| (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 | 1,530.0 | 1,641.0 | 1,568.0 | 456.0 | 839.0 | 1,115.0 | 580.0 | 358.0 | 690.0 | 956.0 | 1,101.0 | 973.0 | 1,443.0 | 653.0 | 276.0 | 827.0 | 996.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 118.0 | 15.0 | 25.0 | 283.0 | 90.0 | |||
| Cash And Short Term Investments | 1,530.0 | 1,641.0 | 1,568.0 | 456.0 | 839.0 | 1,115.0 | 580.0 | 358.0 | 690.0 | 956.0 | 1,101.0 | 973.0 | 1,561.0 | 668.0 | 301.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 988.0 | 1,069.0 | 1,147.0 | 1,148.0 | 976.0 | 848.0 | 920.0 | 1,009.0 | 955.0 | 945.0 | 946.0 | 1,055.0 | 1,024.0 | 1,109.0 | 1,022.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 51,096.0 | 49,788.0 | 46,591.0 | 44,748.0 | 43,684.0 | 43,330.0 | 43,596.0 | 43,465.0 | 42,239.0 | 41,488.0 | 40,470.0 | 38,508.0 | 37,032.0 | 35,658.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,863.0 | 1,704.0 | 1,638.0 | 1,293.0 | 1,351.0 | 1,016.0 | 1,428.0 | 1,505.0 | 1,401.0 | 1,215.0 | 1,091.0 | 1,233.0 | 1,265.0 | 1,362.0 | 1,092.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 9,736.0 | 10,112.0 | 9,893.0 | 8,885.0 | 9,348.0 | 8,482.0 | 7,440.0 | 6,925.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 607.0 | 555.0 | 0.0 | 100.0 | 0.0 | - | - | 0.0 | 9,836.0 | 10,212.0 | 10,093.0 | 8,985.0 | 9,448.0 | 8,682.0 | 7,540.0 | 7,025.0 | ||||
| (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 | 1,341.0 | 1,530.0 | 1,418.0 | 1,303.0 | 1,006.0 | 1,641.0 | 975.0 | 659.0 | 652.0 | 1,568.0 | 1,506.0 | 556.0 | 552.0 | 456.0 | 1,214.0 | |||||||||||||||||||||||||
| 618.0 |
| 206.0 |
| 527.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 1,110.0 |
| 1,086.0 |
| 618.0 |
| 206.0 |
| 527.0 |
| 807.0 |
| 766.0 |
| 870.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 409.0 | 201.0 | 292.0 | 150.0 | 134.0 | 134.0 | 337.0 | 288.0 | 282.0 | 133.0 | 194.0 | 347.0 | 87.0 | 82.0 | 76.0 | 240.0 | 88.0 | 168.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,198.0 | 3,188.0 | 3,271.0 | 2,007.0 | 2,167.0 | 2,318.0 | 2,081.0 | 1,862.0 | 2,149.0 | 2,291.0 | 2,512.0 | 2,778.0 | 3,075.0 | 2,242.0 | 1,751.0 | 2,471.0 | 2,246.0 | 1,999.0 | - | - |
| 33,933.0 |
| 32,493.0 |
| 31,436.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 14,617.0 | 13,957.0 | 13,265.0 | 12,592.0 | 12,031.0 | 11,985.0 | 11,982.0 | 12,374.0 | 11,909.0 | 11,737.0 | 11,478.0 | 10,814.0 | 10,387.0 | 9,922.0 | 9,464.0 | 9,262.0 | 8,793.0 | - | - | - |
| Property,Plant & Equipment Net | 36,479.0 | 35,831.0 | 33,326.0 | 32,156.0 | 31,653.0 | 31,345.0 | 31,614.0 | 31,091.0 | 30,330.0 | 29,751.0 | 28,992.0 | 27,694.0 | 26,645.0 | 25,736.0 | 24,469.0 | 23,231.0 | 22,643.0 | 22,247.0 | - | - |
| Long Term Investments | 4,089.0 | 3,370.0 | 3,839.0 | 3,694.0 | 3,707.0 | 3,590.0 | 3,428.0 | 3,109.0 | 2,981.0 | 2,777.0 | 2,572.0 | 2,679.0 | 2,439.0 | 2,300.0 | 2,234.0 | 2,193.0 | 2,164.0 | 1,779.0 | - | - |
| Equity Method Investments | 3,316.0 | 3,184.0 | 3,048.0 | 2,923.0 | 2,797.0 | 2,662.0 | 2,646.0 | 2,532.0 | 2,425.0 | 2,176.0 | 2,102.0 | 2,047.0 | 2,002.0 | 1,897.0 | 1,853.0 | 1,799.0 | 1,753.0 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 218.0 | 271.0 | 390.0 | 407.0 | 411.0 | 433.0 | 539.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 322.0 | 589.0 | 568.0 | 573.0 | 598.0 | 995.0 | 938.0 | 802.0 | 857.0 | - | - | - |
| Other Non-Current Assets | 1,470.0 | 1,293.0 | 1,216.0 | 1,028.0 | 966.0 | 709.0 | 800.0 | 177.0 | 251.0 | 73.0 | 63.0 | 49.0 | 324.0 | 64.0 | 84.0 | 304.0 | 316.0 | 272.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 45,236.0 | 43,682.0 | 41,652.0 | 38,885.0 | 38,493.0 | 37,962.0 | 37,923.0 | 36,239.0 | 35,711.0 | 34,892.0 | 34,139.0 | 33,200.0 | 32,483.0 | 30,342.0 | 28,538.0 | 28,199.0 | 27,369.0 | 26,297.0 | - | - |
| 1,181.0 |
| 974.0 |
| 1,140.0 |
| - |
| - |
| Short Term Debt | 607.0 | 555.0 | 0.0 | 100.0 | 0.0 | - | - | 0.0 | 100.0 | 100.0 | 200.0 | 100.0 | 100.0 | 200.0 | 100.0 | 100.0 | 100.0 | 0.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 70.0 | 81.0 | 105.0 | 94.0 | 82.0 | 89.0 | 97.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 965.0 | 949.0 | 728.0 | 341.0 | 312.0 | 302.0 | 327.0 | 246.0 | 233.0 | 229.0 | 237.0 | 228.0 | 270.0 | 263.0 | 252.0 | 244.0 | 232.0 | 220.0 | - | - |
| Total Current Liabilities | 3,775.0 | 3,545.0 | 2,632.0 | 2,649.0 | 2,521.0 | 2,160.0 | 2,300.0 | 2,591.0 | 2,545.0 | 2,339.0 | 2,231.0 | 1,780.0 | 2,305.0 | 2,081.0 | 1,701.0 | 2,082.0 | 1,789.0 | 2,105.0 | - | - |
| 7,053.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 148.0 | 191.0 | 287.0 | 316.0 | 331.0 | 344.0 | 441.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7,711.0 | 7,420.0 | 7,225.0 | 7,265.0 | 7,165.0 | 6,922.0 | 6,815.0 | 6,460.0 | 6,324.0 | 9,140.0 | 8,942.0 | 8,817.0 | 8,542.0 | 7,832.0 | 7,486.0 | 7,088.0 | 6,747.0 | 6,372.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | 309.0 | 566.0 | 1,049.0 | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1,723.0 | 1,760.0 | 1,839.0 | 1,759.0 | 1,879.0 | 1,987.0 | 1,744.0 | 1,266.0 | 1,347.0 | 1,442.0 | 1,385.0 | 1,312.0 | 1,444.0 | 2,237.0 | 2,050.0 | 1,793.0 | 1,801.0 | 2,030.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 29,689.0 | 29,376.0 | 28,871.0 | 26,152.0 | 24,852.0 | 23,171.0 | 22,739.0 | 20,877.0 | 19,352.0 | 22,483.0 | 21,951.0 | 20,792.0 | 21,194.0 | 20,582.0 | 18,627.0 | 17,530.0 | 17,016.0 | 16,690.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 2,296.0 | 2,247.0 | 2,179.0 | 2,157.0 | 2,215.0 | 2,248.0 | 2,209.0 | 2,216.0 | 2,254.0 | 2,179.0 | 2,143.0 | 2,148.0 | 2,021.0 | 1,911.0 | 1,912.0 | 1,892.0 | 1,809.0 | 1,680.0 | - | - |
| Retained Earnings | 13,235.0 | 12,093.0 | 10,695.0 | 10,697.0 | 11,586.0 | 12,883.0 | 13,207.0 | 13,440.0 | 14,176.0 | 10,425.0 | 10,191.0 | 10,348.0 | 9,339.0 | 8,643.0 | 8,693.0 | 9,224.0 | 9,027.0 | 8,501.0 | - | - |
| Accumulated Other Comprehensive Income | (210.0) | (262.0) | (320.0) | (351.0) | (402.0) | (594.0) | (491.0) | (563.0) | (356.0) | (487.0) | (445.0) | (398.0) | (381.0) | (1,109.0) | (1,026.0) | (805.0) | (853.0) | (942.0) | - | - |
| Treasury Stock | - | - | - | - | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 15,547.0 | 14,306.0 | 12,781.0 | 12,733.0 | 13,641.0 | 14,791.0 | 15,184.0 | 15,362.0 | 16,359.0 | 12,409.0 | 12,188.0 | 12,408.0 | 11,289.0 | 9,760.0 | 9,911.0 | 10,669.0 | 10,353.0 | 9,607.0 | 9,727.0 | 9,615.0 |
| Total Equity | 15,547.0 | 14,306.0 | 12,781.0 | 12,733.0 | 13,641.0 | 14,791.0 | 15,184.0 | 15,362.0 | 16,359.0 | 12,409.0 | 12,188.0 | 12,408.0 | 11,289.0 | 9,760.0 | 9,911.0 | 10,669.0 | 10,353.0 | 9,607.0 | 9,727.0 | 9,615.0 |
| 7,153.0 |
| 0.0 |
| - |
| - |
| Net debt | (923.0) | (1,086.0) | (1,568.0) | (356.0) | (839.0) | - | - | (358.0) | 9,146.0 | 9,256.0 | 8,992.0 | 8,012.0 | 7,887.0 | 8,014.0 | 7,239.0 | 5,915.0 | 6,067.0 | (618.0) | - | - |
| Working Capital | (577.0) | (357.0) | 639.0 | (642.0) | (354.0) | 158.0 | (219.0) | (729.0) | (396.0) | (48.0) | 281.0 | 998.0 | 770.0 | 161.0 | 50.0 | 389.0 | 457.0 | (106.0) | - | - |
| Book Value | 15,547.0 | 14,306.0 | 12,781.0 | 12,733.0 | 13,641.0 | 14,791.0 | 15,184.0 | 15,362.0 | 16,359.0 | 12,409.0 | 12,188.0 | 12,408.0 | 11,289.0 | 9,760.0 | 9,911.0 | 10,669.0 | 10,353.0 | 9,607.0 | 9,727.0 | 9,615.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,259.0 |
| 1,571.0 |
| 839.0 |
| 1,465.0 |
| 1,670.0 |
| 998.0 |
| 1,115.0 |
| 1,359.0 |
| 1,143.0 |
| 608.0 |
| 580.0 |
| 452.0 |
| 274.0 |
| 411.0 |
| 358.0 |
| 729.0 |
| 430.0 |
| 1,072.0 |
| 690.0 |
| 724.0 |
| 642.0 |
| 955.0 |
| 956.0 |
| 984.0 |
| 866.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,341.0 | 1,530.0 | 1,418.0 | 1,303.0 | 1,006.0 | 1,641.0 | 975.0 | 659.0 | 652.0 | 1,568.0 | 1,506.0 | 556.0 | 552.0 | 456.0 | 1,214.0 | 1,259.0 | 1,571.0 | 839.0 | 1,465.0 | 1,670.0 | 998.0 | 1,115.0 | 1,359.0 | 1,143.0 | 608.0 | 580.0 | 452.0 | 274.0 | 411.0 | 358.0 | 729.0 | 430.0 | 1,072.0 | 690.0 | 724.0 | 642.0 | 955.0 | 956.0 | 984.0 | 866.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,123.0 | 988.0 | 1,102.0 | 1,123.0 | 1,231.0 | 1,069.0 | 1,302.0 | 1,189.0 | 1,198.0 | 1,147.0 | 1,210.0 | 1,089.0 | 1,170.0 | 1,148.0 | 1,151.0 | 1,208.0 | 1,070.0 | 976.0 | 945.0 | 941.0 | 944.0 | 848.0 | 883.0 | 822.0 | 889.0 | 920.0 | 973.0 | 1,039.0 | 1,048.0 | 1,009.0 | 1,043.0 | 1,035.0 | 973.0 | 955.0 | 973.0 | 926.0 | 998.0 | 945.0 | 960.0 | 985.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 248.0 | 409.0 | 219.0 | 168.0 | 191.0 | 201.0 | 125.0 | 148.0 | 236.0 | 292.0 | 123.0 | 114.0 | 138.0 | 150.0 | 74.0 | 101.0 | 110.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,024.0 | 3,198.0 | 3,036.0 | 2,907.0 | 2,701.0 | 3,188.0 | 2,690.0 | 2,304.0 | 2,356.0 | 3,271.0 | 3,142.0 | 2,031.0 | 2,122.0 | 2,007.0 | 2,715.0 | 2,857.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 14,769.0 | 14,617.0 | 14,438.0 | 14,250.0 | 14,188.0 | 13,957.0 | 13,855.0 | 13,630.0 | 13,462.0 | 13,265.0 | 13,162.0 | 13,024.0 | 12,810.0 | 12,592.0 | 12,445.0 | 12,267.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 36,442.0 | 36,479.0 | 36,112.0 | 35,921.0 | 35,803.0 | 35,831.0 | 35,390.0 | 35,280.0 | 35,051.0 | 33,326.0 | 32,668.0 | 32,474.0 | 32,240.0 | 32,156.0 | 31,838.0 | 31,787.0 | ||||||||||||||||||||||||
| Long Term Investments | 4,116.0 | 4,089.0 | 4,081.0 | 4,038.0 | 4,003.0 | 3,370.0 | 3,968.0 | 3,812.0 | 3,570.0 | 3,839.0 | 3,824.0 | 3,673.0 | 3,738.0 | 3,694.0 | 3,686.0 | 3,671.0 | 3,697.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,531.0 | 1,470.0 | 1,351.0 | 1,289.0 | 1,293.0 | 1,293.0 | 1,207.0 | 1,162.0 | 1,151.0 | 1,216.0 | 1,105.0 | 1,083.0 | 1,069.0 | 1,028.0 | 1,067.0 | 1,021.0 | 992.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 45,113.0 | 45,236.0 | 44,580.0 | 44,155.0 | 43,800.0 | 43,682.0 | 43,255.0 | 42,558.0 | 42,128.0 | 41,652.0 | 40,739.0 | 39,261.0 | 39,169.0 | 38,885.0 | 39,306.0 | 39,336.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,695.0 | 1,863.0 | 1,657.0 | 1,504.0 | 1,445.0 | 1,704.0 | 1,614.0 | 1,535.0 | 1,506.0 | 1,638.0 | 1,499.0 | 1,416.0 | 1,315.0 | 1,293.0 | 1,486.0 | 1,308.0 | 1,181.0 | 1,351.0 | 1,196.0 | 1,116.0 | 1,043.0 | 1,016.0 | 1,273.0 | 1,268.0 | 1,284.0 | 1,428.0 | 1,407.0 | 1,407.0 | 1,334.0 | 1,505.0 | 1,394.0 | 1,323.0 | 1,217.0 | 1,401.0 | 1,287.0 | 1,223.0 | 1,211.0 | 1,215.0 | 1,131.0 | 1,085.0 |
| Short Term Debt | - | - | - | - | - | - | - | 400.0 | 400.0 | 0.0 | 0.0 | 130.0 | 0.0 | 100.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 711.0 | 965.0 | 1,033.0 | 1,037.0 | 960.0 | 949.0 | 1,329.0 | 1,269.0 | 1,315.0 | 728.0 | 797.0 | 792.0 | 668.0 | 341.0 | 408.0 | 363.0 | 370.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,335.0 | 3,775.0 | 3,524.0 | 3,667.0 | 3,450.0 | 3,545.0 | 3,677.0 | 3,667.0 | 3,447.0 | 2,632.0 | 2,914.0 | 2,986.0 | 2,824.0 | 2,649.0 | 2,798.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10,237.0 | 9,736.0 | 9,880.0 | 9,873.0 | 10,119.0 | 10,112.0 | 10,105.0 | 10,099.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 7,758.0 | 7,711.0 | 7,734.0 | 7,529.0 | 7,477.0 | 7,420.0 | 7,363.0 | 7,228.0 | 7,199.0 | 7,225.0 | 7,207.0 | 7,227.0 | 7,248.0 | 7,265.0 | 7,193.0 | 7,281.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1,724.0 | 1,723.0 | 1,705.0 | 1,708.0 | 1,702.0 | 1,760.0 | 1,786.0 | 1,747.0 | 1,767.0 | 1,839.0 | 1,824.0 | 1,814.0 | 1,785.0 | 1,759.0 | 1,828.0 | 1,843.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 29,309.0 | 29,689.0 | 29,439.0 | 29,368.0 | 29,289.0 | 29,376.0 | 29,470.0 | 29,579.0 | 29,592.0 | 28,871.0 | 28,124.0 | 26,621.0 | 26,442.0 | 26,152.0 | 26,282.0 | 26,182.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,312.0 | 2,296.0 | 2,283.0 | 2,259.0 | 2,249.0 | 2,247.0 | 2,223.0 | 2,208.0 | 2,188.0 | 2,179.0 | 2,163.0 | 2,160.0 | 2,155.0 | 2,157.0 | 2,181.0 | 2,190.0 | ||||||||||||||||||||||||
| Retained Earnings | 13,477.0 | 13,235.0 | 12,894.0 | 12,563.0 | 12,296.0 | 12,093.0 | 11,666.0 | 10,874.0 | 10,443.0 | 10,695.0 | 10,589.0 | 10,611.0 | 10,698.0 | 10,697.0 | 10,987.0 | 11,116.0 | 11,412.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (211.0) | (210.0) | (262.0) | (261.0) | (261.0) | (262.0) | (332.0) | (330.0) | (322.0) | (320.0) | (364.0) | (359.0) | (355.0) | (351.0) | (377.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 15,804.0 | 15,547.0 | 15,141.0 | 14,787.0 | 14,511.0 | 14,306.0 | 13,785.0 | 12,979.0 | 12,536.0 | 12,781.0 | 12,615.0 | 12,640.0 | 12,727.0 | 12,733.0 | 13,024.0 | 13,154.0 | ||||||||||||||||||||||||
| Total Equity | 15,804.0 | 15,547.0 | 15,141.0 | 14,787.0 | 14,511.0 | 14,306.0 | 13,785.0 | 12,979.0 | 12,536.0 | 12,781.0 | 12,615.0 | 12,640.0 | 12,727.0 | 12,733.0 | 13,024.0 | 13,154.0 | 13,461.0 | 13,641.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 400.0 | 400.0 | 0.0 | 0.0 | 130.0 | 0.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | 350.0 | - | 250.0 | 0.0 | 0.0 | 0.0 | 10,287.0 | 9,836.0 | 9,880.0 | 9,873.0 | 10,119.0 | 10,212.0 | 10,105.0 | 10,099.0 |
| Net debt | - | - | - | - | - | - | - | (259.0) | (252.0) | (1,568.0) | (1,506.0) | (426.0) | (552.0) | (356.0) | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (311.0) | (577.0) | (488.0) | (760.0) | (749.0) | (357.0) | (987.0) | (1,363.0) | (1,091.0) | 639.0 | 228.0 | (955.0) | (702.0) | (642.0) | (83.0) | 248.0 | (132.0) | |||||||||||||||||||||||
| Book Value | 15,804.0 | 15,547.0 | 15,141.0 | 14,787.0 | 14,511.0 | 14,306.0 | 13,785.0 | 12,979.0 | 12,536.0 | 12,781.0 | 12,615.0 | 12,640.0 | 12,727.0 | 12,733.0 | 13,024.0 | 13,154.0 | 13,461.0 | 13,641.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.0 |
| 77.0 |
| 155.0 |
| 120.0 |
| 134.0 |
| 90.0 |
| 128.0 |
| 240.0 |
| 337.0 |
| 325.0 |
| 345.0 |
| 235.0 |
| 288.0 |
| 70.0 |
| 179.0 |
| 189.0 |
| 282.0 |
| 57.0 |
| 79.0 |
| 93.0 |
| 133.0 |
| 72.0 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,015.0 |
| 2,167.0 |
| 2,722.0 |
| 3,012.0 |
| 2,303.0 |
| 2,318.0 |
| 2,579.0 |
| 2,350.0 |
| 2,002.0 |
| 2,081.0 |
| 2,016.0 |
| 1,914.0 |
| 1,922.0 |
| 1,862.0 |
| 2,109.0 |
| 1,904.0 |
| 2,479.0 |
| 2,149.0 |
| 1,999.0 |
| 1,936.0 |
| 2,327.0 |
| 2,291.0 |
| 2,317.0 |
| 2,239.0 |
| 12,123.0 |
| 12,031.0 |
| 11,867.0 |
| 11,777.0 |
| 11,672.0 |
| 11,985.0 |
| 11,873.0 |
| 11,823.0 |
| 11,794.0 |
| 11,982.0 |
| 12,381.0 |
| 12,372.0 |
| 12,374.0 |
| 12,374.0 |
| 12,276.0 |
| 12,175.0 |
| 12,076.0 |
| 11,909.0 |
| 11,987.0 |
| 11,984.0 |
| 11,872.0 |
| 11,737.0 |
| 11,663.0 |
| 11,586.0 |
| 31,657.0 |
| 31,653.0 |
| 31,429.0 |
| 31,355.0 |
| 31,312.0 |
| 31,345.0 |
| 31,239.0 |
| 31,217.0 |
| 31,179.0 |
| 31,614.0 |
| 31,394.0 |
| 31,201.0 |
| 31,158.0 |
| 31,091.0 |
| 30,712.0 |
| 30,540.0 |
| 30,396.0 |
| 30,330.0 |
| 30,163.0 |
| 30,033.0 |
| 29,927.0 |
| 29,751.0 |
| 29,467.0 |
| 29,387.0 |
| 3,707.0 |
| 3,684.0 |
| 3,658.0 |
| 3,604.0 |
| 3,590.0 |
| 3,566.0 |
| 3,590.0 |
| 3,470.0 |
| 3,428.0 |
| 3,376.0 |
| 3,301.0 |
| 3,198.0 |
| 3,109.0 |
| 3,109.0 |
| 3,058.0 |
| 3,020.0 |
| 2,981.0 |
| 2,888.0 |
| 2,848.0 |
| 2,809.0 |
| 2,777.0 |
| 2,779.0 |
| 2,639.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 561.0 |
| 586.0 |
| 593.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 966.0 |
| 769.0 |
| 729.0 |
| 718.0 |
| 709.0 |
| 795.0 |
| 805.0 |
| 787.0 |
| 800.0 |
| 714.0 |
| 756.0 |
| 784.0 |
| 177.0 |
| 392.0 |
| 286.0 |
| 267.0 |
| 251.0 |
| 103.0 |
| 105.0 |
| 82.0 |
| 73.0 |
| 69.0 |
| 69.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,361.0 |
| 38,493.0 |
| 38,604.0 |
| 38,754.0 |
| 37,937.0 |
| 37,962.0 |
| 38,179.0 |
| 37,962.0 |
| 37,438.0 |
| 37,923.0 |
| 37,500.0 |
| 37,172.0 |
| 37,062.0 |
| 36,239.0 |
| 36,322.0 |
| 35,788.0 |
| 36,162.0 |
| 35,711.0 |
| 35,153.0 |
| 34,922.0 |
| 35,145.0 |
| 34,892.0 |
| 34,632.0 |
| 34,334.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.0 |
| - |
| 250.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 50.0 |
| 100.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 100.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| 98.0 |
| 93.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.0 |
| 384.0 |
| 330.0 |
| 344.0 |
| 302.0 |
| 386.0 |
| 343.0 |
| 352.0 |
| 327.0 |
| 401.0 |
| 373.0 |
| 378.0 |
| 246.0 |
| 317.0 |
| 260.0 |
| 304.0 |
| 233.0 |
| 320.0 |
| 252.0 |
| 303.0 |
| 229.0 |
| 333.0 |
| 267.0 |
| 2,609.0 |
| 3,147.0 |
| 2,521.0 |
| 2,410.0 |
| 2,796.0 |
| 2,249.0 |
| 2,160.0 |
| 2,005.0 |
| 1,935.0 |
| 2,236.0 |
| 2,300.0 |
| 2,761.0 |
| 2,451.0 |
| 2,885.0 |
| 2,591.0 |
| 2,441.0 |
| 2,352.0 |
| 2,388.0 |
| 2,545.0 |
| 2,413.0 |
| 2,343.0 |
| 2,443.0 |
| 2,339.0 |
| 2,232.0 |
| 2,107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 464.0 |
| 488.0 |
| 500.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,217.0 |
| 7,165.0 |
| 7,089.0 |
| 7,035.0 |
| 6,977.0 |
| 6,922.0 |
| 6,898.0 |
| 6,874.0 |
| 6,828.0 |
| 6,815.0 |
| 6,689.0 |
| 6,596.0 |
| 6,518.0 |
| 6,460.0 |
| 6,464.0 |
| 6,414.0 |
| 6,367.0 |
| 6,324.0 |
| 9,367.0 |
| 9,259.0 |
| 9,199.0 |
| 9,140.0 |
| 9,127.0 |
| 9,047.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,845.0 |
| 1,879.0 |
| 1,944.0 |
| 1,937.0 |
| 1,952.0 |
| 1,987.0 |
| 1,701.0 |
| 1,680.0 |
| 1,683.0 |
| 1,744.0 |
| 1,727.0 |
| 1,738.0 |
| 1,759.0 |
| 1,266.0 |
| 1,302.0 |
| 1,317.0 |
| 1,352.0 |
| 1,347.0 |
| 1,366.0 |
| 1,385.0 |
| 1,407.0 |
| 1,442.0 |
| 1,322.0 |
| 1,358.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25,900.0 |
| 24,852.0 |
| 24,717.0 |
| 24,437.0 |
| 23,294.0 |
| 23,171.0 |
| 23,238.0 |
| 23,101.0 |
| 22,554.0 |
| 22,739.0 |
| 22,262.0 |
| 21,861.0 |
| 21,731.0 |
| 20,877.0 |
| 20,842.0 |
| 19,229.0 |
| 19,744.0 |
| 19,352.0 |
| 22,426.0 |
| 22,260.0 |
| 22,618.0 |
| 22,483.0 |
| 22,236.0 |
| 22,061.0 |
| 2,203.0 |
| 2,215.0 |
| 2,224.0 |
| 2,240.0 |
| 2,241.0 |
| 2,248.0 |
| 2,246.0 |
| 2,217.0 |
| 2,205.0 |
| 2,209.0 |
| 2,219.0 |
| 2,226.0 |
| 2,213.0 |
| 2,216.0 |
| 1,996.0 |
| 2,263.0 |
| 2,255.0 |
| 2,254.0 |
| 2,249.0 |
| 2,228.0 |
| 2,228.0 |
| 2,179.0 |
| 2,169.0 |
| 2,146.0 |
| 11,586.0 |
| 11,990.0 |
| 12,407.0 |
| 12,737.0 |
| 12,883.0 |
| 12,911.0 |
| 12,863.0 |
| 12,902.0 |
| 13,207.0 |
| 13,310.0 |
| 13,377.0 |
| 13,411.0 |
| 13,440.0 |
| 13,645.0 |
| 14,456.0 |
| 14,327.0 |
| 14,176.0 |
| 10,665.0 |
| 10,624.0 |
| 10,493.0 |
| 10,425.0 |
| 10,367.0 |
| 10,269.0 |
| (388.0) |
| (394.0) |
| (402.0) |
| (571.0) |
| (578.0) |
| (586.0) |
| (594.0) |
| (471.0) |
| (475.0) |
| (481.0) |
| (491.0) |
| (553.0) |
| (557.0) |
| (560.0) |
| (563.0) |
| (435.0) |
| (441.0) |
| (448.0) |
| (356.0) |
| (475.0) |
| (480.0) |
| (485.0) |
| (487.0) |
| (433.0) |
| (437.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,461.0 |
| 13,641.0 |
| 13,887.0 |
| 14,317.0 |
| 14,643.0 |
| 14,791.0 |
| 14,941.0 |
| 14,861.0 |
| 14,884.0 |
| 15,184.0 |
| 15,238.0 |
| 15,311.0 |
| 15,331.0 |
| 15,362.0 |
| 15,480.0 |
| 16,559.0 |
| 16,418.0 |
| 16,359.0 |
| 12,727.0 |
| 12,662.0 |
| 12,527.0 |
| 12,409.0 |
| 12,396.0 |
| 12,273.0 |
| 13,887.0 |
| 14,317.0 |
| 14,643.0 |
| 14,791.0 |
| 14,941.0 |
| 14,861.0 |
| 14,884.0 |
| 15,184.0 |
| 15,238.0 |
| 15,311.0 |
| 15,331.0 |
| 15,362.0 |
| 15,480.0 |
| 16,559.0 |
| 16,418.0 |
| 16,359.0 |
| 12,727.0 |
| 12,662.0 |
| 12,527.0 |
| 12,409.0 |
| 12,396.0 |
| 12,273.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (102.0) |
| - |
| (161.0) |
| (358.0) |
| (729.0) |
| (430.0) |
| 9,215.0 |
| 9,146.0 |
| 9,156.0 |
| 9,231.0 |
| 9,164.0 |
| 9,256.0 |
| 9,121.0 |
| 9,233.0 |
| (354.0) |
| 312.0 |
| 216.0 |
| 54.0 |
| 158.0 |
| 574.0 |
| 415.0 |
| (234.0) |
| (219.0) |
| (745.0) |
| (537.0) |
| (963.0) |
| (729.0) |
| (332.0) |
| (448.0) |
| 91.0 |
| (396.0) |
| (414.0) |
| (407.0) |
| (116.0) |
| (48.0) |
| 85.0 |
| 132.0 |
| 13,887.0 |
| 14,317.0 |
| 14,643.0 |
| 14,791.0 |
| 14,941.0 |
| 14,861.0 |
| 14,884.0 |
| 15,184.0 |
| 15,238.0 |
| 15,311.0 |
| 15,331.0 |
| 15,362.0 |
| 15,480.0 |
| 16,559.0 |
| 16,418.0 |
| 16,359.0 |
| 12,727.0 |
| 12,662.0 |
| 12,527.0 |
| 12,409.0 |
| 12,396.0 |
| 12,273.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |