| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 29.0 | 1,565.0 | 236.0 | 370.0 | 559.0 | 960.0 | 108.0 | 102.0 | 288.0 | 349.0 | 403.0 | 570.0 | 904.0 | 475.0 | 252.0 | 912.0 | 110.0 | ||
| Restricted Cash | 2.0 | 21.0 | 49.0 | 40.0 | 19.0 | 22.0 | 31.0 | 56.0 | 76.0 | 76.0 | 47.0 | 11.0 | 24.0 | 46.0 | 24.0 | 131.0 | 35.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 29.0 | 1,565.0 | 236.0 | 370.0 | 559.0 | 960.0 | 108.0 | 102.0 | 288.0 | 349.0 | 403.0 | 570.0 | 904.0 | 475.0 | 252.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,767.0 | 1,983.0 | 2,151.0 | 2,635.0 | 2,071.0 | 1,578.0 | 1,261.0 | 1,215.0 | 1,307.0 | 1,390.0 | 1,283.0 | 1,242.0 | 1,308.0 | 1,146.0 | 1,198.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 561.0 | 559.0 | 482.0 | 403.0 | 389.0 | 308.0 | 277.0 | 258.0 | 307.0 | 258.0 | 298.0 | 396.0 | 287.0 | 408.0 | 346.0 | 258.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 66,900.0 | 80,397.0 | 72,495.0 | 63,893.0 | 58,940.0 | 53,928.0 | 49,329.0 | 46,615.0 | 48,108.0 | 43,624.0 | 38,200.0 | 35,407.0 | 34,407.0 | 33,528.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 14,699.0 | 13,520.0 | 12,204.0 | 12,160.0 | 11,862.0 | 7,053.0 | 7,480.0 | 5,540.0 | 3,149.0 | 2,982.0 | 2,621.0 | 2,484.0 | 2,409.0 | 2,217.0 | 2,104.0 | ||||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,166.0 | 2,016.0 | 2,342.0 | 3,352.0 | 3,471.0 | 885.0 | 3,505.0 | 2,024.0 | 1,540.0 | 1,779.0 | 622.0 | 1,733.0 | 545.0 | 546.0 | 449.0 | 158.0 | |||
| (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 |
|---|
| 331.0 |
| 668.0 |
| - |
| - |
| - |
| 912.0 |
| 110.0 |
| 331.0 |
| 668.0 |
| 891.0 |
| 971.0 |
| - |
| - |
| 197.0 |
| - |
| - |
| Prepaid Expenses | - | 255.0 | 273.0 | 268.0 | 260.0 | 215.0 | 161.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 262.0 | 380.0 | 56.0 | 49.0 | 30.0 | 149.0 | 163.0 | 249.0 | 202.0 | 142.0 | 267.0 | 293.0 | 208.0 | 157.0 | 143.0 | 193.0 | 147.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 296.0 | - | - | - | - | - |
| Total Current Assets | 34,837.0 | 5,285.0 | 5,470.0 | 5,912.0 | 4,375.0 | 4,511.0 | 3,339.0 | 3,645.0 | 3,341.0 | 3,110.0 | 2,891.0 | 4,184.0 | 3,997.0 | 3,695.0 | 2,332.0 | 3,363.0 | 2,295.0 | - | - |
| 31,192.0 |
| 27,023.0 |
| 25,034.0 |
| - |
| - |
| Accumulated Depreciation | 17,889.0 | 18,960.0 | 17,535.0 | 16,111.0 | 15,046.0 | 13,925.0 | 12,877.0 | 12,176.0 | 11,605.0 | 10,693.0 | 10,161.0 | 9,505.0 | 8,947.0 | 8,337.0 | 7,727.0 | 7,209.0 | 6,753.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | 47,782.0 | 43,894.0 | 40,003.0 | 36,452.0 | 34,439.0 | 36,503.0 | 32,931.0 | 28,039.0 | 25,902.0 | 25,460.0 | 25,191.0 | 23,465.0 | 19,814.0 | 18,281.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 17,472.0 | 15,400.0 | 14,266.0 | 13,665.0 | 12,947.0 | 12,440.0 | 11,519.0 | 9,652.0 | 0.0 | 2,080.0 | 2,889.0 | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 2,397.0 | 2,364.0 | 819.0 | 931.0 | 1,024.0 | 1,111.0 | 1,036.0 | 87.0 | 68.0 | - | - |
| Intangible Assets | 0.0 | 292.0 | 318.0 | 344.0 | 370.0 | 202.0 | 213.0 | 224.0 | 596.0 | 548.0 | 404.0 | 415.0 | 426.0 | 436.0 | 448.0 | 453.0 | - | - | - |
| Operating Lease Right Of Use Assets | 1,262.0 | 1,177.0 | 723.0 | 655.0 | 594.0 | 543.0 | 591.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.0 | 172.0 | 129.0 | 135.0 | 151.0 | 136.0 | 155.0 | 141.0 | 170.0 | 234.0 | 120.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1,300.0 | 1,749.0 | 1,603.0 | 1,382.0 | 1,244.0 | 753.0 | 732.0 | 962.0 | 792.0 | 520.0 | 641.0 | 480.0 | 635.0 | 878.0 | 691.0 | 600.0 | 608.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 110,878.0 | 96,155.0 | 87,181.0 | 78,574.0 | 72,045.0 | 66,623.0 | 65,665.0 | 60,638.0 | 50,454.0 | 47,786.0 | 41,150.0 | 39,651.0 | 37,165.0 | 36,499.0 | 33,249.0 | 30,231.0 | 28,512.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 4,166.0 | 2,016.0 | 2,342.0 | 3,352.0 | 3,471.0 | 885.0 | 3,505.0 | 2,024.0 | 1,540.0 | 1,779.0 | 622.0 | 1,733.0 | 545.0 | 546.0 | 449.0 | 158.0 | 618.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 90.0 | 91.0 | 70.0 | 53.0 | 49.0 | 52.0 | 52.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 521.0 | 558.0 | 526.0 | 484.0 | 479.0 | 446.0 | 476.0 | 440.0 | 439.0 | 409.0 | 423.0 | 373.0 | 376.0 | 337.0 | 323.0 | 311.0 | 264.0 | - | - |
| Other Current Liabilities | - | - | - | 1,380.0 | 1,131.0 | 1,016.0 | 866.0 | 935.0 | 816.0 | 517.0 | 551.0 | 649.0 | 515.0 | 608.0 | 615.0 | 765.0 | 629.0 | - | - |
| Total Current Liabilities | 21,894.0 | 9,676.0 | 10,090.0 | 9,899.0 | 10,035.0 | 6,839.0 | 9,150.0 | 7,523.0 | 6,635.0 | 5,927.0 | 4,612.0 | 5,069.0 | 4,369.0 | 4,258.0 | 4,152.0 | 3,786.0 | 3,888.0 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,176.0 | 1,019.0 | 599.0 | 528.0 | 470.0 | 407.0 | 445.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6,127.0 | 5,845.0 | 5,254.0 | 4,591.0 | 3,477.0 | 2,871.0 | 2,577.0 | 2,321.0 | 2,767.0 | 3,745.0 | 3,157.0 | 3,003.0 | 2,804.0 | 2,100.0 | 1,520.0 | 1,545.0 | 1,318.0 | - | - |
| Pension Obligations | 124.0 | 168.0 | 407.0 | 410.0 | 687.0 | 1,059.0 | 1,067.0 | 1,143.0 | 1,148.0 | 1,208.0 | 1,152.0 | 1,064.0 | 667.0 | 1,456.0 | 1,423.0 | 1,105.0 | 1,252.0 | - | - |
| Other Non-Current Liabilities | 0.0 | 352.0 | 307.0 | 301.0 | - | - | - | - | - | - | 1,176.0 | 1,104.0 | 1,169.0 | 1,107.0 | 774.0 | 824.0 | 735.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 72,085.0 | 58,367.0 | 53,527.0 | 49,318.0 | 44,626.0 | 41,689.0 | 43,860.0 | 41,390.0 | 35,314.0 | 32,545.0 | 28,571.0 | 27,551.0 | 25,315.0 | 25,816.0 | 23,071.0 | 21,030.0 | 19,268.0 | - | - |
| 2,036.0 |
| 2,418.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 17,092.0 | 16,979.0 | 15,732.0 | 14,201.0 | 13,548.0 | 13,673.0 | 11,130.0 | 10,104.0 | 10,147.0 | 10,717.0 | 9,994.0 | 9,339.0 | 8,827.0 | 8,441.0 | 8,162.0 | 7,292.0 | 6,971.0 | - | - |
| Accumulated Other Comprehensive Income | (197.0) | (166.0) | (150.0) | (135.0) | (318.0) | (500.0) | (939.0) | (764.0) | (626.0) | (748.0) | (806.0) | (497.0) | (228.0) | (376.0) | (489.0) | (330.0) | (369.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 2,450.0 | 2,270.0 | 750.0 | 754.0 | 822.0 | 381.0 | 383.0 | 111.0 | 144.0 | - | - |
| Total Stockholders Equity | 31,594.0 | 31,222.0 | 28,675.0 | 27,115.0 | 25,981.0 | 23,373.0 | 19,929.0 | 17,138.0 | 12,670.0 | 12,951.0 | 11,809.0 | 11,326.0 | 11,008.0 | 10,282.0 | 9,775.0 | 8,990.0 | 9,007.0 | 8,309.0 | 8,587.0 |
| Total Equity | 38,793.0 | 37,788.0 | 33,654.0 | 29,256.0 | 27,419.0 | 24,934.0 | 21,805.0 | 19,248.0 | 15,140.0 | 15,241.0 | 12,579.0 | 12,100.0 | 11,850.0 | 10,683.0 | 10,178.0 | 9,201.0 | 9,244.0 | 8,309.0 | 8,587.0 |
| 618.0 |
| - |
| - |
| Net debt | 4,137.0 | 451.0 | 2,106.0 | 2,982.0 | 2,912.0 | (75.0) | 3,397.0 | 1,922.0 | 1,252.0 | 1,430.0 | 219.0 | 1,163.0 | (359.0) | 71.0 | 197.0 | (754.0) | 508.0 | - | - |
| Working Capital | 12,943.0 | (4,391.0) | (4,620.0) | (3,987.0) | (5,660.0) | (2,328.0) | (5,811.0) | (3,878.0) | (3,294.0) | (2,817.0) | (1,721.0) | (885.0) | (372.0) | (563.0) | (1,820.0) | (423.0) | (1,593.0) | - | - |
| Book Value | 31,594.0 | 31,222.0 | 28,675.0 | 27,115.0 | 25,981.0 | 23,373.0 | 19,929.0 | 17,138.0 | 12,670.0 | 12,951.0 | 11,809.0 | 11,326.0 | 11,008.0 | 10,282.0 | 9,775.0 | 8,990.0 | 9,007.0 | 8,309.0 | 8,587.0 |
| Tangible Book Value | 31,594.0 | 29,328.0 | 26,755.0 | 25,169.0 | 24,009.0 | 21,569.0 | 18,114.0 | 15,312.0 | 9,677.0 | 10,039.0 | 10,586.0 | 9,980.0 | 9,558.0 | 8,735.0 | 8,291.0 | 8,450.0 | 8,939.0 | - | - |
| 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 | 794.0 | 29.0 | 5.0 | 155.0 | 1,739.0 | 1,565.0 | 560.0 | 228.0 | 606.0 | 236.0 | 1,149.0 | 1,077.0 | 534.0 | 370.0 | 685.0 | 1,931.0 | 2,519.0 | 559.0 | 873.0 | 335.0 | 725.0 | 960.0 | 3,515.0 | 4,894.0 | 2,247.0 | 108.0 | 106.0 | 168.0 | 78.0 | 102.0 | 212.0 | 252.0 | 239.0 | 288.0 | 189.0 | 223.0 | 290.0 | 349.0 | 518.0 | 616.0 |
| Restricted Cash | 2.0 | 2.0 | 2.0 | 25.0 | 20.0 | 21.0 | 22.0 | 16.0 | 121.0 | 49.0 | 238.0 | 74.0 | 85.0 | 40.0 | 49.0 | 103.0 | 14.0 | 19.0 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 794.0 | 29.0 | 5.0 | 155.0 | 1,739.0 | 1,565.0 | 560.0 | 228.0 | 606.0 | 236.0 | 1,149.0 | 1,077.0 | 534.0 | 370.0 | 685.0 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,604.0 | 1,767.0 | 1,409.0 | 1,612.0 | 2,107.0 | 1,983.0 | 1,716.0 | 1,552.0 | 2,075.0 | 2,151.0 | 1,939.0 | 1,970.0 | 2,581.0 | 2,635.0 | 1,817.0 | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 530.0 | 561.0 | 565.0 | 625.0 | 568.0 | 559.0 | 519.0 | 467.0 | 458.0 | 482.0 | 451.0 | 383.0 | 315.0 | 403.0 | 506.0 | 377.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 14,731.0 | 14,699.0 | 14,203.0 | 13,518.0 | 13,484.0 | 13,520.0 | 12,292.0 | 12,250.0 | 12,209.0 | 12,204.0 | 12,038.0 | 12,044.0 | 12,164.0 | 12,160.0 | 12,138.0 | |||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,708.0 | 4,166.0 | 1,833.0 | 2,282.0 | 2,113.0 | 2,016.0 | 2,187.0 | 2,197.0 | 1,659.0 | 2,342.0 | 1,977.0 | 2,512.0 | 3,037.0 | 3,352.0 | 1,750.0 | 955.0 | ||||||||||||||||||||||||
| 31.0 |
| 33.0 |
| 38.0 |
| 22.0 |
| 28.0 |
| 33.0 |
| 23.0 |
| 31.0 |
| 28.0 |
| 50.0 |
| 41.0 |
| 35.0 |
| 73.0 |
| 60.0 |
| 54.0 |
| 62.0 |
| 59.0 |
| 70.0 |
| 77.0 |
| 76.0 |
| 14.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,931.0 |
| 2,519.0 |
| 559.0 |
| 873.0 |
| 335.0 |
| 725.0 |
| 960.0 |
| 3,515.0 |
| 4,894.0 |
| 2,247.0 |
| 108.0 |
| 106.0 |
| 168.0 |
| 78.0 |
| 102.0 |
| 212.0 |
| 252.0 |
| 239.0 |
| 288.0 |
| 189.0 |
| 223.0 |
| 290.0 |
| 349.0 |
| 518.0 |
| 616.0 |
| 1,839.0 |
| 1,857.0 |
| 2,071.0 |
| 1,416.0 |
| 1,441.0 |
| 1,595.0 |
| 1,578.0 |
| 1,067.0 |
| 1,022.0 |
| 1,222.0 |
| 1,261.0 |
| 976.0 |
| 901.0 |
| 1,222.0 |
| 1,215.0 |
| 1,252.0 |
| 1,123.0 |
| 1,328.0 |
| 1,307.0 |
| 1,212.0 |
| 1,139.0 |
| 1,267.0 |
| 1,390.0 |
| 1,062.0 |
| 994.0 |
| 352.0 |
| 389.0 |
| 371.0 |
| 339.0 |
| 274.0 |
| 308.0 |
| 309.0 |
| 267.0 |
| 217.0 |
| 277.0 |
| 270.0 |
| 214.0 |
| 189.0 |
| 258.0 |
| 345.0 |
| 288.0 |
| 285.0 |
| 307.0 |
| 296.0 |
| 239.0 |
| 210.0 |
| 258.0 |
| 302.0 |
| 270.0 |
| Prepaid Expenses | - | - | 247.0 | 157.0 | 227.0 | 255.0 | 314.0 | 173.0 | 286.0 | 273.0 | 325.0 | 159.0 | 255.0 | 268.0 | 333.0 | 173.0 | 239.0 | 260.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 234.0 | 262.0 | 19.0 | 36.0 | 51.0 | 34.0 | 41.0 | 39.0 | 65.0 | 56.0 | 61.0 | 91.0 | 65.0 | 49.0 | 192.0 | 194.0 | 147.0 | 209.0 | 473.0 | 308.0 | 333.0 | 364.0 | 407.0 | 423.0 | 307.0 | 324.0 | 309.0 | 279.0 | 262.0 | 249.0 | 202.0 | 148.0 | 166.0 | 136.0 | 337.0 | 239.0 | 265.0 | 271.0 | 339.0 | 207.0 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 36,203.0 | 34,837.0 | 31,726.0 | 4,169.0 | 5,665.0 | 5,285.0 | 5,099.0 | 4,378.0 | 5,640.0 | 5,470.0 | 5,310.0 | 4,847.0 | 5,204.0 | 5,912.0 | 4,465.0 | 5,902.0 | 6,501.0 | 4,375.0 | 4,593.0 | 3,760.0 | 4,200.0 | 4,511.0 | 6,394.0 | 7,640.0 | 5,424.0 | 3,339.0 | 3,666.0 | 2,783.0 | 3,262.0 | 3,645.0 | 5,045.0 | 4,947.0 | 3,394.0 | 3,341.0 | 2,878.0 | 2,767.0 | 2,953.0 | 3,110.0 | 2,924.0 | 3,341.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,429.0 |
| 51,346.0 |
| 50,185.0 |
| 49,329.0 |
| 48,139.0 |
| 47,907.0 |
| 47,105.0 |
| 46,615.0 |
| 47,734.0 |
| 46,902.0 |
| 48,857.0 |
| 48,108.0 |
| 46,725.0 |
| 45,704.0 |
| 44,404.0 |
| 43,624.0 |
| 41,938.0 |
| 39,756.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13,645.0 | 13,401.0 | 13,118.0 | 12,877.0 | 12,619.0 | 12,625.0 | 12,407.0 | 12,176.0 | 12,236.0 | 11,986.0 | 11,832.0 | 11,605.0 | 11,341.0 | 11,143.0 | 10,912.0 | 10,693.0 | 10,451.0 | 10,261.0 |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38,784.0 | 37,945.0 | 37,067.0 | 36,452.0 | 35,520.0 | 35,282.0 | 34,698.0 | 34,439.0 | 35,498.0 | 34,916.0 | 37,025.0 | 36,503.0 | 35,384.0 | 34,561.0 | 33,492.0 | 32,931.0 | 31,487.0 | 29,495.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 18,243.0 | 17,472.0 | 17,038.0 | 16,402.0 | 15,871.0 | 15,400.0 | 15,160.0 | 14,809.0 | 14,545.0 | 14,266.0 | 14,148.0 | 13,869.0 | 13,735.0 | 13,665.0 | 13,558.0 | 13,301.0 | 13,116.0 | 12,947.0 | 12,475.0 | 12,655.0 | 12,553.0 | 12,440.0 | 11,962.0 | 11,758.0 | 11,619.0 | 11,519.0 | 11,145.0 | 10,930.0 | 9,748.0 | 9,652.0 | 9,553.0 | 9,407.0 | 9,176.0 | 0.0 | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 1,602.0 | 2,363.0 | 2,371.0 | 2,406.0 | 2,397.0 | 2,393.0 | 2,379.0 | 2,380.0 | 2,364.0 | 2,150.0 | 786.0 |
| Intangible Assets | - | - | 0.0 | 279.0 | 286.0 | 292.0 | 299.0 | 305.0 | 311.0 | 318.0 | 324.0 | 331.0 | 337.0 | 344.0 | 350.0 | 357.0 | 363.0 | 370.0 | 376.0 | 382.0 | 397.0 | 202.0 | 205.0 | 208.0 | 211.0 | 213.0 | 216.0 | 219.0 | 222.0 | 224.0 | 229.0 | 221.0 | 596.0 | 596.0 | 537.0 | 541.0 | 544.0 | 548.0 | 397.0 | 399.0 |
| Operating Lease Right Of Use Assets | 1,297.0 | 1,262.0 | 1,219.0 | 1,152.0 | 1,177.0 | 1,177.0 | 888.0 | 711.0 | 715.0 | 723.0 | 721.0 | 722.0 | 639.0 | 655.0 | 665.0 | 580.0 | 595.0 | 594.0 | 499.0 | 513.0 | 528.0 | 543.0 | 563.0 | 578.0 | 592.0 | 591.0 | 595.0 | 600.0 | 612.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 10.0 | 10.0 | 19.0 | 159.0 | 194.0 | 172.0 | 144.0 | 134.0 | 134.0 | 129.0 | 155.0 | 149.0 | 148.0 | 135.0 | 133.0 | 138.0 | 148.0 | 151.0 | 151.0 | 167.0 | 132.0 | 136.0 | 199.0 | 224.0 | 265.0 | 155.0 | 157.0 | 150.0 | 139.0 | 141.0 | 116.0 | 139.0 | 117.0 | 170.0 | 132.0 | 166.0 | - | 234.0 | - | - |
| Other Non-Current Assets | 1,261.0 | 1,300.0 | 1,155.0 | 1,604.0 | 1,656.0 | 1,749.0 | 1,706.0 | 1,857.0 | 1,776.0 | 1,603.0 | 1,874.0 | 1,549.0 | 1,482.0 | 1,382.0 | 1,401.0 | 1,319.0 | 1,268.0 | 1,244.0 | 914.0 | 730.0 | 765.0 | 753.0 | 699.0 | 694.0 | 691.0 | 732.0 | 850.0 | 865.0 | 850.0 | 962.0 | 852.0 | 842.0 | 865.0 | 792.0 | 954.0 | 859.0 | 817.0 | 815.0 | 715.0 | 806.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 113,518.0 | 110,878.0 | 106,919.0 | 99,907.0 | 99,010.0 | 96,155.0 | 93,748.0 | 90,473.0 | 89,604.0 | 87,181.0 | 85,735.0 | 82,727.0 | 80,549.0 | 78,574.0 | 75,563.0 | 75,582.0 | 74,922.0 | 72,045.0 | 70,472.0 | 68,608.0 | 67,821.0 | 66,623.0 | 67,222.0 | 68,385.0 | 68,293.0 | 65,665.0 | 64,585.0 | 62,727.0 | 61,618.0 | 60,638.0 | 60,605.0 | 59,907.0 | 60,485.0 | 50,454.0 | 50,129.0 | 49,376.0 | 48,284.0 | 47,786.0 | 45,526.0 | 42,875.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 3,708.0 | 4,166.0 | 1,833.0 | 2,282.0 | 2,113.0 | 2,016.0 | 2,187.0 | 2,197.0 | 1,659.0 | 2,342.0 | 1,977.0 | 2,512.0 | 3,037.0 | 3,352.0 | 1,750.0 | 955.0 | 2,181.0 | 3,471.0 | 3,068.0 | 2,266.0 | 1,817.0 | 885.0 | 772.0 | 3,143.0 | 5,742.0 | 3,505.0 | 3,588.0 | 2,395.0 | 2,523.0 | 2,024.0 | 2,897.0 | 3,708.0 | 3,665.0 | 1,540.0 | 2,498.0 | 1,826.0 | 2,054.0 | 1,779.0 | 2,869.0 | 1,777.0 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.0 | 49.0 | 52.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 316.0 | 521.0 | 486.0 | 402.0 | 398.0 | 558.0 | 541.0 | 378.0 | 376.0 | 526.0 | 496.0 | 364.0 | 344.0 | 484.0 | 474.0 | 334.0 | 312.0 | 479.0 | 454.0 | 365.0 | 273.0 | 446.0 | 412.0 | 350.0 | 264.0 | 476.0 | 362.0 | 299.0 | 264.0 | 440.0 | 356.0 | 317.0 | 253.0 | 439.0 | 334.0 | 314.0 | 239.0 | 409.0 | 298.0 | 289.0 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 1,217.0 | 1,380.0 | 1,273.0 | 1,122.0 | 1,218.0 | 1,131.0 | 1,192.0 | 951.0 | 1,004.0 | 1,016.0 | 993.0 | 917.0 | 990.0 | 866.0 | 914.0 | 836.0 | 993.0 | 935.0 | 722.0 | 566.0 | 697.0 | 545.0 | 589.0 | 538.0 | 640.0 | 557.0 | 558.0 | 481.0 |
| Total Current Liabilities | 21,439.0 | 21,894.0 | 19,988.0 | 8,607.0 | 9,934.0 | 9,676.0 | 9,843.0 | 9,540.0 | 9,064.0 | 10,090.0 | 8,765.0 | 8,451.0 | 9,630.0 | 9,899.0 | 7,836.0 | 7,550.0 | 9,000.0 | 10,035.0 | 12,944.0 | 7,312.0 | 6,875.0 | 6,839.0 | 7,635.0 | 9,595.0 | 12,177.0 | 9,150.0 | 9,498.0 | 8,177.0 | 8,612.0 | 7,523.0 | 8,491.0 | 8,602.0 | 9,109.0 | 6,635.0 | 7,194.0 | 6,063.0 | 5,812.0 | 5,927.0 | 6,794.0 | 5,680.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 447.0 | 450.0 | 455.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6,414.0 | 6,127.0 | 6,105.0 | 6,161.0 | 5,988.0 | 5,845.0 | 5,404.0 | 5,486.0 | 5,588.0 | 5,254.0 | 5,095.0 | 5,064.0 | 4,938.0 | 4,591.0 | 4,327.0 | 4,212.0 | 3,948.0 | 3,477.0 | 2,882.0 | 3,325.0 | 3,114.0 | 2,871.0 | 2,696.0 | 2,574.0 | 2,466.0 | 2,577.0 | 2,360.0 | 2,626.0 | 2,622.0 | 2,321.0 | 2,231.0 | 2,078.0 | 2,654.0 | 2,767.0 | 4,090.0 | 4,191.0 | 4,025.0 | 3,745.0 | 3,326.0 | 3,071.0 |
| Pension Obligations | 126.0 | 124.0 | 127.0 | 163.0 | 188.0 | 168.0 | 377.0 | 405.0 | 431.0 | 407.0 | 309.0 | 346.0 | 378.0 | 410.0 | 602.0 | 678.0 | 704.0 | 687.0 | 964.0 | 1,037.0 | 1,069.0 | 1,059.0 | 999.0 | 1,068.0 | 1,085.0 | 1,067.0 | 1,120.0 | 1,135.0 | 1,155.0 | 1,143.0 | 1,052.0 | 1,241.0 | 1,215.0 | 1,148.0 | 1,238.0 | 1,240.0 | 1,212.0 | 1,208.0 | 1,199.0 | 1,171.0 |
| Other Non-Current Liabilities | - | - | 0.0 | 359.0 | 355.0 | 352.0 | 347.0 | 302.0 | 298.0 | 307.0 | 303.0 | 282.0 | - | 301.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 74,044.0 | 72,085.0 | 68,633.0 | 61,611.0 | 60,808.0 | 58,367.0 | 57,868.0 | 55,054.0 | 54,943.0 | 53,527.0 | 52,477.0 | 51,713.0 | 50,304.0 | 49,318.0 | 46,274.0 | 46,529.0 | 47,362.0 | 44,626.0 | 45,868.0 | 42,916.0 | 42,213.0 | 41,689.0 | 42,366.0 | 42,999.0 | 46,178.0 | 43,860.0 | 44,034.0 | 43,293.0 | 42,148.0 | 41,390.0 | 41,494.0 | 41,543.0 | 42,180.0 | 35,314.0 | 34,627.0 | 33,771.0 | 32,715.0 | 32,545.0 | 32,335.0 | 30,205.0 |
| 12,121.0 |
| 11,656.0 |
| 11,862.0 |
| 10,791.0 |
| 10,150.0 |
| 8,730.0 |
| 7,053.0 |
| 7,034.0 |
| 7,490.0 |
| 7,472.0 |
| 7,480.0 |
| 6,374.0 |
| 5,605.0 |
| 5,568.0 |
| 5,540.0 |
| 5,485.0 |
| 5,279.0 |
| 4,436.0 |
| 3,149.0 |
| 3,088.0 |
| 3,046.0 |
| 3,008.0 |
| 2,982.0 |
| 2,684.0 |
| 2,681.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 17,699.0 | 17,092.0 | 17,161.0 | 17,505.0 | 17,465.0 | 16,979.0 | 16,707.0 | 16,461.0 | 16,141.0 | 15,732.0 | 15,371.0 | 15,024.0 | 14,796.0 | 14,201.0 | 14,123.0 | 13,998.0 | 13,798.0 | 13,548.0 | 13,292.0 | 14,291.0 | 14,214.0 | 13,673.0 | 13,560.0 | 13,511.0 | 11,577.0 | 11,130.0 | 10,966.0 | 10,425.0 | 10,337.0 | 10,104.0 | 9,485.0 | 9,455.0 | 10,260.0 | 10,147.0 | 10,855.0 | 11,004.0 | 10,952.0 | 10,717.0 | 10,527.0 | 9,952.0 |
| Accumulated Other Comprehensive Income | (191.0) | (197.0) | (212.0) | (215.0) | (195.0) | (166.0) | (185.0) | (121.0) | (104.0) | (150.0) | (60.0) | (121.0) | (182.0) | (135.0) | (120.0) | (167.0) | (229.0) | (318.0) | (418.0) | (444.0) | (399.0) | (500.0) | (513.0) | (542.0) | (1,190.0) | (939.0) | (978.0) | (848.0) | (817.0) | (764.0) | (612.0) | (601.0) | (545.0) | (626.0) | (678.0) | (718.0) | (696.0) | (748.0) | (865.0) | (852.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 762.0 |
| Total Stockholders Equity | 32,239.0 | 31,594.0 | 31,152.0 | 31,697.0 | 31,643.0 | 31,222.0 | 29,703.0 | 29,479.0 | 29,135.0 | 28,675.0 | 28,238.0 | 27,836.0 | 27,667.0 | 27,115.0 | 27,030.0 | 26,841.0 | 26,114.0 | 25,981.0 | 24,554.0 | 25,451.0 | 23,999.0 | 23,373.0 | 23,228.0 | 23,606.0 | 20,117.0 | 19,929.0 | 18,620.0 | 17,440.0 | 17,346.0 | 17,138.0 | 16,617.0 | 15,826.0 | 15,844.0 | 12,670.0 | 13,265.0 | 13,332.0 | 13,264.0 | 12,951.0 | 12,346.0 | 11,781.0 |
| Total Equity | 39,474.0 | 38,793.0 | 38,286.0 | 38,296.0 | 38,202.0 | 37,788.0 | 35,880.0 | 35,419.0 | 34,661.0 | 33,654.0 | 33,258.0 | 31,014.0 | 30,245.0 | 29,256.0 | 29,289.0 | 29,053.0 | 27,560.0 | 27,419.0 | 24,604.0 | 25,692.0 | 25,608.0 | 24,934.0 | 24,856.0 | 25,386.0 | 22,115.0 | 21,805.0 | 20,551.0 | 19,434.0 | 19,470.0 | 19,248.0 | 19,111.0 | 18,364.0 | 18,305.0 | 15,140.0 | 15,502.0 | 15,605.0 | 15,569.0 | 15,241.0 | 13,191.0 | 12,670.0 |
| 2,181.0 |
| 3,471.0 |
| 3,068.0 |
| 2,266.0 |
| 1,817.0 |
| 885.0 |
| 772.0 |
| 3,143.0 |
| 5,742.0 |
| 3,505.0 |
| 3,588.0 |
| 2,395.0 |
| 2,523.0 |
| 2,024.0 |
| 2,897.0 |
| 3,708.0 |
| 3,665.0 |
| 1,540.0 |
| 2,498.0 |
| 1,826.0 |
| 2,054.0 |
| 1,779.0 |
| 2,869.0 |
| 1,777.0 |
| Net debt | 2,914.0 | 4,137.0 | 1,828.0 | 2,127.0 | 374.0 | 451.0 | 1,627.0 | 1,969.0 | 1,053.0 | 2,106.0 | 828.0 | 1,435.0 | 2,503.0 | 2,982.0 | 1,065.0 | (976.0) | (338.0) | 2,912.0 | 2,195.0 | 1,931.0 | 1,092.0 | (75.0) | (2,743.0) | (1,751.0) | 3,495.0 | 3,397.0 | 3,482.0 | 2,227.0 | 2,445.0 | 1,922.0 | 2,685.0 | 3,456.0 | 3,426.0 | 1,252.0 | 2,309.0 | 1,603.0 | 1,764.0 | 1,430.0 | 2,351.0 | 1,161.0 |
| Working Capital | 14,764.0 | 12,943.0 | 11,738.0 | (4,438.0) | (4,269.0) | (4,391.0) | (4,744.0) | (5,162.0) | (3,424.0) | (4,620.0) | (3,455.0) | (3,604.0) | (4,426.0) | (3,987.0) | (3,371.0) | (1,648.0) | (2,499.0) | (5,660.0) | (8,351.0) | (3,552.0) | (2,675.0) | (2,328.0) | (1,241.0) | (1,955.0) | (6,753.0) | (5,811.0) | (5,832.0) | (5,394.0) | (5,350.0) | (3,878.0) | (3,446.0) | (3,655.0) | (5,715.0) | (3,294.0) | (4,316.0) | (3,296.0) | (2,859.0) | (2,817.0) | (3,870.0) | (2,339.0) |
| Book Value | 32,239.0 | 31,594.0 | 31,152.0 | 31,697.0 | 31,643.0 | 31,222.0 | 29,703.0 | 29,479.0 | 29,135.0 | 28,675.0 | 28,238.0 | 27,836.0 | 27,667.0 | 27,115.0 | 27,030.0 | 26,841.0 | 26,114.0 | 25,981.0 | 24,554.0 | 25,451.0 | 23,999.0 | 23,373.0 | 23,228.0 | 23,606.0 | 20,117.0 | 19,929.0 | 18,620.0 | 17,440.0 | 17,346.0 | 17,138.0 | 16,617.0 | 15,826.0 | 15,844.0 | 12,670.0 | 13,265.0 | 13,332.0 | 13,264.0 | 12,951.0 | 12,346.0 | 11,781.0 |
| Tangible Book Value | - | - | 31,152.0 | 29,816.0 | 29,755.0 | 29,328.0 | 27,802.0 | 27,572.0 | 27,222.0 | 26,755.0 | 26,312.0 | 25,903.0 | 25,728.0 | 25,169.0 | 25,078.0 | 24,882.0 | 24,149.0 | 24,009.0 | 22,576.0 | 23,467.0 | 22,000.0 | 21,569.0 | 21,421.0 | 21,796.0 | 18,304.0 | 18,114.0 | 16,802.0 | 15,619.0 | 15,522.0 | 15,312.0 | 14,025.0 | 13,234.0 | 12,842.0 | 9,677.0 | 10,335.0 | 10,412.0 | 10,340.0 | 10,039.0 | 9,799.0 | 10,596.0 |