| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 1,578.0 | 1,447.0 | 1,874.0 | 2,936.0 | 5,494.0 | 1,980.0 | - | 2,240.0 | 1,976.0 | 2,678.0 | 1,826.0 | 1,199.0 | 1,103.0 | 1,826.0 | 498.0 | 1,438.0 | 1,205.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | 0.0 | - | 1,681.0 | 1,305.0 | 223.0 | 0.0 | - | 22.0 | 90.0 | 11.0 | - | - |
| Cash And Short Term Investments | 1,578.0 | 1,447.0 | 1,874.0 | 2,936.0 | 5,494.0 | 1,980.0 | - | 3,921.0 | 3,281.0 | 2,901.0 | 1,826.0 | 1,199.0 | 1,125.0 | 1,916.0 | 509.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 1,044.0 | 939.0 | 1,141.0 | 1,042.0 | 1,061.0 | 1,015.0 | - | 1,347.0 | 1,162.0 | 1,308.0 | 2,704.0 | - | 2,348.0 | 2,020.0 | 1,868.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 5,085.0 | 4,958.0 | 5,140.0 | 5,965.0 | 5,612.0 | 5,409.0 | - | 4,864.0 | 5,051.0 | 5,376.0 | 6,571.0 | - | 5,897.0 | 5,486.0 | 4,753.0 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 7,052.0 | 7,076.0 | 6,976.0 | 8,341.0 | 9,256.0 | 9,200.0 | - | 8,143.0 | 8,107.0 | 7,575.0 | 8,375.0 | - | 7,905.0 | 7,453.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 4,980.0 | 4,637.0 | 5,687.0 | 6,803.0 | 6,979.0 | 5,257.0 | - | 4,984.0 | 4,450.0 | 5,122.0 | 6,951.0 | - | 4,894.0 | 5,276.0 | 4,997.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 1,144.0 | 1,152.0 | 1,160.0 | 1,216.0 | 1,253.0 | 1,332.0 | - | 1,321.0 | 1,339.0 | 1,657.0 | 1,700.0 | - | 1,152.0 | 1,139.0 | - | ||
| Common Equity | |||||||||||||||||
| Common Stock | 22.0 | 22.0 | 22.0 | 23.0 | 26.0 | 27.0 | - | 31.0 | 32.0 | 35.0 | 34.0 | - | 39.0 | 42.0 | 41.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 1,154.0 | 1,165.0 | 1,176.0 | 1,229.0 | 1,267.0 | 1,388.0 | - | 1,365.0 | 1,734.0 | 1,702.0 | 2,247.0 | - | 1,593.0 | 1,174.0 | 54.0 | - | |
| (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 | Q1 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,749.0 | 1,738.0 | 1,456.0 | 1,147.0 | 1,447.0 | 1,387.0 | 1,214.0 | 636.0 | 1,093.0 | 1,030.0 | 1,874.0 | 932.0 | 840.0 | 640.0 | 2,936.0 | |||||||||||||||||||||||||
| 1,438.0 |
| 1,205.0 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 517.0 | 553.0 | 647.0 | 596.0 | 373.0 | 466.0 | - | 384.0 | 392.0 | 900.0 | 946.0 | - | 1,103.0 | 1,144.0 | 1,062.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8,224.0 | 7,897.0 | 8,802.0 | 10,539.0 | 12,540.0 | 8,870.0 | - | 10,516.0 | 9,886.0 | 10,485.0 | 12,047.0 | - | 10,473.0 | 10,566.0 | 8,192.0 | - | - |
| 6,940.0 |
| - |
| - |
| Accumulated Depreciation | 4,930.0 | 4,816.0 | 4,624.0 | 6,091.0 | 6,996.0 | 6,690.0 | - | 5,850.0 | 5,761.0 | 4,977.0 | 5,105.0 | - | 4,082.0 | 3,383.0 | 2,766.0 | - | - |
| Property,Plant & Equipment Net | 2,122.0 | 2,260.0 | 2,352.0 | 2,250.0 | 2,260.0 | 2,510.0 | - | 2,293.0 | 2,346.0 | 2,598.0 | 3,270.0 | - | 3,823.0 | 4,070.0 | 4,174.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 86.0 | - | 328.0 | 324.0 | 395.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 908.0 | 1,383.0 | 1,383.0 | 1,384.0 | 986.0 | 915.0 | 490.0 | 425.0 | 425.0 | 425.0 | 528.0 | - | 2,454.0 | 2,452.0 | 2,203.0 | 1,088.0 | - |
| Intangible Assets | - | - | - | - | - | 18.0 | - | - | - | 101.0 | 131.0 | - | 105.0 | 279.0 | 322.0 | - | - |
| Operating Lease Right Of Use Assets | 2,833.0 | 2,758.0 | 2,746.0 | 2,654.0 | 2,612.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 510.0 | 44.0 | 66.0 | - | 98.0 | 19.0 | - | - | - |
| Other Non-Current Assets | 695.0 | 669.0 | 520.0 | 677.0 | 669.0 | 606.0 | - | 622.0 | 831.0 | 404.0 | 608.0 | - | 435.0 | 452.0 | 367.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,782.0 | 14,967.0 | 15,803.0 | 17,504.0 | 19,067.0 | 12,901.0 | - | 13,856.0 | 13,519.0 | 13,990.0 | 16,787.0 | - | 17,849.0 | 18,302.0 | 15,826.0 | - | - |
| - |
| - |
| Short Term Debt | 10.0 | 13.0 | 16.0 | 13.0 | 14.0 | 56.0 | - | 44.0 | 395.0 | 45.0 | 547.0 | - | 441.0 | 35.0 | 54.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | 290.0 | - | 418.0 | 357.0 | 399.0 | 451.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 617.0 | 618.0 | 638.0 | 648.0 | 693.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 741.0 | 902.0 | 843.0 | 946.0 | 972.0 | 982.0 | - | 865.0 | 802.0 | 873.0 | 1,188.0 | - | 1,471.0 | 1,681.0 | 1,382.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 8,016.0 | 7,909.0 | 8,979.0 | 10,674.0 | 10,521.0 | 7,513.0 | - | 7,122.0 | 6,925.0 | 7,436.0 | 10,810.0 | - | 8,663.0 | 8,978.0 | 8,435.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,282.0 | 2,199.0 | 2,164.0 | 2,061.0 | 2,012.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 229.0 | - | - | - | 7.0 | 11.0 | - | 34.0 | 45.0 | 50.0 | 62.0 | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 21.0 | 10.0 | - | 68.0 | 137.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 532.0 | 654.0 | 705.0 | 533.0 | 694.0 | 750.0 | - | 704.0 | 877.0 | 976.0 | 1,109.0 | - | 1,183.0 | 1,256.0 | 1,109.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,974.0 | 11,914.0 | 13,008.0 | 14,484.0 | 14,480.0 | 9,595.0 | - | 9,147.0 | 9,141.0 | 10,001.0 | 13,072.0 | - | 10,557.0 | 11,338.0 | 10,670.0 | - | - |
| - |
| Additional Paid In Capital | 0.0 | 31.0 | 21.0 | - | - | 0.0 | - | 0.0 | 0.0 | 300.0 | 54.0 | - | 18.0 | 441.0 | 205.0 | - | - |
| Retained Earnings | 2,486.0 | 2,683.0 | 2,430.0 | 2,668.0 | 4,233.0 | 2,985.0 | - | 4,399.0 | 4,130.0 | 3,159.0 | 2,861.0 | - | 6,372.0 | 5,797.0 | 4,714.0 | - | - |
| Accumulated Other Comprehensive Income | 300.0 | 317.0 | 322.0 | 329.0 | 328.0 | 294.0 | - | 279.0 | 271.0 | 492.0 | 112.0 | - | 173.0 | 40.0 | (317.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 3.0 | 654.0 | - | 690.0 | 644.0 | 513.0 | - | - |
| Total Stockholders Equity | 2,808.0 | 3,053.0 | 2,795.0 | 3,020.0 | 4,587.0 | 3,306.0 | - | 4,709.0 | 4,378.0 | 3,986.0 | 3,061.0 | - | 6,602.0 | 6,320.0 | 4,643.0 | 4,524.0 | 6,236.0 |
| Total Equity | 2,808.0 | 3,053.0 | 2,795.0 | 3,020.0 | 4,587.0 | 3,306.0 | - | 4,709.0 | 4,378.0 | 3,989.0 | 3,715.0 | - | 7,292.0 | 6,964.0 | 5,156.0 | 4,524.0 | 6,236.0 |
| - |
| Net debt | (424.0) | (282.0) | (698.0) | (1,707.0) | (4,227.0) | (592.0) | - | (2,556.0) | (1,547.0) | (1,199.0) | 421.0 | - | 468.0 | (742.0) | (455.0) | - | - |
| Working Capital | 208.0 | (12.0) | (177.0) | (135.0) | 2,019.0 | 1,357.0 | - | 3,394.0 | 2,961.0 | 3,049.0 | 1,237.0 | - | 1,810.0 | 1,588.0 | (243.0) | - | - |
| Book Value | 2,808.0 | 3,053.0 | 2,795.0 | 3,020.0 | 4,587.0 | 3,306.0 | - | 4,709.0 | 4,378.0 | 3,986.0 | 3,061.0 | - | 6,602.0 | 6,320.0 | 4,643.0 | 4,524.0 | 6,236.0 |
| Tangible Book Value | 1,900.0 | 1,670.0 | 1,412.0 | 1,636.0 | 3,601.0 | 2,373.0 | - | 4,284.0 | 3,953.0 | 3,460.0 | 2,402.0 | - | 4,043.0 | 3,589.0 | 2,118.0 | 3,436.0 | - |
| 3,465.0 |
| 4,340.0 |
| 5,494.0 |
| 5,136.0 |
| 3,919.0 |
| 1,205.0 |
| 1,289.0 |
| 1,561.0 |
| - |
| - |
| 1,865.0 |
| 1,848.0 |
| 1,103.0 |
| 1,365.0 |
| 1,651.0 |
| 2,240.0 |
| 1,341.0 |
| 1,861.0 |
| 1,845.0 |
| 1,976.0 |
| 1,697.0 |
| 2,173.0 |
| 2,432.0 |
| 2,141.0 |
| 2,569.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 545.0 | - | - | 320.0 | - | - | - | 465.0 | 785.0 | 2,237.0 | 2,125.0 | 1,948.0 | 1,681.0 | 1,777.0 | 1,590.0 | 1,220.0 | 1,305.0 | 1,650.0 | 1,566.0 | 1,456.0 | 939.0 | 497.0 |
| Cash And Short Term Investments | 1,749.0 | 1,738.0 | 1,456.0 | 1,147.0 | 1,447.0 | 1,387.0 | 1,214.0 | 636.0 | 1,093.0 | 1,030.0 | 1,874.0 | 932.0 | 840.0 | 640.0 | 2,936.0 | 3,465.0 | 4,340.0 | 5,494.0 | 5,681.0 | 3,919.0 | 1,205.0 | 1,609.0 | 1,561.0 | - | - | 2,330.0 | 2,633.0 | 3,340.0 | 3,490.0 | 3,599.0 | 3,921.0 | 3,118.0 | 3,451.0 | 3,065.0 | 3,281.0 | 3,347.0 | 3,739.0 | 3,888.0 | 3,080.0 | 3,066.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 906.0 | 1,043.0 | 917.0 | 744.0 | 939.0 | 871.0 | 770.0 | 901.0 | 856.0 | 860.0 | 1,141.0 | 1,050.0 | 840.0 | 804.0 | 1,042.0 | 1,016.0 | 883.0 | 1,061.0 | 1,028.0 | 749.0 | 1,056.0 | 966.0 | 833.0 | - | - | 915.0 | 860.0 | 971.0 | 965.0 | 1,011.0 | 1,347.0 | 1,174.0 | 926.0 | 1,097.0 | 1,162.0 | 1,061.0 | 995.0 | 1,280.0 | 1,005.0 | 871.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5,598.0 | 5,230.0 | 5,816.0 | 5,194.0 | 4,958.0 | 5,706.0 | 5,225.0 | 7,562.0 | 5,651.0 | 5,219.0 | 5,140.0 | 7,294.0 | 6,043.0 | 6,258.0 | 5,965.0 | 8,553.0 | 6,417.0 | 5,612.0 | 7,459.0 | 3,993.0 | 7,569.0 | 5,208.0 | 5,195.0 | - | - | 5,016.0 | 4,964.0 | 6,663.0 | 5,167.0 | 4,637.0 | 4,864.0 | 6,331.0 | 4,908.0 | 4,719.0 | 5,051.0 | 6,651.0 | 4,930.0 | 5,174.0 | 5,583.0 | 5,255.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 487.0 | 493.0 | 688.0 | 500.0 | 553.0 | 598.0 | 544.0 | 766.0 | 704.0 | 653.0 | 647.0 | 646.0 | 621.0 | 613.0 | 596.0 | 486.0 | 400.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 8,740.0 | 8,504.0 | 8,877.0 | 7,585.0 | 7,897.0 | 8,562.0 | 7,753.0 | 9,865.0 | 8,304.0 | 7,762.0 | 8,802.0 | 9,922.0 | 8,344.0 | 8,315.0 | 10,539.0 | 13,520.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 7,076.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | 4,816.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,987.0 | 1,986.0 | 2,046.0 | 2,089.0 | 2,260.0 | 2,183.0 | 2,196.0 | 2,313.0 | 2,305.0 | 2,321.0 | 2,352.0 | 2,373.0 | 2,319.0 | 2,251.0 | 2,250.0 | 2,256.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 790.0 | 790.0 | 908.0 | 908.0 | 1,383.0 | 1,383.0 | 1,383.0 | 1,383.0 | 1,383.0 | 1,383.0 | 1,383.0 | 1,383.0 | 1,385.0 | 1,385.0 | 1,384.0 | 986.0 | 986.0 | 986.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,870.0 | 2,869.0 | 2,816.0 | 2,821.0 | 2,758.0 | 2,860.0 | 2,771.0 | 2,827.0 | 2,813.0 | 2,694.0 | 2,746.0 | 2,799.0 | 2,796.0 | 2,704.0 | 2,654.0 | 2,688.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 503.0 | 521.0 | 606.0 | 725.0 | 669.0 | 636.0 | 649.0 | 494.0 | 513.0 | 528.0 | 520.0 | 544.0 | 575.0 | 596.0 | 677.0 | 652.0 | 657.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,890.0 | 14,670.0 | 15,253.0 | 14,128.0 | 14,967.0 | 15,624.0 | 14,752.0 | 16,882.0 | 15,318.0 | 14,688.0 | 15,803.0 | 17,021.0 | 15,419.0 | 15,251.0 | 17,504.0 | 20,102.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 5,118.0 | 4,745.0 | 5,682.0 | 4,670.0 | 4,637.0 | 5,542.0 | 4,664.0 | 7,133.0 | 5,471.0 | 4,874.0 | 5,687.0 | 7,056.0 | 5,406.0 | 5,492.0 | 6,803.0 | 8,405.0 | 6,946.0 | 6,979.0 | 9,110.0 | 4,428.0 | 7,232.0 | 5,045.0 | 4,718.0 | - | - | 5,338.0 | 4,619.0 | 6,587.0 | 5,072.0 | 4,599.0 | 4,984.0 | 6,233.0 | 4,800.0 | 4,397.0 | 4,450.0 | 6,184.0 | 4,584.0 | 5,030.0 | 5,244.0 | 4,952.0 |
| Short Term Debt | - | - | 10.0 | 10.0 | 13.0 | 13.0 | 15.0 | 15.0 | 15.0 | 15.0 | 16.0 | 16.0 | 15.0 | 15.0 | 13.0 | 15.0 | 14.0 | 14.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 614.0 | 623.0 | 610.0 | 611.0 | 618.0 | 610.0 | 613.0 | 614.0 | 615.0 | 625.0 | 638.0 | 638.0 | 629.0 | 636.0 | 648.0 | 645.0 | ||||||||||||||||||||||||
| Accrued Expenses | 665.0 | 742.0 | 684.0 | 617.0 | 902.0 | 756.0 | 812.0 | 760.0 | 709.0 | 759.0 | 843.0 | 744.0 | 820.0 | 771.0 | 946.0 | 895.0 | 892.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 7,797.0 | 7,679.0 | 8,553.0 | 7,412.0 | 7,909.0 | 8,451.0 | 7,649.0 | 10,010.0 | 8,433.0 | 7,908.0 | 8,979.0 | 10,170.0 | 8,650.0 | 8,635.0 | 10,674.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 1,164.0 | 1,153.0 | 1,152.0 | 1,157.0 | 1,134.0 | 1,130.0 | 1,145.0 | 1,155.0 | 1,160.0 | 1,142.0 | 1,184.0 | 1,170.0 | 1,216.0 | 1,223.0 | 1,243.0 | 1,253.0 | 1,256.0 | 621.0 | 1,239.0 | 1,247.0 | 1,193.0 | 1,192.0 | - | 801.0 | 792.0 | - | - | 1,302.0 | 1,321.0 | 1,324.0 | 1,341.0 | 1,334.0 | 1,339.0 | 1,250.0 | 1,217.0 | 1,621.0 | 1,635.0 | 1,648.0 |
| Operating Lease Liabilities Non-Current | 2,343.0 | 2,334.0 | 2,292.0 | 2,277.0 | 2,199.0 | 2,316.0 | 2,222.0 | 2,270.0 | 2,254.0 | 2,128.0 | 2,164.0 | 2,216.0 | 2,221.0 | 2,121.0 | 2,061.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 197.0 | 205.0 | - | 221.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 509.0 | 528.0 | 528.0 | 523.0 | 654.0 | 593.0 | 665.0 | 660.0 | 651.0 | 704.0 | 705.0 | 500.0 | 472.0 | 558.0 | 533.0 | 553.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,807.0 | 11,706.0 | 12,537.0 | 11,365.0 | 11,914.0 | 12,517.0 | 11,670.0 | 14,070.0 | 12,483.0 | 11,895.0 | 13,008.0 | 14,028.0 | 12,527.0 | 12,484.0 | 14,484.0 | 15,824.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 22.0 | 23.0 | 24.0 | 25.0 | 26.0 | 26.0 | 26.0 | 26.0 | 26.0 | 27.0 | - | - | 27.0 | 28.0 | 30.0 | 30.0 | 31.0 | 31.0 | 31.0 | 32.0 | 32.0 | 32.0 | 34.0 | 35.0 | 35.0 | 35.0 | 35.0 |
| Additional Paid In Capital | 65.0 | 14.0 | 0.0 | 0.0 | 31.0 | 0.0 | 26.0 | - | - | - | 21.0 | 61.0 | 20.0 | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,677.0 | 2,610.0 | 2,381.0 | 2,428.0 | 2,683.0 | 2,775.0 | 2,722.0 | 2,482.0 | 2,491.0 | 2,454.0 | 2,430.0 | 2,597.0 | 2,522.0 | 2,417.0 | 2,668.0 | 3,917.0 | 3,975.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 319.0 | 318.0 | 313.0 | 313.0 | 317.0 | 310.0 | 312.0 | 308.0 | 322.0 | 317.0 | 322.0 | 313.0 | 328.0 | 328.0 | 329.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,083.0 | 2,964.0 | 2,716.0 | 2,763.0 | 3,053.0 | 3,107.0 | 3,082.0 | 2,812.0 | 2,835.0 | 2,793.0 | 2,795.0 | 2,993.0 | 2,892.0 | 2,767.0 | 3,020.0 | 4,278.0 | ||||||||||||||||||||||||
| Total Equity | 3,083.0 | 2,964.0 | 2,716.0 | 2,763.0 | 3,053.0 | 3,107.0 | 3,082.0 | 2,812.0 | 2,835.0 | 2,793.0 | 2,795.0 | 2,993.0 | 2,892.0 | 2,767.0 | 3,020.0 | 4,278.0 | 4,335.0 | 4,587.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 1,174.0 | 1,163.0 | 1,165.0 | 1,170.0 | 1,149.0 | 1,145.0 | 1,160.0 | 1,170.0 | 1,176.0 | 1,158.0 | 1,199.0 | 1,185.0 | 1,229.0 | 1,238.0 | 1,257.0 | 1,267.0 | 1,926.0 | 1,294.0 | 1,253.0 | 1,261.0 | 1,207.0 | 1,205.0 | - | 848.0 | 1,342.0 | 545.0 | 44.0 | 1,347.0 | 1,365.0 | 1,367.0 | 1,384.0 | 1,378.0 | 1,734.0 | 1,633.0 | 1,600.0 | 1,662.0 | 1,678.0 | 1,692.0 |
| Net debt | - | - | (282.0) | 16.0 | (282.0) | (217.0) | (65.0) | 509.0 | 67.0 | 140.0 | (698.0) | 226.0 | 359.0 | 545.0 | (1,707.0) | (2,227.0) | (3,083.0) | (4,227.0) | ||||||||||||||||||||||
| Working Capital | 943.0 | 825.0 | 324.0 | 173.0 | (12.0) | 111.0 | 104.0 | (145.0) | (129.0) | (146.0) | (177.0) | (248.0) | (306.0) | (320.0) | (135.0) | 1,574.0 | 1,683.0 | |||||||||||||||||||||||
| Book Value | 3,083.0 | 2,964.0 | 2,716.0 | 2,763.0 | 3,053.0 | 3,107.0 | 3,082.0 | 2,812.0 | 2,835.0 | 2,793.0 | 2,795.0 | 2,993.0 | 2,892.0 | 2,767.0 | 3,020.0 | 4,278.0 | 4,335.0 | 4,587.0 | ||||||||||||||||||||||
| Tangible Book Value | 2,293.0 | 2,174.0 | 1,808.0 | 1,855.0 | 1,670.0 | 1,724.0 | 1,699.0 | 1,429.0 | 1,452.0 | 1,410.0 | 1,412.0 | 1,610.0 | 1,507.0 | 1,382.0 | 1,636.0 | 3,292.0 | 3,349.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.0 |
| 383.0 |
| 335.0 |
| 345.0 |
| 409.0 |
| 425.0 |
| 401.0 |
| - |
| 510.0 |
| 473.0 |
| 431.0 |
| 456.0 |
| 409.0 |
| 384.0 |
| 398.0 |
| 409.0 |
| 401.0 |
| 392.0 |
| 409.0 |
| 465.0 |
| 703.0 |
| 943.0 |
| 926.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 12,040.0 |
| 12,540.0 |
| 14,551.0 |
| 8,996.0 |
| 10,175.0 |
| 8,192.0 |
| 8,014.0 |
| - |
| - |
| 8,771.0 |
| 8,930.0 |
| 11,405.0 |
| 10,078.0 |
| 9,656.0 |
| 10,516.0 |
| 11,021.0 |
| 9,694.0 |
| 9,282.0 |
| 9,886.0 |
| 11,468.0 |
| 10,129.0 |
| 11,729.0 |
| 10,611.0 |
| 10,118.0 |
| - |
| - |
| - |
| 51.0 |
| 48.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,226.0 |
| 2,260.0 |
| 2,265.0 |
| 2,291.0 |
| 2,359.0 |
| 2,361.0 |
| 2,334.0 |
| 2,337.0 |
| - |
| 2,432.0 |
| 2,385.0 |
| 2,352.0 |
| 2,327.0 |
| 2,287.0 |
| 2,293.0 |
| 2,298.0 |
| 2,295.0 |
| 2,332.0 |
| 2,346.0 |
| 2,329.0 |
| 2,244.0 |
| 2,295.0 |
| 2,532.0 |
| 2,525.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 986.0 |
| 986.0 |
| 982.0 |
| 965.0 |
| 915.0 |
| - |
| 490.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| 425.0 |
| - |
| - |
| 18.0 |
| 18.0 |
| 18.0 |
| - |
| - |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| - |
| - |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 57.0 |
| 100.0 |
| 100.0 |
| 2,670.0 |
| 2,612.0 |
| 2,692.0 |
| 2,631.0 |
| 2,751.0 |
| 2,774.0 |
| 2,708.0 |
| 2,732.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 669.0 |
| 708.0 |
| 701.0 |
| 659.0 |
| 686.0 |
| 579.0 |
| 611.0 |
| - |
| 365.0 |
| 342.0 |
| 603.0 |
| 614.0 |
| 587.0 |
| 622.0 |
| 798.0 |
| 840.0 |
| 831.0 |
| 813.0 |
| 897.0 |
| 863.0 |
| 583.0 |
| 681.0 |
| 743.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,579.0 |
| 19,067.0 |
| 21,202.0 |
| 15,605.0 |
| 16,926.0 |
| 14,978.0 |
| 14,550.0 |
| - |
| - |
| 11,993.0 |
| 12,082.0 |
| 14,785.0 |
| 13,444.0 |
| 12,955.0 |
| 13,856.0 |
| 14,542.0 |
| 13,254.0 |
| 12,901.0 |
| 13,519.0 |
| 15,169.0 |
| 13,712.0 |
| 15,256.0 |
| 14,349.0 |
| 13,911.0 |
| 670.0 |
| 673.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 13.0 |
| - |
| 47.0 |
| 550.0 |
| 545.0 |
| 44.0 |
| 45.0 |
| 44.0 |
| 43.0 |
| 43.0 |
| 44.0 |
| 395.0 |
| 383.0 |
| 383.0 |
| 41.0 |
| 43.0 |
| 44.0 |
| - |
| 278.0 |
| 257.0 |
| 271.0 |
| 264.0 |
| 265.0 |
| - |
| - |
| 438.0 |
| 371.0 |
| 426.0 |
| 427.0 |
| 371.0 |
| 418.0 |
| 380.0 |
| 380.0 |
| 349.0 |
| 357.0 |
| 330.0 |
| 304.0 |
| 326.0 |
| 442.0 |
| 394.0 |
| 643.0 |
| 693.0 |
| 685.0 |
| 683.0 |
| 644.0 |
| 643.0 |
| 639.0 |
| 712.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 972.0 |
| 968.0 |
| 769.0 |
| 769.0 |
| 799.0 |
| 851.0 |
| 954.0 |
| - |
| 813.0 |
| 934.0 |
| 888.0 |
| 787.0 |
| 699.0 |
| 865.0 |
| 782.0 |
| 840.0 |
| 791.0 |
| 802.0 |
| 790.0 |
| 743.0 |
| 782.0 |
| 796.0 |
| 731.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,946.0 |
| 10,357.0 |
| 10,521.0 |
| 12,945.0 |
| 8,804.0 |
| 9,726.0 |
| 7,576.0 |
| 7,171.0 |
| - |
| - |
| 7,229.0 |
| 7,055.0 |
| 9,152.0 |
| 7,105.0 |
| 6,470.0 |
| 7,122.0 |
| 8,166.0 |
| 6,800.0 |
| 6,334.0 |
| 6,925.0 |
| 8,395.0 |
| 6,721.0 |
| 7,777.0 |
| 7,251.0 |
| 6,880.0 |
| 2,102.0 |
| 2,090.0 |
| 2,012.0 |
| 2,117.0 |
| 2,076.0 |
| 2,200.0 |
| 2,230.0 |
| 2,173.0 |
| 2,135.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 8.0 |
| 9.0 |
| 9.0 |
| 10.0 |
| - |
| - |
| 15.0 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.0 |
| 694.0 |
| 798.0 |
| 694.0 |
| 636.0 |
| 640.0 |
| 659.0 |
| 635.0 |
| - |
| 777.0 |
| 815.0 |
| 697.0 |
| 682.0 |
| 684.0 |
| 704.0 |
| 791.0 |
| 794.0 |
| 807.0 |
| 877.0 |
| 874.0 |
| 906.0 |
| 881.0 |
| 976.0 |
| 1,003.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,244.0 |
| 14,480.0 |
| 17,116.0 |
| 12,195.0 |
| 13,801.0 |
| 11,693.0 |
| 11,196.0 |
| - |
| - |
| 8,807.0 |
| 8,662.0 |
| 10,633.0 |
| 9,097.0 |
| 8,456.0 |
| 9,147.0 |
| 10,281.0 |
| 8,935.0 |
| 8,475.0 |
| 9,141.0 |
| 10,519.0 |
| 8,844.0 |
| 10,256.0 |
| 9,819.0 |
| 9,487.0 |
| - |
| 133.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 185.0 |
| 494.0 |
| 437.0 |
| 348.0 |
| 330.0 |
| 4,233.0 |
| 3,659.0 |
| 3,126.0 |
| 2,809.0 |
| 2,965.0 |
| 3,038.0 |
| 2,963.0 |
| - |
| 2,863.0 |
| 3,082.0 |
| 3,818.0 |
| 3,996.0 |
| 4,202.0 |
| 4,399.0 |
| 3,953.0 |
| 3,991.0 |
| 4,078.0 |
| 4,130.0 |
| 4,135.0 |
| 4,009.0 |
| 4,141.0 |
| 3,649.0 |
| 3,562.0 |
| 337.0 |
| 335.0 |
| 328.0 |
| 268.0 |
| 243.0 |
| 290.0 |
| 294.0 |
| 289.0 |
| - |
| - |
| 296.0 |
| 310.0 |
| 304.0 |
| 321.0 |
| 266.0 |
| 279.0 |
| 277.0 |
| 296.0 |
| 316.0 |
| 271.0 |
| 296.0 |
| 330.0 |
| 382.0 |
| 494.0 |
| 494.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 5.0 |
| 4.0 |
| 3.0 |
| 4,335.0 |
| 4,587.0 |
| 4,086.0 |
| 3,410.0 |
| 3,125.0 |
| 3,285.0 |
| 3,354.0 |
| - |
| - |
| 3,186.0 |
| 3,420.0 |
| 4,152.0 |
| 4,347.0 |
| 4,499.0 |
| 4,709.0 |
| 4,261.0 |
| 4,319.0 |
| 4,426.0 |
| 4,378.0 |
| 4,650.0 |
| 4,868.0 |
| 4,995.0 |
| 4,526.0 |
| 4,421.0 |
| 4,086.0 |
| 3,410.0 |
| 3,125.0 |
| 3,285.0 |
| 3,354.0 |
| - |
| - |
| 3,186.0 |
| 3,420.0 |
| 4,152.0 |
| 4,347.0 |
| 4,499.0 |
| 4,709.0 |
| 4,261.0 |
| 4,319.0 |
| 4,426.0 |
| 4,378.0 |
| 4,650.0 |
| 4,868.0 |
| 5,000.0 |
| 4,530.0 |
| 4,424.0 |
| (3,755.0) |
| (2,625.0) |
| 48.0 |
| (348.0) |
| (354.0) |
| - |
| - |
| (1,482.0) |
| (1,291.0) |
| (2,795.0) |
| (3,446.0) |
| (2,252.0) |
| (2,556.0) |
| (1,751.0) |
| (2,067.0) |
| (1,687.0) |
| (1,547.0) |
| (1,714.0) |
| (2,139.0) |
| (2,226.0) |
| (1,402.0) |
| (1,374.0) |
| 2,019.0 |
| 1,606.0 |
| 192.0 |
| 449.0 |
| 616.0 |
| 843.0 |
| - |
| - |
| 1,542.0 |
| 1,875.0 |
| 2,253.0 |
| 2,973.0 |
| 3,186.0 |
| 3,394.0 |
| 2,855.0 |
| 2,894.0 |
| 2,948.0 |
| 2,961.0 |
| 3,073.0 |
| 3,408.0 |
| 3,952.0 |
| 3,360.0 |
| 3,238.0 |
| 4,086.0 |
| 3,410.0 |
| 3,125.0 |
| 3,285.0 |
| 3,354.0 |
| - |
| - |
| 3,186.0 |
| 3,420.0 |
| 4,152.0 |
| 4,347.0 |
| 4,499.0 |
| 4,709.0 |
| 4,261.0 |
| 4,319.0 |
| 4,426.0 |
| 4,378.0 |
| 4,650.0 |
| 4,868.0 |
| 4,995.0 |
| 4,526.0 |
| 4,421.0 |
| 3,601.0 |
| 3,100.0 |
| 2,424.0 |
| 2,125.0 |
| 2,302.0 |
| 2,421.0 |
| - |
| - |
| 2,743.0 |
| 2,977.0 |
| 3,709.0 |
| 3,904.0 |
| 4,074.0 |
| 4,284.0 |
| 3,818.0 |
| 3,876.0 |
| 3,983.0 |
| 3,935.0 |
| 4,207.0 |
| 4,425.0 |
| 4,513.0 |
| 4,001.0 |
| 3,896.0 |