| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 674.0 | 1,084.0 | 1,232.0 | 1,979.0 | 3,568.0 | 1,413.0 | 1,515.0 | 1,934.0 | 2,548.0 | 1,681.0 | 773.0 | 935.0 | 1,130.0 | 1,804.0 | 1,173.0 | 500.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 674.0 | 1,084.0 | 1,232.0 | 1,979.0 | 3,568.0 | 1,413.0 | 1,515.0 | 1,934.0 | 2,548.0 | 1,681.0 | 773.0 | 935.0 | 1,130.0 | 1,804.0 | 1,173.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 205.0 | 224.0 | 226.0 | 240.0 | 148.0 | 367.0 | 310.0 | 294.0 | 261.0 | 244.0 | 203.0 | 218.0 | 232.0 | 219.0 | 236.0 | |
| Current Assets | ||||||||||||||||
| Inventory | 734.0 | 710.0 | 709.0 | 709.0 | 572.0 | 1,248.0 | 1,240.0 | 1,096.0 | 1,122.0 | 1,165.0 | 1,004.0 | 997.0 | 1,032.0 | 1,037.0 | 1,182.0 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 3,217.0 | 3,123.0 | 2,915.0 | 2,583.0 | 2,412.0 | 6,733.0 | 6,687.0 | 6,282.0 | 5,639.0 | 5,101.0 | 4,722.0 | 4,387.0 | 4,183.0 | 4,058.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 338.0 | 380.0 | 455.0 | 435.0 | 345.0 | 711.0 | 717.0 | 683.0 | 668.0 | 599.0 | 541.0 | 540.0 | 545.0 | 488.0 | 494.0 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 3,884.0 | 4,388.0 | 4,862.0 | 4,854.0 | 6,366.0 | 5,739.0 | 5,707.0 | 5,700.0 | 5,715.0 | 4,761.0 | 4,477.0 | 3,481.0 | 2,507.0 | 2,723.0 | 2,897.0 | |
| Common Equity | ||||||||||||||||
| Common Stock | 115.0 | 120.0 | 122.0 | 134.0 | 143.0 | 141.0 | 141.0 | 157.0 | 156.0 | 154.0 | 152.0 | 148.0 | 164.0 | 161.0 | 262.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3,884.0 | 4,388.0 | 4,862.0 | 4,854.0 | 6,366.0 | 5,811.0 | 5,794.0 | 5,736.0 | 5,721.0 | 4,976.0 | 4,477.0 | 3,538.0 | 2,507.0 | 2,725.0 | 2,897.0 | - |
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 820.0 | 953.0 | 364.0 | 636.0 | 191.0 | 514.0 | 855.0 | 412.0 | 790.0 | 1,046.0 | 1,232.0 | 295.0 | 452.0 | 651.0 | 1,979.0 | |||||||||||||||||||||||||
| 500.0 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 114.0 | 97.0 | 99.0 | 81.0 | 52.0 | 232.0 | 228.0 | 141.0 | 225.0 | 194.0 | 196.0 | 167.0 | 163.0 | 160.0 | 199.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,823.0 | 2,115.0 | 2,266.0 | 3,009.0 | 5,579.0 | 3,260.0 | 3,293.0 | 3,465.0 | 4,156.0 | 3,150.0 | 2,205.0 | 2,368.0 | 2,592.0 | 3,250.0 | 2,867.0 | - |
| - |
| - |
| Accumulated Depreciation | 2,090.0 | 1,903.0 | 1,722.0 | 1,574.0 | 1,395.0 | 3,915.0 | 3,794.0 | 3,541.0 | 3,309.0 | 3,056.0 | 2,919.0 | 2,743.0 | 2,573.0 | 2,335.0 | - | - |
| Property,Plant & Equipment Net | 1,127.0 | 1,220.0 | 1,193.0 | 1,009.0 | 1,017.0 | 2,818.0 | 2,893.0 | 2,741.0 | 2,330.0 | 2,045.0 | 1,803.0 | 1,644.0 | 1,610.0 | 1,723.0 | 1,929.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.0 | - | - |
| Goodwill | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 1,348.0 | 1,348.0 | 1,348.0 | 1,318.0 | 1,318.0 | 1,318.0 | 1,330.0 | 1,451.0 | 1,442.0 | 1,426.0 | - |
| Intangible Assets | - | - | - | - | - | - | - | 411.0 | 411.0 | 411.0 | 412.0 | 495.0 | 592.0 | 594.0 | 580.0 | - |
| Operating Lease Right Of Use Assets | 949.0 | 1,056.0 | 1,050.0 | 1,021.0 | 968.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 130.0 | 144.0 | 37.0 | 45.0 | 58.0 | - | - | - | 8.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 50.0 | 135.0 | 155.0 | 149.0 | 175.0 | 191.0 | 190.0 | 186.0 | 248.0 | 274.0 | 281.0 | 271.0 | 206.0 | 164.0 | 170.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,872.0 | 5,463.0 | 5,494.0 | 6,026.0 | 11,571.0 | 8,090.0 | 8,149.0 | 8,170.0 | 8,493.0 | 7,128.0 | 6,019.0 | 6,108.0 | 6,451.0 | 7,173.0 | 6,972.0 | - |
| - |
| Short Term Debt | 0.0 | - | - | - | 0.0 | 72.0 | 87.0 | 36.0 | 6.0 | 215.0 | 0.0 | 57.0 | 0.0 | 2.0 | - | - |
| Deferred Revenue Current | 197.0 | 198.0 | 195.0 | 148.0 | 115.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 192.0 | 181.0 | 177.0 | 170.0 | 173.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 584.0 | 608.0 | 673.0 | 651.0 | 727.0 | 1,082.0 | 1,029.0 | 997.0 | 977.0 | 787.0 | 807.0 | 770.0 | 765.0 | 693.0 | 669.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,231.0 | 1,289.0 | 1,379.0 | 1,290.0 | 2,826.0 | 1,986.0 | 2,031.0 | 2,014.0 | 1,875.0 | 1,826.0 | 1,538.0 | 1,526.0 | 1,504.0 | 1,322.0 | 1,255.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 883.0 | 1,004.0 | 1,014.0 | 989.0 | 942.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 24.0 | 147.0 | 168.0 | 157.0 | 141.0 | 226.0 | 238.0 | 352.0 | 27.0 | 210.0 | 200.0 | 183.0 | 202.0 | 213.0 | 213.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 233.0 | 261.0 | 276.0 | 253.0 | 290.0 | 1,004.0 | 924.0 | 831.0 | 904.0 | 770.0 | 818.0 | 780.0 | 761.0 | 731.0 | 732.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,255.0 | 7,089.0 | 7,699.0 | 7,543.0 | 12,232.0 | 8,955.0 | 8,900.0 | 8,897.0 | 8,751.0 | 7,497.0 | 7,033.0 | 5,970.0 | 4,974.0 | 4,989.0 | 5,097.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,578.0) | (1,838.0) | (2,401.0) | (1,803.0) | (1,421.0) | (1,482.0) | (1,434.0) | 205.0 | 315.0 | (118.0) | (672.0) | 24.0 | 1,354.0 | 2,037.0 | 4,777.0 | - |
| Accumulated Other Comprehensive Income | 71.0 | 75.0 | 78.0 | 80.0 | 83.0 | 59.0 | 24.0 | 12.0 | 40.0 | 40.0 | 4.0 | 0.0 | 1.0 | (15.0) | (28.0) | - |
| Treasury Stock | 822.0 | 822.0 | 822.0 | 822.0 | 358.0 | 358.0 | 162.0 | 1,753.0 | 1,315.0 | 748.0 | 685.0 | 60.0 | 207.0 | 0.0 | 4,681.0 | - |
| Minority Interest | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 4.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - |
| Total Stockholders Equity | (1,385.0) | (1,627.0) | (2,206.0) | (1,518.0) | (662.0) | (869.0) | (753.0) | (729.0) | (259.0) | (370.0) | (1,015.0) | 137.0 | 1,476.0 | 2,183.0 | 1,874.0 | 3,026.0 |
| Total Equity | (1,383.0) | (1,626.0) | (2,205.0) | (1,517.0) | (661.0) | (865.0) | (751.0) | (727.0) | (258.0) | (369.0) | (1,014.0) | 138.0 | 1,477.0 | 2,184.0 | 1,875.0 | 3,026.0 |
| Net debt | 3,210.0 | 3,304.0 | 3,630.0 | 2,875.0 | 2,798.0 | 4,398.0 | 4,279.0 | 3,802.0 | 3,173.0 | 3,295.0 | 3,704.0 | 2,603.0 | 1,377.0 | 921.0 | 1,724.0 | - |
| Working Capital | 592.0 | 826.0 | 887.0 | 1,719.0 | 2,753.0 | 1,274.0 | 1,262.0 | 1,451.0 | 2,281.0 | 1,324.0 | 667.0 | 842.0 | 1,088.0 | 1,928.0 | 1,612.0 | - |
| Book Value | (1,385.0) | (1,627.0) | (2,206.0) | (1,518.0) | (662.0) | (869.0) | (753.0) | (729.0) | (259.0) | (370.0) | (1,015.0) | 137.0 | 1,476.0 | 2,183.0 | 1,874.0 | 3,026.0 |
| Tangible Book Value | (2,013.0) | (2,255.0) | (2,834.0) | (2,146.0) | (1,290.0) | (2,217.0) | (2,101.0) | (2,488.0) | (1,988.0) | (2,099.0) | (2,745.0) | (1,688.0) | (567.0) | 147.0 | (132.0) | - |
| 1,441.0 |
| 1,695.0 |
| 3,568.0 |
| 2,433.0 |
| 957.0 |
| 340.0 |
| 853.0 |
| 1,146.0 |
| 1,515.0 |
| 843.0 |
| 1,032.0 |
| 735.0 |
| 1,360.0 |
| 1,555.0 |
| 1,934.0 |
| 654.0 |
| 1,273.0 |
| 1,267.0 |
| 2,548.0 |
| 1,311.0 |
| 649.0 |
| 1,681.0 |
| 1,147.0 |
| 912.0 |
| 773.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 600.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | - | 0.0 | 0.0 | - |
| Cash And Short Term Investments | 820.0 | 953.0 | 364.0 | 636.0 | 191.0 | 514.0 | 855.0 | 412.0 | 790.0 | 1,046.0 | 1,232.0 | 295.0 | 452.0 | 651.0 | 1,979.0 | 1,441.0 | 1,695.0 | 3,568.0 | 2,433.0 | 957.0 | 340.0 | 853.0 | 1,146.0 | 1,515.0 | 843.0 | 1,032.0 | 735.0 | 1,360.0 | 1,555.0 | 1,934.0 | 654.0 | 1,273.0 | 1,267.0 | 2,548.0 | 1,311.0 | 699.0 | 1,681.0 | 1,147.0 | 912.0 | 773.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 98.0 | 180.0 | 131.0 | 103.0 | 200.0 | 146.0 | 121.0 | 197.0 | 153.0 | 145.0 | 226.0 | 242.0 | 184.0 | 167.0 | 240.0 | 242.0 | 131.0 | 148.0 | 161.0 | 229.0 | 295.0 | 283.0 | 274.0 | 310.0 | 310.0 | 274.0 | 285.0 | 245.0 | 213.0 | 294.0 | 325.0 | 266.0 | 249.0 | 261.0 | 283.0 | 239.0 | 244.0 | 233.0 | 216.0 | 203.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 782.0 | 699.0 | 977.0 | 869.0 | 1,178.0 | 863.0 | 814.0 | 1,205.0 | 818.0 | 771.0 | 709.0 | 1,269.0 | 971.0 | 820.0 | 709.0 | 1,149.0 | 728.0 | 572.0 | 883.0 | 1,491.0 | 2,032.0 | 1,329.0 | 1,357.0 | 1,240.0 | 1,315.0 | 1,350.0 | 1,715.0 | 1,118.0 | 1,147.0 | 1,096.0 | 1,651.0 | 1,204.0 | 1,266.0 | 1,122.0 | 1,620.0 | 1,139.0 | 1,165.0 | 1,075.0 | 1,219.0 | 1,004.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 118.0 | 106.0 | 153.0 | 115.0 | 151.0 | 143.0 | 127.0 | 145.0 | 132.0 | 118.0 | 99.0 | 142.0 | 147.0 | 114.0 | 81.0 | 153.0 | 134.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,899.0 | 2,019.0 | 1,706.0 | 1,820.0 | 1,720.0 | 1,666.0 | 1,917.0 | 1,959.0 | 1,893.0 | 2,080.0 | 2,266.0 | 1,948.0 | 1,754.0 | 1,752.0 | 3,009.0 | 2,985.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,333.0 | 3,363.0 | 3,310.0 | 3,250.0 | 3,197.0 | 3,171.0 | 3,129.0 | 3,121.0 | 3,058.0 | 2,993.0 | 2,915.0 | 2,809.0 | 2,721.0 | 2,669.0 | 2,583.0 | 2,569.0 | 2,519.0 | 2,412.0 | 2,416.0 | 6,177.0 | 6,449.0 | 6,808.0 | 6,744.0 | 6,687.0 | 6,890.0 | 6,760.0 | 6,608.0 | 6,478.0 | 6,354.0 | 6,282.0 | 6,218.0 | 5,991.0 | 5,818.0 | 5,639.0 | 5,652.0 | 5,587.0 | 5,101.0 | 5,304.0 | 5,184.0 | 4,722.0 |
| Accumulated Depreciation | 2,227.0 | 2,236.0 | 2,186.0 | 2,139.0 | 2,039.0 | 2,005.0 | 1,946.0 | 1,877.0 | 1,822.0 | 1,770.0 | 1,722.0 | 1,688.0 | 1,650.0 | 1,610.0 | 1,574.0 | 1,552.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,106.0 | 1,127.0 | 1,124.0 | 1,111.0 | 1,158.0 | 1,166.0 | 1,183.0 | 1,244.0 | 1,236.0 | 1,223.0 | 1,193.0 | 1,121.0 | 1,071.0 | 1,059.0 | 1,009.0 | 1,017.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | 628.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 974.0 | 941.0 | 984.0 | 970.0 | 1,029.0 | 1,043.0 | 1,047.0 | 1,067.0 | 1,080.0 | 1,072.0 | 1,050.0 | 1,074.0 | 1,087.0 | 1,058.0 | 1,021.0 | 1,023.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 110.0 | 112.0 | 133.0 | 133.0 | 143.0 | 143.0 | 143.0 | 35.0 | 38.0 | 37.0 | 37.0 | 41.0 | 45.0 | 44.0 | 45.0 | 62.0 | 59.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 81.0 | 77.0 | 74.0 | 54.0 | 141.0 | 137.0 | 138.0 | 145.0 | 155.0 | 158.0 | 155.0 | 156.0 | 151.0 | 154.0 | 149.0 | 151.0 | 142.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,963.0 | 5,069.0 | 4,814.0 | 4,881.0 | 4,984.0 | 4,948.0 | 5,221.0 | 5,243.0 | 5,195.0 | 5,363.0 | 5,494.0 | 5,133.0 | 4,901.0 | 4,860.0 | 6,026.0 | 6,031.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 557.0 | 465.0 | 567.0 | 452.0 | 510.0 | 411.0 | 403.0 | 627.0 | 508.0 | 426.0 | 455.0 | 632.0 | 587.0 | 470.0 | 435.0 | 655.0 | 460.0 | 345.0 | 553.0 | 715.0 | 1,024.0 | 763.0 | 688.0 | 717.0 | 821.0 | 717.0 | 1,037.0 | 758.0 | 664.0 | 683.0 | 962.0 | 793.0 | 720.0 | 668.0 | 913.0 | 639.0 | 599.0 | 622.0 | 555.0 | 541.0 |
| Short Term Debt | 0.0 | 280.0 | 0.0 | 0.0 | 314.0 | 313.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 206.0 | 195.0 | 194.0 | 201.0 | 188.0 | 186.0 | 186.0 | 192.0 | 187.0 | 165.0 | 177.0 | 175.0 | 158.0 | 163.0 | 170.0 | 143.0 | ||||||||||||||||||||||||
| Accrued Expenses | 513.0 | 579.0 | 541.0 | 495.0 | 547.0 | 526.0 | 489.0 | 590.0 | 518.0 | 585.0 | 673.0 | 645.0 | 512.0 | 534.0 | 651.0 | 636.0 | 717.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,377.0 | 1,591.0 | 1,303.0 | 1,294.0 | 1,575.0 | 1,497.0 | 1,221.0 | 1,409.0 | 1,213.0 | 1,277.0 | 1,379.0 | 1,452.0 | 1,258.0 | 1,240.0 | 1,290.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,613.0 | 3,612.0 | 3,888.0 | 3,886.0 | 3,883.0 | 3,881.0 | 4,282.0 | 4,497.0 | 4,668.0 | 4,781.0 | 4,862.0 | 4,860.0 | 4,858.0 | 4,856.0 | 4,854.0 | 4,852.0 | 5,346.0 | 6,366.0 | 6,364.0 | 5,034.0 | 5,477.0 | 5,475.0 | 5,749.0 | 5,707.0 | 5,712.0 | 5,719.0 | 5,705.0 | 5,704.0 | 5,702.0 | 5,700.0 | 5,701.0 | 5,706.0 | 5,718.0 | 5,715.0 | 5,713.0 | 4,719.0 | 4,761.0 | 4,758.0 | 4,758.0 | 4,477.0 |
| Operating Lease Liabilities Non-Current | 894.0 | 867.0 | 912.0 | 895.0 | 969.0 | 984.0 | 990.0 | 1,020.0 | 1,036.0 | 1,032.0 | 1,014.0 | 1,039.0 | 1,050.0 | 1,019.0 | 989.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 115.0 | 65.0 | 23.0 | 23.0 | 45.0 | 45.0 | 147.0 | 167.0 | 168.0 | 168.0 | 168.0 | 158.0 | 157.0 | 157.0 | 157.0 | 146.0 | 149.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 95.0 | 213.0 | 235.0 | 233.0 | 260.0 | 259.0 | 257.0 | 274.0 | 264.0 | 275.0 | 276.0 | 232.0 | 240.0 | 246.0 | 253.0 | 280.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,094.0 | 6,348.0 | 6,361.0 | 6,331.0 | 6,732.0 | 6,666.0 | 6,897.0 | 7,367.0 | 7,349.0 | 7,533.0 | 7,699.0 | 7,741.0 | 7,563.0 | 7,518.0 | 7,543.0 | 7,706.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 108.0 | 108.0 | 111.0 | 113.0 | 115.0 | 117.0 | 119.0 | 120.0 | 121.0 | 122.0 | 122.0 | 122.0 | 122.0 | 126.0 | 134.0 | 137.0 | 140.0 | 143.0 | 143.0 | 143.0 | 142.0 | 142.0 | 142.0 | 141.0 | 142.0 | 141.0 | 159.0 | 159.0 | 159.0 | 157.0 | 157.0 | 157.0 | 157.0 | 156.0 | 156.0 | 156.0 | 154.0 | 155.0 | 155.0 | 152.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,292.0) | (1,435.0) | (1,716.0) | (1,633.0) | (1,942.0) | (1,918.0) | (1,889.0) | (2,329.0) | (2,358.0) | (2,366.0) | (2,401.0) | (2,789.0) | (2,834.0) | (2,661.0) | (1,803.0) | (1,975.0) | (1,505.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 74.0 | 74.0 | 73.0 | 73.0 | 73.0 | 74.0 | 74.0 | 75.0 | 77.0 | 77.0 | 78.0 | 79.0 | 80.0 | 80.0 | 80.0 | 80.0 | ||||||||||||||||||||||||
| Treasury Stock | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 822.0 | 358.0 | ||||||||||||||||||||||
| Minority Interest | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||
| Total Stockholders Equity | (1,133.0) | (1,281.0) | (1,548.0) | (1,451.0) | (1,749.0) | (1,719.0) | (1,677.0) | (2,125.0) | (2,155.0) | (2,171.0) | (2,206.0) | (2,609.0) | (2,663.0) | (2,659.0) | (1,518.0) | (1,676.0) | ||||||||||||||||||||||||
| Total Equity | (1,131.0) | (1,279.0) | (1,547.0) | (1,450.0) | (1,748.0) | (1,718.0) | (1,676.0) | (2,124.0) | (2,154.0) | (2,170.0) | (2,205.0) | (2,608.0) | (2,662.0) | (2,658.0) | (1,517.0) | (1,675.0) | (1,188.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,613.0 | 3,892.0 | 3,888.0 | 3,886.0 | 4,197.0 | 4,194.0 | 4,282.0 | 4,497.0 | 4,668.0 | 4,781.0 | 4,862.0 | 4,860.0 | 4,858.0 | 4,856.0 | 4,854.0 | 4,852.0 | 5,346.0 | 6,366.0 | 6,375.0 | 5,502.0 | 5,552.0 | 5,550.0 | 5,821.0 | 5,794.0 | 5,777.0 | 5,808.0 | 5,785.0 | 5,768.0 | 5,746.0 | 5,736.0 | 5,724.0 | 5,719.0 | 5,726.0 | 5,721.0 | 5,717.0 | 4,719.0 | 4,976.0 | 4,972.0 | 4,972.0 | 4,477.0 |
| Net debt | 2,793.0 | 2,939.0 | 3,524.0 | 3,250.0 | 4,006.0 | 3,680.0 | 3,427.0 | 4,085.0 | 3,878.0 | 3,735.0 | 3,630.0 | 4,565.0 | 4,406.0 | 4,205.0 | 2,875.0 | 3,411.0 | 3,651.0 | 2,798.0 | ||||||||||||||||||||||
| Working Capital | 522.0 | 428.0 | 403.0 | 526.0 | 145.0 | 169.0 | 696.0 | 550.0 | 680.0 | 803.0 | 887.0 | 496.0 | 496.0 | 512.0 | 1,719.0 | 1,550.0 | 1,889.0 | |||||||||||||||||||||||
| Book Value | (1,133.0) | (1,281.0) | (1,548.0) | (1,451.0) | (1,749.0) | (1,719.0) | (1,677.0) | (2,125.0) | (2,155.0) | (2,171.0) | (2,206.0) | (2,609.0) | (2,663.0) | (2,659.0) | (1,518.0) | (1,676.0) | (1,189.0) | (662.0) | ||||||||||||||||||||||
| Tangible Book Value | (1,761.0) | (1,909.0) | (2,176.0) | (2,079.0) | (2,377.0) | (2,347.0) | (2,305.0) | (2,753.0) | (2,783.0) | (2,799.0) | (2,834.0) | (3,237.0) | (3,291.0) | (3,287.0) | (2,146.0) | (2,304.0) | (1,817.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.0 |
| 72.0 |
| 172.0 |
| 259.0 |
| 188.0 |
| 170.0 |
| 228.0 |
| 247.0 |
| 234.0 |
| 195.0 |
| 234.0 |
| 237.0 |
| 141.0 |
| 256.0 |
| 217.0 |
| 209.0 |
| 225.0 |
| 315.0 |
| 258.0 |
| 194.0 |
| 217.0 |
| 210.0 |
| 196.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,514.0 |
| 5,579.0 |
| 4,927.0 |
| 2,849.0 |
| 2,926.0 |
| 2,653.0 |
| 2,947.0 |
| 3,293.0 |
| 2,715.0 |
| 2,890.0 |
| 2,930.0 |
| 2,957.0 |
| 3,152.0 |
| 3,465.0 |
| 2,886.0 |
| 2,960.0 |
| 2,991.0 |
| 4,156.0 |
| 3,529.0 |
| 2,285.0 |
| 3,150.0 |
| 2,699.0 |
| 2,585.0 |
| 2,205.0 |
| 1,517.0 |
| 1,395.0 |
| 1,352.0 |
| 3,878.0 |
| 3,878.0 |
| 4,052.0 |
| 3,950.0 |
| 3,794.0 |
| 3,941.0 |
| 3,866.0 |
| 3,688.0 |
| 3,637.0 |
| 3,593.0 |
| 3,541.0 |
| 3,448.0 |
| 3,405.0 |
| 3,395.0 |
| 3,309.0 |
| 3,302.0 |
| 3,281.0 |
| 3,056.0 |
| 3,140.0 |
| 3,109.0 |
| 2,919.0 |
| 1,002.0 |
| 1,017.0 |
| 1,064.0 |
| 2,299.0 |
| 2,571.0 |
| 2,756.0 |
| 2,794.0 |
| 2,893.0 |
| 2,949.0 |
| 2,894.0 |
| 2,920.0 |
| 2,841.0 |
| 2,761.0 |
| 2,741.0 |
| 2,770.0 |
| 2,586.0 |
| 2,423.0 |
| 2,330.0 |
| 2,350.0 |
| 2,306.0 |
| 2,045.0 |
| 2,164.0 |
| 2,075.0 |
| 1,803.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 628.0 |
| 628.0 |
| 1,318.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,348.0 |
| 1,318.0 |
| 1,318.0 |
| 1,318.0 |
| 1,318.0 |
| 1,318.0 |
| 1,318.0 |
| 1,318.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 411.0 |
| 412.0 |
| 1,051.0 |
| 968.0 |
| 875.0 |
| 2,947.0 |
| 3,130.0 |
| 3,209.0 |
| 3,271.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 59.0 |
| 84.0 |
| 63.0 |
| 62.0 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.0 |
| 279.0 |
| 221.0 |
| 211.0 |
| 179.0 |
| 166.0 |
| 190.0 |
| 176.0 |
| 184.0 |
| 184.0 |
| 181.0 |
| 187.0 |
| 186.0 |
| 218.0 |
| 206.0 |
| 224.0 |
| 248.0 |
| 258.0 |
| 227.0 |
| 274.0 |
| 278.0 |
| 274.0 |
| 281.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,392.0 |
| 11,571.0 |
| 11,161.0 |
| 9,439.0 |
| 10,630.0 |
| 10,618.0 |
| 10,998.0 |
| 8,149.0 |
| 7,620.0 |
| 7,749.0 |
| 7,816.0 |
| 7,763.0 |
| 7,882.0 |
| 8,170.0 |
| 7,663.0 |
| 7,541.0 |
| 7,426.0 |
| 8,493.0 |
| 7,893.0 |
| 6,572.0 |
| 7,128.0 |
| 6,870.0 |
| 6,663.0 |
| 6,019.0 |
| 11.0 |
| 468.0 |
| 75.0 |
| 75.0 |
| 72.0 |
| 87.0 |
| 65.0 |
| 89.0 |
| 80.0 |
| 64.0 |
| 44.0 |
| 36.0 |
| 23.0 |
| 13.0 |
| 8.0 |
| 6.0 |
| 4.0 |
| 0.0 |
| 215.0 |
| 214.0 |
| 214.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.0 |
| 173.0 |
| 182.0 |
| 590.0 |
| 460.0 |
| 456.0 |
| 443.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 727.0 |
| 871.0 |
| 826.0 |
| 980.0 |
| 919.0 |
| 872.0 |
| 1,029.0 |
| 963.0 |
| 848.0 |
| 896.0 |
| 860.0 |
| 813.0 |
| 997.0 |
| 909.0 |
| 879.0 |
| 833.0 |
| 977.0 |
| 804.0 |
| 723.0 |
| 787.0 |
| 743.0 |
| 661.0 |
| 807.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,435.0 |
| 2,625.0 |
| 2,826.0 |
| 3,330.0 |
| 2,683.0 |
| 2,543.0 |
| 2,216.0 |
| 2,197.0 |
| 2,031.0 |
| 1,856.0 |
| 1,858.0 |
| 2,019.0 |
| 1,758.0 |
| 1,831.0 |
| 2,014.0 |
| 2,007.0 |
| 1,819.0 |
| 1,605.0 |
| 1,875.0 |
| 1,728.0 |
| 1,391.0 |
| 1,826.0 |
| 1,580.0 |
| 1,515.0 |
| 1,538.0 |
| 993.0 |
| 1,020.0 |
| 942.0 |
| 857.0 |
| 2,945.0 |
| 3,108.0 |
| 3,165.0 |
| 3,234.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.0 |
| 117.0 |
| 198.0 |
| 246.0 |
| 241.0 |
| 238.0 |
| 238.0 |
| 237.0 |
| 234.0 |
| 367.0 |
| 369.0 |
| 360.0 |
| 352.0 |
| 262.0 |
| 268.0 |
| 269.0 |
| 257.0 |
| 241.0 |
| 248.0 |
| 210.0 |
| 229.0 |
| 217.0 |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.0 |
| 290.0 |
| 164.0 |
| 437.0 |
| 494.0 |
| 450.0 |
| 478.0 |
| 924.0 |
| 937.0 |
| 907.0 |
| 844.0 |
| 844.0 |
| 824.0 |
| 831.0 |
| 881.0 |
| 877.0 |
| 920.0 |
| 904.0 |
| 868.0 |
| 820.0 |
| 770.0 |
| 806.0 |
| 782.0 |
| 818.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,580.0 |
| 12,232.0 |
| 12,725.0 |
| 11,297.0 |
| 11,868.0 |
| 11,547.0 |
| 11,896.0 |
| 8,900.0 |
| 8,742.0 |
| 8,718.0 |
| 8,935.0 |
| 8,675.0 |
| 8,717.0 |
| 8,897.0 |
| 8,851.0 |
| 8,670.0 |
| 8,512.0 |
| 8,751.0 |
| 8,550.0 |
| 7,178.0 |
| 7,497.0 |
| 7,373.0 |
| 7,272.0 |
| 7,033.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,421.0) |
| (2,280.0) |
| (2,562.0) |
| (1,907.0) |
| (1,572.0) |
| (1,527.0) |
| (1,434.0) |
| (1,648.0) |
| (1,580.0) |
| 8.0 |
| 94.0 |
| 128.0 |
| 205.0 |
| (254.0) |
| (203.0) |
| (283.0) |
| 315.0 |
| (175.0) |
| (250.0) |
| (118.0) |
| (263.0) |
| (351.0) |
| (672.0) |
| 87.0 |
| 83.0 |
| 48.0 |
| 51.0 |
| 53.0 |
| 49.0 |
| 55.0 |
| 24.0 |
| 12.0 |
| 17.0 |
| 15.0 |
| 11.0 |
| 18.0 |
| 12.0 |
| 12.0 |
| 22.0 |
| 42.0 |
| 40.0 |
| 41.0 |
| 32.0 |
| 40.0 |
| 32.0 |
| 36.0 |
| 4.0 |
| 358.0 |
| 358.0 |
| 358.0 |
| 358.0 |
| 358.0 |
| 162.0 |
| 348.0 |
| 245.0 |
| 2,035.0 |
| 1,885.0 |
| 1,836.0 |
| 1,753.0 |
| 1,725.0 |
| 1,703.0 |
| 1,575.0 |
| 1,315.0 |
| 1,195.0 |
| 1,003.0 |
| 748.0 |
| 793.0 |
| 791.0 |
| 685.0 |
| 4.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.0 |
| 1.0 |
| (1,189.0) |
| (662.0) |
| (1,568.0) |
| (1,861.0) |
| (1,242.0) |
| (933.0) |
| (902.0) |
| (753.0) |
| (1,124.0) |
| (971.0) |
| (1,121.0) |
| (914.0) |
| (836.0) |
| (729.0) |
| (1,190.0) |
| (1,130.0) |
| (1,087.0) |
| (259.0) |
| (658.0) |
| (607.0) |
| (370.0) |
| (504.0) |
| (609.0) |
| (1,015.0) |
| (661.0) |
| (1,564.0) |
| (1,858.0) |
| (1,238.0) |
| (929.0) |
| (898.0) |
| (751.0) |
| (1,122.0) |
| (969.0) |
| (1,119.0) |
| (912.0) |
| (835.0) |
| (727.0) |
| (1,188.0) |
| (1,129.0) |
| (1,086.0) |
| (258.0) |
| (657.0) |
| (606.0) |
| (369.0) |
| (503.0) |
| (609.0) |
| (1,014.0) |
| 3,942.0 |
| 4,545.0 |
| 5,212.0 |
| 4,697.0 |
| 4,675.0 |
| 4,279.0 |
| 4,934.0 |
| 4,776.0 |
| 5,050.0 |
| 4,408.0 |
| 4,191.0 |
| 3,802.0 |
| 5,070.0 |
| 4,446.0 |
| 4,459.0 |
| 3,173.0 |
| 4,406.0 |
| 4,020.0 |
| 3,295.0 |
| 3,825.0 |
| 4,060.0 |
| 3,704.0 |
| 2,753.0 |
| 1,597.0 |
| 166.0 |
| 383.0 |
| 437.0 |
| 750.0 |
| 1,262.0 |
| 859.0 |
| 1,032.0 |
| 911.0 |
| 1,199.0 |
| 1,321.0 |
| 1,451.0 |
| 879.0 |
| 1,141.0 |
| 1,386.0 |
| 2,281.0 |
| 1,801.0 |
| 894.0 |
| 1,324.0 |
| 1,119.0 |
| 1,070.0 |
| 667.0 |
| (1,568.0) |
| (1,861.0) |
| (1,242.0) |
| (933.0) |
| (902.0) |
| (753.0) |
| (1,124.0) |
| (971.0) |
| (1,121.0) |
| (914.0) |
| (836.0) |
| (729.0) |
| (1,190.0) |
| (1,130.0) |
| (1,087.0) |
| (259.0) |
| (658.0) |
| (607.0) |
| (370.0) |
| (504.0) |
| (609.0) |
| (1,015.0) |
| (1,290.0) |
| (2,196.0) |
| (2,489.0) |
| (2,560.0) |
| (2,281.0) |
| (2,250.0) |
| (2,101.0) |
| (2,472.0) |
| (2,319.0) |
| (2,880.0) |
| (2,673.0) |
| (2,595.0) |
| (2,488.0) |
| (2,949.0) |
| (2,889.0) |
| (2,846.0) |
| (1,988.0) |
| (2,387.0) |
| (2,336.0) |
| (2,099.0) |
| (2,233.0) |
| (2,338.0) |
| (2,745.0) |