| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 670.0 | 713.0 | 1,203.0 | 1,102.0 | 1,451.0 | 1,105.0 | 943.0 | 1,201.0 | 1,556.0 | 902.0 | 366.0 | 0.0 | 0.0 | - |
| Restricted Cash | 54.0 | 50.0 | 604.0 | 202.0 | 100.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 670.0 | 713.0 | 1,203.0 | 1,102.0 | 1,451.0 | 1,105.0 | 943.0 | 1,201.0 | 1,556.0 | 902.0 | 366.0 | 0.0 | 0.0 | - |
| Receivables | ||||||||||||||
| Accounts Receivable | 562.0 | 619.0 | 509.0 | 509.0 | 644.0 | 449.0 | 602.0 | 790.0 | 847.0 | 742.0 | 757.0 | 746.0 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 1,569.0 | 1,463.0 | 1,349.0 | 1,404.0 | 1,099.0 | 939.0 | 1,079.0 | 1,147.0 | 935.0 | 767.0 | 972.0 | 1,052.0 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 9,920.0 | 9,577.0 | 9,412.0 | 9,387.0 | 9,232.0 | 9,582.0 | 9,413.0 | 8,992.0 | 8,511.0 | 7,997.0 | 9,015.0 | 9,282.0 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 954.0 | 1,156.0 | 1,159.0 | 1,233.0 | 1,162.0 | 844.0 | 923.0 | 1,137.0 | 1,075.0 | 884.0 | 973.0 | 1,046.0 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 4,099.0 | 4,059.0 | 3,989.0 | 3,590.0 | 3,724.0 | 4,005.0 | 4,026.0 | 3,959.0 | 4,097.0 | 3,529.0 | 3,915.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 4,141.0 | 4,113.0 | 4,040.0 | 3,633.0 | 3,749.0 | 4,026.0 | 4,160.0 | 3,972.0 | 4,112.0 | 3,544.0 | 3,954.0 | 0.0 | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 563.0 | 670.0 | 713.0 | 596.0 | 604.0 | 746.0 | 1,203.0 | 1,102.0 | 1,167.0 | 1,248.0 | 1,145.0 | 1,451.0 | 1,031.0 | 1,139.0 | 1,008.0 | |||||||||||||||||||||||||
| 80.0 |
| 71.0 |
| 66.0 |
| 82.0 |
| 75.0 |
| 78.0 |
| 81.0 |
| 84.0 |
| 83.0 |
| 77.0 |
| 104.0 |
| 43.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,001.0 | 3,017.0 | 3,844.0 | 3,214.0 | 3,345.0 | 2,633.0 | 2,777.0 | 3,293.0 | 3,493.0 | 2,553.0 | 2,301.0 | 1,941.0 | - | - |
| Accumulated Depreciation | 6,842.0 | 6,389.0 | 6,205.0 | 6,216.0 | 6,078.0 | 6,108.0 | 5,854.0 | 5,701.0 | 5,503.0 | 5,213.0 | 5,838.0 | 5,974.0 | - | - |
| Property,Plant & Equipment Net | 3,078.0 | 3,188.0 | 3,207.0 | 3,171.0 | 3,154.0 | 3,474.0 | 3,559.0 | 3,291.0 | 3,008.0 | 2,784.0 | 3,177.0 | 3,308.0 | 2,972.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 160.0 | 152.0 | 158.0 | 175.0 | 169.0 | 167.0 | 162.0 | 160.0 | 173.0 | 136.0 | 136.0 | 124.0 | 123.0 | - |
| Goodwill | 46.0 | 46.0 | 102.0 | 102.0 | 102.0 | 153.0 | 153.0 | - | 153.0 | 153.0 | 166.0 | 198.0 | 198.0 | - |
| Intangible Assets | 2.0 | 3.0 | 3.0 | 13.0 | 6.0 | 14.0 | 21.0 | 28.0 | 13.0 | 17.0 | 10.0 | 11.0 | - | - |
| Operating Lease Right Of Use Assets | 271.0 | 265.0 | 263.0 | 240.0 | 227.0 | 236.0 | 294.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 751.0 | 788.0 | 664.0 | 523.0 | 447.0 | 405.0 | 292.0 | 437.0 | 453.0 | 417.0 | 508.0 | 377.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,382.0 | 7,509.0 | 8,241.0 | 7,640.0 | 7,550.0 | 7,082.0 | 7,258.0 | 7,362.0 | 7,293.0 | 6,060.0 | 6,298.0 | 5,959.0 | - | - |
| 42.0 |
| 54.0 |
| 51.0 |
| 43.0 |
| 25.0 |
| 21.0 |
| 134.0 |
| 13.0 |
| 15.0 |
| 15.0 |
| 39.0 |
| 0.0 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | 3.0 | 7.0 | 7.0 | 6.0 | 8.0 | 76.0 | 20.0 | 28.0 | - | - |
| Operating Lease Liabilities Current | 62.0 | 56.0 | 55.0 | 49.0 | 59.0 | 57.0 | 66.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 506.0 | 396.0 | 1,059.0 | 300.0 | 325.0 | 375.0 | 484.0 | 559.0 | 558.0 | 872.0 | 454.0 | 352.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,686.0 | 1,820.0 | 2,487.0 | 1,891.0 | 1,858.0 | 1,442.0 | 1,541.0 | 1,709.0 | 1,648.0 | 1,771.0 | 1,466.0 | 1,398.0 | - | - |
| 191.0 |
| 198.0 |
| 208.0 |
| 198.0 |
| 179.0 |
| 194.0 |
| 245.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | 2.0 | 5.0 | 8.0 | 7.0 | 6.0 | 5.0 | 11.0 | 13.0 | - | - |
| Deferred Tax Liabilities | 37.0 | 35.0 | 44.0 | 61.0 | 49.0 | 36.0 | 118.0 | 217.0 | 208.0 | 132.0 | 234.0 | 424.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 588.0 | 369.0 | 329.0 | 319.0 | 269.0 | 295.0 | 633.0 | 457.0 | 475.0 | 524.0 | 553.0 | 464.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,131.0 | 6,937.0 | 7,518.0 | 6,533.0 | 6,468.0 | 6,267.0 | 6,563.0 | 6,342.0 | 6,428.0 | 5,956.0 | 6,168.0 | 2,286.0 | - | - |
| 1,074.0 |
| 1,055.0 |
| 1,033.0 |
| 1,016.0 |
| 944.0 |
| 890.0 |
| 859.0 |
| 860.0 |
| 837.0 |
| 789.0 |
| 775.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | 1,220.0 | 1,685.0 | 1,782.0 | 2,170.0 | 1,746.0 | 1,303.0 | 1,249.0 | 1,466.0 | 579.0 | (114.0) | (115.0) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (244.0) | (367.0) | (274.0) | (343.0) | (364.0) | (310.0) | (349.0) | (564.0) | (442.0) | (577.0) | (536.0) | 19.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.0 | 1.0 | 2.0 | - | 1.0 | 2.0 | 6.0 | 6.0 | 5.0 | 4.0 | 4.0 | 4.0 | - | - |
| Total Stockholders Equity | 250.0 | 571.0 | 721.0 | 1,107.0 | 1,081.0 | 813.0 | 689.0 | 1,014.0 | 860.0 | 100.0 | 126.0 | 3,669.0 | 3,217.0 | 3,167.0 |
| Total Equity | 251.0 | 572.0 | 723.0 | 1,106.0 | 1,082.0 | 815.0 | 695.0 | 1,020.0 | 865.0 | 104.0 | 130.0 | 3,673.0 | 3,217.0 | 3,167.0 |
| 3,471.0 |
| 3,400.0 |
| 2,837.0 |
| 2,531.0 |
| 2,298.0 |
| 2,921.0 |
| 3,217.0 |
| 2,771.0 |
| 2,556.0 |
| 2,642.0 |
| 3,588.0 |
| 0.0 |
| - |
| - |
| Working Capital | 1,315.0 | 1,197.0 | 1,357.0 | 1,323.0 | 1,487.0 | 1,191.0 | 1,236.0 | 1,584.0 | 1,845.0 | 782.0 | 835.0 | 543.0 | - | - |
| Book Value | 250.0 | 571.0 | 721.0 | 1,107.0 | 1,081.0 | 813.0 | 689.0 | 1,014.0 | 860.0 | 100.0 | 126.0 | 3,669.0 | 3,217.0 | 3,167.0 |
| Tangible Book Value | 202.0 | 522.0 | 616.0 | 992.0 | 973.0 | 646.0 | 515.0 | 986.0 | 694.0 | (70.0) | (50.0) | 3,460.0 | 3,019.0 | - |
| 1,105.0 |
| 956.0 |
| 1,031.0 |
| 714.0 |
| 943.0 |
| 694.0 |
| 630.0 |
| 697.0 |
| 1,201.0 |
| 1,275.0 |
| 1,217.0 |
| 1,434.0 |
| 1,556.0 |
| 1,535.0 |
| 1,529.0 |
| 898.0 |
| 902.0 |
| 957.0 |
| 383.0 |
| 435.0 |
| 366.0 |
| 215.0 |
| 247.0 |
| 0.0 |
| 0.0 |
| Restricted Cash | 52.0 | 54.0 | 50.0 | 70.0 | 15.0 | 607.0 | 604.0 | 202.0 | 201.0 | 100.0 | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 563.0 | 670.0 | 713.0 | 596.0 | 604.0 | 746.0 | 1,203.0 | 1,102.0 | 1,167.0 | 1,248.0 | 1,145.0 | 1,451.0 | 1,031.0 | 1,139.0 | 1,008.0 | 1,105.0 | 956.0 | 1,031.0 | 714.0 | 943.0 | 694.0 | 630.0 | 697.0 | 1,201.0 | 1,275.0 | 1,217.0 | 1,434.0 | 1,556.0 | 1,535.0 | 1,529.0 | 898.0 | 902.0 | 957.0 | 383.0 | 435.0 | 366.0 | 215.0 | 247.0 | 0.0 | 0.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 645.0 | 562.0 | 619.0 | 825.0 | 788.0 | 692.0 | 509.0 | 509.0 | 844.0 | 923.0 | 884.0 | 644.0 | 752.0 | 730.0 | 656.0 | 449.0 | 523.0 | 490.0 | 626.0 | 602.0 | 758.0 | 808.0 | 776.0 | 790.0 | 925.0 | 1,010.0 | 1,016.0 | 847.0 | 872.0 | 910.0 | 840.0 | 742.0 | 805.0 | 849.0 | 816.0 | 759.0 | 969.0 | 896.0 | - | 746.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,536.0 | 1,569.0 | 1,463.0 | 1,434.0 | 1,359.0 | 1,383.0 | 1,349.0 | 1,404.0 | 1,321.0 | 1,219.0 | 1,166.0 | 1,099.0 | 1,016.0 | 1,046.0 | 988.0 | 939.0 | 993.0 | 1,074.0 | 1,114.0 | 1,079.0 | 1,223.0 | 1,250.0 | 1,218.0 | 1,147.0 | 1,086.0 | 1,013.0 | 992.0 | 935.0 | 877.0 | 848.0 | 822.0 | 767.0 | 846.0 | 892.0 | 948.0 | 972.0 | 993.0 | 1,054.0 | - | 1,052.0 |
| Prepaid Expenses | 69.0 | 80.0 | 71.0 | 75.0 | 54.0 | 61.0 | 66.0 | 82.0 | 75.0 | 73.0 | 68.0 | 75.0 | 81.0 | 60.0 | 67.0 | 78.0 | 84.0 | 72.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,928.0 | 3,001.0 | 3,017.0 | 3,076.0 | 2,938.0 | 3,610.0 | 3,844.0 | 3,214.0 | 3,543.0 | 3,606.0 | 3,393.0 | 3,345.0 | 3,371.0 | 3,047.0 | 2,786.0 | 2,633.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 9,925.0 | 9,920.0 | 9,572.0 | 9,545.0 | 9,440.0 | 9,469.0 | 9,412.0 | 9,387.0 | 9,186.0 | 9,264.0 | 9,254.0 | 9,232.0 | 9,207.0 | 9,668.0 | 9,553.0 | 9,582.0 | 9,391.0 | 9,296.0 | 9,214.0 | 9,413.0 | 9,274.0 | 9,259.0 | 9,089.0 | 8,992.0 | 8,885.0 | 8,718.0 | 8,719.0 | 8,511.0 | 8,412.0 | 8,288.0 | 8,123.0 | 7,997.0 | 8,218.0 | 8,334.0 | 9,092.0 | 9,015.0 | 9,043.0 | 9,435.0 | - | 9,282.0 |
| Accumulated Depreciation | 6,885.0 | 6,842.0 | 6,389.0 | 6,375.0 | 6,291.0 | 6,269.0 | 6,205.0 | 6,216.0 | 6,115.0 | 6,153.0 | 6,123.0 | 6,078.0 | 6,080.0 | 6,220.0 | 6,121.0 | 6,108.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,040.0 | 3,078.0 | 3,183.0 | 3,170.0 | 3,149.0 | 3,200.0 | 3,207.0 | 3,171.0 | 3,071.0 | 3,111.0 | 3,131.0 | 3,154.0 | 3,127.0 | 3,448.0 | 3,432.0 | 3,474.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 166.0 | 160.0 | 152.0 | 190.0 | 169.0 | 165.0 | 158.0 | 175.0 | 186.0 | 177.0 | 170.0 | 169.0 | 190.0 | 178.0 | 169.0 | 167.0 | 182.0 | |||||||||||||||||||||||
| Goodwill | 46.0 | 46.0 | 46.0 | 46.0 | 102.0 | 102.0 | 102.0 | 102.0 | 102.0 | 102.0 | 102.0 | 102.0 | 102.0 | 153.0 | 152.0 | 153.0 | - | - | ||||||||||||||||||||||
| Intangible Assets | - | - | 3.0 | 3.0 | - | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 274.0 | 271.0 | 258.0 | 254.0 | 251.0 | 252.0 | 260.0 | 240.0 | 232.0 | 220.0 | 225.0 | 227.0 | 213.0 | 230.0 | 228.0 | 236.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 738.0 | 751.0 | 804.0 | 668.0 | 634.0 | 651.0 | 679.0 | 523.0 | 395.0 | 401.0 | 398.0 | 447.0 | 419.0 | 414.0 | 392.0 | 405.0 | 310.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,267.0 | 7,382.0 | 7,513.0 | 7,457.0 | 7,246.0 | 7,983.0 | 8,253.0 | 7,640.0 | 7,745.0 | 7,730.0 | 7,524.0 | 7,550.0 | 7,530.0 | 7,479.0 | 7,170.0 | 7,082.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 891.0 | 954.0 | 1,156.0 | 1,078.0 | 941.0 | 964.0 | 1,159.0 | 1,251.0 | 1,270.0 | 1,249.0 | 1,168.0 | 1,162.0 | 1,085.0 | 1,061.0 | 976.0 | 844.0 | 701.0 | 651.0 | 841.0 | 923.0 | 948.0 | 956.0 | 1,042.0 | 1,137.0 | 1,123.0 | 1,175.0 | 1,121.0 | 1,075.0 | 1,010.0 | 985.0 | 941.0 | 884.0 | 835.0 | 875.0 | 842.0 | 973.0 | 1,009.0 | 919.0 | - | 1,046.0 |
| Short Term Debt | 37.0 | 42.0 | 54.0 | 53.0 | 37.0 | 41.0 | 51.0 | 25.0 | 24.0 | 24.0 | 24.0 | 25.0 | 25.0 | 25.0 | 23.0 | 21.0 | 32.0 | 19.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 3.0 | 5.0 | 7.0 | 9.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 62.0 | 62.0 | 53.0 | 53.0 | 53.0 | 53.0 | 55.0 | 49.0 | 48.0 | 52.0 | 53.0 | 59.0 | 49.0 | 57.0 | 56.0 | 57.0 | ||||||||||||||||||||||||
| Accrued Expenses | 462.0 | 506.0 | 393.0 | 447.0 | 382.0 | 1,019.0 | 1,058.0 | 300.0 | 317.0 | 263.0 | 302.0 | 325.0 | 361.0 | 321.0 | 502.0 | 375.0 | 575.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,609.0 | 1,686.0 | 1,817.0 | 1,786.0 | 1,560.0 | 2,232.0 | 2,486.0 | 1,891.0 | 1,951.0 | 1,886.0 | 1,775.0 | 1,858.0 | 1,779.0 | 1,674.0 | 1,501.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,100.0 | 4,099.0 | 4,054.0 | 3,988.0 | 3,953.0 | 3,970.0 | 3,989.0 | 3,590.0 | 3,510.0 | 3,656.0 | 3,692.0 | 3,724.0 | 3,829.0 | 3,964.0 | 3,970.0 | 4,005.0 | 4,063.0 | 4,327.0 | 4,012.0 | 4,026.0 | 4,007.0 | 4,190.0 | 3,965.0 | 3,959.0 | 3,985.0 | 3,960.0 | 4,141.0 | 4,097.0 | 4,081.0 | 4,056.0 | 3,538.0 | 3,529.0 | 3,713.0 | 3,823.0 | 3,920.0 | 3,915.0 | 3,924.0 | 3,927.0 | - | 0.0 |
| Operating Lease Liabilities Non-Current | 192.0 | 191.0 | 194.0 | 194.0 | 195.0 | 198.0 | 206.0 | 198.0 | 192.0 | 178.0 | 185.0 | 179.0 | 176.0 | 188.0 | 186.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 40.0 | 37.0 | 35.0 | 41.0 | 41.0 | 44.0 | 44.0 | 61.0 | 53.0 | 54.0 | 52.0 | 49.0 | 57.0 | 55.0 | 51.0 | 36.0 | 34.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 590.0 | 588.0 | 369.0 | 355.0 | 328.0 | 332.0 | 329.0 | 319.0 | 272.0 | 273.0 | 269.0 | 269.0 | 295.0 | 296.0 | 610.0 | 295.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,051.0 | 7,131.0 | 6,925.0 | 6,812.0 | 6,530.0 | 7,228.0 | 7,515.0 | 6,533.0 | 6,460.0 | 6,515.0 | 6,357.0 | 6,468.0 | 6,531.0 | 6,579.0 | 6,318.0 | 6,267.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | 0.0 |
| Additional Paid In Capital | 1,081.0 | 1,074.0 | 1,055.0 | 1,050.0 | 1,045.0 | 1,033.0 | 1,033.0 | 1,016.0 | 1,015.0 | 1,005.0 | 956.0 | 944.0 | 926.0 | 920.0 | 907.0 | 890.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,178.0 | 1,220.0 | 1,685.0 | 1,749.0 | 1,819.0 | 1,798.0 | 1,781.0 | 2,170.0 | 2,304.0 | 2,102.0 | 1,940.0 | 1,746.0 | 1,554.0 | 1,381.0 | 1,357.0 | 1,303.0 | 1,325.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (244.0) | (244.0) | (367.0) | (353.0) | (347.0) | (274.0) | (274.0) | (343.0) | (433.0) | (378.0) | (339.0) | (364.0) | (332.0) | (318.0) | (344.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 215.0 | 250.0 | 587.0 | 643.0 | 714.0 | 753.0 | 736.0 | 1,107.0 | 1,284.0 | 1,214.0 | 1,166.0 | 1,081.0 | 998.0 | 898.0 | 850.0 | 813.0 | 732.0 | |||||||||||||||||||||||
| Total Equity | 216.0 | 251.0 | 572.0 | 645.0 | 716.0 | 755.0 | 738.0 | 1,107.0 | 1,285.0 | 1,215.0 | 1,167.0 | 1,082.0 | 999.0 | 900.0 | 852.0 | 815.0 | 734.0 | 659.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,137.0 | 4,141.0 | 4,108.0 | 4,041.0 | 3,990.0 | 4,011.0 | 4,040.0 | 3,615.0 | 3,534.0 | 3,680.0 | 3,716.0 | 3,749.0 | 3,854.0 | 3,989.0 | 3,993.0 | 4,026.0 | 4,095.0 | 4,346.0 | 4,034.0 | 4,160.0 | 4,156.0 | 4,208.0 | 3,978.0 | 3,972.0 | 3,999.0 | 3,973.0 | 4,155.0 | 4,112.0 | 4,095.0 | 4,070.0 | 3,552.0 | 3,544.0 | 3,745.0 | 3,859.0 | 3,954.0 | 3,954.0 | 3,962.0 | 3,943.0 | - | 0.0 |
| Net debt | 3,574.0 | 3,471.0 | 3,395.0 | 3,445.0 | 3,386.0 | 3,265.0 | 2,837.0 | 2,513.0 | 2,367.0 | 2,432.0 | 2,571.0 | 2,298.0 | 2,823.0 | 2,850.0 | 2,985.0 | 2,921.0 | 3,139.0 | 3,315.0 | ||||||||||||||||||||||
| Working Capital | 1,319.0 | 1,315.0 | 1,200.0 | 1,290.0 | 1,378.0 | 1,378.0 | 1,358.0 | 1,323.0 | 1,592.0 | 1,720.0 | 1,618.0 | 1,487.0 | 1,592.0 | 1,373.0 | 1,285.0 | 1,191.0 | 1,297.0 | |||||||||||||||||||||||
| Book Value | 215.0 | 250.0 | 587.0 | 643.0 | 714.0 | 753.0 | 736.0 | 1,107.0 | 1,284.0 | 1,214.0 | 1,166.0 | 1,081.0 | 998.0 | 898.0 | 850.0 | 813.0 | 732.0 | 657.0 | ||||||||||||||||||||||
| Tangible Book Value | 169.0 | 204.0 | 538.0 | 594.0 | 612.0 | 651.0 | 631.0 | 1,005.0 | 1,182.0 | 1,112.0 | 1,064.0 | 979.0 | 896.0 | 745.0 | 698.0 | 660.0 | - | |||||||||||||||||||||||
| 82.0 |
| 81.0 |
| 78.0 |
| 73.0 |
| 85.0 |
| 84.0 |
| 89.0 |
| 72.0 |
| 75.0 |
| 83.0 |
| 79.0 |
| 69.0 |
| 70.0 |
| 77.0 |
| 73.0 |
| 52.0 |
| 82.0 |
| 58.0 |
| 120.0 |
| 105.0 |
| - |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,605.0 |
| 2,717.0 |
| 2,591.0 |
| 2,777.0 |
| 2,827.0 |
| 2,832.0 |
| 2,847.0 |
| 3,293.0 |
| 3,448.0 |
| 3,397.0 |
| 3,584.0 |
| 3,493.0 |
| 3,433.0 |
| 3,440.0 |
| 2,711.0 |
| 2,553.0 |
| 2,757.0 |
| 2,292.0 |
| 2,371.0 |
| 2,301.0 |
| 2,481.0 |
| 2,483.0 |
| - |
| 1,962.0 |
| 5,973.0 |
| 5,873.0 |
| 5,770.0 |
| 5,854.0 |
| 5,754.0 |
| 5,768.0 |
| 5,710.0 |
| 5,701.0 |
| 5,678.0 |
| 5,613.0 |
| 5,614.0 |
| 5,503.0 |
| 5,462.0 |
| 5,386.0 |
| 5,290.0 |
| 5,213.0 |
| 5,393.0 |
| 5,444.0 |
| 5,893.0 |
| 5,838.0 |
| 5,873.0 |
| 6,057.0 |
| - |
| 5,974.0 |
| 3,418.0 |
| 3,423.0 |
| 3,444.0 |
| 3,559.0 |
| 3,520.0 |
| 3,491.0 |
| 3,379.0 |
| 3,291.0 |
| 3,207.0 |
| 3,105.0 |
| 3,105.0 |
| 3,008.0 |
| 2,950.0 |
| 2,902.0 |
| 2,833.0 |
| 2,784.0 |
| 2,825.0 |
| 2,890.0 |
| 3,199.0 |
| 3,177.0 |
| 3,170.0 |
| 3,378.0 |
| - |
| 3,308.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 175.0 |
| 167.0 |
| 162.0 |
| 184.0 |
| 177.0 |
| 166.0 |
| 160.0 |
| 179.0 |
| 172.0 |
| 166.0 |
| 173.0 |
| 166.0 |
| 158.0 |
| 149.0 |
| 136.0 |
| 169.0 |
| 157.0 |
| 144.0 |
| 136.0 |
| 154.0 |
| 145.0 |
| - |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.0 |
| 153.0 |
| 165.0 |
| 166.0 |
| 169.0 |
| 196.0 |
| - |
| 198.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 8.0 |
| 10.0 |
| 10.0 |
| 11.0 |
| 12.0 |
| - |
| 11.0 |
| 264.0 |
| 273.0 |
| 281.0 |
| 294.0 |
| 307.0 |
| 322.0 |
| 323.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.0 |
| 293.0 |
| 292.0 |
| 442.0 |
| 433.0 |
| 430.0 |
| 437.0 |
| 491.0 |
| 475.0 |
| 464.0 |
| 453.0 |
| 404.0 |
| 384.0 |
| 420.0 |
| 417.0 |
| 367.0 |
| 369.0 |
| 491.0 |
| 508.0 |
| 466.0 |
| 471.0 |
| - |
| 375.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,948.0 |
| 7,034.0 |
| 6,948.0 |
| 7,258.0 |
| 7,456.0 |
| 7,433.0 |
| 7,325.0 |
| 7,362.0 |
| 7,512.0 |
| 7,338.0 |
| 7,484.0 |
| 7,293.0 |
| 7,120.0 |
| 7,052.0 |
| 6,282.0 |
| 6,060.0 |
| 6,289.0 |
| 6,221.0 |
| 6,380.0 |
| 6,298.0 |
| 6,451.0 |
| 6,685.0 |
| - |
| 5,978.0 |
| 22.0 |
| 134.0 |
| 149.0 |
| 18.0 |
| 13.0 |
| 13.0 |
| 14.0 |
| 13.0 |
| 14.0 |
| 15.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 15.0 |
| 32.0 |
| 36.0 |
| 34.0 |
| 39.0 |
| 38.0 |
| 16.0 |
| - |
| 0.0 |
| 8.0 |
| 10.0 |
| 7.0 |
| 8.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 8.0 |
| 9.0 |
| 8.0 |
| 23.0 |
| 76.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 66.0 |
| 66.0 |
| 66.0 |
| 73.0 |
| 74.0 |
| 76.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 486.0 |
| 480.0 |
| 484.0 |
| 546.0 |
| 474.0 |
| 517.0 |
| 559.0 |
| 561.0 |
| 434.0 |
| 487.0 |
| 558.0 |
| 546.0 |
| 751.0 |
| 780.0 |
| 872.0 |
| 569.0 |
| 533.0 |
| 611.0 |
| 454.0 |
| 444.0 |
| 380.0 |
| - |
| 352.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,442.0 |
| 1,308.0 |
| 1,156.0 |
| 1,343.0 |
| 1,541.0 |
| 1,643.0 |
| 1,448.0 |
| 1,572.0 |
| 1,709.0 |
| 1,698.0 |
| 1,622.0 |
| 1,622.0 |
| 1,648.0 |
| 1,570.0 |
| 1,750.0 |
| 1,735.0 |
| 1,771.0 |
| 1,436.0 |
| 1,444.0 |
| 1,487.0 |
| 1,466.0 |
| 1,505.0 |
| 1,441.0 |
| - |
| 1,407.0 |
| 194.0 |
| 213.0 |
| 224.0 |
| 233.0 |
| 245.0 |
| 254.0 |
| 265.0 |
| 265.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 5.0 |
| 8.0 |
| 5.0 |
| 5.0 |
| 6.0 |
| 7.0 |
| 8.0 |
| 5.0 |
| 5.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| 88.0 |
| 118.0 |
| 208.0 |
| 214.0 |
| 212.0 |
| 217.0 |
| 220.0 |
| 255.0 |
| 244.0 |
| 208.0 |
| 175.0 |
| 159.0 |
| 140.0 |
| 132.0 |
| 201.0 |
| 202.0 |
| 239.0 |
| 234.0 |
| 379.0 |
| 427.0 |
| - |
| 434.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.0 |
| 610.0 |
| 611.0 |
| 633.0 |
| 501.0 |
| 487.0 |
| 495.0 |
| 457.0 |
| 463.0 |
| 476.0 |
| 475.0 |
| 475.0 |
| 489.0 |
| 515.0 |
| 511.0 |
| 524.0 |
| 558.0 |
| 583.0 |
| 542.0 |
| 553.0 |
| 553.0 |
| 485.0 |
| - |
| 464.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,214.0 |
| 6,375.0 |
| 6,287.0 |
| 6,563.0 |
| 6,613.0 |
| 6,604.0 |
| 6,509.0 |
| 6,342.0 |
| 6,366.0 |
| 6,313.0 |
| 6,482.0 |
| 6,428.0 |
| 6,315.0 |
| 6,480.0 |
| 5,924.0 |
| 5,956.0 |
| 5,908.0 |
| 6,052.0 |
| 6,188.0 |
| 6,168.0 |
| 6,361.0 |
| 6,280.0 |
| - |
| 2,305.0 |
| 879.0 |
| 872.0 |
| 870.0 |
| 859.0 |
| 857.0 |
| 853.0 |
| 845.0 |
| 860.0 |
| 856.0 |
| 859.0 |
| 846.0 |
| 837.0 |
| 830.0 |
| 820.0 |
| 808.0 |
| 789.0 |
| 781.0 |
| 774.0 |
| 775.0 |
| 775.0 |
| 645.0 |
| - |
| - |
| 0.0 |
| 1,290.0 |
| 1,308.0 |
| 1,249.0 |
| 1,606.0 |
| 1,571.0 |
| 1,517.0 |
| 1,466.0 |
| 1,358.0 |
| 1,127.0 |
| 876.0 |
| 579.0 |
| 388.0 |
| 186.0 |
| 31.0 |
| (114.0) |
| 117.0 |
| (82.0) |
| (64.0) |
| (115.0) |
| (30.0) |
| - |
| - |
| 0.0 |
| (310.0) |
| (402.0) |
| (435.0) |
| (453.0) |
| (349.0) |
| (556.0) |
| (531.0) |
| (543.0) |
| (564.0) |
| (440.0) |
| (469.0) |
| (366.0) |
| (442.0) |
| (420.0) |
| (441.0) |
| (488.0) |
| (577.0) |
| (523.0) |
| (529.0) |
| (525.0) |
| (536.0) |
| (531.0) |
| (435.0) |
| - |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| 4.0 |
| 657.0 |
| 655.0 |
| 689.0 |
| 837.0 |
| 823.0 |
| 810.0 |
| 1,014.0 |
| 1,140.0 |
| 1,019.0 |
| 997.0 |
| 860.0 |
| 800.0 |
| 567.0 |
| 353.0 |
| 100.0 |
| 377.0 |
| 165.0 |
| 188.0 |
| 126.0 |
| 86.0 |
| 401.0 |
| 4,129.0 |
| 3,669.0 |
| 661.0 |
| 695.0 |
| 843.0 |
| 829.0 |
| 816.0 |
| 1,020.0 |
| 1,146.0 |
| 1,025.0 |
| 1,002.0 |
| 865.0 |
| 805.0 |
| 572.0 |
| 358.0 |
| 104.0 |
| 381.0 |
| 169.0 |
| 192.0 |
| 130.0 |
| 90.0 |
| 405.0 |
| 4,129.0 |
| 3,673.0 |
| 3,320.0 |
| 3,217.0 |
| 3,462.0 |
| 3,578.0 |
| 3,281.0 |
| 2,771.0 |
| 2,724.0 |
| 2,756.0 |
| 2,721.0 |
| 2,556.0 |
| 2,560.0 |
| 2,541.0 |
| 2,654.0 |
| 2,642.0 |
| 2,788.0 |
| 3,476.0 |
| 3,519.0 |
| 3,588.0 |
| 3,747.0 |
| 3,696.0 |
| - |
| 0.0 |
| 1,561.0 |
| 1,248.0 |
| 1,236.0 |
| 1,184.0 |
| 1,384.0 |
| 1,275.0 |
| 1,584.0 |
| 1,750.0 |
| 1,775.0 |
| 1,962.0 |
| 1,845.0 |
| 1,863.0 |
| 1,690.0 |
| 976.0 |
| 782.0 |
| 1,321.0 |
| 848.0 |
| 884.0 |
| 835.0 |
| 976.0 |
| 1,042.0 |
| - |
| 555.0 |
| 655.0 |
| 689.0 |
| 837.0 |
| 823.0 |
| 810.0 |
| 1,014.0 |
| 1,140.0 |
| 1,019.0 |
| 997.0 |
| 860.0 |
| 800.0 |
| 567.0 |
| 353.0 |
| 100.0 |
| 377.0 |
| 165.0 |
| 188.0 |
| 126.0 |
| 86.0 |
| 401.0 |
| 4,129.0 |
| 3,669.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.0 |
| 4.0 |
| 13.0 |
| (50.0) |
| (94.0) |
| 193.0 |
| - |
| 3,460.0 |