | 29,047.0 | 28,639.0 | 28,096.0 | 27,715.0 | 27,117.0 | 26,644.0 | 26,053.0 | 25,575.0 | 24,978.0 | 24,587.0 | ||||||||||||||||||||||||
| Long Term Investments | 387.0 | 485.0 | 573.0 | 531.0 | 550.0 | 569.0 | 553.0 | 483.0 | 471.0 | 477.0 | 382.0 | 384.0 | 390.0 | 381.0 | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 615.0 | 633.0 | 654.0 | 654.0 | 657.0 | 662.0 | 705.0 | 702.0 | 736.0 | 756.0 | 739.0 | 731.0 | 786.0 | 823.0 | 444.0 | 435.0 | 441.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,094.0 | 2,130.0 | 2,115.0 | 2,156.0 | 2,132.0 | 2,131.0 | 2,201.0 | 2,179.0 | 2,211.0 | 2,207.0 | 2,079.0 | 2,110.0 | 2,032.0 | 2,065.0 | 2,097.0 | 2,139.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 326.0 | 255.0 | 277.0 | 236.0 | 226.0 | 230.0 | 309.0 | 240.0 | 199.0 | 184.0 | 200.0 | 196.0 | 319.0 | 298.0 | 461.0 | 514.0 | 462.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 61,450.0 | 60,720.0 | 59,747.0 | 59,536.0 | 59,798.0 | 59,513.0 | 59,459.0 | 57,379.0 | 56,962.0 | 56,211.0 | 54,589.0 | 53,594.0 | 52,711.0 | 52,438.0 | 51,484.0 | 51,584.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4,806.0 | 4,659.0 | 4,552.0 | 4,250.0 | 4,488.0 | 4,276.0 | 4,235.0 | 4,029.0 | 4,735.0 | 4,233.0 | 4,139.0 | 3,823.0 | 3,769.0 | 4,239.0 | 4,161.0 | 3,742.0 | 4,010.0 | 4,111.0 | 3,759.0 | 3,531.0 | 3,524.0 | 3,535.0 | 3,270.0 | 2,882.0 | 2,750.0 | 2,905.0 | 2,610.0 | 2,609.0 | 2,693.0 | 2,577.0 | 2,414.0 | 2,457.0 | 2,538.0 | 2,606.0 | 2,314.0 | 2,245.0 | 2,233.0 | 2,318.0 | 1,950.0 | 1,934.0 |
| Short Term Debt | 8,532.0 | 4,889.0 | 6,110.0 | 5,104.0 | 3,519.0 | 4,698.0 | 4,682.0 | 4,574.0 | 3,028.0 | 2,424.0 | 2,553.0 | 2,395.0 | 2,378.0 | 370.0 | 218.0 | 246.0 | 1,486.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 19,258.0 | 16,350.0 | 17,896.0 | 15,939.0 | 13,631.0 | 15,177.0 | 14,900.0 | 14,301.0 | 13,141.0 | 12,655.0 | 12,407.0 | 11,545.0 | 11,028.0 | 9,902.0 | 9,784.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 39,491.0 | 41,603.0 | 38,401.0 | 39,379.0 | 41,057.0 | 38,333.0 | 38,283.0 | 36,306.0 | 37,163.0 | 37,169.0 | 36,793.0 | 36,537.0 | 36,478.0 | 37,714.0 | 37,492.0 | 38,657.0 | 36,210.0 | 34,342.0 | 32,049.0 | 32,319.0 | 30,838.0 | 30,795.0 | 30,792.0 | 30,779.0 | 34,699.0 | 33,577.0 | 34,097.0 | 34,120.0 | 31,019.0 | 32,033.0 | 32,916.0 | 31,500.0 | 31,594.0 | 32,858.0 | 32,751.0 | 31,448.0 | 31,302.0 | 31,160.0 | 31,225.0 | 31,228.0 |
| Operating Lease Liabilities Non-Current | 1,822.0 | 1,853.0 | 1,838.0 | 1,881.0 | 1,860.0 | 1,863.0 | 1,924.0 | 1,894.0 | 1,912.0 | 1,903.0 | 1,776.0 | 1,806.0 | 1,716.0 | 1,752.0 | 1,762.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 64,428.0 | 63,491.0 | 61,906.0 | 60,774.0 | 60,236.0 | 58,958.0 | 58,673.0 | 56,040.0 | 55,692.0 | 55,151.0 | 54,232.0 | 53,133.0 | 52,479.0 | 52,511.0 | 52,262.0 | 52,726.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (5,978.0) | (5,724.0) | (5,020.0) | (4,087.0) | (3,164.0) | (2,115.0) | (1,807.0) | (1,170.0) | (1,185.0) | (1,352.0) | (1,989.0) | (1,850.0) | (2,028.0) | (2,280.0) | (2,781.0) | (3,168.0) | (1,589.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (327.0) | (305.0) | (317.0) | (309.0) | (357.0) | (387.0) | (378.0) | (433.0) | (433.0) | (425.0) | (491.0) | (456.0) | (470.0) | (490.0) | (592.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3,325.0 | 3,256.0 | 3,176.0 | 3,156.0 | 3,081.0 | 3,054.0 | 2,968.0 | 2,939.0 | 2,885.0 | 2,834.0 | 2,834.0 | 2,764.0 | 2,727.0 | 2,694.0 | 2,592.0 | 2,538.0 | 2,447.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (6,303.0) | (6,027.0) | (5,335.0) | (4,394.0) | (3,519.0) | (2,499.0) | (2,182.0) | (1,600.0) | (1,615.0) | (1,774.0) | (2,477.0) | (2,303.0) | (2,495.0) | (2,767.0) | (3,370.0) | (3,680.0) | ||||||||||||||||||||||||
| Total Equity | (2,978.0) | (2,771.0) | (2,159.0) | (1,238.0) | (438.0) | 555.0 | 786.0 | 1,339.0 | 1,270.0 | 1,060.0 | 357.0 | 461.0 | 232.0 | (73.0) | (778.0) | (1,142.0) | 414.0 | 1,489.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 48,023.0 | 46,492.0 | 44,511.0 | 44,483.0 | 44,576.0 | 43,031.0 | 42,965.0 | 40,880.0 | 40,191.0 | 39,593.0 | 39,346.0 | 38,932.0 | 38,856.0 | 38,084.0 | 37,710.0 | 38,903.0 | 37,696.0 | 34,579.0 | 32,299.0 | 32,572.0 | 31,072.0 | 31,004.0 | 30,964.0 | 30,942.0 | 34,861.0 | 33,722.0 | 34,245.0 | 36,193.0 | 34,815.0 | 32,821.0 | 33,107.0 | 33,192.0 | 33,291.0 | 33,058.0 | 32,953.0 | 31,661.0 | 31,514.0 | 31,376.0 | 31,441.0 | 31,452.0 |
| Net debt | 47,083.0 | 45,452.0 | 43,514.0 | 43,544.0 | 43,516.0 | 41,098.0 | 40,077.0 | 40,049.0 | 38,907.0 | 38,658.0 | 38,455.0 | 38,070.0 | 38,014.0 | 37,176.0 | 36,711.0 | 38,045.0 | 35,325.0 | 33,128.0 | ||||||||||||||||||||||
| Working Capital | (3,206.0) | (567.0) | (2,611.0) | (376.0) | 2,627.0 | 1,237.0 | 1,762.0 | 872.0 | 2,141.0 | 2,272.0 | 1,887.0 | 2,343.0 | 2,513.0 | 3,741.0 | 3,697.0 | 4,938.0 | 4,488.0 | |||||||||||||||||||||||
| Book Value | (6,303.0) | (6,027.0) | (5,335.0) | (4,394.0) | (3,519.0) | (2,499.0) | (2,182.0) | (1,600.0) | (1,615.0) | (1,774.0) | (2,477.0) | (2,303.0) | (2,495.0) | (2,767.0) | (3,370.0) | (3,680.0) | (2,033.0) | (933.0) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,010.0 |
| 1,769.0 |
| 1,692.0 |
| 1,514.0 |
| 1,464.0 |
| 1,295.0 |
| 1,420.0 |
| 1,442.0 |
| 1,346.0 |
| 1,310.0 |
| 1,394.0 |
| 1,379.0 |
| 1,190.0 |
| 1,266.0 |
| 1,298.0 |
| 1,296.0 |
| 1,171.0 |
| 1,204.0 |
| 1,306.0 |
| 1,119.0 |
| 1,111.0 |
| 1,160.0 |
| 1,254.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,006.0 |
| 13,542.0 |
| 13,248.0 |
| 12,475.0 |
| 12,036.0 |
| 12,333.0 |
| 16,266.0 |
| 14,031.0 |
| 11,016.0 |
| 11,196.0 |
| 10,769.0 |
| 12,869.0 |
| 11,108.0 |
| 10,213.0 |
| 10,010.0 |
| 10,394.0 |
| 10,391.0 |
| 9,977.0 |
| 9,448.0 |
| 9,337.0 |
| 9,037.0 |
| 9,086.0 |
| 8,843.0 |
| 9,095.0 |
| 27,814.0 |
| 27,287.0 |
| 27,148.0 |
| 27,227.0 |
| 26,689.0 |
| 26,118.0 |
| 25,834.0 |
| 25,413.0 |
| 24,876.0 |
| 24,520.0 |
| 24,293.0 |
| 23,902.0 |
| 23,455.0 |
| 23,208.0 |
| 22,937.0 |
| 22,598.0 |
| 22,184.0 |
| 22,189.0 |
| 21,933.0 |
| 21,538.0 |
| 21,126.0 |
| 20,703.0 |
| 20,574.0 |
| 20,249.0 |
| 24,228.0 |
| 24,063.0 |
| 23,547.0 |
| 23,471.0 |
| 23,188.0 |
| 23,199.0 |
| 22,941.0 |
| 23,071.0 |
| 22,985.0 |
| 22,715.0 |
| 22,002.0 |
| 21,467.0 |
| 21,128.0 |
| 19,757.0 |
| 19,041.0 |
| 18,544.0 |
| 18,124.0 |
| 17,895.0 |
| 17,329.0 |
| 16,768.0 |
| 16,462.0 |
| 16,352.0 |
| 15,875.0 |
| 15,624.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 448.0 |
| 412.0 |
| 382.0 |
| 427.0 |
| 422.0 |
| 335.0 |
| 275.0 |
| 238.0 |
| 249.0 |
| 243.0 |
| 247.0 |
| 246.0 |
| 232.0 |
| 238.0 |
| 234.0 |
| 231.0 |
| 199.0 |
| 201.0 |
| 197.0 |
| 194.0 |
| 206.0 |
| 216.0 |
| 201.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,138.0 |
| 2,113.0 |
| 2,099.0 |
| 2,118.0 |
| 2,083.0 |
| 2,024.0 |
| 1,972.0 |
| 1,863.0 |
| 1,828.0 |
| 1,834.0 |
| 1,770.0 |
| 1,787.0 |
| 1,812.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 598.0 |
| 685.0 |
| 628.0 |
| 575.0 |
| 546.0 |
| 542.0 |
| 527.0 |
| 442.0 |
| 480.0 |
| 611.0 |
| 597.0 |
| 588.0 |
| 690.0 |
| 629.0 |
| 697.0 |
| 665.0 |
| 710.0 |
| 1,028.0 |
| 1,141.0 |
| 999.0 |
| 1,074.0 |
| 1,148.0 |
| 1,250.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,208.0 |
| 50,742.0 |
| 49,562.0 |
| 48,164.0 |
| 47,277.0 |
| 47,490.0 |
| 51,016.0 |
| 48,709.0 |
| 45,421.0 |
| 45,058.0 |
| 43,912.0 |
| 45,449.0 |
| 43,379.0 |
| 39,207.0 |
| 38,044.0 |
| 37,742.0 |
| 37,299.0 |
| 36,593.0 |
| 35,731.0 |
| 34,566.0 |
| 33,795.0 |
| 33,758.0 |
| 33,127.0 |
| 33,205.0 |
| 237.0 |
| 250.0 |
| 253.0 |
| 234.0 |
| 209.0 |
| 172.0 |
| 163.0 |
| 162.0 |
| 145.0 |
| 148.0 |
| 2,073.0 |
| 3,796.0 |
| 788.0 |
| 191.0 |
| 1,692.0 |
| 1,697.0 |
| 200.0 |
| 202.0 |
| 213.0 |
| 212.0 |
| 216.0 |
| 216.0 |
| 224.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,999.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344.0 |
| 339.0 |
| 310.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,999.0 |
| 10,518.0 |
| 9,582.0 |
| 9,624.0 |
| 8,615.0 |
| 8,642.0 |
| 8,704.0 |
| 14,379.0 |
| 12,856.0 |
| 7,019.0 |
| 7,757.0 |
| 7,124.0 |
| 8,961.0 |
| 10,531.0 |
| 7,569.0 |
| 6,231.0 |
| 7,625.0 |
| 7,478.0 |
| 6,158.0 |
| 5,611.0 |
| 5,771.0 |
| 5,463.0 |
| 5,834.0 |
| 5,155.0 |
| 5,396.0 |
| 1,796.0 |
| 1,790.0 |
| 1,755.0 |
| 1,742.0 |
| 1,767.0 |
| 1,730.0 |
| 1,673.0 |
| 1,635.0 |
| 1,531.0 |
| 1,497.0 |
| 1,499.0 |
| 1,440.0 |
| 1,460.0 |
| 1,494.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51,794.0 |
| 49,253.0 |
| 47,737.0 |
| 46,374.0 |
| 44,795.0 |
| 44,598.0 |
| 49,717.0 |
| 48,141.0 |
| 46,124.0 |
| 45,623.0 |
| 45,359.0 |
| 47,219.0 |
| 45,634.0 |
| 42,125.0 |
| 41,774.0 |
| 41,867.0 |
| 41,733.0 |
| 41,588.0 |
| 40,797.0 |
| 39,645.0 |
| 39,152.0 |
| 39,391.0 |
| 39,290.0 |
| 39,703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (532.0) |
| (206.0) |
| (121.0) |
| 735.0 |
| 777.0 |
| (647.0) |
| (1,315.0) |
| (2,394.0) |
| (2,351.0) |
| (3,107.0) |
| (3,474.0) |
| (3,983.0) |
| (4,572.0) |
| (5,342.0) |
| (5,731.0) |
| (6,051.0) |
| (6,532.0) |
| (6,516.0) |
| (6,503.0) |
| (6,701.0) |
| (6,968.0) |
| (7,426.0) |
| (7,767.0) |
| (515.0) |
| (447.0) |
| (404.0) |
| (492.0) |
| (475.0) |
| (491.0) |
| (502.0) |
| (515.0) |
| (562.0) |
| (571.0) |
| (460.0) |
| (461.0) |
| (431.0) |
| (374.0) |
| (381.0) |
| (266.0) |
| (261.0) |
| (197.0) |
| (278.0) |
| (268.0) |
| (293.0) |
| (320.0) |
| (338.0) |
| (341.0) |
| (344.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,422.0 |
| 2,520.0 |
| 2,383.0 |
| 2,235.0 |
| 2,320.0 |
| 2,273.0 |
| 2,354.0 |
| 2,259.0 |
| 2,243.0 |
| 2,118.0 |
| 2,132.0 |
| 2,099.0 |
| 2,032.0 |
| 1,875.0 |
| 1,864.0 |
| 1,810.0 |
| 1,811.0 |
| 1,714.0 |
| 1,713.0 |
| 1,660.0 |
| 1,669.0 |
| 1,600.0 |
| 1,609.0 |
| (2,033.0) |
| (933.0) |
| (695.0) |
| (593.0) |
| 247.0 |
| 572.0 |
| (974.0) |
| (1,786.0) |
| (2,962.0) |
| (2,808.0) |
| (3,565.0) |
| (3,902.0) |
| (4,354.0) |
| (4,950.0) |
| (5,605.0) |
| (5,989.0) |
| (6,244.0) |
| (6,806.0) |
| (6,780.0) |
| (6,792.0) |
| (7,017.0) |
| (7,302.0) |
| (7,763.0) |
| (8,107.0) |
| 1,825.0 |
| 1,790.0 |
| 2,482.0 |
| 2,892.0 |
| 1,299.0 |
| 568.0 |
| (703.0) |
| (565.0) |
| (1,447.0) |
| (1,770.0) |
| (2,255.0) |
| (2,918.0) |
| (3,730.0) |
| (4,125.0) |
| (4,434.0) |
| (4,995.0) |
| (5,066.0) |
| (5,079.0) |
| (5,357.0) |
| (5,633.0) |
| (6,163.0) |
| (6,498.0) |
| 31,160.0 |
| 31,337.0 |
| 29,934.0 |
| 29,095.0 |
| 24,280.0 |
| 26,199.0 |
| 34,017.0 |
| 32,954.0 |
| 33,590.0 |
| 33,650.0 |
| 34,194.0 |
| 32,272.0 |
| 32,483.0 |
| 32,279.0 |
| 32,161.0 |
| 32,272.0 |
| 32,182.0 |
| 30,907.0 |
| 30,711.0 |
| 30,681.0 |
| 30,715.0 |
| 30,635.0 |
| 3,960.0 |
| 3,624.0 |
| 3,860.0 |
| 3,394.0 |
| 3,629.0 |
| 1,887.0 |
| 1,175.0 |
| 3,997.0 |
| 3,439.0 |
| 3,645.0 |
| 3,908.0 |
| 577.0 |
| 2,644.0 |
| 3,779.0 |
| 2,769.0 |
| 2,913.0 |
| 3,819.0 |
| 3,837.0 |
| 3,566.0 |
| 3,574.0 |
| 3,252.0 |
| 3,688.0 |
| 3,699.0 |
| (695.0) |
| (593.0) |
| 247.0 |
| 572.0 |
| (974.0) |
| (1,786.0) |
| (2,962.0) |
| (2,808.0) |
| (3,565.0) |
| (3,902.0) |
| (4,354.0) |
| (4,950.0) |
| (5,605.0) |
| (5,989.0) |
| (6,244.0) |
| (6,806.0) |
| (6,780.0) |
| (6,792.0) |
| (7,017.0) |
| (7,302.0) |
| (7,763.0) |
| (8,107.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |