| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | 1,576.0 | 502.0 | 501.0 | 500.0 | 499.0 | 500.0 | 299.0 | 299.0 | 311.0 | 310.0 | 300.0 | 500.0 | 1,602.0 | 868.0 | 507.0 | 328.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | 13.0 | 0.0 | 0.0 | 15.0 | 19.0 | 33.0 | 11.0 | 11.0 | 0.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | 1,576.0 | 502.0 | 501.0 | 500.0 | 499.0 | 500.0 | 299.0 | 299.0 | 311.0 | 310.0 | 300.0 | 500.0 | 1,602.0 | 868.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | 2,119.0 | 1,801.0 | 1,745.0 | 2,007.0 | 1,566.0 | 1,529.0 | 1,739.0 | 1,657.0 | 1,569.0 | 1,747.0 | 1,600.0 | 1,676.0 | 1,567.0 | 1,666.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | 1,193.0 | 1,155.0 | 1,108.0 | 1,072.0 | 950.0 | 1,003.0 | 999.0 | 961.0 | 1,065.0 | 993.0 | 1,031.0 | 1,056.0 | 1,091.0 | 1,097.0 | 1,028.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 68,199.0 | 66,442.0 | 66,411.0 | 64,970.0 | 62,944.0 | 61,114.0 | 58,947.0 | 51,564.0 | 50,069.0 | 47,564.0 | 47,073.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | 22,093.0 | 18,764.0 | 18,777.0 | 18,794.0 | 18,463.0 | 19,004.0 | 20,183.0 | 21,307.0 | 21,438.0 | 22,148.0 | 23,850.0 | 23,227.0 | 23,626.0 | 21,250.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.0 | 22,093.0 | 19,931.0 | 19,799.0 | 18,823.0 | 19,491.0 | 20,791.0 | 21,213.0 | 22,339.0 | 23,166.0 | 23,703.0 | 23,882.0 | 24,259.0 | 23,658.0 | 23,558.0 | 23,949.0 | |||
| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | 501.0 | 501.0 | 1,576.0 | 501.0 | 502.0 | 507.0 | 502.0 | 501.0 | 508.0 | 498.0 | 501.0 | 500.0 | 501.0 | 500.0 | |||||||||||||||||||||||||
| 201.0 |
| 213.0 |
| - |
| - |
| - |
| 507.0 |
| 328.0 |
| 201.0 |
| 213.0 |
| 1,739.0 |
| 1,639.0 |
| - |
| - |
| 1,012.0 |
| - |
| - |
| Prepaid Expenses | - | 16.0 | 7.0 | - | 12.0 | 12.0 | 3.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | 162.0 | 120.0 | 134.0 | 257.0 | 287.0 | 84.0 | 85.0 | 86.0 | 65.0 | 68.0 | 54.0 | 56.0 | 52.0 | 90.0 | 215.0 | 78.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | 5,177.0 | 3,769.0 | 3,666.0 | 3,974.0 | 3,498.0 | 3,246.0 | 3,278.0 | 3,417.0 | 3,446.0 | 3,644.0 | 3,506.0 | 3,788.0 | 4,906.0 | 4,506.0 | 4,043.0 | 3,848.0 | - | - |
| 45,917.0 |
| 44,187.0 |
| 42,997.0 |
| - |
| - |
| Accumulated Depreciation | - | 38,716.0 | 38,793.0 | 35,871.0 | 34,239.0 | 34,663.0 | 33,550.0 | 31,384.0 | 29,335.0 | 28,404.0 | 27,592.0 | 26,318.0 | 24,589.0 | 23,157.0 | 22,169.0 | 20,643.0 | 19,326.0 | - | - |
| Property,Plant & Equipment Net | - | 41,466.0 | 39,065.0 | 37,482.0 | 36,860.0 | 36,464.0 | 35,579.0 | 35,133.0 | 35,414.0 | 34,947.0 | 34,043.0 | 32,407.0 | 30,350.0 | 29,923.0 | 29,727.0 | 29,305.0 | 27,830.0 | - | - |
| Long Term Investments | - | 5,573.0 | 4,968.0 | 4,123.0 | 3,671.0 | 4,053.0 | 3,198.0 | 2,968.0 | 2,862.0 | 2,603.0 | 2,257.0 | 2,011.0 | 1,981.0 | 1,701.0 | 1,465.0 | 1,168.0 | 1,128.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 2.0 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 113.0 | 149.0 | 177.0 | 155.0 | 165.0 | 232.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | 506.0 | 344.0 | 330.0 | 394.0 | 320.0 | 325.0 | 325.0 | 362.0 | 323.0 | 386.0 | 403.0 | 483.0 | 445.0 | 509.0 | 372.0 | 191.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | - | 60,882.0 | 57,703.0 | 51,344.0 | 51,188.0 | 52,456.0 | 52,825.0 | 50,467.0 | 48,667.0 | 50,017.0 | 50,494.0 | 48,745.0 | 45,596.0 | 46,106.0 | 47,334.0 | 46,393.0 | 42,753.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 1,167.0 | 1,022.0 | 29.0 | 1,028.0 | 1,787.0 | 1,030.0 | 1,032.0 | 1,728.0 | 1,555.0 | 32.0 | 1,032.0 | 32.0 | 2,308.0 | 1,537.0 | 1,008.0 | - | - |
| Deferred Revenue Current | - | 25.0 | 28.0 | 21.0 | 16.0 | 17.0 | 11.0 | 0.0 | 10.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 102.0 | 105.0 | 105.0 | - | - |
| Operating Lease Liabilities Current | - | - | - | 71.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | 5,607.0 | 5,873.0 | 4,873.0 | 4,645.0 | 4,979.0 | 4,711.0 | 4,312.0 | 4,854.0 | 6,401.0 | 5,862.0 | 3,935.0 | 4,449.0 | 4,982.0 | 6,988.0 | 4,909.0 | 3,602.0 | - | - |
| 22,412.0 |
| 22,389.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | 63.0 | 88.0 | 93.0 | 93.0 | 122.0 | 171.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 39.0 | 48.0 | 45.0 | 39.0 | 37.0 | 38.0 | - | 0.0 | 10.0 | 110.0 | 210.0 | 310.0 | 410.0 | 510.0 | 612.0 | 717.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | 2,183.0 | 2,887.0 | 2,527.0 | 3,072.0 | 5,045.0 | 6,617.0 | 6,181.0 | 4,476.0 | 5,477.0 | 6,929.0 | 7,107.0 | 5,839.0 | 5,348.0 | 6,279.0 | 6,007.0 | 4,729.0 | - | - |
| Other Non-Current Liabilities | - | 1,606.0 | 1,712.0 | 1,211.0 | 1,485.0 | 2,041.0 | 2,548.0 | 2,308.0 | 2,715.0 | 3,055.0 | 2,773.0 | 2,221.0 | 1,962.0 | 1,861.0 | 2,680.0 | 2,405.0 | 1,526.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | 16,178.0 | 14,347.0 | 12,223.0 | 13,045.0 | 14,064.0 | 13,757.0 | 11,816.0 | 11,851.0 | 13,770.0 | 13,843.0 | 11,625.0 | - | - |
| Total Liabilities | - | - | - | - | - | - | 39,893.0 | 38,842.0 | 38,384.0 | 40,884.0 | 42,074.0 | 41,542.0 | 39,492.0 | 40,459.0 | 42,008.0 | 41,164.0 | 37,616.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | (54.0) | (52.0) | (29.0) | (86.0) | (22.0) | (51.0) | (12.0) | 57.0 | 21.0 | (12.0) | (2.0) | 5.0 | 3.0 | (74.0) | (138.0) | (95.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 23,397.0 |
| - |
| - |
| Net debt | - | 20,517.0 | 19,429.0 | 19,298.0 | 18,323.0 | 18,992.0 | 20,291.0 | 20,914.0 | 22,040.0 | 22,855.0 | 23,393.0 | 23,582.0 | 23,759.0 | 22,056.0 | 22,690.0 | 23,442.0 | 23,069.0 | - | - |
| Working Capital | - | (430.0) | (2,104.0) | (1,207.0) | (671.0) | (1,481.0) | (1,465.0) | (1,034.0) | (1,437.0) | (2,955.0) | (2,218.0) | (429.0) | (661.0) | (76.0) | (2,482.0) | (866.0) | 246.0 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 500.0 |
| 501.0 |
| 501.0 |
| 507.0 |
| 499.0 |
| 500.0 |
| 500.0 |
| 509.0 |
| 500.0 |
| 800.0 |
| 835.0 |
| 304.0 |
| 299.0 |
| 300.0 |
| 300.0 |
| 301.0 |
| 299.0 |
| 299.0 |
| 1,193.0 |
| 300.0 |
| 300.0 |
| 301.0 |
| 300.0 |
| 300.0 |
| 300.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.0 | 19.0 | 20.0 | 21.0 | 23.0 | 23.0 | 23.0 | 23.0 | - | - | - | - | 13.0 | 13.0 | 13.0 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 501.0 | 501.0 | 1,576.0 | 501.0 | 502.0 | 507.0 | 502.0 | 501.0 | 508.0 | 498.0 | 501.0 | 500.0 | 501.0 | 500.0 | 500.0 | 501.0 | 501.0 | 507.0 | 499.0 | 500.0 | 500.0 | 509.0 | 500.0 | 800.0 | 835.0 | 304.0 | 299.0 | 300.0 | 300.0 | 301.0 | 299.0 | 299.0 | 1,193.0 | 300.0 | 300.0 | 301.0 | 300.0 | 300.0 | 300.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | 1,969.0 | 1,927.0 | 2,119.0 | 1,887.0 | 1,735.0 | 1,709.0 | 1,801.0 | 1,678.0 | 1,445.0 | 1,593.0 | 1,745.0 | 1,603.0 | 1,508.0 | 1,749.0 | 2,007.0 | 1,750.0 | 1,353.0 | 1,383.0 | 1,566.0 | 1,468.0 | 1,284.0 | 1,368.0 | 1,529.0 | 1,364.0 | 1,264.0 | 1,427.0 | 1,739.0 | 1,551.0 | 1,394.0 | 1,541.0 | 1,657.0 | 1,600.0 | 1,329.0 | 1,500.0 | 1,569.0 | 1,462.0 | 1,310.0 | 1,451.0 | 1,747.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | 1,211.0 | 1,230.0 | 1,193.0 | 1,184.0 | 1,182.0 | 1,198.0 | 1,155.0 | 1,191.0 | 1,127.0 | 1,182.0 | 1,108.0 | 1,185.0 | 1,180.0 | 1,207.0 | 1,072.0 | 1,013.0 | 988.0 | 1,024.0 | 950.0 | 1,006.0 | 1,014.0 | 1,064.0 | 1,003.0 | 1,060.0 | 1,071.0 | 1,052.0 | 999.0 | 1,051.0 | 1,016.0 | 1,018.0 | 961.0 | 1,050.0 | 1,047.0 | 1,047.0 | 1,065.0 | 1,151.0 | 1,148.0 | 1,120.0 | 993.0 |
| Prepaid Expenses | - | 27.0 | 25.0 | 16.0 | 16.0 | 14.0 | 13.0 | 7.0 | 9.0 | 156.0 | 152.0 | 134.0 | 22.0 | 25.0 | 17.0 | 12.0 | 12.0 | 12.0 | ||||||||||||||||||||||
| Other Current Assets | - | 243.0 | 184.0 | 162.0 | 169.0 | 244.0 | 159.0 | 120.0 | 142.0 | 156.0 | 152.0 | 134.0 | 161.0 | 237.0 | 221.0 | 257.0 | 269.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | 4,379.0 | 4,015.0 | 5,177.0 | 3,893.0 | 3,929.0 | 3,708.0 | 3,769.0 | 3,690.0 | 3,466.0 | 3,676.0 | 3,666.0 | 3,685.0 | 3,754.0 | 3,997.0 | 3,974.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 70,839.0 | 67,339.0 | 67,073.0 | 68,199.0 | 67,229.0 | 66,932.0 | 66,728.0 | 66,442.0 | 66,234.0 | 67,005.0 | 66,563.0 | 66,411.0 | 66,153.0 | 65,679.0 | 65,295.0 | 64,970.0 | 64,027.0 | 63,453.0 | 63,247.0 | 62,944.0 | 62,716.0 | 61,712.0 | 61,319.0 | 61,114.0 | 60,468.0 | 59,510.0 | 59,631.0 | 58,947.0 | 58,366.0 | 57,019.0 | 56,815.0 | 51,564.0 |
| Accumulated Depreciation | - | 39,152.0 | 39,015.0 | 38,716.0 | 38,871.0 | 38,578.0 | 38,220.0 | 38,793.0 | 38,517.0 | 35,000.0 | 34,445.0 | 35,871.0 | 35,223.0 | 34,905.0 | 34,517.0 | 34,239.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 41,220.0 | 41,466.0 | 40,962.0 | 40,482.0 | 39,918.0 | 39,065.0 | 38,513.0 | 38,173.0 | 37,979.0 | 37,482.0 | 37,161.0 | 37,015.0 | 36,994.0 | 36,860.0 | ||||||||||||||||||||||||
| Long Term Investments | - | 5,665.0 | 5,687.0 | 5,573.0 | 5,277.0 | 4,917.0 | 4,919.0 | 4,968.0 | 4,693.0 | 4,655.0 | 4,472.0 | 4,123.0 | 4,202.0 | 4,082.0 | 3,913.0 | 3,671.0 | 3,751.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | 87.0 | 100.0 | 113.0 | 126.0 | 140.0 | 157.0 | 149.0 | 160.0 | 174.0 | 258.0 | 177.0 | 165.0 | 131.0 | 144.0 | 155.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | 455.0 | 508.0 | 506.0 | 490.0 | 423.0 | 374.0 | 344.0 | 335.0 | 332.0 | 312.0 | 330.0 | 334.0 | 335.0 | 353.0 | 394.0 | 401.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | - | 59,939.0 | 59,515.0 | 60,882.0 | 59,885.0 | 59,305.0 | 58,363.0 | 57,703.0 | 56,200.0 | 52,340.0 | 52,248.0 | 51,344.0 | 51,213.0 | 51,137.0 | 51,310.0 | 51,188.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 1,348.0 | 1,173.0 | 0.0 | 319.0 | 351.0 | 1,357.0 | 1,167.0 | 1,112.0 | 819.0 | 1,042.0 | 432.0 | 722.0 | 572.0 | 1,618.0 | 1,172.0 | 1,034.0 | 684.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | 41.0 | 44.0 | 25.0 | 42.0 | 41.0 | 27.0 | 28.0 | 24.0 | 24.0 | 23.0 | 21.0 | 11.0 | 20.0 | 19.0 | 16.0 | 14.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | 39.0 | 44.0 | 46.0 | 56.0 | 65.0 | 69.0 | 63.0 | 60.0 | 63.0 | 81.0 | 71.0 | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | 6,186.0 | 4,880.0 | 5,607.0 | 5,548.0 | 6,615.0 | 7,333.0 | 5,873.0 | 6,601.0 | 5,148.0 | 5,352.0 | 4,873.0 | 3,948.0 | 3,683.0 | 4,867.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | 21,066.0 | 22,092.0 | 22,093.0 | 20,880.0 | 19,385.0 | 18,160.0 | 18,764.0 | 17,763.0 | 18,781.0 | 18,800.0 | 18,777.0 | 19,812.0 | 19,816.0 | 18,833.0 | 18,794.0 | 18,368.0 | 18,432.0 | 18,467.0 | 18,463.0 | 19,000.0 | 19,023.0 | 19,037.0 | 19,004.0 | 19,001.0 | 18,439.0 | 20,030.0 | 20,183.0 | 20,223.0 | 20,291.0 | 21,292.0 | 21,307.0 | 21,333.0 | 21,434.0 | 20,446.0 | 21,438.0 | 21,429.0 | 22,428.0 | 21,463.0 | 22,148.0 |
| Operating Lease Liabilities Non-Current | - | 48.0 | 58.0 | 63.0 | 74.0 | 80.0 | 93.0 | 88.0 | 103.0 | 113.0 | 163.0 | 93.0 | 92.0 | 67.0 | 85.0 | 93.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | 40.0 | 39.0 | 39.0 | 38.0 | 38.0 | 49.0 | 48.0 | 48.0 | 47.0 | 46.0 | 45.0 | 41.0 | 40.0 | 40.0 | 39.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | 2,041.0 | 2,104.0 | 2,183.0 | 2,678.0 | 2,740.0 | 2,801.0 | 2,887.0 | 2,375.0 | 2,416.0 | 2,457.0 | 2,527.0 | 2,909.0 | 2,951.0 | 2,998.0 | 3,072.0 | 4,791.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | 1,569.0 | 1,490.0 | 1,606.0 | 1,507.0 | 1,551.0 | 1,479.0 | 1,712.0 | 1,490.0 | 1,436.0 | 1,488.0 | 1,211.0 | 1,425.0 | 1,467.0 | 1,374.0 | 1,485.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 11,847.0 | 11,956.0 | 11,968.0 | 12,244.0 | ||||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | (51.0) | (40.0) | (54.0) | (43.0) | (52.0) | (34.0) | (52.0) | (32.0) | (26.0) | (28.0) | (29.0) | (72.0) | (55.0) | (49.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 22,414.0 | 23,265.0 | 22,093.0 | 21,199.0 | 19,736.0 | 19,517.0 | 19,931.0 | 18,875.0 | 19,600.0 | 19,842.0 | 19,209.0 | 20,534.0 | 20,388.0 | 20,451.0 | 19,966.0 | 19,402.0 | 19,116.0 | 19,533.0 | 19,243.0 | 20,598.0 | 20,264.0 | 19,149.0 | 19,061.0 | 19,778.0 | 20,314.0 | 20,925.0 | 21,105.0 | 20,261.6 | 21,908.0 | 23,625.0 | 22,523.0 | 23,219.0 | 23,432.0 | 23,167.0 | 23,436.0 | 22,434.0 | 23,243.0 | 23,490.0 | 23,555.0 |
| Net debt | - | 21,913.0 | 22,764.0 | 20,517.0 | 20,698.0 | 19,234.0 | 19,010.0 | 19,429.0 | 18,374.0 | 19,092.0 | 19,344.0 | 18,708.0 | 20,034.0 | 19,887.0 | 19,951.0 | 19,466.0 | 18,901.0 | 18,615.0 | ||||||||||||||||||||||
| Working Capital | - | (1,807.0) | (865.0) | (430.0) | (1,655.0) | (2,686.0) | (3,625.0) | (2,104.0) | (2,911.0) | (1,682.0) | (1,676.0) | (1,207.0) | (263.0) | 71.0 | (870.0) | (671.0) | (1,462.0) | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 6.0 |
| 12.0 |
| 9.0 |
| 11.0 |
| 5.0 |
| 3.0 |
| 4.0 |
| 1.0 |
| 7.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.0 |
| 177.0 |
| 287.0 |
| 179.0 |
| 123.0 |
| 84.0 |
| 84.0 |
| 90.0 |
| 93.0 |
| 109.0 |
| 85.0 |
| 87.0 |
| 93.0 |
| 106.0 |
| 86.0 |
| 108.0 |
| 90.0 |
| 95.0 |
| 65.0 |
| 86.0 |
| 113.0 |
| 101.0 |
| 68.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,922.0 |
| 3,255.0 |
| 3,254.0 |
| 3,498.0 |
| 3,285.0 |
| 3,076.0 |
| 3,144.0 |
| 3,246.0 |
| 3,463.0 |
| 3,424.0 |
| 3,051.0 |
| 3,278.0 |
| 3,172.0 |
| 3,044.0 |
| 3,346.0 |
| 3,417.0 |
| 3,491.0 |
| 4,143.0 |
| 3,410.0 |
| 3,446.0 |
| 3,413.0 |
| 3,279.0 |
| 3,426.0 |
| 3,644.0 |
| 33,945.0 |
| 35,158.0 |
| 34,808.0 |
| 34,663.0 |
| 34,448.0 |
| 34,172.0 |
| 33,822.0 |
| 33,550.0 |
| 32,753.0 |
| 32,237.0 |
| 31,895.0 |
| 31,384.0 |
| 30,928.0 |
| 29,803.0 |
| 29,384.0 |
| 29,335.0 |
| 28,724.0 |
| 28,472.0 |
| 28,587.0 |
| 28,404.0 |
| 28,180.0 |
| 27,930.0 |
| 27,634.0 |
| 27,592.0 |
| 36,644.0 |
| 36,568.0 |
| 36,457.0 |
| 36,464.0 |
| 36,093.0 |
| 35,953.0 |
| 35,599.0 |
| 35,579.0 |
| 35,034.0 |
| 34,998.0 |
| 35,049.0 |
| 35,133.0 |
| 35,125.0 |
| 35,417.0 |
| 35,474.0 |
| 35,414.0 |
| 35,069.0 |
| 35,072.0 |
| 35,031.0 |
| 34,947.0 |
| 34,415.0 |
| 34,262.0 |
| 34,028.0 |
| 34,043.0 |
| 4,200.0 |
| 4,314.0 |
| 4,053.0 |
| 3,968.0 |
| 3,723.0 |
| 3,587.0 |
| 3,198.0 |
| 2,991.0 |
| 2,607.0 |
| 3,163.0 |
| 2,968.0 |
| 2,899.0 |
| - |
| 2,592.0 |
| 2,862.0 |
| 2,724.0 |
| 2,682.0 |
| 2,714.0 |
| 2,603.0 |
| 2,459.0 |
| 2,388.0 |
| 2,293.0 |
| 2,257.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| 178.0 |
| 154.0 |
| 165.0 |
| 174.0 |
| 182.0 |
| 216.0 |
| 232.0 |
| 332.0 |
| 354.0 |
| 192.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.0 |
| 307.0 |
| 320.0 |
| 317.0 |
| 318.0 |
| 320.0 |
| 325.0 |
| 339.0 |
| 332.0 |
| 334.0 |
| 325.0 |
| 324.0 |
| 347.0 |
| 373.0 |
| 362.0 |
| 317.0 |
| 370.0 |
| 330.0 |
| 323.0 |
| 376.0 |
| 380.0 |
| 389.0 |
| 386.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52,675.0 |
| 52,156.0 |
| 52,279.0 |
| 52,456.0 |
| 53,019.0 |
| 52,482.0 |
| 52,563.0 |
| 52,825.0 |
| 51,410.0 |
| 51,148.0 |
| 50,199.0 |
| 50,467.0 |
| 48,275.0 |
| 48,465.0 |
| 48,747.0 |
| 48,667.0 |
| 49,607.0 |
| 50,507.0 |
| 49,977.0 |
| 50,017.0 |
| 49,991.0 |
| 49,804.0 |
| 49,864.0 |
| 50,494.0 |
| 1,066.0 |
| 780.0 |
| 1,598.0 |
| 1,241.0 |
| 112.0 |
| 57.0 |
| 777.0 |
| 1,875.0 |
| 895.0 |
| 922.0 |
| 38.6 |
| 1,617.0 |
| 2,333.0 |
| 1,216.0 |
| 1,886.0 |
| 1,998.0 |
| 2,721.0 |
| 1,998.0 |
| 1,005.0 |
| 815.0 |
| 2,027.0 |
| 1,407.0 |
| 15.0 |
| 11.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.0 |
| 35.0 |
| 60.0 |
| 85.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| 100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 525.0 |
| 101.0 |
| 101.0 |
| 72.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,645.0 |
| 5,384.0 |
| 4,793.0 |
| 4,830.0 |
| 4,979.0 |
| 4,411.0 |
| 4,174.0 |
| 4,614.0 |
| 4,711.0 |
| 5,443.0 |
| 5,901.0 |
| 4,133.0 |
| 4,312.0 |
| 4,763.0 |
| 4,852.0 |
| 4,525.0 |
| 4,854.0 |
| 5,346.0 |
| 6,475.0 |
| 7,210.0 |
| 6,401.0 |
| 6,176.0 |
| 5,169.0 |
| 6,225.0 |
| 5,862.0 |
| 111.0 |
| 120.0 |
| - |
| 122.0 |
| - |
| 720.0 |
| 520.0 |
| - |
| 244.0 |
| 262.0 |
| 130.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 38.0 |
| 39.0 |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 10.0 |
| 35.0 |
| 60.0 |
| 85.0 |
| 110.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,863.0 |
| 4,939.0 |
| 5,045.0 |
| 6,319.0 |
| 6,407.0 |
| 6,496.0 |
| 6,617.0 |
| 5,912.0 |
| 5,984.0 |
| 6,062.0 |
| 6,181.0 |
| 4,260.0 |
| 4,318.0 |
| 4,377.0 |
| 4,476.0 |
| 5,251.0 |
| 5,310.0 |
| 5,372.0 |
| 5,477.0 |
| 6,718.0 |
| 6,770.0 |
| 6,827.0 |
| 6,929.0 |
| 1,560.0 |
| 1,801.0 |
| 2,004.0 |
| 2,041.0 |
| 2,036.0 |
| 1,867.0 |
| 2,270.0 |
| 2,548.0 |
| 2,748.0 |
| 2,914.0 |
| 2,201.0 |
| 2,490.0 |
| 2,226.0 |
| 2,914.0 |
| 2,837.0 |
| 2,715.0 |
| 2,766.0 |
| 2,826.0 |
| 2,961.0 |
| 3,055.0 |
| 2,305.0 |
| 2,318.0 |
| 2,424.0 |
| 2,776.0 |
| 13,985.0 |
| 14,242.0 |
| 14,503.0 |
| 14,549.0 |
| 15,730.0 |
| 15,646.0 |
| 15,745.0 |
| 16,178.0 |
| 14,760.0 |
| 14,829.0 |
| 14,204.0 |
| 14,347.0 |
| 12,241.0 |
| 12,403.0 |
| 12,260.0 |
| 12,223.0 |
| 12,549.0 |
| 12,666.0 |
| 12,865.0 |
| 13,045.0 |
| 13,395.0 |
| 13,434.0 |
| 13,625.0 |
| 14,064.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39,204.0 |
| 39,169.0 |
| 38,367.0 |
| 38,842.0 |
| 37,227.0 |
| 37,546.0 |
| 38,077.0 |
| 38,384.0 |
| 39,228.0 |
| 40,575.0 |
| 40,521.0 |
| 40,884.0 |
| 41,000.0 |
| 41,031.0 |
| 41,313.0 |
| 42,074.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (86.0) |
| (22.0) |
| (16.0) |
| (18.0) |
| (22.0) |
| (7.0) |
| 22.0 |
| 5.0 |
| (51.0) |
| (78.0) |
| (102.0) |
| 5.0 |
| (12.0) |
| (2.0) |
| 32.0 |
| 23.0 |
| 57.0 |
| 51.0 |
| 73.0 |
| 57.0 |
| 21.0 |
| 16.0 |
| 31.0 |
| 18.0 |
| (12.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19,026.0 |
| 18,744.0 |
| 20,098.0 |
| 19,764.0 |
| 18,640.0 |
| 18,561.0 |
| 18,978.0 |
| 19,479.0 |
| 20,621.0 |
| 20,806.0 |
| 19,961.6 |
| 21,608.0 |
| 23,324.0 |
| 22,224.0 |
| 22,920.0 |
| 22,239.0 |
| 22,867.0 |
| 23,136.0 |
| 22,133.0 |
| 22,943.0 |
| 23,190.0 |
| 23,255.0 |
| (1,538.0) |
| (1,576.0) |
| (1,481.0) |
| (1,126.0) |
| (1,098.0) |
| (1,470.0) |
| (1,465.0) |
| (1,980.0) |
| (2,477.0) |
| (1,082.0) |
| (1,034.0) |
| (1,591.0) |
| (1,808.0) |
| (1,179.0) |
| (1,437.0) |
| (1,855.0) |
| (2,332.0) |
| (3,800.0) |
| (2,955.0) |
| (2,763.0) |
| (1,890.0) |
| (2,799.0) |
| (2,218.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |