| (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 | - | - | - | 152.0 | 1,680.0 | 142.0 | 289.0 | 168.0 | 899.0 | 170.0 | 100.0 | 240.0 | 681.0 | 839.0 | 889.0 | 758.0 | 1,867.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | - | - | - | 152.0 | 1,680.0 | 142.0 | 289.0 | 168.0 | 899.0 | 170.0 | 100.0 | 240.0 | 681.0 | 839.0 | 889.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 2,084.0 | 1,863.0 | 1,655.0 | 2,723.0 | 1,978.0 | 999.0 | 996.0 | 992.0 | 976.0 | 938.0 | 1,041.0 | 1,139.0 | 674.0 | 688.0 | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 314.0 | 279.0 | 274.0 | 320.0 | 379.0 | 136.0 | 125.0 | 130.0 | 113.0 | 138.0 | 127.0 | 231.0 | 194.0 | 175.0 | 169.0 | 225.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 62,010.0 | 57,395.0 | 51,842.0 | 47,057.0 | 44,184.0 | 42,489.0 | 41,510.0 | 38,661.0 | 39,513.0 | 38,912.0 | 39,039.0 | 36,435.0 | 25,823.0 | 22,546.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 2,224.0 | 1,613.0 | 1,379.0 | 2,327.0 | 1,746.0 | 482.0 | 552.0 | 662.0 | 978.0 | 623.0 | 744.0 | 865.0 | 960.0 | 920.0 | 691.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1,261.0 | 1,258.0 | 1,256.0 | 1,253.0 | 1,250.0 | 1,248.0 | 1,247.0 | 1,245.0 | 861.0 | 785.0 | 784.0 | 782.0 | 718.0 | 716.0 | 626.0 | 620.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 508.0 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | 2,074.0 | 551.0 | 477.0 | 152.0 | 859.0 | |||||||||||||||||||||||||
| 1,439.0 |
| 1,699.0 |
| 2,269.0 |
| - |
| - |
| - |
| - |
| - |
| 758.0 |
| 1,867.0 |
| 1,439.0 |
| 1,699.0 |
| 2,269.0 |
| - |
| - |
| - |
| - |
| - |
| 221.0 |
| 260.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 256.0 | 191.0 | 195.0 | 279.0 | 211.0 | 149.0 | 170.0 | 174.0 | 191.0 | 216.0 | 259.0 | 213.0 | 107.0 | 105.0 | 107.0 | 102.0 | 239.0 | 223.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,244.0 | 2,661.0 | 4,513.0 | 3,797.0 | 4,549.0 | 1,429.0 | 1,580.0 | 1,464.0 | 2,179.0 | 1,462.0 | 1,527.0 | 1,890.0 | 1,683.0 | 1,924.0 | 1,894.0 | 2,530.0 | 3,793.0 | 4,411.0 | - | - |
| 19,082.0 |
| 17,795.0 |
| 27,555.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 20,014.0 | 18,703.0 | 17,531.0 | 16,168.0 | 14,926.0 | 13,560.0 | 12,310.0 | 11,157.0 | 11,302.0 | 10,484.0 | 9,460.0 | 8,354.0 | 7,613.0 | 7,079.0 | 6,502.0 | 6,041.0 | (8,973.0) | - | - | - |
| Property,Plant & Equipment Net | 41,996.0 | 38,692.0 | 34,311.0 | 30,889.0 | 29,258.0 | 28,929.0 | 29,200.0 | 27,504.0 | 28,211.0 | 28,428.0 | 29,579.0 | 28,081.0 | 18,210.0 | 15,467.0 | 12,580.0 | 11,754.0 | 18,582.0 | 17,741.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,987.0 | 1,391.0 | 1,240.0 | 886.0 | 971.0 | - | - |
| Equity Method Investments | 4,518.0 | 4,107.0 | 4,614.0 | 5,048.0 | 5,121.0 | 5,159.0 | 6,235.0 | 7,821.0 | 6,552.0 | 6,701.0 | 7,336.0 | 8,400.0 | 4,360.0 | 3,987.0 | 1,390.0 | 1,342.0 | 884.0 | 947.0 | - | - |
| Goodwill | 466.0 | 466.0 | 463.0 | 0.0 | 0.0 | - | 188.0 | 0.0 | 47.0 | - | 47.0 | 1,120.0 | 646.0 | 649.0 | 0.0 | 8.0 | 1,011.0 | 1,011.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 9,970.0 | 10,453.0 | 1,644.0 | 1,704.0 | 44.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 170.0 | 154.0 | 159.0 | 162.0 | 159.0 | 182.0 | 207.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2,011.0 | 1,830.0 | 1,573.0 | 1,319.0 | 1,276.0 | 1,204.0 | 1,066.0 | 746.0 | 619.0 | 581.0 | 561.0 | 511.0 | 599.0 | 596.0 | 593.0 | 620.0 | 564.0 | 499.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 58,573.0 | 54,532.0 | 52,627.0 | 48,433.0 | 47,612.0 | 44,165.0 | 46,040.0 | 45,302.0 | 46,352.0 | 46,835.0 | 49,020.0 | 50,455.0 | 27,142.0 | 24,327.0 | 16,502.0 | 24,972.0 | 25,280.0 | 26,006.0 | - | - |
| 432.0 |
| 934.0 |
| 1,052.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 508.0 | 17.0 | 18.0 | - | - |
| Deferred Revenue Current | - | 170.0 | 159.0 | 141.0 | 134.0 | 129.0 | 158.0 | 244.0 | 361.0 | 338.0 | 94.0 | 82.0 | 47.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 26.0 | 24.0 | 25.0 | 23.0 | 28.0 | 21.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | 285.0 | 1,284.0 | 1,270.0 | 1,035.0 | 944.0 | 1,276.0 | 1,102.0 | 1,167.0 | 1,448.0 | 1,078.0 | 900.0 | 797.0 | 628.0 | 631.0 | 738.0 | 948.0 | 1,139.0 | - | - |
| Other Current Liabilities | 1,639.0 | 1,360.0 | 1,284.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 6,106.0 | 5,312.0 | 5,830.0 | 4,890.0 | 4,972.0 | 2,319.0 | 3,968.0 | 1,811.0 | 2,646.0 | 2,949.0 | 2,497.0 | 2,567.0 | 1,983.0 | 1,549.0 | 1,675.0 | 2,574.0 | 2,477.0 | 3,519.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 151.0 | 142.0 | 148.0 | 148.0 | 141.0 | 161.0 | 188.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 1,524.0 | 3,147.0 | 4,238.0 | 4,218.0 | 4,712.0 | 3,529.0 | 2,841.0 | 2,157.0 | 2,223.0 | 3,656.0 | 3,315.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 43,578.0 | 39,692.0 | 37,736.0 | 34,388.0 | 33,511.0 | 29,582.0 | 29,676.0 | 29,305.0 | 30,177.0 | 32,789.0 | 32,795.0 | 30,283.0 | 18,221.0 | 16,900.0 | 13,916.0 | 16,838.0 | 16,718.0 | 17,409.0 | - | - |
| 618.0 |
| 613.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (12,237.0) | (12,396.0) | (12,287.0) | (13,271.0) | (13,237.0) | (12,748.0) | (11,002.0) | (10,002.0) | (8,434.0) | (9,649.0) | (7,960.0) | (5,548.0) | (6,248.0) | (5,695.0) | (5,820.0) | (478.0) | 903.0 | 874.0 | - | - |
| Accumulated Other Comprehensive Income | 127.0 | 76.0 | 0.0 | (24.0) | (33.0) | (96.0) | (199.0) | (270.0) | (238.0) | (339.0) | (442.0) | (341.0) | (164.0) | (362.0) | (389.0) | (82.0) | (168.0) | (80.0) | (121.0) | - |
| Treasury Stock | 1,180.0 | 1,180.0 | 1,180.0 | 1,050.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | 1,041.0 | - | - |
| Minority Interest | 2,188.0 | 2,404.0 | 2,489.0 | 2,560.0 | 2,678.0 | 2,814.0 | 3,001.0 | 1,337.0 | 6,519.0 | 9,403.0 | 10,077.0 | 11,395.0 | 4,057.0 | 2,675.0 | 1,290.0 | 1,331.0 | 572.0 | 614.0 | - | - |
| Total Stockholders Equity | 12,807.0 | 12,436.0 | 12,402.0 | 11,485.0 | 11,423.0 | 11,769.0 | 13,363.0 | 14,660.0 | 9,656.0 | 4,643.0 | 6,148.0 | 8,777.0 | 4,864.0 | 4,752.0 | 1,296.0 | 6,803.0 | 8,447.0 | 8,440.0 | 7,805.0 | 7,154.0 |
| Total Equity | 14,995.0 | 14,840.0 | 14,891.0 | 14,045.0 | 14,101.0 | 14,583.0 | 16,364.0 | 15,997.0 | 16,175.0 | 14,046.0 | 16,225.0 | 20,172.0 | 8,921.0 | 7,427.0 | 2,586.0 | 8,134.0 | 8,562.0 | 8,597.0 | 7,805.0 | 7,154.0 |
| 17.0 |
| 18.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (250.0) | (1,850.0) | (1,421.0) | - | - |
| Working Capital | (2,862.0) | (2,651.0) | (1,317.0) | (1,093.0) | (423.0) | (890.0) | (2,388.0) | (347.0) | (467.0) | (1,487.0) | (970.0) | (677.0) | (300.0) | 375.0 | 219.0 | (44.0) | 1,316.0 | 892.0 | - | - |
| Book Value | 12,807.0 | 12,436.0 | 12,402.0 | 11,485.0 | 11,423.0 | 11,769.0 | 13,363.0 | 14,660.0 | 9,656.0 | 4,643.0 | 6,148.0 | 8,777.0 | 4,864.0 | 4,752.0 | 1,296.0 | 6,803.0 | 8,447.0 | 8,440.0 | 7,805.0 | 7,154.0 |
| Tangible Book Value | 12,341.0 | 11,970.0 | 11,939.0 | 11,485.0 | 11,423.0 | - | 13,175.0 | 14,660.0 | 9,609.0 | - | (3,869.0) | (2,796.0) | 2,574.0 | 2,399.0 | 1,252.0 | 6,795.0 | 7,436.0 | 7,429.0 | - | - |
| 133.0 |
| 604.0 |
| 1,680.0 |
| 214.0 |
| 1,201.0 |
| 1,126.0 |
| 142.0 |
| 70.0 |
| 1,133.0 |
| 400.0 |
| 289.0 |
| 247.0 |
| 806.0 |
| 43.0 |
| 168.0 |
| 42.0 |
| 275.0 |
| 1,292.0 |
| 899.0 |
| 1,172.0 |
| 1,918.0 |
| 639.0 |
| 170.0 |
| 77.0 |
| 135.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | 2,074.0 | 551.0 | 477.0 | 152.0 | 859.0 | 133.0 | 604.0 | 1,680.0 | 214.0 | 1,201.0 | 1,126.0 | 142.0 | 70.0 | 1,133.0 | 400.0 | 289.0 | 247.0 | 806.0 | 43.0 | 168.0 | 42.0 | 275.0 | 1,292.0 | 899.0 | 1,172.0 | 1,918.0 | 639.0 | 170.0 | 77.0 | 135.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,676.0 | 2,084.0 | 1,480.0 | 1,563.0 | 1,781.0 | 1,863.0 | 1,310.0 | 1,398.0 | 1,355.0 | 1,655.0 | 1,419.0 | 1,362.0 | 1,524.0 | 2,723.0 | 2,659.0 | 2,784.0 | 1,973.0 | 1,978.0 | 1,986.0 | 999.0 | 1,058.0 | 999.0 | 1,011.0 | 907.0 | 930.0 | 996.0 | 875.0 | 879.0 | 929.0 | 992.0 | 883.0 | 844.0 | 743.0 | 976.0 | 783.0 | 693.0 | 867.0 | 938.0 | 854.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 262.0 | 314.0 | 339.0 | 335.0 | 249.0 | 279.0 | 275.0 | 274.0 | 239.0 | 274.0 | 266.0 | 259.0 | 244.0 | 320.0 | 447.0 | 371.0 | 201.0 | 379.0 | 368.0 | 194.0 | 144.0 | 136.0 | 157.0 | 134.0 | 105.0 | 125.0 | 129.0 | 134.0 | 129.0 | 130.0 | 153.0 | 153.0 | 160.0 | 113.0 | 144.0 | 150.0 | 148.0 | 138.0 | 120.0 | 122.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 260.0 | 256.0 | 225.0 | 218.0 | 224.0 | 192.0 | 208.0 | 170.0 | 176.0 | 195.0 | 254.0 | 234.0 | 269.0 | 279.0 | 272.0 | 219.0 | 272.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,320.0 | 3,244.0 | 2,271.0 | 3,221.0 | 2,535.0 | 2,661.0 | 2,698.0 | 2,115.0 | 2,610.0 | 4,513.0 | 4,256.0 | 2,639.0 | 2,757.0 | 3,797.0 | 4,438.0 | 3,787.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 63,613.0 | 62,010.0 | 60,305.0 | 59,391.0 | 58,313.0 | 57,395.0 | 56,479.0 | 54,930.0 | 54,305.0 | 51,842.0 | 50,805.0 | 50,240.0 | 49,546.0 | 47,057.0 | 46,186.0 | 45,195.0 | 44,416.0 | 44,184.0 | 43,900.0 | 43,543.0 | 42,970.0 | 42,489.0 | 42,384.0 | 42,092.0 | 41,772.0 | 41,510.0 | 41,647.0 | 40,868.0 | 40,541.0 | 38,661.0 | 39,953.0 | 40,863.0 | 40,467.0 | 39,513.0 | 38,712.0 | 38,898.0 | 38,342.0 | 38,912.0 | 38,461.0 | 38,351.0 |
| Accumulated Depreciation | 20,479.0 | 20,014.0 | 19,920.0 | 19,618.0 | 19,158.0 | 18,703.0 | 18,505.0 | 18,228.0 | 17,854.0 | 17,531.0 | 18,177.0 | 17,894.0 | 17,451.0 | 16,168.0 | 15,848.0 | 15,535.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 43,134.0 | 41,996.0 | 40,385.0 | 39,773.0 | 39,155.0 | 38,692.0 | 37,974.0 | 36,702.0 | 36,451.0 | 34,311.0 | 32,628.0 | 32,346.0 | 32,095.0 | 30,889.0 | 30,338.0 | 29,660.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,925.0 | 2,011.0 | 1,888.0 | 1,838.0 | 1,819.0 | 1,830.0 | 1,659.0 | 1,578.0 | 1,551.0 | 1,573.0 | 1,447.0 | 1,421.0 | 1,357.0 | 1,319.0 | 1,337.0 | 1,359.0 | 1,324.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 59,569.0 | 58,573.0 | 55,736.0 | 56,141.0 | 54,924.0 | 54,532.0 | 53,837.0 | 52,409.0 | 52,747.0 | 52,627.0 | 50,788.0 | 49,025.0 | 48,936.0 | 48,433.0 | 48,672.0 | 47,555.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,271.0 | 2,224.0 | 1,406.0 | 1,414.0 | 1,551.0 | 1,613.0 | 1,137.0 | 1,192.0 | 1,042.0 | 1,379.0 | 1,358.0 | 1,146.0 | 1,258.0 | 2,327.0 | 2,613.0 | 2,496.0 | 1,584.0 | 1,746.0 | 1,674.0 | 611.0 | 538.0 | 482.0 | 464.0 | 769.0 | 359.0 | 552.0 | 602.0 | 627.0 | 620.0 | 662.0 | 739.0 | 893.0 | 776.0 | 978.0 | 773.0 | 734.0 | 680.0 | 623.0 | 619.0 | 688.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | 1,203.0 | 1,229.0 | 1,077.0 | 1,284.0 | 1,166.0 | 1,218.0 | 955.0 | 1,270.0 | 1,527.0 | 1,427.0 | 1,099.0 | |||||||||||||||||||||||
| Other Current Liabilities | 1,313.0 | 1,639.0 | 1,472.0 | 1,521.0 | 1,289.0 | 1,360.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,006.0 | 6,106.0 | 5,377.0 | 6,012.0 | 6,266.0 | 5,312.0 | 4,719.0 | 4,696.0 | 4,981.0 | 5,830.0 | 5,526.0 | 5,384.0 | 4,020.0 | 4,890.0 | 5,017.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 44,407.0 | 43,578.0 | 40,876.0 | 41,336.0 | 40,059.0 | 39,692.0 | 38,972.0 | 37,663.0 | 37,817.0 | 37,736.0 | 36,445.0 | 34,816.0 | 34,613.0 | 34,388.0 | 34,762.0 | 33,719.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1,262.0 | 1,261.0 | 1,261.0 | 1,260.0 | 1,260.0 | 1,258.0 | 1,258.0 | 1,258.0 | 1,258.0 | 1,256.0 | 1,256.0 | 1,256.0 | 1,256.0 | 1,253.0 | 1,253.0 | 1,253.0 | 1,252.0 | 1,250.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,248.0 | 1,248.0 | 1,248.0 | 1,248.0 | 1,247.0 | 1,247.0 | 1,246.0 | 1,246.0 | 1,245.0 | 1,245.0 | 862.0 | 862.0 | 861.0 | 861.0 | 861.0 | 861.0 | 785.0 | 785.0 | 785.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (12,017.0) | (12,237.0) | (12,354.0) | (12,387.0) | (12,320.0) | (12,396.0) | (12,296.0) | (12,419.0) | (12,238.0) | (12,287.0) | (12,876.0) | (12,982.0) | (12,895.0) | (13,271.0) | (13,419.0) | (13,498.0) | (13,378.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 125.0 | 127.0 | 102.0 | 77.0 | 76.0 | 76.0 | 0.0 | 13.0 | 10.0 | 0.0 | 48.0 | 12.0 | (3.0) | (24.0) | (27.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,180.0 | 1,124.0 | 1,050.0 | 1,050.0 | 1,041.0 | 1,041.0 | |||||||||||||||||||||||
| Minority Interest | 2,170.0 | 2,188.0 | 2,340.0 | 2,367.0 | 2,378.0 | 2,404.0 | 2,437.0 | 2,450.0 | 2,481.0 | 2,489.0 | 2,498.0 | 2,530.0 | 2,538.0 | 2,560.0 | 2,591.0 | 2,610.0 | 2,655.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 12,992.0 | 12,807.0 | 12,520.0 | 12,438.0 | 12,487.0 | 12,436.0 | 12,428.0 | 12,296.0 | 12,449.0 | 12,402.0 | 11,845.0 | 11,679.0 | 11,785.0 | 11,485.0 | 11,319.0 | 11,226.0 | ||||||||||||||||||||||||
| Total Equity | 15,162.0 | 14,995.0 | 14,860.0 | 14,805.0 | 14,865.0 | 14,840.0 | 14,865.0 | 14,746.0 | 14,930.0 | 14,891.0 | 14,343.0 | 14,209.0 | 14,323.0 | 14,045.0 | 13,910.0 | 13,836.0 | 13,971.0 | 14,101.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (686.0) | (2,862.0) | (3,106.0) | (2,791.0) | (3,731.0) | (2,651.0) | (2,021.0) | (2,581.0) | (2,371.0) | (1,317.0) | (1,270.0) | (2,745.0) | (1,263.0) | (1,093.0) | (579.0) | (2,051.0) | (1,154.0) | |||||||||||||||||||||||
| Book Value | 12,992.0 | 12,807.0 | 12,520.0 | 12,438.0 | 12,487.0 | 12,436.0 | 12,428.0 | 12,296.0 | 12,449.0 | 12,402.0 | 11,845.0 | 11,679.0 | 11,785.0 | 11,485.0 | 11,319.0 | 11,226.0 | 11,316.0 | 11,423.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 211.0 |
| 317.0 |
| 231.0 |
| 169.0 |
| 152.0 |
| 165.0 |
| 164.0 |
| 130.0 |
| 170.0 |
| 183.0 |
| 209.0 |
| 186.0 |
| 174.0 |
| 242.0 |
| 269.0 |
| 204.0 |
| 184.0 |
| 194.0 |
| 204.0 |
| 168.0 |
| 216.0 |
| 538.0 |
| 182.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,154.0 |
| 4,549.0 |
| 2,885.0 |
| 2,625.0 |
| 2,497.0 |
| 1,429.0 |
| 1,403.0 |
| 2,338.0 |
| 1,565.0 |
| 1,580.0 |
| 1,434.0 |
| 2,028.0 |
| 1,287.0 |
| 1,464.0 |
| 1,984.0 |
| 1,541.0 |
| 2,399.0 |
| 2,179.0 |
| 2,293.0 |
| 3,969.0 |
| 2,845.0 |
| 1,462.0 |
| 1,627.0 |
| 2,357.0 |
| 15,230.0 |
| 14,926.0 |
| 14,586.0 |
| 14,244.0 |
| 13,894.0 |
| 13,560.0 |
| 13,277.0 |
| 12,955.0 |
| 12,631.0 |
| 12,310.0 |
| 12,034.0 |
| 11,737.0 |
| 11,460.0 |
| 11,157.0 |
| 11,279.0 |
| 11,910.0 |
| 11,620.0 |
| 11,302.0 |
| 11,003.0 |
| 10,856.0 |
| 10,580.0 |
| 10,484.0 |
| 10,198.0 |
| - |
| 29,186.0 |
| 29,258.0 |
| 29,314.0 |
| 29,299.0 |
| 29,076.0 |
| 28,929.0 |
| 29,107.0 |
| 29,137.0 |
| 29,141.0 |
| 29,200.0 |
| 29,613.0 |
| 29,131.0 |
| 29,081.0 |
| 27,504.0 |
| 28,674.0 |
| 28,953.0 |
| 28,847.0 |
| 28,211.0 |
| 27,709.0 |
| 28,042.0 |
| 27,762.0 |
| 28,428.0 |
| 28,263.0 |
| 28,249.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,085.0 |
| 5,124.0 |
| 5,129.0 |
| 5,159.0 |
| 5,176.0 |
| 5,155.0 |
| 5,179.0 |
| 6,235.0 |
| 6,228.0 |
| 6,261.0 |
| 6,544.0 |
| 7,821.0 |
| 7,427.0 |
| 6,810.0 |
| 6,513.0 |
| 6,552.0 |
| 6,615.0 |
| 6,675.0 |
| 6,738.0 |
| 6,701.0 |
| 7,084.0 |
| 7,125.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,792.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 213.0 |
| 221.0 |
| 223.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,276.0 |
| 1,220.0 |
| 1,182.0 |
| 1,198.0 |
| 1,204.0 |
| 1,103.0 |
| 1,104.0 |
| 1,056.0 |
| 1,066.0 |
| 965.0 |
| 966.0 |
| 962.0 |
| 746.0 |
| 744.0 |
| 664.0 |
| 649.0 |
| 619.0 |
| 630.0 |
| 603.0 |
| 597.0 |
| 581.0 |
| 562.0 |
| 554.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46,049.0 |
| 47,612.0 |
| 45,985.0 |
| 45,507.0 |
| 45,262.0 |
| 44,165.0 |
| 44,320.0 |
| 45,343.0 |
| 44,629.0 |
| 46,040.0 |
| 46,281.0 |
| 46,509.0 |
| 45,970.0 |
| 45,302.0 |
| 47,153.0 |
| 46,374.0 |
| 47,052.0 |
| 46,352.0 |
| 46,120.0 |
| 48,770.0 |
| 47,512.0 |
| 46,835.0 |
| 47,288.0 |
| 48,124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| 26.0 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,201.0 |
| 1,242.0 |
| 1,005.0 |
| 855.0 |
| 944.0 |
| 965.0 |
| 1,043.0 |
| 1,129.0 |
| 1,276.0 |
| 1,184.0 |
| 1,199.0 |
| 974.0 |
| 1,102.0 |
| 1,117.0 |
| 1,063.0 |
| 887.0 |
| 1,167.0 |
| 1,079.0 |
| 1,275.0 |
| 1,322.0 |
| 1,448.0 |
| 1,059.0 |
| 903.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,838.0 |
| 4,308.0 |
| 4,972.0 |
| 4,940.0 |
| 3,759.0 |
| 3,535.0 |
| 2,319.0 |
| 1,861.0 |
| 2,438.0 |
| 2,116.0 |
| 3,968.0 |
| 3,324.0 |
| 3,389.0 |
| 4,169.0 |
| 1,811.0 |
| 2,761.0 |
| 1,958.0 |
| 2,164.0 |
| 2,646.0 |
| 2,354.0 |
| 3,996.0 |
| 2,045.0 |
| 2,949.0 |
| 2,465.0 |
| 2,752.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.0 |
| 202.0 |
| 198.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,567.0 |
| 1,601.0 |
| 1,524.0 |
| 1,648.0 |
| 3,267.0 |
| 3,196.0 |
| 3,147.0 |
| 5,211.0 |
| 5,200.0 |
| 5,133.0 |
| 4,238.0 |
| 4,271.0 |
| 4,079.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32,078.0 |
| 33,511.0 |
| 32,066.0 |
| 31,242.0 |
| 30,789.0 |
| 29,582.0 |
| 29,422.0 |
| 30,263.0 |
| 29,370.0 |
| 29,676.0 |
| 29,422.0 |
| 29,428.0 |
| 30,245.0 |
| 29,305.0 |
| 30,194.0 |
| 30,927.0 |
| 31,149.0 |
| 30,177.0 |
| 31,238.0 |
| 33,589.0 |
| 32,103.0 |
| 32,789.0 |
| 33,064.0 |
| 33,702.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13,237.0) |
| (13,361.0) |
| (13,022.0) |
| (12,825.0) |
| (12,748.0) |
| (12,376.0) |
| (12,197.0) |
| (12,013.0) |
| (11,002.0) |
| (10,664.0) |
| (10,423.0) |
| (10,270.0) |
| (10,002.0) |
| (9,018.0) |
| (8,735.0) |
| (8,587.0) |
| (8,434.0) |
| (9,872.0) |
| (9,654.0) |
| (9,487.0) |
| (9,649.0) |
| (9,483.0) |
| (9,394.0) |
| (23.0) |
| (28.0) |
| (33.0) |
| (109.0) |
| (110.0) |
| (100.0) |
| (96.0) |
| (160.0) |
| (176.0) |
| (205.0) |
| (199.0) |
| (266.0) |
| (265.0) |
| (267.0) |
| (270.0) |
| (291.0) |
| (293.0) |
| (294.0) |
| (238.0) |
| (331.0) |
| (331.0) |
| (334.0) |
| (339.0) |
| (331.0) |
| (369.0) |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 1,041.0 |
| 2,678.0 |
| 2,721.0 |
| 2,753.0 |
| 2,771.0 |
| 2,814.0 |
| 2,833.0 |
| 2,868.0 |
| 2,905.0 |
| 3,001.0 |
| 3,238.0 |
| 3,233.0 |
| 1,319.0 |
| 1,337.0 |
| 1,349.0 |
| 6,102.0 |
| 6,430.0 |
| 6,519.0 |
| 6,773.0 |
| 6,875.0 |
| 6,965.0 |
| 9,403.0 |
| 9,364.0 |
| 9,592.0 |
| 11,316.0 |
| 11,423.0 |
| 11,198.0 |
| 11,512.0 |
| 11,702.0 |
| 11,769.0 |
| 12,065.0 |
| 12,212.0 |
| 12,354.0 |
| 13,363.0 |
| 13,621.0 |
| 13,848.0 |
| 14,406.0 |
| 14,660.0 |
| 15,610.0 |
| 9,345.0 |
| 9,473.0 |
| 9,656.0 |
| 8,109.0 |
| 8,306.0 |
| 8,444.0 |
| 4,643.0 |
| 4,860.0 |
| 4,830.0 |
| 13,919.0 |
| 14,265.0 |
| 14,473.0 |
| 14,583.0 |
| 14,898.0 |
| 15,080.0 |
| 15,259.0 |
| 16,364.0 |
| 16,859.0 |
| 17,081.0 |
| 15,725.0 |
| 15,997.0 |
| 16,959.0 |
| 15,447.0 |
| 15,903.0 |
| 16,175.0 |
| 14,882.0 |
| 15,181.0 |
| 15,409.0 |
| 14,046.0 |
| 14,224.0 |
| 14,422.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (423.0) |
| (2,055.0) |
| (1,134.0) |
| (1,038.0) |
| (890.0) |
| (458.0) |
| (100.0) |
| (551.0) |
| (2,388.0) |
| (1,890.0) |
| (1,361.0) |
| (2,882.0) |
| (347.0) |
| (777.0) |
| (417.0) |
| 235.0 |
| (467.0) |
| (61.0) |
| (27.0) |
| 800.0 |
| (1,487.0) |
| (838.0) |
| (395.0) |
| 11,198.0 |
| 11,512.0 |
| 11,702.0 |
| 11,769.0 |
| 12,065.0 |
| 12,212.0 |
| 12,354.0 |
| 13,363.0 |
| 13,621.0 |
| 13,848.0 |
| 14,406.0 |
| 14,660.0 |
| 15,610.0 |
| 9,345.0 |
| 9,473.0 |
| 9,656.0 |
| 8,109.0 |
| 8,306.0 |
| 8,444.0 |
| 4,643.0 |
| 4,860.0 |
| 4,830.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5,009.0) |