| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 924.0 | 687.0 | 709.0 | 105.0 | 44.0 | 45.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 2,000.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 924.0 | 687.0 | 709.0 | 105.0 | 44.0 | 45.0 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||
| Inventory | 695.0 | 758.0 | 841.0 | 953.0 | 976.0 | 685.0 | 793.0 | 824.0 | 735.0 | 660.0 | - | - |
| Prepaid Expenses | - | - | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 4,720.0 | 4,514.0 | 4,319.0 | 4,170.0 | 4,516.0 | 6,049.0 | 6,192.0 | 6,215.0 | 6,854.0 | 6,316.0 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 2,549.0 | 2,552.0 | 2,526.0 | 2,478.0 | 2,130.0 | 2,179.0 | 2,709.0 | 3,101.0 | 2,958.0 | 2,776.0 | - | - |
| Short Term Debt | 2.0 | |||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 176.0 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 3,602.0 | 3,712.0 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 2.0 | 1.0 | 2.0 | 3.0 | 17.0 | 202.0 | 22.0 | 6.0 | 36.0 | 41.0 | - | - |
| Net debt | - | - | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 607.0 | 487.0 | 491.0 | 411.0 | 1,114.0 | 421.0 | 494.0 | 707.0 | 831.0 | 810.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,133.0 | 4,086.0 | 4,316.0 | 4,163.0 | 5,086.0 | 4,482.0 | 4,116.0 | 4,309.0 | 4,499.0 | 5,691.0 | - | - |
| 3,311.0 |
| 3,104.0 |
| 2,937.0 |
| 2,793.0 |
| 2,909.0 |
| 4,468.0 |
| 4,521.0 |
| 4,532.0 |
| 4,352.0 |
| 4,121.0 |
| - |
| - |
| Property,Plant & Equipment Net | 1,409.0 | 1,410.0 | 1,382.0 | 1,377.0 | 1,607.0 | 1,581.0 | 1,671.0 | 1,683.0 | 2,502.0 | 2,195.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,807.0 | 2,164.0 | 2,094.0 | 2,057.0 | 2,212.0 | 2,057.0 | 2,150.0 | 2,182.0 | 2,515.0 | 2,179.0 | 2,160.0 | - |
| Intangible Assets | 319.0 | 371.0 | 408.0 | 467.0 | 555.0 | 443.0 | 405.0 | 460.0 | 543.0 | 113.0 | - | - |
| Operating Lease Right Of Use Assets | 259.0 | 248.0 | 241.0 | 266.0 | 335.0 | 334.0 | - | - | - | - | - | - |
| Deferred Tax Assets | 229.0 | 245.0 | 253.0 | 111.0 | 134.0 | 178.0 | 199.0 | 506.0 | 1,025.0 | - | - | - |
| Other Non-Current Assets | 1,001.0 | 974.0 | 914.0 | 797.0 | 958.0 | 964.0 | 601.0 | 864.0 | 1,318.0 | 1,064.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,954.0 | 9,351.0 | 9,424.0 | 9,158.0 | 10,778.0 | 10,261.0 | 10,342.0 | 10,942.0 | 13,170.0 | 12,956.0 | 10,414.0 | - |
| 1.0 |
| 2.0 |
| 3.0 |
| 17.0 |
| 202.0 |
| 22.0 |
| 6.0 |
| 36.0 |
| 41.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 82.0 | 78.0 | 77.0 | 81.0 | 89.0 | 95.0 | - | - | - | - | - | - |
| Accrued Expenses | 393.0 | 358.0 | 400.0 | 340.0 | 389.0 | 374.0 | 364.0 | 331.0 | 444.0 | 430.0 | - | - |
| Other Current Liabilities | 734.0 | 759.0 | 678.0 | 609.0 | 677.0 | 773.0 | 609.0 | 611.0 | 652.0 | 624.0 | - | - |
| Total Current Liabilities | 3,687.0 | 3,678.0 | 3,738.0 | 3,501.0 | 3,511.0 | 3,819.0 | 3,835.0 | 4,192.0 | 4,328.0 | 4,260.0 | - | - |
| 168.0 |
| 163.0 |
| 186.0 |
| 246.0 |
| 244.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 155.0 | 191.0 | 206.0 | 198.0 | 212.0 | 175.0 | 206.0 | 217.0 | 389.0 | - | - | - |
| Pension Obligations | - | - | - | 88.0 | 128.0 | 145.0 | 151.0 | 124.0 | 129.0 | 188.0 | - | - |
| Other Non-Current Liabilities | 611.0 | 638.0 | 590.0 | 585.0 | 669.0 | 622.0 | 408.0 | 440.0 | 653.0 | 725.0 | - | - |
| Total Non-Current Liabilities | 3,109.0 | 3,139.0 | 3,083.0 | 3,237.0 | 4,309.0 | 4,864.0 | 4,267.0 | 3,986.0 | 4,222.0 | 4,355.0 | - | - |
| Total Liabilities | 6,891.0 | 6,908.0 | 6,878.0 | 6,783.0 | 8,060.0 | 8,726.0 | 8,153.0 | 8,225.0 | 8,578.0 | 8,649.0 | 4,670.0 | - |
| 3,973.0 |
| 4,026.0 |
| 3,991.0 |
| 3,974.0 |
| 3,962.0 |
| 3,951.0 |
| 3,942.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | (1,166.0) | (885.0) | (903.0) | (1,108.0) | (988.0) | (2,096.0) | (1,545.0) | (1,028.0) | 734.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (670.0) | (693.0) | (842.0) | (845.0) | (627.0) | (665.0) | (569.0) | (531.0) | (397.0) | (276.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 297.0 | 309.0 | 318.0 | 302.0 | 342.0 | 322.0 | 341.0 | 325.0 | 313.0 | 131.0 | - | - |
| Total Stockholders Equity | 1,766.0 | 2,134.0 | 2,228.0 | 2,073.0 | 2,376.0 | 1,213.0 | 1,848.0 | 2,392.0 | 4,279.0 | 4,176.0 | 5,744.0 | 5,604.0 |
| Total Equity | 2,063.0 | 2,443.0 | 2,546.0 | 2,375.0 | 2,718.0 | 1,535.0 | 2,189.0 | 2,717.0 | 4,592.0 | 4,307.0 | 5,744.0 | 5,604.0 |
| - |
| - |
| - |
| - |
| (902.0) |
| (681.0) |
| (673.0) |
| (64.0) |
| - |
| - |
| Working Capital | 446.0 | 408.0 | 578.0 | 662.0 | 1,575.0 | 663.0 | 281.0 | 117.0 | 171.0 | 1,431.0 | - | - |
| Book Value | 1,766.0 | 2,134.0 | 2,228.0 | 2,073.0 | 2,376.0 | 1,213.0 | 1,848.0 | 2,392.0 | 4,279.0 | 4,176.0 | 5,744.0 | 5,604.0 |
| Tangible Book Value | (360.0) | (401.0) | (274.0) | (451.0) | (391.0) | (1,287.0) | (707.0) | (250.0) | 1,221.0 | 1,884.0 | 3,584.0 | - |
| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,025.0 |
| 491.0 |
| 406.0 |
| 687.0 |
| 378.0 |
| 353.0 |
| 390.0 |
| 709.0 |
| 669.0 |
| 729.0 |
| 709.0 |
| 105.0 |
| 120.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,000.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,025.0 | 491.0 | 406.0 | 687.0 | 378.0 | 353.0 | 390.0 | 709.0 | 669.0 | 729.0 | 709.0 | 105.0 | 120.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 735.0 | 760.0 | 695.0 | 726.0 | 719.0 | 721.0 | 758.0 | 775.0 | 791.0 | 833.0 | 841.0 | 877.0 | 919.0 | 972.0 | 953.0 | 953.0 | 998.0 | 942.0 | 976.0 | - | 756.0 | 711.0 | 685.0 | 737.0 | 775.0 | - | 793.0 | 783.0 | 828.0 | 839.0 | 824.0 | 774.0 | 781.0 | 762.0 | 735.0 | 654.0 | 645.0 | 635.0 | 660.0 | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 649.0 | 663.0 | 607.0 | 610.0 | 532.0 | 523.0 | 487.0 | 509.0 | 533.0 | 590.0 | 491.0 | 547.0 | 493.0 | 459.0 | 411.0 | 456.0 | 459.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,247.0 | 3,916.0 | 4,133.0 | 4,022.0 | 3,892.0 | 3,519.0 | 4,086.0 | 3,999.0 | 4,125.0 | 4,074.0 | 4,316.0 | 4,406.0 | 4,269.0 | 4,087.0 | 4,163.0 | 4,062.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,384.0 | 1,401.0 | 1,409.0 | 1,389.0 | 1,344.0 | 1,334.0 | 1,410.0 | 1,365.0 | 1,371.0 | 1,401.0 | 1,382.0 | 1,397.0 | 1,416.0 | 1,419.0 | 1,377.0 | 1,443.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,798.0 | 1,812.0 | 1,807.0 | 1,804.0 | 1,784.0 | 2,091.0 | 2,164.0 | 2,085.0 | 2,099.0 | 2,138.0 | 2,094.0 | 2,115.0 | 2,135.0 | 2,128.0 | 2,057.0 | 2,122.0 | 2,198.0 | 2,209.0 | ||||||||||||||||||||||
| Intangible Assets | 305.0 | 313.0 | 319.0 | 329.0 | 336.0 | 344.0 | 371.0 | 369.0 | 382.0 | 401.0 | 408.0 | 421.0 | 455.0 | 463.0 | 467.0 | 504.0 | 537.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 255.0 | 258.0 | 259.0 | 254.0 | 240.0 | 232.0 | 248.0 | 248.0 | 255.0 | 245.0 | 241.0 | 259.0 | 270.0 | 268.0 | 266.0 | 293.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 985.0 | 1,008.0 | 1,001.0 | 985.0 | 933.0 | 920.0 | 974.0 | 941.0 | 963.0 | 954.0 | 914.0 | 840.0 | 888.0 | 865.0 | 797.0 | 829.0 | 894.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 9,032.0 | 8,774.0 | 8,954.0 | 8,836.0 | 8,589.0 | 8,533.0 | 9,351.0 | 9,095.0 | 9,278.0 | 9,297.0 | 9,424.0 | 9,482.0 | 9,479.0 | 9,273.0 | 9,158.0 | 9,315.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,762.0 | 2,533.0 | 2,549.0 | 2,518.0 | 2,472.0 | 2,244.0 | 2,552.0 | 2,462.0 | 2,512.0 | 2,422.0 | 2,526.0 | 2,646.0 | 2,677.0 | 2,422.0 | 2,478.0 | 2,361.0 | 2,468.0 | 2,284.0 | 2,130.0 | - | 2,378.0 | 2,228.0 | 2,179.0 | 1,465.0 | 2,203.0 | - | 2,709.0 | 2,751.0 | 2,880.0 | 2,590.0 | 3,101.0 | 2,851.0 | 3,106.0 | 2,768.0 | 2,958.0 | 2,498.0 | 2,733.0 | 2,410.0 | 2,776.0 | - |
| Short Term Debt | 0.0 | 2.0 | 2.0 | 0.0 | 2.0 | 0.0 | 1.0 | 3.0 | 0.0 | 7.0 | 2.0 | 1.0 | 1.0 | 2.0 | 3.0 | 9.0 | 9.0 | 11.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 82.0 | 82.0 | 82.0 | 84.0 | 80.0 | 77.0 | 78.0 | 79.0 | 81.0 | 81.0 | 77.0 | 82.0 | 86.0 | 83.0 | 81.0 | 85.0 | ||||||||||||||||||||||||
| Accrued Expenses | 351.0 | 317.0 | 393.0 | 380.0 | 327.0 | 280.0 | 358.0 | 352.0 | 344.0 | 329.0 | 400.0 | 383.0 | 350.0 | 314.0 | 340.0 | 336.0 | 331.0 | |||||||||||||||||||||||
| Other Current Liabilities | 748.0 | 731.0 | 734.0 | 691.0 | 700.0 | 719.0 | 759.0 | 730.0 | 668.0 | 599.0 | 678.0 | 639.0 | 589.0 | 624.0 | 609.0 | 600.0 | 616.0 | |||||||||||||||||||||||
| Total Current Liabilities | 3,870.0 | 3,592.0 | 3,687.0 | 3,598.0 | 3,509.0 | 3,251.0 | 3,678.0 | 3,686.0 | 3,658.0 | 3,548.0 | 3,738.0 | 3,720.0 | 3,671.0 | 3,418.0 | 3,501.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,000.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 172.0 | 175.0 | 176.0 | 169.0 | 158.0 | 154.0 | 168.0 | 168.0 | 172.0 | 163.0 | 163.0 | 175.0 | 183.0 | 186.0 | 186.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | 91.0 | 91.0 | 90.0 | 88.0 | 110.0 | 121.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 587.0 | 593.0 | 611.0 | 589.0 | 577.0 | 569.0 | 638.0 | 639.0 | 666.0 | 578.0 | 590.0 | 597.0 | 599.0 | 584.0 | 585.0 | 613.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 3,074.0 | 3,085.0 | 3,109.0 | 3,078.0 | 3,060.0 | 3,059.0 | 3,139.0 | 3,124.0 | 3,160.0 | 3,076.0 | 3,083.0 | 3,220.0 | 3,221.0 | 3,301.0 | 3,237.0 | 3,430.0 | ||||||||||||||||||||||||
| Total Liabilities | 7,015.0 | 6,745.0 | 6,891.0 | 6,762.0 | 6,640.0 | 6,372.0 | 6,908.0 | 6,873.0 | 6,876.0 | 6,681.0 | 6,878.0 | 6,997.0 | 6,947.0 | 6,764.0 | 6,783.0 | 6,862.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 3,586.0 | 3,579.0 | 3,602.0 | 3,643.0 | 3,686.0 | 3,682.0 | 3,712.0 | 3,760.0 | 3,830.0 | 3,872.0 | 3,973.0 | 3,966.0 | 3,995.0 | 4,018.0 | 4,026.0 | 4,018.0 | ||||||||||||||||||||||||
| Retained Earnings | (1,161.0) | (1,188.0) | (1,166.0) | (1,184.0) | (1,220.0) | (885.0) | (885.0) | (964.0) | (953.0) | (883.0) | (903.0) | (1,038.0) | (1,111.0) | (1,096.0) | (1,108.0) | (1,153.0) | (1,123.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (712.0) | (656.0) | (670.0) | (674.0) | (814.0) | (920.0) | (693.0) | (869.0) | (802.0) | (704.0) | (842.0) | (754.0) | (687.0) | (730.0) | (845.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 304.0 | 294.0 | 297.0 | 289.0 | 297.0 | 284.0 | 309.0 | 295.0 | 327.0 | 331.0 | 318.0 | 311.0 | 335.0 | 317.0 | 302.0 | 330.0 | 340.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,713.0 | 1,735.0 | 1,766.0 | 1,785.0 | 1,652.0 | 1,877.0 | 2,134.0 | 1,927.0 | 2,075.0 | 2,285.0 | 2,228.0 | 2,174.0 | 2,197.0 | 2,192.0 | 2,073.0 | 2,123.0 | ||||||||||||||||||||||||
| Total Equity | 2,017.0 | 2,029.0 | 2,063.0 | 2,074.0 | 1,949.0 | 2,161.0 | 2,443.0 | 2,222.0 | 2,402.0 | 2,616.0 | 2,546.0 | 2,485.0 | 2,532.0 | 2,509.0 | 2,375.0 | 2,453.0 | 2,625.0 | 2,679.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 2.0 | 2.0 | 0.0 | 2.0 | 0.0 | 1.0 | 3.0 | 0.0 | 7.0 | 2.0 | 1.0 | 1.0 | 2.0 | 3.0 | 9.0 | 9.0 | 11.0 | 17.0 | 1,000.0 | 14.0 | 11.0 | 202.0 | 372.0 | 838.0 | - | 22.0 | 7.0 | 9.0 | 8.0 | 6.0 | 15.0 | 173.0 | 38.0 | 36.0 | 6.0 | 19.0 | 48.0 | 41.0 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 377.0 | 324.0 | 446.0 | 424.0 | 383.0 | 268.0 | 408.0 | 313.0 | 467.0 | 526.0 | 578.0 | 686.0 | 598.0 | 669.0 | 662.0 | 675.0 | 659.0 | 1,349.0 | ||||||||||||||||||||||
| Book Value | 1,713.0 | 1,735.0 | 1,766.0 | 1,785.0 | 1,652.0 | 1,877.0 | 2,134.0 | 1,927.0 | 2,075.0 | 2,285.0 | 2,228.0 | 2,174.0 | 2,197.0 | 2,192.0 | 2,073.0 | 2,123.0 | 2,285.0 | 2,344.0 | ||||||||||||||||||||||
| Tangible Book Value | (390.0) | (390.0) | (360.0) | (348.0) | (468.0) | (558.0) | (401.0) | (527.0) | (406.0) | (254.0) | (274.0) | (362.0) | (393.0) | (399.0) | (451.0) | (503.0) | (450.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.0 |
| 1,114.0 |
| - |
| 537.0 |
| 476.0 |
| 421.0 |
| 498.0 |
| 477.0 |
| - |
| 494.0 |
| 592.0 |
| 631.0 |
| 657.0 |
| 707.0 |
| 786.0 |
| 882.0 |
| 851.0 |
| 831.0 |
| 833.0 |
| 869.0 |
| 823.0 |
| 810.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,317.0 |
| 5,091.0 |
| 5,086.0 |
| - |
| 4,090.0 |
| 4,496.0 |
| 4,482.0 |
| 3,459.0 |
| 4,276.0 |
| - |
| 4,116.0 |
| 4,253.0 |
| 3,926.0 |
| 3,668.0 |
| 4,309.0 |
| 4,172.0 |
| 4,596.0 |
| 4,077.0 |
| 4,499.0 |
| 4,171.0 |
| 4,440.0 |
| 3,990.0 |
| 5,691.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,523.0 |
| 1,558.0 |
| 1,607.0 |
| - |
| 1,551.0 |
| 1,606.0 |
| 1,581.0 |
| 1,592.0 |
| 1,591.0 |
| - |
| 1,671.0 |
| 1,687.0 |
| 1,641.0 |
| 1,695.0 |
| 1,683.0 |
| 2,402.0 |
| 2,611.0 |
| 2,546.0 |
| 2,502.0 |
| 2,302.0 |
| 2,188.0 |
| 2,138.0 |
| 2,195.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,212.0 |
| - |
| 2,059.0 |
| 2,109.0 |
| 2,057.0 |
| 2,039.0 |
| 2,018.0 |
| - |
| 2,150.0 |
| 2,182.0 |
| 2,165.0 |
| 2,175.0 |
| 2,182.0 |
| 2,216.0 |
| 2,293.0 |
| 2,545.0 |
| 2,515.0 |
| 2,190.0 |
| 2,114.0 |
| 2,082.0 |
| 2,179.0 |
| - |
| 549.0 |
| 555.0 |
| - |
| 432.0 |
| 445.0 |
| 443.0 |
| 350.0 |
| 381.0 |
| - |
| 405.0 |
| 426.0 |
| 441.0 |
| 449.0 |
| 460.0 |
| 501.0 |
| 534.0 |
| 533.0 |
| 543.0 |
| 102.0 |
| 100.0 |
| 102.0 |
| 113.0 |
| - |
| 304.0 |
| 320.0 |
| 335.0 |
| - |
| 341.0 |
| 332.0 |
| 334.0 |
| - |
| - |
| 380.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 935.0 |
| 958.0 |
| - |
| 969.0 |
| 1,023.0 |
| 964.0 |
| 924.0 |
| 944.0 |
| - |
| 601.0 |
| 619.0 |
| 857.0 |
| 882.0 |
| 864.0 |
| 1,217.0 |
| 1,043.0 |
| 1,018.0 |
| 1,318.0 |
| 1,328.0 |
| 1,225.0 |
| 1,180.0 |
| 1,064.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,854.0 |
| 10,719.0 |
| 10,778.0 |
| - |
| 9,975.0 |
| 10,544.0 |
| 10,261.0 |
| 9,619.0 |
| 10,646.0 |
| - |
| 10,342.0 |
| 10,574.0 |
| 10,574.0 |
| 10,358.0 |
| 10,942.0 |
| 12,338.0 |
| 13,089.0 |
| 12,643.0 |
| 13,170.0 |
| 12,060.0 |
| 11,919.0 |
| 11,257.0 |
| 12,990.0 |
| - |
| 17.0 |
| - |
| 14.0 |
| 11.0 |
| 202.0 |
| 372.0 |
| 838.0 |
| - |
| 22.0 |
| 7.0 |
| 9.0 |
| 8.0 |
| 6.0 |
| 15.0 |
| 173.0 |
| 38.0 |
| 36.0 |
| 6.0 |
| 19.0 |
| 48.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.0 |
| 89.0 |
| 89.0 |
| - |
| 89.0 |
| 95.0 |
| 95.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.0 |
| 389.0 |
| - |
| 376.0 |
| 352.0 |
| 374.0 |
| 333.0 |
| 287.0 |
| - |
| 364.0 |
| 390.0 |
| 387.0 |
| 316.0 |
| 331.0 |
| 324.0 |
| 365.0 |
| 328.0 |
| 444.0 |
| 420.0 |
| 347.0 |
| 318.0 |
| 430.0 |
| - |
| 883.0 |
| 677.0 |
| - |
| 675.0 |
| 732.0 |
| 773.0 |
| 738.0 |
| 705.0 |
| - |
| 609.0 |
| 666.0 |
| 587.0 |
| 609.0 |
| 611.0 |
| 690.0 |
| 615.0 |
| 652.0 |
| 652.0 |
| 695.0 |
| 717.0 |
| 707.0 |
| 624.0 |
| - |
| 3,387.0 |
| 3,658.0 |
| 3,742.0 |
| 3,511.0 |
| - |
| 3,661.0 |
| 3,584.0 |
| 3,819.0 |
| 3,083.0 |
| 4,223.0 |
| - |
| 3,835.0 |
| 3,963.0 |
| 4,004.0 |
| 3,675.0 |
| 4,192.0 |
| 4,025.0 |
| 4,435.0 |
| 3,993.0 |
| 4,328.0 |
| 3,832.0 |
| 4,087.0 |
| 3,830.0 |
| 4,260.0 |
| - |
| 209.0 |
| 218.0 |
| 231.0 |
| 246.0 |
| - |
| 257.0 |
| 243.0 |
| 244.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| 128.0 |
| - |
| 135.0 |
| 143.0 |
| 145.0 |
| 130.0 |
| 130.0 |
| - |
| 151.0 |
| 119.0 |
| 114.0 |
| 119.0 |
| 124.0 |
| 134.0 |
| 142.0 |
| 138.0 |
| 129.0 |
| 173.0 |
| 172.0 |
| 170.0 |
| 188.0 |
| - |
| 636.0 |
| 650.0 |
| 669.0 |
| - |
| 647.0 |
| 636.0 |
| 622.0 |
| 635.0 |
| 648.0 |
| - |
| 408.0 |
| 404.0 |
| 416.0 |
| 414.0 |
| 440.0 |
| 563.0 |
| 575.0 |
| 593.0 |
| 653.0 |
| 566.0 |
| 498.0 |
| 471.0 |
| 725.0 |
| - |
| 3,523.0 |
| 4,257.0 |
| 4,309.0 |
| - |
| 4,428.0 |
| 5,121.0 |
| 4,864.0 |
| 4,922.0 |
| 4,505.0 |
| - |
| 4,267.0 |
| 4,285.0 |
| 3,903.0 |
| 3,932.0 |
| 3,986.0 |
| 4,119.0 |
| 4,220.0 |
| 4,192.0 |
| 4,222.0 |
| 4,132.0 |
| 4,003.0 |
| 3,998.0 |
| 4,355.0 |
| - |
| 7,229.0 |
| 8,040.0 |
| 8,060.0 |
| - |
| 8,133.0 |
| 8,747.0 |
| 8,726.0 |
| 8,047.0 |
| 8,763.0 |
| - |
| 8,153.0 |
| 8,293.0 |
| 7,944.0 |
| 7,634.0 |
| 8,225.0 |
| 8,185.0 |
| 8,694.0 |
| 8,214.0 |
| 8,578.0 |
| 8,032.0 |
| 8,179.0 |
| 7,866.0 |
| 8,683.0 |
| - |
| 4,008.0 |
| 3,998.0 |
| 3,991.0 |
| - |
| 3,985.0 |
| 3,980.0 |
| 3,974.0 |
| 3,968.0 |
| 3,966.0 |
| - |
| 3,962.0 |
| 3,959.0 |
| 3,956.0 |
| 3,954.0 |
| 3,951.0 |
| 3,960.0 |
| 3,955.0 |
| 3,952.0 |
| 3,942.0 |
| 3,966.0 |
| 4,008.0 |
| 3,899.0 |
| 0.0 |
| - |
| (1,042.0) |
| (988.0) |
| - |
| (1,877.0) |
| (1,946.0) |
| (2,096.0) |
| (2,060.0) |
| (1,735.0) |
| - |
| (1,545.0) |
| (1,541.0) |
| (1,220.0) |
| (1,070.0) |
| (1,028.0) |
| 327.0 |
| 299.0 |
| 492.0 |
| 734.0 |
| 454.0 |
| 250.0 |
| 84.0 |
| 0.0 |
| - |
| (742.0) |
| (600.0) |
| (612.0) |
| (627.0) |
| - |
| (619.0) |
| (582.0) |
| (665.0) |
| (658.0) |
| (690.0) |
| - |
| (569.0) |
| (499.0) |
| (479.0) |
| (518.0) |
| (531.0) |
| (447.0) |
| (185.0) |
| (336.0) |
| (397.0) |
| (493.0) |
| (626.0) |
| (725.0) |
| (276.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.0 |
| 342.0 |
| - |
| 353.0 |
| 345.0 |
| 322.0 |
| 322.0 |
| 342.0 |
| - |
| 341.0 |
| 362.0 |
| 373.0 |
| 358.0 |
| 325.0 |
| 313.0 |
| 326.0 |
| 321.0 |
| 313.0 |
| 147.0 |
| 151.0 |
| 133.0 |
| 131.0 |
| - |
| 2,285.0 |
| 2,344.0 |
| 2,376.0 |
| - |
| 1,489.0 |
| 1,452.0 |
| 1,213.0 |
| 1,250.0 |
| 1,541.0 |
| - |
| 1,848.0 |
| 1,919.0 |
| 2,257.0 |
| 2,366.0 |
| 2,392.0 |
| 3,840.0 |
| 4,069.0 |
| 4,108.0 |
| 4,279.0 |
| 3,927.0 |
| 3,632.0 |
| 3,258.0 |
| 4,210.0 |
| - |
| 2,718.0 |
| - |
| 1,842.0 |
| 1,797.0 |
| 1,535.0 |
| 1,572.0 |
| 1,883.0 |
| - |
| 2,189.0 |
| 2,281.0 |
| 2,630.0 |
| 2,724.0 |
| 2,717.0 |
| 4,153.0 |
| 4,395.0 |
| 4,429.0 |
| 4,592.0 |
| 4,028.0 |
| 3,740.0 |
| 3,391.0 |
| 4,307.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,018.0) |
| (482.0) |
| (398.0) |
| (681.0) |
| (363.0) |
| (180.0) |
| (352.0) |
| (673.0) |
| (663.0) |
| (710.0) |
| (661.0) |
| (64.0) |
| - |
| 1,575.0 |
| - |
| 429.0 |
| 912.0 |
| 663.0 |
| 376.0 |
| 53.0 |
| - |
| 281.0 |
| 290.0 |
| (78.0) |
| (7.0) |
| 117.0 |
| 147.0 |
| 161.0 |
| 84.0 |
| 171.0 |
| 339.0 |
| 353.0 |
| 160.0 |
| 1,431.0 |
| - |
| 2,376.0 |
| - |
| 1,489.0 |
| 1,452.0 |
| 1,213.0 |
| 1,250.0 |
| 1,541.0 |
| - |
| 1,848.0 |
| 1,919.0 |
| 2,257.0 |
| 2,366.0 |
| 2,392.0 |
| 3,840.0 |
| 4,069.0 |
| 4,108.0 |
| 4,279.0 |
| 3,927.0 |
| 3,632.0 |
| 3,258.0 |
| 4,210.0 |
| - |
| (414.0) |
| (391.0) |
| - |
| (1,002.0) |
| (1,102.0) |
| (1,287.0) |
| (1,139.0) |
| (858.0) |
| - |
| (707.0) |
| (689.0) |
| (349.0) |
| (258.0) |
| (250.0) |
| 1,123.0 |
| 1,242.0 |
| 1,030.0 |
| 1,221.0 |
| 1,635.0 |
| 1,418.0 |
| 1,074.0 |
| 1,918.0 |
| - |