| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 3,959.0 | 1,883.0 | 1,015.0 | 1,821.0 | 1,687.0 | 429.0 | 347.0 | 322.0 | 277.0 | 268.0 | 238.0 | 188.0 | 825.0 | 424.0 | 263.0 | 189.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,959.0 | 1,883.0 | 1,015.0 | 1,821.0 | 1,687.0 | 429.0 | 347.0 | 322.0 | 277.0 | 268.0 | 238.0 | 188.0 | 825.0 | 424.0 | 263.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 2,195.0 | 2,136.0 | 2,234.0 | 1,828.0 | 1,781.0 | 1,589.0 | 1,637.0 | 1,649.0 | 1,734.0 | 1,266.0 | 1,051.0 | 949.0 | 845.0 | 909.0 | 944.0 | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 43,864.0 | 41,731.0 | 40,588.0 | 37,667.0 | 34,540.0 | 29,343.0 | 28,071.0 | 26,716.0 | 25,673.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 10,124.0 | 10,381.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 15,805.0 | 10,162.0 | 10,139.0 | 11,294.0 | 11,566.0 | 11,248.0 | 11,278.0 | 11,118.0 | 9,078.0 | 9,182.0 | 5,776.0 | 6,468.0 | 6,885.0 | 7,027.0 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 959.0 | 959.0 | 958.0 | 955.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 15,909.0 | 10,187.0 | 11,292.0 | 11,745.0 | 12,410.0 | 14,351.0 | 14,787.0 | 13,315.0 | 11,396.0 | 11,026.0 | 8,476.0 | 7,743.0 | 7,434.0 | 7,576.0 | - | - |
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,873.0 | 3,334.0 | 4,883.0 | 4,738.0 | 1,883.0 | 2,786.0 | 2,846.0 | 1,725.0 | 2,420.0 | 2,632.0 | 1,015.0 | 1,102.0 | 1,382.0 | 1,821.0 | ||||||||||||||||||||||||||
| 189.0 |
| - |
| Prepaid Expenses | 769.0 | 609.0 | 734.0 | 660.0 | 876.0 | 592.0 | 835.0 | 898.0 | 790.0 | 701.0 | 569.0 | 288.0 | 319.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15,273.0 | 12,948.0 | 12,670.0 | 12,174.0 | 12,503.0 | 10,803.0 | 11,117.0 | 10,340.0 | 9,892.0 | 8,911.0 | 7,959.0 | 7,325.0 | 7,621.0 | 7,483.0 | 7,252.0 | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 22,229.0 | 20,660.0 | 19,572.0 | 18,048.0 | 16,628.0 | 14,495.0 | 13,607.0 | 12,569.0 | 11,744.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 21,635.0 | 21,071.0 | 21,016.0 | 19,619.0 | 17,912.0 | 14,848.0 | 14,464.0 | 14,147.0 | 13,929.0 | 13,161.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,674.0 | 2,916.0 | 2,916.0 | 3,076.0 | 3,076.0 | 3,087.0 | 2,925.0 | 3,031.0 | 2,724.0 | 2,304.0 | 1,234.0 | 1,138.0 | 1,140.0 | 1,158.0 | 2,271.0 | - |
| Intangible Assets | 834.0 | 899.0 | 899.0 | 942.0 | 997.0 | 1,258.0 | 1,100.0 | 1,153.0 | 1,053.0 | 757.0 | 130.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6,839.0 | 6,692.0 | 6,662.0 | 6,695.0 | 6,796.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 609.0 | 1,020.0 | 1,003.0 | 1,052.0 | 840.0 | 1,051.0 | - | - | - | - |
| Other Non-Current Assets | 1,293.0 | 1,820.0 | 1,750.0 | 2,410.0 | 2,904.0 | 1,335.0 | 984.0 | 965.0 | 609.0 | 613.0 | 463.0 | 549.0 | 597.0 | 556.0 | 573.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 52,616.0 | 50,505.0 | 49,623.0 | 49,086.0 | 48,662.0 | 38,118.0 | 37,197.0 | 36,505.0 | 33,897.0 | 30,497.0 | 24,634.0 | 23,476.0 | 23,505.0 | 23,126.0 | 23,257.0 | - |
| - |
| Short Term Debt | 104.0 | 25.0 | 1,153.0 | 451.0 | 844.0 | 3,103.0 | 3,509.0 | 2,197.0 | 2,318.0 | 1,844.0 | 2,700.0 | 1,275.0 | 549.0 | 549.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 599.0 | 670.0 | 662.0 | 650.0 | 667.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 3,615.0 | 3,486.0 | 3,341.0 | 6,265.0 | 5,696.0 | 3,780.0 | 3,421.0 | 3,305.0 | 3,226.0 | 2,888.0 | 2,538.0 | 2,215.0 | 2,147.0 | 2,118.0 | 2,077.0 | - |
| Total Current Liabilities | 15,940.0 | 16,058.0 | 17,238.0 | 16,323.0 | 15,366.0 | 14,274.0 | 14,197.0 | 12,860.0 | 12,971.0 | 11,392.0 | 11,061.0 | 9,105.0 | 8,070.0 | 7,727.0 | 7,646.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 6,578.0 | 6,351.0 | 6,372.0 | 6,426.0 | 6,507.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,417.0 | 1,579.0 | 1,672.0 | 1,562.0 | 1,542.0 | 1,562.0 | 1,568.0 | 1,927.0 | 1,752.0 | 1,209.0 | 796.0 | 647.0 | 750.0 | 568.0 | - | - |
| Pension Obligations | 387.0 | 385.0 | 436.0 | 478.0 | 535.0 | 494.0 | 792.0 | 1,524.0 | 1,380.0 | 1,463.0 | 1,291.0 | 1,393.0 | 946.0 | 1,082.0 | 1,174.0 | - |
| Other Non-Current Liabilities | 2,380.0 | 2,503.0 | 1,823.0 | 2,059.0 | 2,660.0 | 1,881.0 | 1,706.0 | 1,659.0 | 1,287.0 | 1,268.0 | 1,127.0 | 1,515.0 | 1,137.0 | 1,346.0 | 1,248.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 44,335.0 | 38,904.0 | 39,609.0 | 39,657.0 | 39,112.0 | 30,283.0 | 30,292.0 | 29,795.0 | 27,099.0 | 25,055.0 | 20,420.0 | 19,510.0 | 18,207.0 | 18,200.0 | 17,957.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 28,724.0 | 26,946.0 | 25,601.0 | 24,066.0 | 23,018.0 | 19,681.0 | 17,007.0 | 15,543.0 | 14,011.0 | 12,367.0 | 9,787.0 | 8,571.0 | 8,225.0 | 7,364.0 | 7,518.0 | - |
| Accumulated Other Comprehensive Income | (621.0) | (489.0) | (632.0) | (467.0) | (630.0) | (346.0) | (471.0) | (715.0) | (680.0) | (812.0) | (753.0) | (844.0) | (550.0) | (593.0) | (495.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | 11,409.0 | 10,809.0 | 9,237.0 | 8,132.0 | 6,732.0 | 6,238.0 | 6,039.0 | - |
| Minority Interest | (4.0) | (14.0) | (28.0) | (23.0) | (26.0) | (51.0) | (26.0) | 12.0 | (22.0) | 30.0 | 7.0 | (15.0) | 2.0 | 74.0 | 95.0 | - |
| Total Stockholders Equity | 8,285.0 | 11,615.0 | 10,042.0 | 9,452.0 | 9,576.0 | 7,886.0 | 6,931.0 | 6,698.0 | 6,820.0 | 5,412.0 | 4,207.0 | 3,981.0 | 5,296.0 | 4,852.0 | 5,205.0 | 4,927.0 |
| Total Equity | 8,281.0 | 11,601.0 | 10,014.0 | 9,429.0 | 9,550.0 | 7,835.0 | 6,905.0 | 6,710.0 | 6,798.0 | 5,442.0 | 4,214.0 | 3,966.0 | 5,298.0 | 4,926.0 | 5,320.0 | 4,927.0 |
| Net debt | 11,950.0 | 8,304.0 | 10,277.0 | 9,924.0 | 10,723.0 | 13,922.0 | 14,440.0 | 12,993.0 | 11,119.0 | 10,758.0 | 8,238.0 | 7,555.0 | 6,609.0 | 7,152.0 | - | - |
| Working Capital | (667.0) | (3,110.0) | (4,568.0) | (4,149.0) | (2,863.0) | (3,471.0) | (3,080.0) | (2,520.0) | (3,079.0) | (2,481.0) | (3,102.0) | (1,780.0) | (449.0) | (244.0) | (394.0) | - |
| Book Value | 8,285.0 | 11,615.0 | 10,042.0 | 9,452.0 | 9,576.0 | 7,886.0 | 6,931.0 | 6,698.0 | 6,820.0 | 5,412.0 | 4,207.0 | 3,981.0 | 5,296.0 | 4,852.0 | 5,205.0 | 4,927.0 |
| Tangible Book Value | 4,777.0 | 7,800.0 | 6,227.0 | 5,434.0 | 5,503.0 | 3,541.0 | 2,906.0 | 2,514.0 | 3,043.0 | 2,351.0 | 2,843.0 | 2,843.0 | 4,156.0 | 3,694.0 | 2,934.0 | - |
| 2,225.0 |
| 2,309.0 |
| 1,687.0 |
| 2,820.0 |
| 2,726.0 |
| 429.0 |
| 629.0 |
| 409.0 |
| 347.0 |
| 361.0 |
| 691.0 |
| 352.0 |
| 819.0 |
| 356.0 |
| 322.0 |
| 319.0 |
| 391.0 |
| 277.0 |
| 268.0 |
| 252.0 |
| 401.0 |
| 248.0 |
| 265.0 |
| 238.0 |
| 440.0 |
| 247.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,873.0 | 3,334.0 | 4,883.0 | 4,738.0 | 1,883.0 | 2,786.0 | 2,846.0 | 1,725.0 | 2,420.0 | 2,632.0 | 1,015.0 | 1,102.0 | 1,382.0 | 1,821.0 | 2,225.0 | 2,309.0 | 1,687.0 | 2,820.0 | 2,726.0 | 429.0 | 629.0 | 409.0 | 347.0 | 361.0 | 691.0 | 352.0 | 819.0 | 356.0 | 322.0 | 319.0 | 391.0 | 277.0 | 268.0 | 252.0 | 401.0 | 248.0 | 265.0 | 238.0 | 440.0 | 247.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,101.0 | 2,192.0 | 2,211.0 | 2,131.0 | 2,136.0 | 2,149.0 | 1,968.0 | 1,938.0 | 1,820.0 | 1,766.0 | 2,234.0 | 1,869.0 | 1,887.0 | 1,828.0 | 1,961.0 | 1,936.0 | 1,781.0 | 1,526.0 | 1,552.0 | 1,589.0 | 1,567.0 | 1,560.0 | 1,637.0 | 1,488.0 | 1,583.0 | 1,452.0 | 1,536.0 | 1,394.0 | 1,649.0 | 1,316.0 | 1,314.0 | 1,734.0 | 1,319.0 | 1,218.0 | 1,116.0 | 1,174.0 | 1,108.0 | 1,051.0 | 942.0 | 961.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 729.0 | 843.0 | 735.0 | 697.0 | 609.0 | 805.0 | 822.0 | 648.0 | 642.0 | 633.0 | 734.0 | 536.0 | 539.0 | 660.0 | 550.0 | 522.0 | 876.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 14,206.0 | 14,505.0 | 15,805.0 | 15,765.0 | 12,948.0 | 14,063.0 | 14,163.0 | 13,439.0 | 12,851.0 | 13,204.0 | 12,670.0 | 11,909.0 | 12,276.0 | 12,174.0 | 12,332.0 | 12,545.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 43,864.0 | - | - | 41,731.0 | - | - | - | - | - | - | - | - | - | - | - | 32,379.0 | - | - | 29,343.0 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,624.0 | 2,595.0 | 2,674.0 | 2,674.0 | 2,916.0 | 2,673.0 | 2,673.0 | 2,916.0 | 2,916.0 | 2,916.0 | 2,916.0 | 3,076.0 | 3,076.0 | 3,076.0 | 3,076.0 | 3,076.0 | 3,076.0 | 3,076.0 | ||||||||||||||||||||||
| Intangible Assets | 851.0 | 808.0 | 866.0 | 836.0 | 899.0 | 866.0 | 864.0 | 890.0 | 885.0 | 893.0 | 899.0 | 917.0 | 928.0 | 942.0 | 966.0 | 978.0 | 997.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6,769.0 | 6,682.0 | 6,812.0 | 6,840.0 | 6,692.0 | 6,786.0 | 6,695.0 | 6,752.0 | 6,697.0 | 6,659.0 | 6,662.0 | 6,771.0 | 6,760.0 | 6,695.0 | 6,704.0 | 6,663.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,075.0 | 1,103.0 | 1,486.0 | 1,304.0 | 1,820.0 | 1,347.0 | 1,647.0 | 2,142.0 | 1,959.0 | 1,586.0 | 1,750.0 | 1,950.0 | 1,842.0 | 2,410.0 | 2,397.0 | 2,492.0 | 2,904.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 50,292.0 | 49,953.0 | 53,590.0 | 53,248.0 | 50,505.0 | 51,443.0 | 51,579.0 | 51,021.0 | 50,202.0 | 50,193.0 | 49,623.0 | 48,741.0 | 49,091.0 | 49,086.0 | 48,461.0 | 48,811.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 11,278.0 | 10,488.0 | 10,183.0 | 10,562.0 | 10,381.0 | 10,344.0 | 10,777.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 866.0 | 1,366.0 | 620.0 | 606.0 | 25.0 | 23.0 | 22.0 | 552.0 | 545.0 | 1,149.0 | 1,153.0 | 652.0 | 452.0 | 451.0 | 1,448.0 | 1,049.0 | 844.0 | 1,046.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 668.0 | 665.0 | 673.0 | 668.0 | 670.0 | 666.0 | 665.0 | 668.0 | 669.0 | 664.0 | 662.0 | 656.0 | 652.0 | 650.0 | 644.0 | 644.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 3,577.0 | 3,886.0 | 3,701.0 | 3,379.0 | 3,486.0 | 3,473.0 | 3,288.0 | 6,067.0 | 6,373.0 | 6,664.0 | 6,401.0 | 6,319.0 | 6,272.0 | 6,265.0 | 5,366.0 | 5,236.0 | ||||||||||||||||||||||||
| Total Current Liabilities | 17,970.0 | 18,108.0 | 16,699.0 | 16,625.0 | 16,058.0 | 16,132.0 | 16,378.0 | 16,785.0 | 16,537.0 | 17,130.0 | 17,238.0 | 16,566.0 | 16,238.0 | 16,323.0 | 15,603.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 14,512.0 | 14,509.0 | 15,326.0 | 15,332.0 | 10,162.0 | 10,151.0 | 10,164.0 | 10,143.0 | 10,143.0 | 10,139.0 | 10,139.0 | 10,673.0 | 11,279.0 | 11,294.0 | 11,270.0 | 11,674.0 | 11,566.0 | 11,564.0 | 11,556.0 | 11,248.0 | 11,300.0 | 11,256.0 | 11,278.0 | 11,283.0 | 11,288.0 | 12,387.0 | 12,386.0 | 10,902.0 | 11,118.0 | 8,942.0 | 9,008.0 | 9,078.0 | 9,211.0 | 9,197.0 | 9,164.0 | 9,210.0 | 9,178.0 | 5,776.0 | 6,792.0 | 5,786.0 |
| Operating Lease Liabilities Non-Current | 6,529.0 | 6,461.0 | 6,546.0 | 6,595.0 | 6,351.0 | 6,485.0 | 6,412.0 | 6,408.0 | 6,369.0 | 6,353.0 | 6,372.0 | 6,449.0 | 6,460.0 | 6,426.0 | 6,408.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,143.0 | 1,094.0 | 1,387.0 | 1,401.0 | 1,579.0 | 1,531.0 | 1,535.0 | 1,506.0 | 1,452.0 | 1,694.0 | 1,672.0 | 1,522.0 | 1,532.0 | 1,562.0 | 1,522.0 | 1,541.0 | ||||||||||||||||||||||||
| Pension Obligations | 414.0 | 421.0 | 376.0 | 381.0 | 385.0 | 377.0 | 386.0 | 387.0 | 419.0 | 427.0 | 436.0 | 439.0 | 455.0 | 478.0 | 494.0 | 507.0 | 535.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,027.0 | 2,169.0 | 2,173.0 | 2,200.0 | 2,503.0 | 2,372.0 | 2,434.0 | 2,705.0 | 2,746.0 | 1,595.0 | 1,823.0 | 1,638.0 | 1,961.0 | 2,059.0 | 2,568.0 | 2,965.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 43,814.0 | 44,017.0 | 44,313.0 | 44,340.0 | 38,904.0 | 38,931.0 | 39,166.0 | 39,830.0 | 39,598.0 | 39,313.0 | 39,609.0 | 39,102.0 | 39,698.0 | 39,657.0 | 39,203.0 | 39,582.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 29,538.0 | 28,850.0 | 29,754.0 | 29,381.0 | 26,946.0 | 27,917.0 | 27,683.0 | 26,421.0 | 25,984.0 | 26,375.0 | 25,601.0 | 25,128.0 | 24,583.0 | 24,066.0 | 23,334.0 | 23,021.0 | 23,018.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (624.0) | (635.0) | (615.0) | (619.0) | (489.0) | (540.0) | (419.0) | (321.0) | (440.0) | (544.0) | (632.0) | (464.0) | (465.0) | (467.0) | (625.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6.0 | 9.0 | (5.0) | (5.0) | (14.0) | (6.0) | (5.0) | (18.0) | (22.0) | (25.0) | (28.0) | (18.0) | (18.0) | (23.0) | (20.0) | (20.0) | (26.0) | |||||||||||||||||||||||
| Total Stockholders Equity | 6,472.0 | 5,927.0 | 9,282.0 | 8,913.0 | 11,615.0 | 12,518.0 | 12,418.0 | 11,209.0 | 10,626.0 | 10,905.0 | 10,042.0 | 9,657.0 | 9,411.0 | 9,452.0 | 9,278.0 | 9,249.0 | ||||||||||||||||||||||||
| Total Equity | 6,478.0 | 5,936.0 | 9,277.0 | 8,908.0 | 11,601.0 | 12,512.0 | 12,413.0 | 11,191.0 | 10,604.0 | 10,880.0 | 10,014.0 | 9,639.0 | 9,393.0 | 9,429.0 | 9,258.0 | 9,229.0 | 9,550.0 | 9,793.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 15,378.0 | 15,875.0 | 15,946.0 | 15,938.0 | 10,187.0 | 10,174.0 | 10,186.0 | 10,695.0 | 10,688.0 | 11,288.0 | 11,292.0 | 11,325.0 | 11,731.0 | 11,745.0 | 12,718.0 | 12,723.0 | 12,410.0 | 12,610.0 | 12,603.0 | 14,351.0 | 12,605.0 | 12,661.0 | 14,787.0 | 13,641.0 | 13,477.0 | 14,064.0 | 13,284.0 | 12,702.0 | 13,315.0 | 11,667.0 | 11,634.0 | 11,396.0 | 10,695.0 | 10,746.0 | 10,780.0 | 10,661.0 | 10,789.0 | 8,476.0 | 7,491.0 | 7,534.0 |
| Net debt | 12,505.0 | 12,541.0 | 11,063.0 | 11,200.0 | 8,304.0 | 7,388.0 | 7,340.0 | 8,970.0 | 8,268.0 | 8,656.0 | 10,277.0 | 10,223.0 | 10,349.0 | 9,924.0 | 10,493.0 | 10,414.0 | 10,723.0 | 9,790.0 | ||||||||||||||||||||||
| Working Capital | (3,764.0) | (3,603.0) | (894.0) | (860.0) | (3,110.0) | (2,069.0) | (2,215.0) | (3,346.0) | (3,686.0) | (3,926.0) | (4,568.0) | (4,657.0) | (3,962.0) | (4,149.0) | (3,271.0) | (2,665.0) | (2,863.0) | |||||||||||||||||||||||
| Book Value | 6,472.0 | 5,927.0 | 9,282.0 | 8,913.0 | 11,615.0 | 12,518.0 | 12,418.0 | 11,209.0 | 10,626.0 | 10,905.0 | 10,042.0 | 9,657.0 | 9,411.0 | 9,452.0 | 9,278.0 | 9,249.0 | 9,576.0 | 9,820.0 | ||||||||||||||||||||||
| Tangible Book Value | 2,997.0 | 2,524.0 | 5,742.0 | 5,403.0 | 7,800.0 | 8,979.0 | 8,881.0 | 7,403.0 | 6,825.0 | 7,096.0 | 6,227.0 | 5,664.0 | 5,407.0 | 5,434.0 | 5,236.0 | 5,195.0 | 5,503.0 | |||||||||||||||||||||||
| 538.0 |
| 458.0 |
| 592.0 |
| 435.0 |
| 420.0 |
| 835.0 |
| 460.0 |
| 530.0 |
| 437.0 |
| 452.0 |
| 477.0 |
| 898.0 |
| 530.0 |
| 553.0 |
| 790.0 |
| 457.0 |
| 429.0 |
| 704.0 |
| 422.0 |
| 410.0 |
| 569.0 |
| 332.0 |
| 299.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,503.0 |
| 12,286.0 |
| 12,175.0 |
| 10,803.0 |
| 10,140.0 |
| 10,162.0 |
| 11,117.0 |
| 9,746.0 |
| 10,286.0 |
| 10,925.0 |
| 10,147.0 |
| 9,538.0 |
| 10,340.0 |
| 9,244.0 |
| 9,216.0 |
| 9,892.0 |
| 8,526.0 |
| 8,583.0 |
| 8,830.0 |
| 8,295.0 |
| 8,368.0 |
| 7,959.0 |
| 7,518.0 |
| 7,434.0 |
| - |
| - |
| 22,229.0 |
| - |
| - |
| 20,660.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,486.0 |
| - |
| - |
| 14,495.0 |
| - |
| - |
| 21,881.0 |
| 21,790.0 |
| 21,635.0 |
| 21,820.0 |
| 21,661.0 |
| 21,071.0 |
| 21,316.0 |
| 21,195.0 |
| 20,966.0 |
| 21,308.0 |
| 21,133.0 |
| 21,016.0 |
| 20,687.0 |
| 20,161.0 |
| 19,619.0 |
| 18,573.0 |
| 18,212.0 |
| 16,893.0 |
| 17,263.0 |
| 17,030.0 |
| 14,848.0 |
| 15,084.0 |
| 14,967.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,076.0 |
| 3,087.0 |
| 3,095.0 |
| 3,087.0 |
| 2,925.0 |
| 3,087.0 |
| 2,925.0 |
| 3,035.0 |
| 3,052.0 |
| 3,031.0 |
| 3,031.0 |
| 2,749.0 |
| 2,744.0 |
| 2,724.0 |
| 2,307.0 |
| 2,304.0 |
| 2,135.0 |
| 2,135.0 |
| 2,135.0 |
| 1,234.0 |
| 1,234.0 |
| 1,234.0 |
| 1,029.0 |
| 1,044.0 |
| 1,258.0 |
| 1,103.0 |
| 1,123.0 |
| 1,100.0 |
| 1,218.0 |
| 1,100.0 |
| 1,113.0 |
| 1,131.0 |
| 1,141.0 |
| 1,153.0 |
| 1,039.0 |
| 1,043.0 |
| 1,053.0 |
| 736.0 |
| 743.0 |
| 702.0 |
| 695.0 |
| 698.0 |
| 130.0 |
| - |
| - |
| 6,796.0 |
| 6,822.0 |
| 6,831.0 |
| - |
| 6,861.0 |
| 6,819.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 609.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 764.0 |
| - |
| - |
| 840.0 |
| - |
| - |
| 2,449.0 |
| 2,026.0 |
| 1,335.0 |
| 1,443.0 |
| 1,467.0 |
| 984.0 |
| 1,590.0 |
| 1,055.0 |
| 989.0 |
| 962.0 |
| 956.0 |
| 965.0 |
| 943.0 |
| 637.0 |
| 609.0 |
| 639.0 |
| 626.0 |
| 721.0 |
| 691.0 |
| 682.0 |
| 463.0 |
| 636.0 |
| 592.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48,662.0 |
| 47,543.0 |
| 46,942.0 |
| 38,118.0 |
| 44,462.0 |
| 44,319.0 |
| 37,197.0 |
| 36,957.0 |
| 36,561.0 |
| 37,028.0 |
| 36,600.0 |
| 35,799.0 |
| 36,505.0 |
| 34,662.0 |
| 33,801.0 |
| 33,897.0 |
| 30,781.0 |
| 30,468.0 |
| 29,281.0 |
| 29,079.0 |
| 28,913.0 |
| 24,634.0 |
| 24,472.0 |
| 24,227.0 |
| 1,047.0 |
| 3,103.0 |
| 1,305.0 |
| 1,405.0 |
| 3,509.0 |
| 2,358.0 |
| 2,189.0 |
| 1,677.0 |
| 898.0 |
| 1,800.0 |
| 2,197.0 |
| 2,725.0 |
| 2,626.0 |
| 2,318.0 |
| 1,484.0 |
| 1,549.0 |
| 1,616.0 |
| 1,451.0 |
| 1,611.0 |
| 2,700.0 |
| 699.0 |
| 1,748.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 667.0 |
| 666.0 |
| 669.0 |
| - |
| 675.0 |
| 682.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,696.0 |
| 4,678.0 |
| 4,473.0 |
| 3,780.0 |
| 3,955.0 |
| 3,939.0 |
| 3,421.0 |
| 3,837.0 |
| 4,003.0 |
| 3,521.0 |
| 3,587.0 |
| 3,448.0 |
| 3,305.0 |
| 3,584.0 |
| 3,200.0 |
| 3,226.0 |
| 3,068.0 |
| 2,864.0 |
| 2,769.0 |
| 2,894.0 |
| 2,666.0 |
| 2,538.0 |
| 2,703.0 |
| 2,487.0 |
| 15,210.0 |
| 15,366.0 |
| 14,578.0 |
| 14,671.0 |
| 14,274.0 |
| 13,350.0 |
| 13,575.0 |
| 14,197.0 |
| 13,349.0 |
| 13,476.0 |
| 12,890.0 |
| 11,618.0 |
| 12,515.0 |
| 12,860.0 |
| 13,521.0 |
| 13,145.0 |
| 12,971.0 |
| 11,363.0 |
| 11,318.0 |
| 10,705.0 |
| 10,840.0 |
| 10,924.0 |
| 11,061.0 |
| 9,354.0 |
| 10,367.0 |
| 6,385.0 |
| 6,507.0 |
| 6,478.0 |
| 6,503.0 |
| - |
| 6,463.0 |
| 6,420.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,542.0 |
| 1,634.0 |
| 1,532.0 |
| 1,562.0 |
| 1,502.0 |
| 1,484.0 |
| 1,568.0 |
| 1,667.0 |
| 1,590.0 |
| 2,452.0 |
| 2,380.0 |
| 2,181.0 |
| 1,927.0 |
| 1,649.0 |
| 1,739.0 |
| 1,752.0 |
| 1,157.0 |
| 1,180.0 |
| 1,381.0 |
| 1,280.0 |
| 1,325.0 |
| 796.0 |
| 782.0 |
| 776.0 |
| 578.0 |
| 591.0 |
| 494.0 |
| 482.0 |
| 485.0 |
| 792.0 |
| 787.0 |
| 789.0 |
| 522.0 |
| 1,533.0 |
| 1,552.0 |
| 1,524.0 |
| 1,384.0 |
| 1,395.0 |
| 1,380.0 |
| 1,460.0 |
| 1,458.0 |
| 901.0 |
| 899.0 |
| 900.0 |
| 1,291.0 |
| 1,205.0 |
| 1,199.0 |
| 2,660.0 |
| 2,096.0 |
| 1,941.0 |
| 1,881.0 |
| 1,882.0 |
| 1,807.0 |
| 1,706.0 |
| 1,695.0 |
| 1,706.0 |
| 1,835.0 |
| 1,825.0 |
| 1,826.0 |
| 1,659.0 |
| 1,866.0 |
| 1,364.0 |
| 1,287.0 |
| 1,176.0 |
| 1,260.0 |
| 1,246.0 |
| 1,332.0 |
| 1,330.0 |
| 1,127.0 |
| 1,125.0 |
| 1,127.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,112.0 |
| 37,750.0 |
| 37,614.0 |
| 30,283.0 |
| 35,809.0 |
| 35,787.0 |
| 30,292.0 |
| 29,619.0 |
| 29,620.0 |
| 30,817.0 |
| 30,456.0 |
| 29,664.0 |
| 29,795.0 |
| 28,061.0 |
| 27,353.0 |
| 27,099.0 |
| 24,899.0 |
| 24,932.0 |
| 23,886.0 |
| 24,057.0 |
| 24,143.0 |
| 20,420.0 |
| 19,624.0 |
| 19,631.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,744.0 |
| 22,062.0 |
| 19,681.0 |
| 20,647.0 |
| 20,481.0 |
| 17,007.0 |
| 19,331.0 |
| 18,924.0 |
| 16,263.0 |
| 15,978.0 |
| 15,735.0 |
| 15,543.0 |
| 14,874.0 |
| 14,589.0 |
| 14,011.0 |
| 13,228.0 |
| 12,895.0 |
| 10,981.0 |
| 11,667.0 |
| 11,398.0 |
| 9,787.0 |
| 10,430.0 |
| 10,190.0 |
| (627.0) |
| (630.0) |
| (651.0) |
| (658.0) |
| (346.0) |
| (537.0) |
| (492.0) |
| (471.0) |
| (450.0) |
| (455.0) |
| (706.0) |
| (726.0) |
| (738.0) |
| (715.0) |
| (782.0) |
| (703.0) |
| (680.0) |
| (759.0) |
| (773.0) |
| (464.0) |
| (449.0) |
| (457.0) |
| (753.0) |
| (724.0) |
| (749.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,443.0 |
| 12,422.0 |
| 11,409.0 |
| 11,384.0 |
| 11,350.0 |
| 9,641.0 |
| 10,785.0 |
| 10,746.0 |
| 9,237.0 |
| 9,309.0 |
| 9,293.0 |
| (27.0) |
| (28.0) |
| (51.0) |
| (58.0) |
| (49.0) |
| (26.0) |
| (36.0) |
| (29.0) |
| (24.0) |
| (15.0) |
| (10.0) |
| 12.0 |
| 25.0 |
| 42.0 |
| (22.0) |
| (22.0) |
| (21.0) |
| 11.0 |
| 25.0 |
| 21.0 |
| 7.0 |
| 10.0 |
| 6.0 |
| 9,576.0 |
| 9,820.0 |
| 9,356.0 |
| 7,886.0 |
| 8,711.0 |
| 8,581.0 |
| 6,931.0 |
| 7,374.0 |
| 6,970.0 |
| 6,235.0 |
| 6,159.0 |
| 6,145.0 |
| 6,698.0 |
| 6,576.0 |
| 6,406.0 |
| 6,820.0 |
| 5,904.0 |
| 5,557.0 |
| 5,384.0 |
| 4,997.0 |
| 4,749.0 |
| 4,207.0 |
| 4,838.0 |
| 4,590.0 |
| 9,328.0 |
| 7,835.0 |
| 8,653.0 |
| 8,532.0 |
| 6,905.0 |
| 7,338.0 |
| 6,941.0 |
| 6,211.0 |
| 6,144.0 |
| 6,135.0 |
| 6,710.0 |
| 6,601.0 |
| 6,448.0 |
| 6,798.0 |
| 5,882.0 |
| 5,536.0 |
| 5,395.0 |
| 5,022.0 |
| 4,770.0 |
| 4,214.0 |
| 4,848.0 |
| 4,596.0 |
| 9,877.0 |
| 13,922.0 |
| 11,976.0 |
| 12,252.0 |
| 14,440.0 |
| 13,280.0 |
| 12,786.0 |
| 13,712.0 |
| 12,465.0 |
| 12,346.0 |
| 12,993.0 |
| 11,348.0 |
| 11,243.0 |
| 11,119.0 |
| 10,427.0 |
| 10,494.0 |
| 10,379.0 |
| 10,413.0 |
| 10,524.0 |
| 8,238.0 |
| 7,051.0 |
| 7,287.0 |
| (2,292.0) |
| (2,496.0) |
| (3,471.0) |
| (3,210.0) |
| (3,413.0) |
| (3,080.0) |
| (3,603.0) |
| (3,190.0) |
| (1,965.0) |
| (1,471.0) |
| (2,977.0) |
| (2,520.0) |
| (4,277.0) |
| (3,929.0) |
| (3,079.0) |
| (2,837.0) |
| (2,735.0) |
| (1,875.0) |
| (2,545.0) |
| (2,556.0) |
| (3,102.0) |
| (1,836.0) |
| (2,933.0) |
| 9,356.0 |
| 7,886.0 |
| 8,711.0 |
| 8,581.0 |
| 6,931.0 |
| 7,374.0 |
| 6,970.0 |
| 6,235.0 |
| 6,159.0 |
| 6,145.0 |
| 6,698.0 |
| 6,576.0 |
| 6,406.0 |
| 6,820.0 |
| 5,904.0 |
| 5,557.0 |
| 5,384.0 |
| 4,997.0 |
| 4,749.0 |
| 4,207.0 |
| 4,838.0 |
| 4,590.0 |
| 5,715.0 |
| 5,236.0 |
| 3,541.0 |
| 4,513.0 |
| 4,371.0 |
| 2,906.0 |
| 3,069.0 |
| 2,945.0 |
| 2,087.0 |
| 1,976.0 |
| 1,973.0 |
| 2,514.0 |
| 2,788.0 |
| 2,619.0 |
| 3,043.0 |
| 2,861.0 |
| 2,510.0 |
| 2,547.0 |
| 2,167.0 |
| 1,916.0 |
| 2,843.0 |
| 3,604.0 |
| 3,356.0 |