| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 1,597.0 | 1,138.0 | 944.0 | 1,363.0 | 1,814.0 | 1,607.0 | 879.0 | 1,113.0 | 1,358.0 | 853.0 | 557.0 | 266.0 | 213.0 |
| Restricted Cash | 25.0 | 43.0 | 91.0 | 55.0 | 4.0 | 3.0 | 4.0 | 3.0 | 7.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,597.0 | 1,138.0 | 944.0 | 1,363.0 | 1,814.0 | 1,607.0 | 879.0 | 1,113.0 | 1,358.0 | 853.0 | 557.0 | 266.0 | 213.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 1,064.0 | 1,096.0 | 656.0 | 778.0 | 757.0 | 471.0 | 546.0 | 830.0 | 811.0 | 668.0 | 380.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | 2,177.0 | 1,998.0 | 2,158.0 | 2,427.0 | 1,956.0 | 1,398.0 | 1,644.0 | 1,819.0 | 1,453.0 | 1,160.0 | 1,172.0 | - | - |
| Prepaid Expenses | 378.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 9,138.0 | 9,325.0 | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 1,938.0 | 1,805.0 | 1,714.0 | 1,757.0 | 1,674.0 | 1,403.0 | 1,484.0 | 1,663.0 | 1,898.0 | 1,455.0 | 1,379.0 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 2,438.0 | 2,470.0 | 1,732.0 | 1,806.0 | 1,726.0 | 2,463.0 | 1,799.0 | 1,801.0 | 1,388.0 | 1,424.0 | 207.0 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 2,439.0 | 2,545.0 | 1,811.0 | 1,807.0 | 1,727.0 | 2,465.0 | 1,800.0 | 1,802.0 | 1,404.0 | 1,445.0 | 225.0 | - | - |
| Net debt | 842.0 | ||||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,353.0 | 1,597.0 | 1,485.0 | 1,514.0 | 1,202.0 | 1,138.0 | 1,313.0 | 1,396.0 | 1,358.0 | 944.0 | 926.0 | 990.0 | 1,138.0 | 1,363.0 | 1,432.0 | |||||||||||||||||||||||||
| 514.0 |
| 466.0 |
| 417.0 |
| 358.0 |
| 290.0 |
| 288.0 |
| 320.0 |
| 271.0 |
| 283.0 |
| 333.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,469.0 | 4,914.0 | 4,405.0 | 5,250.0 | 5,026.0 | 4,520.0 | 3,530.0 | 4,328.0 | 4,238.0 | 3,181.0 | 2,566.0 | - | - |
| 13,837.0 |
| 13,161.0 |
| 13,596.0 |
| 13,112.0 |
| 13,130.0 |
| 13,332.0 |
| 13,799.0 |
| 13,480.0 |
| 13,908.0 |
| 13,225.0 |
| 12,728.0 |
| - |
| - |
| Property,Plant & Equipment Net | 6,700.0 | 6,389.0 | 6,785.0 | 6,493.0 | 6,623.0 | 7,190.0 | 7,916.0 | 8,327.0 | 9,138.0 | 9,325.0 | 9,390.0 | - | - |
| Long Term Investments | 1,397.0 | 0.0 | - | - | - | - | - | - | - | 1,358.0 | 1,472.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 142.0 | 146.0 | 145.0 | 144.0 | 145.0 | 150.0 | 151.0 | 989.0 | 989.0 | 152.0 | 160.0 | - |
| Intangible Assets | 34.0 | 36.0 | 37.0 | 29.0 | 35.0 | 45.0 | 52.0 | 57.0 | 62.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 313.0 | 259.0 | 135.0 | 89.0 | 97.0 | 137.0 | 154.0 | - | - | - | - | - | - |
| Deferred Tax Assets | 687.0 | 284.0 | 333.0 | 296.0 | 506.0 | 655.0 | 642.0 | 560.0 | 814.0 | 741.0 | 589.0 | - | - |
| Other Non-Current Assets | 1,365.0 | 1,497.0 | 1,650.0 | 1,593.0 | 1,664.0 | 1,444.0 | 1,412.0 | 1,475.0 | 1,719.0 | 1,668.0 | 1,399.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,129.0 | 14,064.0 | 14,155.0 | 14,756.0 | 15,025.0 | 14,860.0 | 14,631.0 | 16,132.0 | 17,447.0 | 16,741.0 | 16,413.0 | - | - |
| 1.0 |
| 75.0 |
| 79.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 16.0 |
| 21.0 |
| 18.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 49.0 | 38.0 | 31.0 | 30.0 | 35.0 | 60.0 | 61.0 | - | - | - | - | - | - |
| Accrued Expenses | 383.0 | 362.0 | 357.0 | 335.0 | 383.0 | 395.0 | 413.0 | 400.0 | 459.0 | 456.0 | 313.0 | - | - |
| Other Current Liabilities | 718.0 | 788.0 | 578.0 | 481.0 | 517.0 | 525.0 | 494.0 | 347.0 | 412.0 | 707.0 | 558.0 | - | - |
| Total Current Liabilities | 3,801.0 | 3,395.0 | 3,030.0 | 3,004.0 | 3,223.0 | 2,761.0 | 2,563.0 | 2,919.0 | 3,252.0 | 2,821.0 | 2,404.0 | - | - |
| 259.0 |
| 223.0 |
| 104.0 |
| 59.0 |
| 64.0 |
| 82.0 |
| 100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 4.0 | 12.0 | 20.0 | 28.0 | 36.0 | 45.0 | 52.0 | 61.0 | 68.0 | 76.0 | 84.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,935.0 | 8,907.0 | 8,310.0 | 8,167.0 | 8,741.0 | 9,844.0 | 8,745.0 | 8,544.0 | 10,649.0 | 9,044.0 | 4,900.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,531.0 |
| - |
| - |
| - |
| Retained Earnings | (271.0) | (1,323.0) | (1,293.0) | (570.0) | (315.0) | (725.0) | (555.0) | 570.0 | 113.0 | (104.0) | - | - | - |
| Accumulated Other Comprehensive Income | (5,189.0) | (5,110.0) | (3,645.0) | (3,539.0) | (4,592.0) | (5,629.0) | (4,974.0) | (4,565.0) | (5,182.0) | (3,775.0) | (1,600.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | 0.0 | 1,594.0 | 1,513.0 | 1,612.0 | 1,705.0 | 1,774.0 | 1,970.0 | 2,275.0 | 2,043.0 | 2,071.0 | - | - |
| Total Stockholders Equity | 6,118.0 | 5,157.0 | 4,251.0 | 5,076.0 | 4,672.0 | 3,311.0 | 4,112.0 | 5,618.0 | 4,523.0 | 5,654.0 | 9,442.0 | 13,073.0 | 14,789.0 |
| Total Equity | 6,118.0 | 5,157.0 | 5,845.0 | 6,589.0 | 6,284.0 | 5,016.0 | 5,886.0 | 7,588.0 | 6,968.0 | 7,818.0 | 11,513.0 | 13,073.0 | 14,789.0 |
| 1,407.0 |
| 867.0 |
| 444.0 |
| (87.0) |
| 858.0 |
| 921.0 |
| 689.0 |
| 46.0 |
| 592.0 |
| (332.0) |
| - |
| - |
| Working Capital | 1,668.0 | 1,519.0 | 1,375.0 | 2,246.0 | 1,803.0 | 1,759.0 | 967.0 | 1,409.0 | 986.0 | 360.0 | 162.0 | - | - |
| Book Value | 6,118.0 | 5,157.0 | 4,251.0 | 5,076.0 | 4,672.0 | 3,311.0 | 4,112.0 | 5,618.0 | 4,523.0 | 5,654.0 | 9,442.0 | 13,073.0 | 14,789.0 |
| Tangible Book Value | 6,084.0 | 4,979.0 | 4,068.0 | 4,902.0 | 4,493.0 | 3,121.0 | 3,910.0 | 5,410.0 | 3,472.0 | 4,665.0 | 9,290.0 | 12,913.0 | - |
| 1,638.0 |
| 1,554.0 |
| 1,814.0 |
| 1,452.0 |
| 1,652.0 |
| 2,544.0 |
| 1,607.0 |
| 1,736.0 |
| 965.0 |
| 829.0 |
| 879.0 |
| 841.0 |
| 834.0 |
| 1,017.0 |
| 1,113.0 |
| 1,022.0 |
| 1,089.0 |
| 1,196.0 |
| 1,358.0 |
| 1,119.0 |
| 954.0 |
| 804.0 |
| 853.0 |
| 241.0 |
| 332.0 |
| Restricted Cash | 24.0 | 25.0 | 21.0 | 20.0 | 20.0 | 43.0 | 44.0 | 44.0 | 31.0 | 32.0 | 50.0 | 44.0 | 58.0 | 55.0 | 55.0 | 42.0 | - | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 6.0 | 7.0 | 7.0 | - | - | - | - | 1,228.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,353.0 | 1,597.0 | 1,485.0 | 1,514.0 | 1,202.0 | 1,138.0 | 1,313.0 | 1,396.0 | 1,358.0 | 944.0 | 926.0 | 990.0 | 1,138.0 | 1,363.0 | 1,432.0 | 1,638.0 | 1,554.0 | 1,814.0 | 1,452.0 | 1,652.0 | 2,544.0 | 1,607.0 | 1,736.0 | 965.0 | 829.0 | 879.0 | 841.0 | 834.0 | 1,017.0 | 1,113.0 | 1,022.0 | 1,089.0 | 1,196.0 | 1,358.0 | 1,119.0 | 954.0 | 804.0 | 853.0 | 241.0 | 332.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,192.0 | 1,064.0 | 1,045.0 | 979.0 | 1,203.0 | 1,096.0 | 862.0 | 939.0 | 869.0 | 656.0 | 691.0 | 702.0 | 753.0 | 778.0 | 749.0 | 898.0 | 952.0 | 757.0 | 769.0 | 644.0 | 587.0 | 471.0 | 516.0 | 402.0 | 570.0 | 546.0 | 596.0 | 684.0 | 758.0 | 830.0 | 1,017.0 | 1,025.0 | 814.0 | 811.0 | 840.0 | 789.0 | 708.0 | 668.0 | 530.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,297.0 | 2,177.0 | 2,191.0 | 2,220.0 | 2,182.0 | 1,998.0 | 2,096.0 | 1,975.0 | 2,048.0 | 2,158.0 | 2,190.0 | 2,400.0 | 2,395.0 | 2,427.0 | 2,400.0 | 2,556.0 | 2,495.0 | 1,956.0 | 1,702.0 | 1,547.0 | 1,417.0 | 1,398.0 | 1,398.0 | 1,419.0 | 1,509.0 | 1,644.0 | 1,649.0 | 1,767.0 | 1,799.0 | 1,819.0 | 1,666.0 | 1,668.0 | 1,630.0 | 1,453.0 | 1,323.0 | 1,287.0 | 1,294.0 | 1,160.0 | 1,192.0 | - |
| Prepaid Expenses | 505.0 | 378.0 | 370.0 | 388.0 | 438.0 | 514.0 | 445.0 | 420.0 | 452.0 | 466.0 | 420.0 | 381.0 | 455.0 | 417.0 | 443.0 | 423.0 | 435.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,678.0 | 5,469.0 | 5,284.0 | 5,399.0 | 5,207.0 | 4,914.0 | 4,866.0 | 4,903.0 | 4,881.0 | 4,405.0 | 4,365.0 | 4,670.0 | 4,946.0 | 5,250.0 | 5,350.0 | 5,863.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 21,045.0 | 20,537.0 | 20,800.0 | 20,413.0 | 19,982.0 | 19,550.0 | 20,535.0 | 19,999.0 | 19,959.0 | 20,381.0 | 19,836.0 | 19,814.0 | 19,649.0 | 19,605.0 | 19,019.0 | 19,647.0 | 20,445.0 | 19,753.0 | 20,111.0 | 20,551.0 | 20,199.0 | 20,522.0 | 21,061.0 | 20,877.0 | 20,181.0 | 21,715.0 | 21,456.0 | 22,126.0 | 22,015.0 | 21,807.0 | 21,839.0 | 22,079.0 | 22,837.0 | 23,046.0 | 23,253.0 | 22,971.0 | 23,076.0 | 22,550.0 | 23,145.0 | - |
| Accumulated Depreciation | 14,184.0 | 13,837.0 | 14,171.0 | 13,742.0 | 13,485.0 | 13,161.0 | 13,814.0 | 13,496.0 | 13,382.0 | 13,596.0 | 13,304.0 | 13,369.0 | 13,223.0 | 13,112.0 | 12,765.0 | 13,190.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,861.0 | 6,700.0 | 6,629.0 | 6,671.0 | 6,497.0 | 6,389.0 | 6,721.0 | 6,503.0 | 6,577.0 | 6,785.0 | 6,532.0 | 6,445.0 | 6,426.0 | 6,493.0 | 6,254.0 | 6,457.0 | ||||||||||||||||||||||||
| Long Term Investments | 1,485.0 | 1,397.0 | 1,467.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | 145.0 | 144.0 | 143.0 | 142.0 | 144.0 | 144.0 | 146.0 | 146.0 | 146.0 | 146.0 | 145.0 | 145.0 | 144.0 | 145.0 | - | 144.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 85.0 | 86.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 663.0 | 687.0 | 524.0 | 317.0 | 306.0 | 284.0 | 329.0 | 311.0 | 295.0 | 333.0 | 395.0 | 320.0 | 340.0 | 296.0 | 417.0 | 445.0 | 667.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,420.0 | 1,365.0 | 1,538.0 | 1,528.0 | 1,542.0 | 1,497.0 | 1,643.0 | 1,601.0 | 1,605.0 | 1,650.0 | 1,618.0 | 1,654.0 | 1,605.0 | 1,593.0 | 1,621.0 | 1,691.0 | 1,655.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,640.0 | 16,129.0 | 15,969.0 | 14,990.0 | 14,574.0 | 14,064.0 | 14,542.0 | 14,307.0 | 14,328.0 | 14,155.0 | 13,917.0 | 14,128.0 | 14,369.0 | 14,756.0 | 14,885.0 | 15,709.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,771.0 | 1,938.0 | 1,618.0 | 1,633.0 | 1,629.0 | 1,805.0 | 1,544.0 | 1,619.0 | 1,586.0 | 1,714.0 | 1,472.0 | 1,491.0 | 1,489.0 | 1,757.0 | 1,590.0 | 1,752.0 | 1,645.0 | 1,674.0 | 1,482.0 | 1,392.0 | 1,284.0 | 1,403.0 | 1,360.0 | 1,253.0 | 1,276.0 | 1,484.0 | 1,418.0 | 1,523.0 | 1,503.0 | 1,663.0 | 1,711.0 | 1,752.0 | 1,813.0 | 1,898.0 | 1,618.0 | 1,508.0 | 1,434.0 | 1,455.0 | 1,252.0 | - |
| Short Term Debt | 109.0 | 9.0 | 3.0 | 8.0 | 45.0 | 50.0 | 12.0 | 31.0 | 52.0 | 56.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 | 32.0 | ||||||||||||||||||||||||
| Accrued Expenses | 349.0 | 383.0 | 370.0 | 354.0 | 318.0 | 362.0 | 363.0 | 358.0 | 331.0 | 357.0 | 337.0 | 340.0 | 332.0 | 335.0 | 329.0 | 341.0 | 357.0 | |||||||||||||||||||||||
| Other Current Liabilities | 828.0 | 718.0 | 730.0 | 678.0 | 665.0 | 788.0 | 712.0 | 740.0 | 746.0 | 578.0 | 500.0 | 532.0 | 543.0 | 481.0 | 566.0 | 567.0 | 591.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,826.0 | 3,801.0 | 3,386.0 | 3,272.0 | 3,039.0 | 3,395.0 | 3,459.0 | 3,166.0 | 3,041.0 | 3,030.0 | 2,624.0 | 2,596.0 | 2,785.0 | 3,004.0 | 2,954.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,802.0 | 1,801.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55.0 | 55.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,749.0 | 9,935.0 | 9,538.0 | 8,755.0 | 8,656.0 | 8,907.0 | 9,292.0 | 8,891.0 | 8,794.0 | 8,310.0 | 7,825.0 | 7,670.0 | 8,073.0 | 8,167.0 | 7,993.0 | 8,417.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 127.0 | (271.0) | (458.0) | (664.0) | (801.0) | (1,323.0) | (1,498.0) | (1,562.0) | (1,564.0) | (1,293.0) | (1,125.0) | (939.0) | (819.0) | (570.0) | (158.0) | 606.0 | 114.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4,881.0) | (5,189.0) | (4,770.0) | (4,764.0) | (4,935.0) | (5,110.0) | (4,742.0) | (3,737.0) | (3,628.0) | (3,645.0) | (3,547.0) | (3,394.0) | (3,655.0) | (3,539.0) | (3,644.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 1,517.0 | 1,540.0 | 1,594.0 | 1,583.0 | 1,616.0 | 1,606.0 | 1,513.0 | 1,521.0 | 1,626.0 | 1,678.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 6,826.0 | 6,118.0 | 6,345.0 | 6,135.0 | 5,815.0 | 5,157.0 | 5,250.0 | 3,899.0 | 3,994.0 | 4,251.0 | 4,509.0 | 4,842.0 | 4,690.0 | 5,076.0 | 5,371.0 | 5,666.0 | ||||||||||||||||||||||||
| Total Equity | 6,826.0 | 6,118.0 | 6,345.0 | 6,135.0 | 5,815.0 | 5,157.0 | 5,250.0 | 5,416.0 | 5,534.0 | 5,845.0 | 6,092.0 | 6,458.0 | 6,296.0 | 6,589.0 | 6,892.0 | 7,292.0 | 6,257.0 | 6,284.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 109.0 | 9.0 | 3.0 | 8.0 | 45.0 | 50.0 | 12.0 | 31.0 | 52.0 | 56.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,802.0 | 1,801.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | (1,244.0) | (1,588.0) | (1,482.0) | (1,506.0) | (1,157.0) | (1,088.0) | (1,301.0) | (1,365.0) | (1,306.0) | (888.0) | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 1,852.0 | 1,668.0 | 1,898.0 | 2,127.0 | 2,168.0 | 1,519.0 | 1,407.0 | 1,737.0 | 1,840.0 | 1,375.0 | 1,741.0 | 2,074.0 | 2,161.0 | 2,246.0 | 2,396.0 | 2,627.0 | 2,132.0 | |||||||||||||||||||||||
| Book Value | 6,826.0 | 6,118.0 | 6,345.0 | 6,135.0 | 5,815.0 | 5,157.0 | 5,250.0 | 3,899.0 | 3,994.0 | 4,251.0 | 4,509.0 | 4,842.0 | 4,690.0 | 5,076.0 | 5,371.0 | 5,666.0 | 4,579.0 | 4,672.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | 6,200.0 | 5,991.0 | 5,672.0 | 5,015.0 | 5,106.0 | 3,755.0 | 3,848.0 | 4,105.0 | 4,363.0 | 4,696.0 | 4,545.0 | 4,931.0 | 5,227.0 | 5,521.0 | - | |||||||||||||||||||||||
| 358.0 |
| 251.0 |
| 233.0 |
| 238.0 |
| 290.0 |
| 297.0 |
| 264.0 |
| 277.0 |
| 288.0 |
| 245.0 |
| 250.0 |
| 285.0 |
| 320.0 |
| 255.0 |
| 283.0 |
| 270.0 |
| 271.0 |
| 217.0 |
| 347.0 |
| 424.0 |
| 283.0 |
| 269.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,598.0 |
| 5,026.0 |
| 4,285.0 |
| 4,201.0 |
| 4,891.0 |
| 4,520.0 |
| 4,053.0 |
| 3,179.0 |
| 3,333.0 |
| 3,530.0 |
| 3,643.0 |
| 3,818.0 |
| 4,114.0 |
| 4,328.0 |
| 4,193.0 |
| 4,281.0 |
| 4,149.0 |
| 4,238.0 |
| 3,804.0 |
| 3,583.0 |
| 3,404.0 |
| 3,181.0 |
| 3,622.0 |
| - |
| 13,621.0 |
| 13,130.0 |
| 13,432.0 |
| 13,575.0 |
| 13,269.0 |
| 13,332.0 |
| 13,811.0 |
| 13,588.0 |
| 13,021.0 |
| 13,799.0 |
| 13,527.0 |
| 13,853.0 |
| 13,687.0 |
| 13,480.0 |
| 13,484.0 |
| 13,523.0 |
| 13,803.0 |
| 13,908.0 |
| 13,971.0 |
| 13,734.0 |
| 13,642.0 |
| 13,225.0 |
| 13,536.0 |
| - |
| 6,824.0 |
| 6,623.0 |
| 6,679.0 |
| 6,976.0 |
| 6,930.0 |
| 7,190.0 |
| 7,250.0 |
| 7,289.0 |
| 7,160.0 |
| 7,916.0 |
| 7,929.0 |
| 8,273.0 |
| 8,328.0 |
| 8,327.0 |
| 8,355.0 |
| 8,556.0 |
| 9,034.0 |
| 9,138.0 |
| 9,282.0 |
| 9,237.0 |
| 9,434.0 |
| 9,325.0 |
| 9,609.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,362.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 97.0 |
| 108.0 |
| 122.0 |
| 131.0 |
| 137.0 |
| 147.0 |
| 141.0 |
| 141.0 |
| 154.0 |
| 158.0 |
| 175.0 |
| 185.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 506.0 |
| 698.0 |
| 729.0 |
| 653.0 |
| 655.0 |
| 540.0 |
| 482.0 |
| 425.0 |
| 642.0 |
| 560.0 |
| 599.0 |
| 604.0 |
| 560.0 |
| 599.0 |
| 612.0 |
| 700.0 |
| 814.0 |
| 862.0 |
| 784.0 |
| 814.0 |
| 741.0 |
| 753.0 |
| - |
| 1,664.0 |
| 1,387.0 |
| 1,416.0 |
| 1,402.0 |
| 1,444.0 |
| 1,372.0 |
| 1,308.0 |
| 1,228.0 |
| 1,412.0 |
| 1,377.0 |
| 1,463.0 |
| 1,480.0 |
| 1,475.0 |
| 1,615.0 |
| 1,635.0 |
| 1,701.0 |
| 1,719.0 |
| 1,745.0 |
| 1,688.0 |
| 1,674.0 |
| 1,668.0 |
| 1,534.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,988.0 |
| 15,025.0 |
| 14,197.0 |
| 14,438.0 |
| 14,931.0 |
| 14,860.0 |
| 14,250.0 |
| 13,300.0 |
| 13,651.0 |
| 14,631.0 |
| 14,670.0 |
| 15,349.0 |
| 15,956.0 |
| 16,132.0 |
| 16,185.0 |
| 16,518.0 |
| 17,096.0 |
| 17,447.0 |
| 17,254.0 |
| 16,929.0 |
| 17,076.0 |
| 16,741.0 |
| 17,305.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 35.0 |
| 42.0 |
| 49.0 |
| 54.0 |
| 60.0 |
| 60.0 |
| 58.0 |
| 56.0 |
| 61.0 |
| 62.0 |
| 66.0 |
| 66.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.0 |
| 378.0 |
| 378.0 |
| 365.0 |
| 395.0 |
| 408.0 |
| 393.0 |
| 353.0 |
| 413.0 |
| 404.0 |
| 409.0 |
| 383.0 |
| 400.0 |
| 420.0 |
| 421.0 |
| 416.0 |
| 459.0 |
| 450.0 |
| 445.0 |
| 425.0 |
| 456.0 |
| 433.0 |
| - |
| 517.0 |
| 551.0 |
| 538.0 |
| 554.0 |
| 525.0 |
| 415.0 |
| 451.0 |
| 435.0 |
| 494.0 |
| 484.0 |
| 427.0 |
| 437.0 |
| 347.0 |
| 319.0 |
| 353.0 |
| 294.0 |
| 412.0 |
| 376.0 |
| 492.0 |
| 568.0 |
| 707.0 |
| 390.0 |
| - |
| 3,236.0 |
| 3,466.0 |
| 3,223.0 |
| 2,929.0 |
| 2,671.0 |
| 3,221.0 |
| 2,761.0 |
| 2,303.0 |
| 2,241.0 |
| 2,223.0 |
| 2,563.0 |
| 2,455.0 |
| 2,531.0 |
| 2,803.0 |
| 2,919.0 |
| 3,004.0 |
| 3,013.0 |
| 2,976.0 |
| 3,252.0 |
| 2,766.0 |
| 2,608.0 |
| 2,623.0 |
| 2,821.0 |
| 2,206.0 |
| - |
| 59.0 |
| 64.0 |
| 69.0 |
| 76.0 |
| 80.0 |
| 82.0 |
| 92.0 |
| 90.0 |
| 90.0 |
| 100.0 |
| 96.0 |
| 109.0 |
| 119.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,731.0 |
| 8,741.0 |
| 8,736.0 |
| 9,020.0 |
| 10,058.0 |
| 9,844.0 |
| 9,231.0 |
| 7,976.0 |
| 7,840.0 |
| 8,745.0 |
| 8,260.0 |
| 8,490.0 |
| 8,873.0 |
| 8,544.0 |
| 8,900.0 |
| 9,410.0 |
| 9,579.0 |
| 10,649.0 |
| 9,136.0 |
| 8,730.0 |
| 8,913.0 |
| 9,044.0 |
| 8,179.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (315.0) |
| 96.0 |
| (241.0) |
| (550.0) |
| (725.0) |
| (721.0) |
| (672.0) |
| (476.0) |
| (555.0) |
| (252.0) |
| (31.0) |
| 371.0 |
| 570.0 |
| 298.0 |
| 339.0 |
| 263.0 |
| 113.0 |
| 309.0 |
| 196.0 |
| 121.0 |
| (104.0) |
| - |
| - |
| (4,255.0) |
| (5,074.0) |
| (4,592.0) |
| (5,928.0) |
| (5,687.0) |
| (5,878.0) |
| (5,629.0) |
| (5,547.0) |
| (5,280.0) |
| (4,898.0) |
| (4,974.0) |
| (4,849.0) |
| (4,705.0) |
| (4,834.0) |
| (4,565.0) |
| (4,740.0) |
| (4,967.0) |
| (4,530.0) |
| (5,182.0) |
| (4,033.0) |
| (3,803.0) |
| (3,800.0) |
| (3,775.0) |
| (4,478.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,612.0 |
| 1,583.0 |
| 1,649.0 |
| 1,625.0 |
| 1,705.0 |
| 1,624.0 |
| 1,619.0 |
| 1,536.0 |
| 1,774.0 |
| 1,871.0 |
| 1,964.0 |
| 1,926.0 |
| 1,970.0 |
| 2,069.0 |
| 2,084.0 |
| 2,149.0 |
| 2,275.0 |
| 2,256.0 |
| 2,245.0 |
| 2,287.0 |
| 2,043.0 |
| 2,146.0 |
| - |
| 4,579.0 |
| 4,672.0 |
| 3,878.0 |
| 3,769.0 |
| 3,248.0 |
| 3,311.0 |
| 3,395.0 |
| 3,705.0 |
| 4,275.0 |
| 4,112.0 |
| 4,539.0 |
| 4,895.0 |
| 5,157.0 |
| 5,618.0 |
| 5,216.0 |
| 5,024.0 |
| 5,368.0 |
| 4,523.0 |
| 5,862.0 |
| 5,954.0 |
| 5,876.0 |
| 5,654.0 |
| 6,980.0 |
| 11,851.0 |
| 5,461.0 |
| 5,418.0 |
| 4,873.0 |
| 5,016.0 |
| 5,019.0 |
| 5,324.0 |
| 5,811.0 |
| 5,886.0 |
| 6,410.0 |
| 6,859.0 |
| 7,083.0 |
| 7,588.0 |
| 7,462.0 |
| 7,245.0 |
| 7,753.0 |
| 6,968.0 |
| 8,118.0 |
| 8,199.0 |
| 8,163.0 |
| 7,697.0 |
| 9,112.0 |
| 11,851.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 785.0 |
| 688.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,803.0 |
| 1,356.0 |
| 1,530.0 |
| 1,670.0 |
| 1,759.0 |
| 1,750.0 |
| 938.0 |
| 1,110.0 |
| 967.0 |
| 1,188.0 |
| 1,287.0 |
| 1,311.0 |
| 1,409.0 |
| 1,189.0 |
| 1,268.0 |
| 1,173.0 |
| 986.0 |
| 1,038.0 |
| 975.0 |
| 781.0 |
| 360.0 |
| 1,416.0 |
| - |
| 3,878.0 |
| 3,769.0 |
| 3,248.0 |
| 3,311.0 |
| 3,395.0 |
| 3,705.0 |
| 4,275.0 |
| 4,112.0 |
| 4,539.0 |
| 4,895.0 |
| 5,157.0 |
| 5,618.0 |
| 5,216.0 |
| 5,024.0 |
| 5,368.0 |
| 4,523.0 |
| 5,862.0 |
| 5,954.0 |
| 5,876.0 |
| 5,654.0 |
| 6,980.0 |
| 11,851.0 |
| 4,528.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,825.0 |
| - |