| (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 | 215.0 | 300.0 | 417.0 | 646.0 | 210.0 | 454.0 | 232.0 | 294.0 | 566.0 | 1,017.0 | 1,257.0 | 1,393.0 | 346.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 215.0 | 300.0 | 417.0 | 646.0 | 210.0 | 454.0 | 232.0 | 294.0 | 566.0 | 1,017.0 | 1,257.0 | 1,393.0 | 346.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 242.0 | 243.0 | 338.0 | 402.0 | 369.0 | 437.0 | 481.0 | 522.0 | 612.0 | 529.0 | 961.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | 568.0 | 545.0 | 626.0 | 629.0 | 473.0 | 506.0 | 597.0 | 596.0 | 634.0 | 539.0 | 706.0 | - | - |
| Prepaid Expenses | - | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 3,355.0 | 3,316.0 | 3,211.0 | 3,050.0 | 3,066.0 | 3,002.0 | 3,165.0 | 3,172.0 | 3,762.0 | 3,615.0 | 4,144.0 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 189.0 | 214.0 | 210.0 | 265.0 | 236.0 | 211.0 | 313.0 | 331.0 | 409.0 | 376.0 | 573.0 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 1,384.0 | 1,349.0 | 1,314.0 | 1,270.0 | 1,596.0 | 1,573.0 | 1,501.0 | 2,275.0 | 2,584.0 | 2,325.0 | 3,348.0 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 1,384.0 | 1,349.0 | 1,314.0 | 1,270.0 | 1,605.0 | 1,573.0 | 1,667.0 | 2,529.0 | 2,819.0 | 2,344.0 | 3,403.0 | - | - |
| Net debt | 1,169.0 | ||||||||||||
| (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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 343.0 | 304.0 | 215.0 | 207.0 | 168.0 | 219.0 | 300.0 | 399.0 | 439.0 | 440.0 | 417.0 | 349.0 | 399.0 | 532.0 | 646.0 | |||||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 180.0 | 107.0 | 125.0 | 91.0 | 68.0 | 87.0 | 64.0 | 60.0 | 91.0 | 89.0 | 169.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,205.0 | 1,195.0 | 1,506.0 | 1,768.0 | 1,717.0 | 1,547.0 | 1,433.0 | 1,712.0 | 1,903.0 | 2,888.0 | 3,093.0 | - | - |
| 2,154.0 |
| 2,013.0 |
| 1,838.0 |
| 1,712.0 |
| 1,639.0 |
| 1,517.0 |
| 1,588.0 |
| 1,526.0 |
| 1,792.0 |
| 1,715.0 |
| 1,962.0 |
| - |
| - |
| Property,Plant & Equipment Net | 1,201.0 | 1,303.0 | 1,373.0 | 1,338.0 | 1,427.0 | 1,485.0 | 1,577.0 | 1,646.0 | 1,970.0 | 1,900.0 | 1,929.0 | 2,414.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 5.0 | 6.0 | 8.0 | 32.0 | 31.0 | 65.0 | 81.0 | - |
| Goodwill | 705.0 | 1,381.0 | 1,362.0 | 1,312.0 | 1,430.0 | 1,305.0 | 1,800.0 | 2,304.0 | 2,315.0 | 2,138.0 | 2,317.0 | 2,643.0 | - |
| Intangible Assets | 563.0 | 751.0 | 886.0 | 963.0 | 1,099.0 | 1,011.0 | 1,088.0 | 1,185.0 | 1,319.0 | 1,061.0 | 1,142.0 | - | - |
| Operating Lease Right Of Use Assets | 103.0 | 114.0 | 122.0 | 107.0 | 124.0 | 126.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 157.0 | 210.0 | 22.0 | 20.0 | 30.0 | 26.0 | 23.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 253.0 | 264.0 | 251.0 | 254.0 | 267.0 | 394.0 | 410.0 | 416.0 | 422.0 | 437.0 | 409.0 | - | - |
| Total Non-Current Assets | 3,406.0 | 4,450.0 | 4,433.0 | 4,445.0 | 4,895.0 | 5,330.0 | 5,818.0 | 6,547.0 | 6,715.0 | 7,112.0 | 6,961.0 | - | - |
| Total Assets | 4,611.0 | 5,645.0 | 5,939.0 | 6,213.0 | 6,612.0 | 6,877.0 | 7,251.0 | 8,259.0 | 8,618.0 | 10,000.0 | 10,066.0 | 10,907.0 | - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.0 |
| 0.0 |
| 166.0 |
| 254.0 |
| 235.0 |
| 19.0 |
| 55.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 21.0 | 20.0 | 22.0 | 19.0 | 23.0 | 22.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 213.0 | 256.0 | 208.0 | 269.0 | 251.0 | 272.0 | 271.0 | 328.0 | 324.0 | 313.0 | 488.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 423.0 | 490.0 | 456.0 | 553.0 | 934.0 | 813.0 | 757.0 | 1,076.0 | 968.0 | 1,238.0 | 1,442.0 | - | - |
| 85.0 |
| 99.0 |
| 106.0 |
| 94.0 |
| 110.0 |
| 114.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 31.0 | 29.0 | 148.0 | 176.0 | 237.0 | 229.0 | 264.0 | 286.0 | 375.0 | 315.0 | 85.0 | - | - |
| Pension Obligations | 96.0 | 110.0 | 100.0 | 103.0 | 144.0 | 157.0 | 150.0 | 156.0 | 191.0 | 195.0 | 1,076.0 | - | - |
| Other Non-Current Liabilities | 299.0 | 286.0 | 291.0 | 325.0 | 349.0 | 432.0 | 453.0 | 422.0 | 400.0 | 361.0 | 405.0 | - | - |
| Total Non-Current Liabilities | 2,284.0 | 2,287.0 | 2,386.0 | 2,440.0 | 2,926.0 | 3,028.0 | 2,923.0 | 3,777.0 | 4,244.0 | 5,597.0 | 5,575.0 | - | - |
| Total Liabilities | 2,707.0 | 2,777.0 | 2,842.0 | 2,993.0 | 3,860.0 | 3,841.0 | 3,680.0 | 4,853.0 | 5,212.0 | 6,835.0 | 7,029.0 | 7,324.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 2,298.0 | 3,315.0 | 3,595.0 | 3,653.0 | 2,796.0 | 2,649.0 | 3,224.0 | 2,750.0 | 2,696.0 | 2,704.0 | 3,281.0 | - | - |
| Accumulated Other Comprehensive Income | (401.0) | (448.0) | (503.0) | (569.0) | (372.0) | (383.0) | (410.0) | (291.0) | (222.0) | (281.0) | (291.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | (182.0) | 0.0 | - | - |
| Total Stockholders Equity | 1,904.0 | 2,868.0 | 3,097.0 | 3,220.0 | 2,752.0 | 3,036.0 | 3,571.0 | 3,406.0 | 3,406.0 | 3,347.0 | 3,037.0 | 3,583.0 | 4,553.0 |
| Total Equity | 1,904.0 | 2,868.0 | 3,097.0 | 3,220.0 | 2,752.0 | 3,036.0 | 3,571.0 | 3,406.0 | 3,406.0 | 3,165.0 | 3,037.0 | 3,583.0 | 4,553.0 |
| 1,049.0 |
| 897.0 |
| 624.0 |
| 1,395.0 |
| 1,119.0 |
| 1,435.0 |
| 2,235.0 |
| 2,253.0 |
| 1,327.0 |
| 2,146.0 |
| - |
| - |
| Working Capital | 782.0 | 705.0 | 1,050.0 | 1,215.0 | 783.0 | 734.0 | 676.0 | 636.0 | 935.0 | 1,650.0 | 1,651.0 | - | - |
| Book Value | 1,904.0 | 2,868.0 | 3,097.0 | 3,220.0 | 2,752.0 | 3,036.0 | 3,571.0 | 3,406.0 | 3,406.0 | 3,347.0 | 3,037.0 | 3,583.0 | 4,553.0 |
| Tangible Book Value | 636.0 | 736.0 | 849.0 | 945.0 | 223.0 | 720.0 | 683.0 | (83.0) | (228.0) | 148.0 | (422.0) | 940.0 | - |
| 629.0 |
| 964.0 |
| 194.0 |
| 210.0 |
| 262.0 |
| 373.0 |
| 335.0 |
| 454.0 |
| 416.0 |
| 353.0 |
| 157.0 |
| 232.0 |
| 132.0 |
| 164.0 |
| 149.0 |
| 294.0 |
| 182.0 |
| 225.0 |
| 601.0 |
| - |
| 492.0 |
| 605.0 |
| 704.0 |
| 1,017.0 |
| 1,136.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 343.0 | 304.0 | 215.0 | 207.0 | 168.0 | 219.0 | 300.0 | 399.0 | 439.0 | 440.0 | 417.0 | 349.0 | 399.0 | 532.0 | 646.0 | 629.0 | 964.0 | 194.0 | 210.0 | 262.0 | 373.0 | 335.0 | 454.0 | 416.0 | 353.0 | 157.0 | 232.0 | 132.0 | 164.0 | 149.0 | 294.0 | 182.0 | 225.0 | 601.0 | - | 492.0 | 605.0 | 704.0 | 1,017.0 | 1,136.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 244.0 | 190.0 | 242.0 | 201.0 | 226.0 | 163.0 | 243.0 | 224.0 | 260.0 | 194.0 | 338.0 | 345.0 | 395.0 | 351.0 | 402.0 | 488.0 | 407.0 | 340.0 | 369.0 | 384.0 | 447.0 | 409.0 | 471.0 | 455.0 | 498.0 | 441.0 | 481.0 | 507.0 | 522.0 | 448.0 | 522.0 | 690.0 | 717.0 | 597.0 | - | 643.0 | 972.0 | 858.0 | 529.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 506.0 | 565.0 | 568.0 | 567.0 | 542.0 | 528.0 | 545.0 | 532.0 | 550.0 | 588.0 | 626.0 | 712.0 | 730.0 | 724.0 | 629.0 | 609.0 | 573.0 | 530.0 | 473.0 | 517.0 | 512.0 | 537.0 | 529.0 | 617.0 | 611.0 | 633.0 | 597.0 | 595.0 | 599.0 | 619.0 | 596.0 | 656.0 | 649.0 | 674.0 | - | 631.0 | 687.0 | 666.0 | 539.0 | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 116.0 | 95.0 | 180.0 | 149.0 | 139.0 | 127.0 | 107.0 | 189.0 | 178.0 | 143.0 | 125.0 | 120.0 | 107.0 | 117.0 | 91.0 | 91.0 | 77.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,209.0 | 1,154.0 | 1,205.0 | 1,124.0 | 1,075.0 | 1,069.0 | 1,195.0 | 1,385.0 | 1,427.0 | 1,365.0 | 1,506.0 | 1,526.0 | 1,631.0 | 1,724.0 | 1,768.0 | 1,817.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,362.0 | 3,363.0 | 3,355.0 | 3,336.0 | 3,261.0 | 3,227.0 | 3,316.0 | 3,265.0 | 3,299.0 | 3,277.0 | 3,211.0 | 3,191.0 | 3,164.0 | 3,116.0 | 3,050.0 | 3,065.0 | 3,081.0 | 3,070.0 | 3,066.0 | 3,343.0 | 3,307.0 | 3,310.0 | 3,265.0 | 3,203.0 | 3,172.0 | 3,155.0 | 3,165.0 | 3,196.0 | 3,167.0 | 3,195.0 | 3,172.0 | 3,826.0 | 3,859.0 | 3,795.0 | - | 3,707.0 | 4,364.0 | 4,283.0 | 3,615.0 | - |
| Accumulated Depreciation | 2,199.0 | 2,182.0 | 2,154.0 | 2,135.0 | 2,041.0 | 1,993.0 | 2,013.0 | 1,971.0 | 1,959.0 | 1,910.0 | 1,838.0 | 1,837.0 | 1,813.0 | 1,770.0 | 1,712.0 | 1,713.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,163.0 | 1,181.0 | 1,201.0 | 1,201.0 | 1,220.0 | 1,234.0 | 1,303.0 | 1,294.0 | 1,340.0 | 1,367.0 | 1,373.0 | 1,354.0 | 1,351.0 | 1,346.0 | 1,338.0 | 1,352.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 700.0 | 707.0 | 705.0 | 705.0 | 1,356.0 | 1,330.0 | 1,381.0 | 1,352.0 | 1,379.0 | 1,396.0 | 1,362.0 | 1,383.0 | 1,385.0 | 1,369.0 | 1,312.0 | 1,356.0 | 1,404.0 | 1,411.0 | ||||||||||||||||||||||
| Intangible Assets | 529.0 | 548.0 | 563.0 | 578.0 | 580.0 | 588.0 | 751.0 | 761.0 | 851.0 | 875.0 | 886.0 | 916.0 | 940.0 | 959.0 | 963.0 | 1,001.0 | 1,041.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 101.0 | 100.0 | 103.0 | 101.0 | 98.0 | 99.0 | 114.0 | 116.0 | 117.0 | 123.0 | 122.0 | 126.0 | 124.0 | 107.0 | 107.0 | 112.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 157.0 | 157.0 | 157.0 | 241.0 | 241.0 | 241.0 | 210.0 | 160.0 | 150.0 | 45.0 | 22.0 | 20.0 | 20.0 | 20.0 | 20.0 | 30.0 | 30.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 242.0 | 251.0 | 253.0 | 259.0 | 265.0 | 264.0 | 264.0 | 256.0 | 257.0 | 256.0 | 251.0 | 254.0 | 250.0 | 256.0 | 254.0 | 258.0 | 267.0 | |||||||||||||||||||||||
| Total Non-Current Assets | 3,290.0 | 3,365.0 | 3,406.0 | 3,497.0 | 4,158.0 | 4,162.0 | 4,450.0 | 4,362.0 | 4,521.0 | 4,501.0 | 4,433.0 | 4,503.0 | 4,552.0 | 4,535.0 | 4,445.0 | 4,595.0 | 4,755.0 | |||||||||||||||||||||||
| Total Assets | 4,499.0 | 4,519.0 | 4,611.0 | 4,621.0 | 5,233.0 | 5,231.0 | 5,645.0 | 5,747.0 | 5,948.0 | 5,866.0 | 5,939.0 | 6,029.0 | 6,183.0 | 6,259.0 | 6,213.0 | 6,412.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 181.0 | 167.0 | 189.0 | 185.0 | 185.0 | 184.0 | 214.0 | 198.0 | 207.0 | 202.0 | 210.0 | 210.0 | 246.0 | 246.0 | 265.0 | 241.0 | 248.0 | 236.0 | 236.0 | 236.0 | 217.0 | 217.0 | 233.0 | 225.0 | 255.0 | 234.0 | 313.0 | 275.0 | 280.0 | 277.0 | 331.0 | 397.0 | 387.0 | 382.0 | - | 392.0 | 520.0 | 458.0 | 376.0 | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 50.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 13.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 19.0 | 19.0 | 21.0 | 19.0 | 19.0 | 20.0 | 20.0 | 21.0 | 21.0 | 22.0 | 22.0 | 21.0 | 20.0 | 18.0 | 19.0 | 18.0 | ||||||||||||||||||||||||
| Accrued Expenses | 195.0 | 180.0 | 213.0 | 216.0 | 209.0 | 207.0 | 256.0 | 230.0 | 225.0 | 190.0 | 208.0 | 201.0 | 206.0 | 200.0 | 269.0 | 291.0 | 541.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 395.0 | 366.0 | 423.0 | 420.0 | 463.0 | 425.0 | 490.0 | 464.0 | 453.0 | 414.0 | 456.0 | 432.0 | 472.0 | 464.0 | 553.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,374.0 | 1,387.0 | 1,384.0 | 1,382.0 | 1,336.0 | 1,313.0 | 1,349.0 | 1,325.0 | 1,328.0 | 1,341.0 | 1,314.0 | 1,328.0 | 1,328.0 | 1,316.0 | 1,270.0 | 1,302.0 | 1,336.0 | 1,580.0 | 1,596.0 | 1,578.0 | 1,571.0 | 1,601.0 | 1,573.0 | 1,547.0 | 1,535.0 | 1,502.0 | 1,501.0 | 2,275.0 | 2,275.0 | 2,275.0 | 2,275.0 | 2,450.0 | 2,579.0 | 2,584.0 | - | 2,584.0 | 2,812.0 | 2,825.0 | 2,325.0 | - |
| Operating Lease Liabilities Non-Current | 85.0 | 83.0 | 85.0 | 84.0 | 82.0 | 83.0 | 99.0 | 100.0 | 101.0 | 107.0 | 106.0 | 109.0 | 108.0 | 95.0 | 94.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 31.0 | 31.0 | 31.0 | 28.0 | 29.0 | 28.0 | 29.0 | 43.0 | 148.0 | 148.0 | 148.0 | 176.0 | 175.0 | 176.0 | 176.0 | 218.0 | 218.0 | |||||||||||||||||||||||
| Pension Obligations | 96.0 | 99.0 | 96.0 | 111.0 | 110.0 | 110.0 | 110.0 | 97.0 | 97.0 | 98.0 | 100.0 | 108.0 | 110.0 | 110.0 | 103.0 | 137.0 | 140.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 290.0 | 303.0 | 299.0 | 303.0 | 263.0 | 279.0 | 286.0 | 324.0 | 288.0 | 293.0 | 291.0 | 290.0 | 280.0 | 326.0 | 325.0 | 356.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,238.0 | 2,275.0 | 2,284.0 | 2,312.0 | 2,211.0 | 2,214.0 | 2,287.0 | 2,316.0 | 2,361.0 | 2,399.0 | 2,386.0 | 2,448.0 | 2,444.0 | 2,477.0 | 2,440.0 | 2,596.0 | ||||||||||||||||||||||||
| Total Liabilities | 2,633.0 | 2,641.0 | 2,707.0 | 2,732.0 | 2,674.0 | 2,639.0 | 2,777.0 | 2,780.0 | 2,814.0 | 2,813.0 | 2,842.0 | 2,880.0 | 2,916.0 | 2,941.0 | 2,993.0 | 3,146.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,866.0 | 1,878.0 | 1,904.0 | 1,889.0 | 2,559.0 | 2,592.0 | 2,868.0 | 2,967.0 | 3,134.0 | 3,053.0 | 3,097.0 | 3,149.0 | 3,267.0 | 3,318.0 | 3,220.0 | 3,266.0 | ||||||||||||||||||||||||
| Total Equity | 1,866.0 | 1,878.0 | 1,904.0 | 1,889.0 | 2,559.0 | 2,592.0 | 2,868.0 | 2,967.0 | 3,134.0 | 3,053.0 | 3,097.0 | 3,149.0 | 3,267.0 | 3,318.0 | 3,220.0 | 3,266.0 | 3,381.0 | 2,763.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,374.0 | 1,387.0 | 1,384.0 | 1,382.0 | 1,386.0 | 1,313.0 | 1,349.0 | 1,325.0 | 1,328.0 | 1,341.0 | 1,314.0 | 1,328.0 | 1,328.0 | 1,316.0 | 1,270.0 | 1,302.0 | 1,336.0 | 1,593.0 | 1,605.0 | 1,584.0 | 1,574.0 | 1,694.0 | 1,573.0 | 1,993.0 | 2,006.0 | 1,681.0 | 1,667.0 | 2,607.0 | 2,536.0 | 2,504.0 | 2,529.0 | 2,532.0 | 2,638.0 | 2,939.0 | - | 2,590.0 | 2,828.0 | 2,840.0 | 2,325.0 | - |
| Net debt | 1,031.0 | 1,083.0 | 1,169.0 | 1,175.0 | 1,218.0 | 1,094.0 | 1,049.0 | 926.0 | 889.0 | 901.0 | 897.0 | 979.0 | 929.0 | 784.0 | 624.0 | 673.0 | 372.0 | 1,399.0 | ||||||||||||||||||||||
| Working Capital | 814.0 | 788.0 | 782.0 | 704.0 | 612.0 | 644.0 | 705.0 | 921.0 | 974.0 | 951.0 | 1,050.0 | 1,094.0 | 1,159.0 | 1,260.0 | 1,215.0 | 1,267.0 | 1,215.0 | |||||||||||||||||||||||
| Book Value | 1,866.0 | 1,878.0 | 1,904.0 | 1,889.0 | 2,559.0 | 2,592.0 | 2,868.0 | 2,967.0 | 3,134.0 | 3,053.0 | 3,097.0 | 3,149.0 | 3,267.0 | 3,318.0 | 3,220.0 | 3,266.0 | 3,381.0 | 2,763.0 | ||||||||||||||||||||||
| Tangible Book Value | 637.0 | 623.0 | 636.0 | 606.0 | 623.0 | 674.0 | 736.0 | 854.0 | 904.0 | 782.0 | 849.0 | 850.0 | 942.0 | 990.0 | 945.0 | 909.0 | 936.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| 68.0 |
| 72.0 |
| 86.0 |
| 100.0 |
| 87.0 |
| 121.0 |
| 119.0 |
| 53.0 |
| 64.0 |
| 47.0 |
| 63.0 |
| 62.0 |
| 60.0 |
| 144.0 |
| 122.0 |
| 92.0 |
| - |
| 73.0 |
| 113.0 |
| 106.0 |
| 89.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 756.0 |
| 739.0 |
| 713.0 |
| 240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,025.0 |
| 1,734.0 |
| 1,717.0 |
| 1,235.0 |
| 1,418.0 |
| 1,381.0 |
| 1,547.0 |
| 1,670.0 |
| 1,645.0 |
| 1,344.0 |
| 1,433.0 |
| 2,037.0 |
| 2,087.0 |
| 1,991.0 |
| 1,712.0 |
| 1,672.0 |
| 1,713.0 |
| 1,964.0 |
| - |
| 1,839.0 |
| 2,377.0 |
| 2,334.0 |
| 2,888.0 |
| - |
| 1,701.0 |
| 1,669.0 |
| 1,639.0 |
| 1,819.0 |
| 1,775.0 |
| 1,748.0 |
| 1,700.0 |
| 1,649.0 |
| 1,608.0 |
| 1,580.0 |
| 1,588.0 |
| 1,616.0 |
| 1,580.0 |
| 1,574.0 |
| 1,526.0 |
| 1,933.0 |
| 1,919.0 |
| 1,850.0 |
| - |
| 1,770.0 |
| 2,159.0 |
| 2,097.0 |
| 1,715.0 |
| - |
| 1,380.0 |
| 1,401.0 |
| 1,427.0 |
| 1,524.0 |
| 1,532.0 |
| 1,562.0 |
| 1,565.0 |
| 1,554.0 |
| 1,564.0 |
| 1,575.0 |
| 1,577.0 |
| 1,580.0 |
| 1,587.0 |
| 1,621.0 |
| 1,646.0 |
| 1,893.0 |
| 1,940.0 |
| 1,945.0 |
| - |
| 1,937.0 |
| 2,205.0 |
| 2,186.0 |
| 1,900.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 61.0 |
| 60.0 |
| 31.0 |
| - |
| 1,430.0 |
| 1,901.0 |
| 1,760.0 |
| 1,792.0 |
| 1,758.0 |
| 1,734.0 |
| 1,723.0 |
| 2,274.0 |
| 2,253.0 |
| 2,285.0 |
| 2,279.0 |
| 2,289.0 |
| 2,304.0 |
| 2,447.0 |
| 2,503.0 |
| 2,475.0 |
| 288.0 |
| 2,426.0 |
| 2,413.0 |
| 2,348.0 |
| 2,138.0 |
| - |
| 1,068.0 |
| 1,099.0 |
| 1,133.0 |
| 971.0 |
| 1,001.0 |
| 1,013.0 |
| 1,026.0 |
| 1,044.0 |
| 1,072.0 |
| 1,088.0 |
| 1,118.0 |
| 1,135.0 |
| 1,159.0 |
| 1,185.0 |
| 1,249.0 |
| 1,290.0 |
| 1,298.0 |
| - |
| 1,316.0 |
| 1,017.0 |
| 1,026.0 |
| 1,061.0 |
| - |
| 115.0 |
| 117.0 |
| 124.0 |
| 134.0 |
| 132.0 |
| 137.0 |
| 137.0 |
| 140.0 |
| 144.0 |
| 157.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 30.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 26.0 |
| 24.0 |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 266.0 |
| 267.0 |
| 362.0 |
| 395.0 |
| 397.0 |
| 394.0 |
| 403.0 |
| 402.0 |
| 411.0 |
| 410.0 |
| 406.0 |
| 411.0 |
| 398.0 |
| 416.0 |
| 450.0 |
| 461.0 |
| 425.0 |
| - |
| 411.0 |
| 423.0 |
| 419.0 |
| 406.0 |
| - |
| 4,815.0 |
| 4,895.0 |
| 5,531.0 |
| 5,246.0 |
| 5,361.0 |
| 5,330.0 |
| 5,316.0 |
| 5,323.0 |
| 5,982.0 |
| 5,818.0 |
| 5,888.0 |
| 5,911.0 |
| 5,952.0 |
| 6,547.0 |
| 6,552.0 |
| 6,728.0 |
| 6,691.0 |
| - |
| 6,667.0 |
| 6,809.0 |
| 6,729.0 |
| 7,112.0 |
| - |
| 6,780.0 |
| 6,549.0 |
| 6,612.0 |
| 6,766.0 |
| 6,664.0 |
| 6,742.0 |
| 6,877.0 |
| 6,986.0 |
| 6,968.0 |
| 7,326.0 |
| 7,251.0 |
| 7,925.0 |
| 7,998.0 |
| 7,943.0 |
| 8,259.0 |
| 8,224.0 |
| 8,441.0 |
| 8,655.0 |
| - |
| 8,506.0 |
| 9,186.0 |
| 9,063.0 |
| 10,000.0 |
| - |
| 9.0 |
| 6.0 |
| 3.0 |
| 93.0 |
| 0.0 |
| 446.0 |
| 471.0 |
| 179.0 |
| 166.0 |
| 332.0 |
| 261.0 |
| 229.0 |
| 254.0 |
| 82.0 |
| 59.0 |
| 355.0 |
| - |
| 6.0 |
| 16.0 |
| 15.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 22.0 |
| 23.0 |
| 24.0 |
| 23.0 |
| 23.0 |
| 23.0 |
| 23.0 |
| 23.0 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.0 |
| 251.0 |
| 241.0 |
| 241.0 |
| 252.0 |
| 277.0 |
| 238.0 |
| 218.0 |
| 245.0 |
| 271.0 |
| 241.0 |
| 232.0 |
| 257.0 |
| 328.0 |
| 263.0 |
| 266.0 |
| 266.0 |
| - |
| 274.0 |
| 406.0 |
| 451.0 |
| 313.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 550.0 |
| 810.0 |
| 908.0 |
| 934.0 |
| 602.0 |
| 569.0 |
| 585.0 |
| 813.0 |
| 937.0 |
| 972.0 |
| 688.0 |
| 757.0 |
| 1,007.0 |
| 920.0 |
| 906.0 |
| 1,076.0 |
| 742.0 |
| 712.0 |
| 1,003.0 |
| - |
| 895.0 |
| 1,037.0 |
| 1,016.0 |
| 1,238.0 |
| - |
| 100.0 |
| 102.0 |
| 104.0 |
| 110.0 |
| 118.0 |
| 119.0 |
| 124.0 |
| 124.0 |
| 126.0 |
| 131.0 |
| 143.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.0 |
| 237.0 |
| 243.0 |
| 229.0 |
| 222.0 |
| 229.0 |
| 248.0 |
| 250.0 |
| 250.0 |
| 264.0 |
| 284.0 |
| 283.0 |
| 285.0 |
| 286.0 |
| 243.0 |
| 243.0 |
| 390.0 |
| - |
| 374.0 |
| 69.0 |
| 69.0 |
| 315.0 |
| - |
| 145.0 |
| 144.0 |
| 158.0 |
| 152.0 |
| 157.0 |
| 157.0 |
| 152.0 |
| 151.0 |
| 152.0 |
| 150.0 |
| 147.0 |
| 145.0 |
| 145.0 |
| 156.0 |
| 186.0 |
| 190.0 |
| 194.0 |
| - |
| 191.0 |
| 1,017.0 |
| 1,040.0 |
| 195.0 |
| - |
| 331.0 |
| 339.0 |
| 349.0 |
| 364.0 |
| 421.0 |
| 433.0 |
| 432.0 |
| 438.0 |
| 416.0 |
| 426.0 |
| 453.0 |
| 419.0 |
| 426.0 |
| 433.0 |
| 422.0 |
| 573.0 |
| 541.0 |
| 409.0 |
| - |
| 361.0 |
| 445.0 |
| 438.0 |
| 361.0 |
| - |
| 2,589.0 |
| 2,878.0 |
| 2,926.0 |
| 2,962.0 |
| 2,981.0 |
| 3,035.0 |
| 3,028.0 |
| 3,036.0 |
| 3,013.0 |
| 3,013.0 |
| 2,923.0 |
| 3,701.0 |
| 3,716.0 |
| 3,732.0 |
| 3,777.0 |
| 4,083.0 |
| 4,218.0 |
| 4,253.0 |
| - |
| 4,212.0 |
| 5,006.0 |
| 5,046.0 |
| 5,597.0 |
| - |
| 3,399.0 |
| 3,786.0 |
| 3,860.0 |
| 3,564.0 |
| 3,550.0 |
| 3,620.0 |
| 3,841.0 |
| 3,973.0 |
| 3,985.0 |
| 3,701.0 |
| 3,680.0 |
| 4,708.0 |
| 4,636.0 |
| 4,638.0 |
| 4,853.0 |
| 4,825.0 |
| 4,930.0 |
| 5,256.0 |
| - |
| 5,107.0 |
| 6,043.0 |
| 6,062.0 |
| 6,835.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (346.0) |
| (369.0) |
| (335.0) |
| (383.0) |
| (417.0) |
| (424.0) |
| (372.0) |
| (410.0) |
| (367.0) |
| (371.0) |
| (362.0) |
| (291.0) |
| (300.0) |
| (162.0) |
| (211.0) |
| - |
| (289.0) |
| (365.0) |
| (427.0) |
| (281.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (157.0) |
| (174.0) |
| (182.0) |
| - |
| 3,381.0 |
| 2,763.0 |
| 2,752.0 |
| 3,202.0 |
| 3,114.0 |
| 3,122.0 |
| 3,036.0 |
| 3,013.0 |
| 2,983.0 |
| 3,625.0 |
| 3,571.0 |
| 3,217.0 |
| 3,362.0 |
| 3,305.0 |
| 3,406.0 |
| 3,399.0 |
| 3,511.0 |
| 3,399.0 |
| - |
| 3,399.0 |
| 3,300.0 |
| 3,175.0 |
| 3,347.0 |
| - |
| 2,752.0 |
| 3,202.0 |
| 3,114.0 |
| 3,122.0 |
| 3,036.0 |
| 3,013.0 |
| 2,983.0 |
| 3,625.0 |
| 3,571.0 |
| 3,217.0 |
| 3,362.0 |
| 3,305.0 |
| 3,406.0 |
| 3,399.0 |
| 3,511.0 |
| 3,399.0 |
| - |
| 3,399.0 |
| 3,143.0 |
| 3,001.0 |
| 3,165.0 |
| - |
| 1,395.0 |
| 1,322.0 |
| 1,201.0 |
| 1,359.0 |
| 1,119.0 |
| 1,577.0 |
| 1,653.0 |
| 1,524.0 |
| 1,435.0 |
| 2,475.0 |
| 2,372.0 |
| 2,355.0 |
| 2,235.0 |
| 2,350.0 |
| 2,413.0 |
| 2,338.0 |
| - |
| 2,098.0 |
| 2,223.0 |
| 2,136.0 |
| 1,308.0 |
| - |
| 826.0 |
| 783.0 |
| 633.0 |
| 849.0 |
| 796.0 |
| 734.0 |
| 733.0 |
| 673.0 |
| 656.0 |
| 676.0 |
| 1,030.0 |
| 1,167.0 |
| 1,085.0 |
| 636.0 |
| 930.0 |
| 1,001.0 |
| 961.0 |
| - |
| 944.0 |
| 1,340.0 |
| 1,318.0 |
| 1,650.0 |
| - |
| 2,752.0 |
| 3,202.0 |
| 3,114.0 |
| 3,122.0 |
| 3,036.0 |
| 3,013.0 |
| 2,983.0 |
| 3,625.0 |
| 3,571.0 |
| 3,217.0 |
| 3,362.0 |
| 3,305.0 |
| 3,406.0 |
| 3,399.0 |
| 3,511.0 |
| 3,399.0 |
| - |
| 3,399.0 |
| 3,300.0 |
| 3,175.0 |
| 3,347.0 |
| - |
| 284.0 |
| 223.0 |
| 168.0 |
| 383.0 |
| 329.0 |
| 265.0 |
| 253.0 |
| 216.0 |
| 279.0 |
| 230.0 |
| (186.0) |
| (52.0) |
| (143.0) |
| (83.0) |
| (297.0) |
| (282.0) |
| (374.0) |
| - |
| (343.0) |
| (130.0) |
| (199.0) |
| 148.0 |
| - |