| (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 | 132.0 | 125.0 | 54.0 | 465.0 | 818.0 | 543.0 | 147.0 | 177.0 | 313.0 | 423.0 | 394.0 | 402.0 | 493.0 | 379.0 | 834.0 | 280.0 | 350.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 160.0 | 149.0 | |||
| Cash And Short Term Investments | 132.0 | 125.0 | 54.0 | 465.0 | 818.0 | 543.0 | 147.0 | 177.0 | 313.0 | 423.0 | 394.0 | 402.0 | 493.0 | 379.0 | 834.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,888.0 | 1,597.0 | 1,482.0 | 1,944.0 | 1,859.0 | 1,410.0 | 1,313.0 | 1,435.0 | 1,348.0 | 1,161.0 | 1,068.0 | 1,254.0 | 1,203.0 | 1,069.0 | 967.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,489.0 | 1,136.0 | 1,214.0 | 1,271.0 | 1,315.0 | 1,332.0 | 1,358.0 | 1,451.0 | 1,694.0 | 1,459.0 | 1,369.0 | 1,178.0 | 1,222.0 | 1,304.0 | 1,184.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 21,670.0 | 18,964.0 | 17,784.0 | 16,495.0 | 15,219.0 | 14,496.0 | 13,743.0 | 13,168.0 | 12,068.0 | 10,895.0 | 8,834.0 | 8,261.0 | 7,862.0 | 6,687.0 | 7,461.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 5,062.0 | 5,057.0 | 5,018.0 | 5,065.0 | 5,045.0 | 5,031.0 | 5,003.0 | 4,980.0 | 4,961.0 | 4,219.0 | 4,244.0 | 4,241.0 | 4,246.0 | 4,226.0 | 4,222.0 | |||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 22,545.0 | 21,114.0 | 19,284.0 | 18,070.0 | 15,919.0 | 16,180.0 | 15,108.0 | 14,462.0 | 13,068.0 | 11,395.0 | 9,568.0 | 8,885.0 | 8,406.0 | 7,713.0 | 7,878.0 | 8,734.0 | ||||
| (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 | 404.0 | 132.0 | 334.0 | 186.0 | 894.0 | 125.0 | 203.0 | 113.0 | 1,186.0 | 54.0 | 57.0 | 547.0 | 1,205.0 | 465.0 | 377.0 | |||||||||||||||||||||||||
| 321.0 |
| 380.0 |
| 100.0 |
| - |
| - |
| - |
| - |
| - |
| 440.0 |
| 499.0 |
| 321.0 |
| 380.0 |
| 100.0 |
| 1,387.0 |
| 1,224.0 |
| 1,398.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 75.0 | 117.0 | 144.0 | 93.0 | 63.0 | 51.0 | 79.0 | 94.0 | 118.0 | 76.0 | 135.0 | 108.0 | 89.0 | 283.0 | 308.0 | 204.0 | 161.0 | 150.0 | - | - |
| Other Current Assets | 11.0 | 16.0 | 31.0 | 33.0 | 44.0 | 27.0 | 41.0 | 17.0 | 4.0 | 7.0 | 13.0 | 15.0 | 31.0 | 56.0 | 122.0 | 122.0 | 33.0 | 66.0 | - | - |
| Assets Held For Sale | - | - | 0.0 | 20.0 | 2,060.0 | 0.0 | 30.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,596.0 | 4,235.0 | 3,373.0 | 4,303.0 | 6,250.0 | 3,630.0 | 3,231.0 | 3,507.0 | 3,312.0 | 3,254.0 | 3,494.0 | 4,119.0 | 3,614.0 | 3,869.0 | 3,911.0 | 5,051.0 | 4,290.0 | 3,999.0 | - | - |
| - |
| - |
| 22,069.0 |
| 20,818.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6,629.0 | 6,385.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15,440.0 | 14,433.0 | - | - |
| Long Term Investments | 372.0 | 263.0 | 295.0 | 624.0 | 541.0 | 536.0 | 812.0 | 896.0 | 932.0 | 1,050.0 | 1,233.0 | 1,307.0 | 1,313.0 | 1,324.0 | 1,303.0 | 1,623.0 | 2,032.0 | 2,695.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | 0.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | - | - |
| Intangible Assets | - | - | - | 14.0 | 20.0 | 158.0 | 149.0 | 143.0 | 114.0 | 98.0 | 102.0 | 84.0 | 33.0 | 34.0 | 131.0 | 136.0 | 123.0 | 53.0 | - | - |
| Operating Lease Right Of Use Assets | 138.0 | 162.0 | 179.0 | 176.0 | 201.0 | 262.0 | 282.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 443.0 | 484.0 | 608.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 372.0 | 347.0 | 342.0 | 285.0 | 234.0 | 286.0 | 286.0 | 275.0 | 266.0 | 254.0 | 231.0 | 243.0 | 312.0 | 296.0 | 232.0 | 206.0 | 216.0 | 238.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | 8,835.0 | 8,655.0 | 7,456.0 | 7,607.0 | 7,530.0 | 7,502.0 | 7,579.0 | 7,263.0 | 8,120.0 | 8,061.0 | 8,468.0 | 9,502.0 | 10,617.0 | - | - |
| Total Assets | 57,576.0 | 54,640.0 | 50,741.0 | 48,718.0 | 48,999.0 | 50,050.0 | 47,730.0 | 45,326.0 | 42,716.0 | 40,070.0 | 37,535.0 | 35,287.0 | 32,480.0 | 31,725.0 | 29,821.0 | 29,909.0 | 28,678.0 | 29,049.0 | - | - |
| 1,176.0 |
| 1,075.0 |
| 1,227.0 |
| - |
| - |
| Short Term Debt | 875.0 | 2,150.0 | 1,500.0 | 1,575.0 | 700.0 | 1,684.0 | 1,365.0 | 1,294.0 | 1,000.0 | 500.0 | 734.0 | 624.0 | 544.0 | 1,026.0 | 417.0 | 915.0 | 323.0 | 1,033.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 687.0 | 599.0 | 547.0 | 545.0 | 476.0 | 637.0 | 520.0 | 437.0 | 461.0 | 426.0 | 459.0 | 547.0 | 488.0 | 390.0 | 291.0 | 319.0 | 349.0 | 424.0 | - | - |
| Total Current Liabilities | 5,740.0 | 6,505.0 | 5,057.0 | 6,680.0 | 7,072.0 | 5,522.0 | 5,047.0 | 4,935.0 | 4,168.0 | 3,276.0 | 3,575.0 | 3,478.0 | 3,063.0 | 3,777.0 | 2,957.0 | 3,485.0 | 3,360.0 | 3,410.0 | - | - |
| 7,819.0 |
| 7,645.0 |
| 8,005.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 128.0 | 153.0 | 173.0 | 169.0 | 191.0 | 252.0 | 273.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | 5,682.0 | 6,231.0 | 5,971.0 | 5,448.0 | 4,961.0 | 8,409.0 | 8,004.0 | 7,654.0 | 7,602.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | 174.0 | 226.0 | 171.0 | 109.0 | 129.0 | 128.0 | 114.0 | 126.0 | 0.0 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 262.0 | 205.0 | 201.0 | 199.0 | 184.0 | 214.0 | 218.0 | 232.0 | 221.0 | 211.0 | 181.0 | 112.0 | 119.0 | 108.0 | 86.0 | 152.0 | 140.0 | 125.0 | - | - |
| Total Non-Current Liabilities | 13,184.0 | 13,057.0 | 12,423.0 | 11,814.0 | 12,270.0 | 14,048.0 | 13,851.0 | 12,846.0 | 12,633.0 | 12,769.0 | 12,059.0 | 11,408.0 | 9,988.0 | 10,480.0 | 9,131.0 | 8,964.0 | 8,795.0 | 9,772.0 | - | - |
| Total Liabilities | 40,594.0 | 38,526.0 | 35,264.0 | 34,989.0 | 34,561.0 | 34,066.0 | 32,641.0 | 30,949.0 | 28,869.0 | 26,940.0 | 24,468.0 | 23,101.0 | 20,871.0 | 20,944.0 | 19,549.0 | 20,268.0 | 19,880.0 | 21,267.0 | - | - |
| 0.0 |
| 4,788.0 |
| 4,756.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 13,446.0 | 12,593.0 | 12,017.0 | 10,591.0 | 10,639.0 | 12,318.0 | 11,406.0 | 10,582.0 | 9,878.0 | 9,174.0 | 9,117.0 | 8,227.0 | 7,457.0 | 6,942.0 | 6,385.0 | 5,575.0 | 4,704.0 | 3,773.0 | - | - |
| Accumulated Other Comprehensive Income | (91.0) | (133.0) | (179.0) | (550.0) | (350.0) | (504.0) | (489.0) | (377.0) | (229.0) | (263.0) | (295.0) | (283.0) | (95.0) | (388.0) | (337.0) | (156.0) | (116.0) | (177.0) | - | - |
| Treasury Stock | - | - | - | 1,377.0 | 896.0 | 861.0 | 831.0 | 808.0 | 763.0 | 717.0 | 671.0 | 635.0 | 615.0 | 607.0 | 601.0 | 593.0 | 588.0 | 581.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 8.0 | 10.0 | 11.0 | - | - |
| Total Stockholders Equity | 16,982.0 | 16,114.0 | 15,477.0 | 13,729.0 | 14,438.0 | 15,984.0 | 15,089.0 | 14,377.0 | 13,847.0 | 13,130.0 | 13,066.0 | 12,185.0 | 11,608.0 | 10,780.0 | 10,270.0 | 9,633.0 | 8,788.0 | 7,771.0 | 7,305.0 | 6,753.0 |
| Total Equity | 16,982.0 | 16,114.0 | 15,477.0 | 13,729.0 | 14,438.0 | 15,984.0 | 15,089.0 | 14,377.0 | 13,847.0 | 13,130.0 | 13,067.0 | 12,186.0 | 11,609.0 | 10,781.0 | 10,272.0 | 9,641.0 | 8,798.0 | 7,782.0 | 7,305.0 | 6,753.0 |
| 7,968.0 |
| 9,038.0 |
| - |
| - |
| Net debt | 22,413.0 | 20,989.0 | 19,230.0 | 17,605.0 | 15,101.0 | 15,637.0 | 14,961.0 | 14,285.0 | 12,755.0 | 10,972.0 | 9,174.0 | 8,483.0 | 7,913.0 | 7,334.0 | 7,044.0 | 8,294.0 | 7,469.0 | 8,717.0 | - | - |
| Working Capital | (1,144.0) | (2,270.0) | (1,684.0) | (2,377.0) | (822.0) | (1,892.0) | (1,816.0) | (1,428.0) | (856.0) | (22.0) | (81.0) | 641.0 | 551.0 | 92.0 | 954.0 | 1,566.0 | 930.0 | 589.0 | - | - |
| Book Value | 16,982.0 | 16,114.0 | 15,477.0 | 13,729.0 | 14,438.0 | 15,984.0 | 15,089.0 | 14,377.0 | 13,847.0 | 13,130.0 | 13,066.0 | 12,185.0 | 11,608.0 | 10,780.0 | 10,270.0 | 9,633.0 | 8,788.0 | 7,771.0 | 7,305.0 | 6,753.0 |
| Tangible Book Value | - | - | - | 13,715.0 | 14,418.0 | 15,826.0 | 14,940.0 | 14,218.0 | 13,717.0 | 13,016.0 | 12,948.0 | 12,085.0 | 11,559.0 | 10,730.0 | 10,123.0 | 9,481.0 | 8,649.0 | 7,702.0 | - | - |
| 2,207.0 |
| 1,603.0 |
| 818.0 |
| 1,811.0 |
| 107.0 |
| 803.0 |
| 543.0 |
| 966.0 |
| 431.0 |
| 799.0 |
| 147.0 |
| 120.0 |
| 82.0 |
| 65.0 |
| 177.0 |
| 88.0 |
| 95.0 |
| 118.0 |
| 313.0 |
| 278.0 |
| 430.0 |
| 193.0 |
| 423.0 |
| 450.0 |
| 648.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 404.0 | 132.0 | 334.0 | 186.0 | 894.0 | 125.0 | 203.0 | 113.0 | 1,186.0 | 54.0 | 57.0 | 547.0 | 1,205.0 | 465.0 | 377.0 | 2,207.0 | 1,603.0 | 818.0 | 1,811.0 | 107.0 | 803.0 | 543.0 | 966.0 | 431.0 | 799.0 | 147.0 | 120.0 | 82.0 | 65.0 | 177.0 | 88.0 | 95.0 | 118.0 | 313.0 | 278.0 | 430.0 | 193.0 | 423.0 | 450.0 | 648.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2,067.0 | 1,888.0 | 1,617.0 | 1,699.0 | 1,772.0 | 1,597.0 | 1,451.0 | 1,402.0 | 1,523.0 | 1,482.0 | 1,417.0 | 1,422.0 | 1,690.0 | 1,944.0 | 1,698.0 | 1,998.0 | 1,728.0 | 1,859.0 | 1,440.0 | 1,408.0 | 1,476.0 | 1,410.0 | 1,299.0 | 1,239.0 | 1,265.0 | 1,313.0 | 1,184.0 | 1,118.0 | 1,454.0 | 1,435.0 | 1,240.0 | 1,163.0 | 1,320.0 | 1,348.0 | 1,022.0 | 1,021.0 | 1,212.0 | 1,161.0 | 1,031.0 | 988.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 109.0 | 75.0 | 215.0 | 365.0 | 104.0 | 117.0 | 278.0 | 349.0 | 119.0 | 144.0 | 297.0 | 365.0 | 101.0 | 93.0 | 222.0 | 331.0 | 100.0 | |||||||||||||||||||||||
| Other Current Assets | 9.0 | 11.0 | 24.0 | 17.0 | 23.0 | 16.0 | 27.0 | 74.0 | 73.0 | 31.0 | 42.0 | 37.0 | 35.0 | 33.0 | 51.0 | 50.0 | 41.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 20.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Current Assets | 4,409.0 | 4,596.0 | 4,679.0 | 4,588.0 | 4,799.0 | 4,235.0 | 3,992.0 | 3,576.0 | 4,282.0 | 3,373.0 | 3,283.0 | 3,863.0 | 4,331.0 | 4,303.0 | 4,105.0 | 6,167.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 391.0 | 372.0 | 243.0 | 236.0 | 239.0 | 263.0 | 265.0 | 268.0 | 271.0 | 295.0 | 298.0 | 302.0 | 597.0 | 624.0 | 594.0 | 577.0 | 534.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 23.0 | 14.0 | 9.0 | 14.0 | 69.0 | 38.0 | 22.0 | 20.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 157.0 | 138.0 | 149.0 | 155.0 | 160.0 | 162.0 | 167.0 | 171.0 | 175.0 | 179.0 | 178.0 | 170.0 | 174.0 | 176.0 | 183.0 | 189.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 451.0 | 372.0 | 382.0 | 369.0 | 366.0 | 347.0 | 370.0 | 372.0 | 352.0 | 342.0 | 323.0 | 291.0 | 284.0 | 271.0 | 259.0 | 316.0 | 251.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 57,945.0 | 57,576.0 | 56,913.0 | 56,024.0 | 55,575.0 | 54,640.0 | 54,080.0 | 52,382.0 | 52,388.0 | 50,741.0 | 49,552.0 | 49,505.0 | 49,409.0 | 48,718.0 | 47,741.0 | 49,608.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,204.0 | 1,489.0 | 1,308.0 | 1,175.0 | 1,094.0 | 1,136.0 | 1,121.0 | 1,052.0 | 980.0 | 1,214.0 | 1,120.0 | 1,050.0 | 958.0 | 1,271.0 | 1,194.0 | 1,214.0 | 956.0 | 1,315.0 | 1,168.0 | 1,146.0 | 984.0 | 1,332.0 | 1,332.0 | 1,135.0 | 1,172.0 | 1,358.0 | 1,244.0 | 1,153.0 | 1,135.0 | 1,451.0 | 1,317.0 | 1,348.0 | 1,295.0 | 1,694.0 | 1,305.0 | 1,293.0 | 1,245.0 | 1,459.0 | 1,363.0 | 1,308.0 |
| Short Term Debt | 425.0 | 875.0 | 875.0 | 1,000.0 | 2,600.0 | 2,150.0 | 2,400.0 | 2,100.0 | 2,500.0 | 1,500.0 | 2,000.0 | 2,075.0 | 1,825.0 | 1,575.0 | 1,525.0 | 1,200.0 | 700.0 | |||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 711.0 | 687.0 | 726.0 | 582.0 | 641.0 | 599.0 | 651.0 | 581.0 | 569.0 | 547.0 | 477.0 | 550.0 | 557.0 | 545.0 | 474.0 | 519.0 | 505.0 | |||||||||||||||||||||||
| Total Current Liabilities | 4,550.0 | 5,740.0 | 5,009.0 | 4,582.0 | 5,819.0 | 6,505.0 | 5,858.0 | 5,534.0 | 5,388.0 | 5,057.0 | 5,190.0 | 5,750.0 | 5,448.0 | 6,680.0 | 6,806.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 22,665.0 | 21,670.0 | 21,666.0 | 21,639.0 | 20,398.0 | 18,964.0 | 18,960.0 | 18,419.0 | 18,764.0 | 17,784.0 | 17,039.0 | 16,394.0 | 17,140.0 | 16,495.0 | 16,150.0 | 16,471.0 | 16,968.0 | 15,219.0 | 14,425.0 | 15,350.0 | 15,346.0 | 14,496.0 | 14,792.0 | 13,580.0 | 14,040.0 | 13,743.0 | 14,448.0 | 14,301.0 | 13,216.0 | 13,168.0 | 12,909.0 | 12,510.0 | 12,072.0 | 12,068.0 | 11,274.0 | 11,621.0 | 10,898.0 | 10,895.0 | 10,697.0 | 10,273.0 |
| Operating Lease Liabilities Non-Current | 144.0 | 128.0 | 138.0 | 144.0 | 150.0 | 153.0 | 159.0 | 164.0 | 168.0 | 173.0 | 173.0 | 166.0 | 169.0 | 169.0 | 174.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 283.0 | 262.0 | 224.0 | 202.0 | 204.0 | 205.0 | 196.0 | 192.0 | 198.0 | 201.0 | 200.0 | 193.0 | 196.0 | 199.0 | 208.0 | 181.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 13,427.0 | 13,184.0 | 13,229.0 | 13,132.0 | 12,988.0 | 13,057.0 | 13,167.0 | 12,605.0 | 12,518.0 | 12,423.0 | 12,157.0 | 12,308.0 | 12,095.0 | 11,814.0 | 11,534.0 | 11,775.0 | ||||||||||||||||||||||||
| Total Liabilities | 40,642.0 | 40,594.0 | 39,904.0 | 39,353.0 | 39,205.0 | 38,526.0 | 37,985.0 | 36,558.0 | 36,670.0 | 35,264.0 | 34,386.0 | 34,452.0 | 34,683.0 | 34,989.0 | 34,490.0 | 36,180.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 5,010.0 | 5,062.0 | 5,045.0 | 5,029.0 | 5,014.0 | 5,057.0 | 5,036.0 | 5,020.0 | 5,003.0 | 5,018.0 | 5,008.0 | 5,054.0 | 5,045.0 | 5,065.0 | 5,052.0 | 5,038.0 | 4,978.0 | 5,045.0 | 5,039.0 | 5,026.0 | 5,013.0 | 5,031.0 | 5,016.0 | 5,003.0 | 4,994.0 | 5,003.0 | 4,989.0 | 4,980.0 | 4,969.0 | 4,980.0 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 13,853.0 | 13,446.0 | 13,446.0 | 13,138.0 | 12,868.0 | 12,593.0 | 12,606.0 | 12,385.0 | 12,250.0 | 12,017.0 | 11,755.0 | 11,900.0 | 11,594.0 | 10,591.0 | 10,072.0 | 10,227.0 | 10,366.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (85.0) | (91.0) | (112.0) | (123.0) | (136.0) | (133.0) | (142.0) | (173.0) | (169.0) | (179.0) | (213.0) | (515.0) | (522.0) | (550.0) | (493.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,380.0 | 1,382.0 | 1,336.0 | 896.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 17,303.0 | 16,982.0 | 17,009.0 | 16,671.0 | 16,370.0 | 16,114.0 | 16,095.0 | 15,824.0 | 15,718.0 | 15,477.0 | 15,166.0 | 15,053.0 | 14,726.0 | 13,729.0 | 13,251.0 | 13,428.0 | ||||||||||||||||||||||||
| Total Equity | 17,303.0 | 16,982.0 | 17,009.0 | 16,671.0 | 16,370.0 | 16,114.0 | 16,095.0 | 15,824.0 | 15,718.0 | 15,477.0 | 15,166.0 | 15,053.0 | 14,726.0 | 13,729.0 | 13,251.0 | 13,428.0 | 13,598.0 | 14,438.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 23,090.0 | 22,545.0 | 22,541.0 | 22,639.0 | 22,998.0 | 21,114.0 | 21,360.0 | 20,519.0 | 21,264.0 | 19,284.0 | 19,039.0 | 18,469.0 | 18,965.0 | 18,070.0 | 17,675.0 | 17,671.0 | 17,668.0 | 15,919.0 | 16,075.0 | 15,695.0 | 16,775.0 | 16,180.0 | 16,885.0 | 15,673.0 | 15,705.0 | 15,108.0 | 15,504.0 | 15,357.0 | 14,116.0 | 14,462.0 | 14,359.0 | 14,060.0 | 13,072.0 | 13,068.0 | 12,524.0 | 12,521.0 | 11,398.0 | 11,395.0 | 10,697.0 | 10,935.0 |
| Net debt | 22,686.0 | 22,413.0 | 22,207.0 | 22,453.0 | 22,104.0 | 20,989.0 | 21,157.0 | 20,406.0 | 20,078.0 | 19,230.0 | 18,982.0 | 17,922.0 | 17,760.0 | 17,605.0 | 17,298.0 | 15,464.0 | 16,065.0 | 15,101.0 | ||||||||||||||||||||||
| Working Capital | (141.0) | (1,144.0) | (330.0) | 6.0 | (1,020.0) | (2,270.0) | (1,866.0) | (1,958.0) | (1,106.0) | (1,684.0) | (1,907.0) | (1,887.0) | (1,117.0) | (2,377.0) | (2,701.0) | (1,767.0) | (564.0) | |||||||||||||||||||||||
| Book Value | 17,303.0 | 16,982.0 | 17,009.0 | 16,671.0 | 16,370.0 | 16,114.0 | 16,095.0 | 15,824.0 | 15,718.0 | 15,477.0 | 15,166.0 | 15,053.0 | 14,726.0 | 13,729.0 | 13,251.0 | 13,428.0 | 13,598.0 | 14,438.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 15,143.0 | 15,039.0 | 14,717.0 | 13,715.0 | 13,182.0 | 13,390.0 | 13,576.0 | |||||||||||||||||||||||
| 63.0 |
| 139.0 |
| 253.0 |
| 76.0 |
| 51.0 |
| 128.0 |
| 268.0 |
| 124.0 |
| 79.0 |
| 249.0 |
| 348.0 |
| 112.0 |
| 94.0 |
| 214.0 |
| 324.0 |
| 114.0 |
| 118.0 |
| 200.0 |
| 273.0 |
| 56.0 |
| 76.0 |
| 145.0 |
| 271.0 |
| 44.0 |
| 71.0 |
| 42.0 |
| 30.0 |
| 27.0 |
| 48.0 |
| 35.0 |
| 42.0 |
| 41.0 |
| 50.0 |
| 30.0 |
| 27.0 |
| 17.0 |
| 46.0 |
| 11.0 |
| 19.0 |
| 4.0 |
| 19.0 |
| 9.0 |
| 8.0 |
| 7.0 |
| 21.0 |
| 9.0 |
| 2,060.0 |
| 2,050.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 29.0 |
| 28.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,728.0 |
| 6,250.0 |
| 6,815.0 |
| 3,201.0 |
| 3,595.0 |
| 3,630.0 |
| 4,023.0 |
| 3,742.0 |
| 3,727.0 |
| 3,231.0 |
| 3,059.0 |
| 3,156.0 |
| 3,027.0 |
| 3,507.0 |
| 3,215.0 |
| 3,005.0 |
| 2,806.0 |
| 3,312.0 |
| 3,081.0 |
| 3,188.0 |
| 2,716.0 |
| 3,254.0 |
| 3,209.0 |
| 3,489.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 541.0 |
| 578.0 |
| 593.0 |
| 512.0 |
| 536.0 |
| 608.0 |
| 779.0 |
| 786.0 |
| 812.0 |
| 812.0 |
| 845.0 |
| 906.0 |
| 896.0 |
| 923.0 |
| 924.0 |
| 938.0 |
| 932.0 |
| 936.0 |
| 961.0 |
| 1,001.0 |
| 1,050.0 |
| 1,066.0 |
| 1,218.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 133.0 |
| 122.0 |
| 163.0 |
| 158.0 |
| 228.0 |
| 185.0 |
| 165.0 |
| 149.0 |
| 188.0 |
| 162.0 |
| 156.0 |
| 143.0 |
| 107.0 |
| 127.0 |
| 131.0 |
| 114.0 |
| 88.0 |
| 120.0 |
| 106.0 |
| 98.0 |
| 154.0 |
| 131.0 |
| 195.0 |
| 201.0 |
| 206.0 |
| 214.0 |
| 255.0 |
| 262.0 |
| 270.0 |
| 273.0 |
| 275.0 |
| 282.0 |
| 285.0 |
| 282.0 |
| 253.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 234.0 |
| 282.0 |
| 291.0 |
| 288.0 |
| 286.0 |
| 262.0 |
| 275.0 |
| 258.0 |
| 286.0 |
| 258.0 |
| 253.0 |
| 271.0 |
| 275.0 |
| 265.0 |
| 277.0 |
| 272.0 |
| 266.0 |
| 265.0 |
| 260.0 |
| 258.0 |
| 254.0 |
| 243.0 |
| 242.0 |
| - |
| 9,032.0 |
| 9,047.0 |
| 8,825.0 |
| 8,835.0 |
| 8,504.0 |
| 8,487.0 |
| 8,433.0 |
| 8,655.0 |
| 8,349.0 |
| 8,247.0 |
| 7,942.0 |
| 7,456.0 |
| 8,077.0 |
| 7,551.0 |
| 7,579.0 |
| 7,607.0 |
| 7,543.0 |
| 7,699.0 |
| 7,603.0 |
| 7,530.0 |
| 7,475.0 |
| 7,542.0 |
| 47,774.0 |
| 48,999.0 |
| 49,426.0 |
| 49,292.0 |
| 50,206.0 |
| 50,050.0 |
| 49,576.0 |
| 48,780.0 |
| 48,365.0 |
| 47,730.0 |
| 46,815.0 |
| 46,280.0 |
| 45,756.0 |
| 45,326.0 |
| 45,073.0 |
| 43,707.0 |
| 42,790.0 |
| 42,716.0 |
| 41,157.0 |
| 40,524.0 |
| 39,664.0 |
| 40,070.0 |
| 39,488.0 |
| 39,045.0 |
| 700.0 |
| 1,650.0 |
| 345.0 |
| 1,429.0 |
| 1,684.0 |
| 2,093.0 |
| 2,093.0 |
| 1,665.0 |
| 1,365.0 |
| 1,056.0 |
| 1,056.0 |
| 900.0 |
| 1,294.0 |
| 1,450.0 |
| 1,550.0 |
| 1,000.0 |
| 1,000.0 |
| 1,250.0 |
| 900.0 |
| 500.0 |
| 500.0 |
| 0.0 |
| 662.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 476.0 |
| 399.0 |
| 523.0 |
| 658.0 |
| 637.0 |
| 522.0 |
| 585.0 |
| 555.0 |
| 520.0 |
| 522.0 |
| 523.0 |
| 509.0 |
| 437.0 |
| 471.0 |
| 478.0 |
| 474.0 |
| 461.0 |
| 425.0 |
| 433.0 |
| 446.0 |
| 426.0 |
| 383.0 |
| 496.0 |
| 7,934.0 |
| 5,292.0 |
| 7,072.0 |
| 8,105.0 |
| 4,492.0 |
| 4,546.0 |
| 5,522.0 |
| 5,260.0 |
| 5,783.0 |
| 5,160.0 |
| 5,047.0 |
| 4,067.0 |
| 3,982.0 |
| 4,473.0 |
| 4,935.0 |
| 4,485.0 |
| 4,244.0 |
| 3,948.0 |
| 4,168.0 |
| 3,831.0 |
| 3,164.0 |
| 3,111.0 |
| 3,276.0 |
| 2,804.0 |
| 3,120.0 |
| 179.0 |
| 184.0 |
| 191.0 |
| 196.0 |
| 204.0 |
| 244.0 |
| 252.0 |
| 260.0 |
| 263.0 |
| 266.0 |
| 273.0 |
| 275.0 |
| 273.0 |
| 250.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.0 |
| 223.0 |
| 226.0 |
| 159.0 |
| 168.0 |
| 170.0 |
| 171.0 |
| 98.0 |
| 106.0 |
| 108.0 |
| 109.0 |
| 108.0 |
| 122.0 |
| 126.0 |
| 129.0 |
| 113.0 |
| 124.0 |
| 126.0 |
| 128.0 |
| 108.0 |
| 118.0 |
| 176.0 |
| 184.0 |
| 202.0 |
| 232.0 |
| 217.0 |
| 214.0 |
| 289.0 |
| 242.0 |
| 205.0 |
| 218.0 |
| 244.0 |
| 213.0 |
| 206.0 |
| 232.0 |
| 224.0 |
| 223.0 |
| 222.0 |
| 221.0 |
| 195.0 |
| 205.0 |
| 198.0 |
| 211.0 |
| 241.0 |
| 181.0 |
| 11,916.0 |
| 12,270.0 |
| 12,827.0 |
| 13,572.0 |
| 14,037.0 |
| 14,048.0 |
| 13,688.0 |
| 13,926.0 |
| 13,916.0 |
| 13,851.0 |
| 13,375.0 |
| 13,243.0 |
| 13,253.0 |
| 12,846.0 |
| 13,320.0 |
| 12,795.0 |
| 12,666.0 |
| 12,633.0 |
| 12,928.0 |
| 12,821.0 |
| 12,650.0 |
| 12,769.0 |
| 12,511.0 |
| 12,333.0 |
| 34,176.0 |
| 34,561.0 |
| 35,357.0 |
| 33,414.0 |
| 33,929.0 |
| 34,066.0 |
| 33,740.0 |
| 33,289.0 |
| 33,116.0 |
| 32,641.0 |
| 31,890.0 |
| 31,526.0 |
| 30,942.0 |
| 30,949.0 |
| 30,714.0 |
| 29,549.0 |
| 28,686.0 |
| 28,869.0 |
| 28,033.0 |
| 27,606.0 |
| 26,659.0 |
| 26,940.0 |
| 26,012.0 |
| 25,726.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,639.0 |
| 10,452.0 |
| 12,273.0 |
| 12,708.0 |
| 12,318.0 |
| 12,135.0 |
| 11,808.0 |
| 11,604.0 |
| 11,406.0 |
| 11,206.0 |
| 11,041.0 |
| 11,125.0 |
| 10,582.0 |
| 10,611.0 |
| 10,426.0 |
| 10,385.0 |
| 9,878.0 |
| 9,140.0 |
| 8,962.0 |
| 9,070.0 |
| 9,174.0 |
| 9,480.0 |
| 9,360.0 |
| (455.0) |
| (410.0) |
| (350.0) |
| (524.0) |
| (522.0) |
| (542.0) |
| (504.0) |
| (452.0) |
| (455.0) |
| (481.0) |
| (489.0) |
| (438.0) |
| (432.0) |
| (441.0) |
| (377.0) |
| (407.0) |
| (410.0) |
| (411.0) |
| (229.0) |
| (204.0) |
| (226.0) |
| (242.0) |
| (263.0) |
| (218.0) |
| (252.0) |
| 898.0 |
| 899.0 |
| 902.0 |
| 861.0 |
| 863.0 |
| 865.0 |
| 868.0 |
| 831.0 |
| 832.0 |
| 835.0 |
| 839.0 |
| 808.0 |
| 811.0 |
| 813.0 |
| 816.0 |
| 763.0 |
| 750.0 |
| 747.0 |
| 743.0 |
| 717.0 |
| 714.0 |
| 709.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.0 |
| 13,598.0 |
| 14,438.0 |
| 14,069.0 |
| 15,878.0 |
| 16,277.0 |
| 15,984.0 |
| 15,836.0 |
| 15,491.0 |
| 15,249.0 |
| 15,089.0 |
| 14,925.0 |
| 14,754.0 |
| 14,814.0 |
| 14,377.0 |
| 14,359.0 |
| 14,158.0 |
| 14,104.0 |
| 13,847.0 |
| 13,124.0 |
| 12,918.0 |
| 13,005.0 |
| 13,130.0 |
| 13,476.0 |
| 13,318.0 |
| 14,069.0 |
| 15,878.0 |
| 16,277.0 |
| 15,984.0 |
| 15,836.0 |
| 15,491.0 |
| 15,249.0 |
| 15,089.0 |
| 14,925.0 |
| 14,754.0 |
| 14,814.0 |
| 14,377.0 |
| 14,359.0 |
| 14,158.0 |
| 14,104.0 |
| 13,847.0 |
| 13,124.0 |
| 12,918.0 |
| 13,005.0 |
| 13,130.0 |
| 13,476.0 |
| 13,319.0 |
| 14,264.0 |
| 15,588.0 |
| 15,972.0 |
| 15,637.0 |
| 15,919.0 |
| 15,242.0 |
| 14,906.0 |
| 14,961.0 |
| 15,384.0 |
| 15,275.0 |
| 14,051.0 |
| 14,285.0 |
| 14,271.0 |
| 13,965.0 |
| 12,954.0 |
| 12,755.0 |
| 12,246.0 |
| 12,091.0 |
| 11,205.0 |
| 10,972.0 |
| 10,247.0 |
| 10,287.0 |
| (822.0) |
| (1,290.0) |
| (1,291.0) |
| (951.0) |
| (1,892.0) |
| (1,237.0) |
| (2,041.0) |
| (1,433.0) |
| (1,816.0) |
| (1,008.0) |
| (826.0) |
| (1,446.0) |
| (1,428.0) |
| (1,270.0) |
| (1,239.0) |
| (1,142.0) |
| (856.0) |
| (750.0) |
| 24.0 |
| (395.0) |
| (22.0) |
| 405.0 |
| 369.0 |
| 14,069.0 |
| 15,878.0 |
| 16,277.0 |
| 15,984.0 |
| 15,836.0 |
| 15,491.0 |
| 15,249.0 |
| 15,089.0 |
| 14,925.0 |
| 14,754.0 |
| 14,814.0 |
| 14,377.0 |
| 14,359.0 |
| 14,158.0 |
| 14,104.0 |
| 13,847.0 |
| 13,124.0 |
| 12,918.0 |
| 13,005.0 |
| 13,130.0 |
| 13,476.0 |
| 13,318.0 |
| 14,418.0 |
| 13,936.0 |
| 15,756.0 |
| 16,114.0 |
| 15,826.0 |
| 15,608.0 |
| 15,306.0 |
| 15,084.0 |
| 14,940.0 |
| 14,721.0 |
| 14,576.0 |
| 14,642.0 |
| 14,218.0 |
| 14,236.0 |
| 14,015.0 |
| 13,957.0 |
| 13,717.0 |
| 13,020.0 |
| 12,782.0 |
| 12,883.0 |
| 13,016.0 |
| 13,306.0 |
| 13,171.0 |