| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 764.0 | 918.0 | 1,310.0 | 550.0 | 531.0 | 1,173.0 | 607.0 | 607.0 | 424.0 | 559.0 | 717.0 | 965.0 | 689.0 | 350.0 | 342.0 | 463.0 | 459.0 | ||
| Restricted Cash | 115.0 | 98.0 | 90.0 | 89.0 | 61.0 | 64.0 | 50.0 | 45.0 | 2.0 | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 764.0 | 918.0 | 1,310.0 | 550.0 | 531.0 | 1,173.0 | 607.0 | 607.0 | 424.0 | 559.0 | 717.0 | 965.0 | 689.0 | 350.0 | 342.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,023.0 | 1,030.0 | 1,093.0 | 1,110.0 | 1,889.0 | 1,522.0 | 1,528.0 | 1,602.0 | 1,041.0 | 865.0 | 912.0 | 1,031.0 | 1,064.0 | 1,057.0 | 948.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,577.0 | 1,440.0 | 1,613.0 | 2,014.0 | 1,735.0 | 1,263.0 | 1,626.0 | 1,690.0 | 1,385.0 | 1,245.0 | 1,213.0 | 1,324.0 | 1,213.0 | 1,166.0 | 1,148.0 | 1,060.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 9,148.0 | 8,572.0 | 8,899.0 | 8,055.0 | 7,418.0 | 6,808.0 | 7,812.0 | 7,517.0 | 6,918.0 | 6,203.0 | 6,085.0 | 6,032.0 | 6,025.0 | 5,834.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 2,643.0 | 2,425.0 | 2,459.0 | 2,773.0 | 2,901.0 | 2,141.0 | 2,646.0 | 2,732.0 | 2,367.0 | - | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 5,401.0 | 6,058.0 | 6,699.0 | 6,792.0 | 6,052.0 | 8,023.0 | 7,818.0 | 8,493.0 | 5,217.0 | 4,717.0 | 5,255.0 | 4,944.0 | 3,469.0 | 3,289.0 | 3,337.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 569.0 | 594.0 | 604.0 | 600.0 | 630.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | 929.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 5,881.0 | 6,138.0 | 7,458.0 | 6,901.0 | 6,187.0 | 8,090.0 | 7,880.0 | 8,574.0 | 5,281.0 | 4,878.0 | 5,464.0 | 5,119.0 | 3,563.0 | 3,404.0 | 3,404.0 | 2,807.0 | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 584.0 | 764.0 | 1,172.0 | 936.0 | 779.0 | 918.0 | 1,738.0 | 1,414.0 | 1,123.0 | 1,310.0 | 807.0 | 547.0 | 403.0 | 550.0 | 368.0 | |||||||||||||||||||||||||
| 596.0 |
| 457.0 |
| - |
| - |
| - |
| 463.0 |
| 459.0 |
| 596.0 |
| 457.0 |
| 936.0 |
| 714.0 |
| - |
| - |
| 960.0 |
| - |
| - |
| Prepaid Expenses | 279.0 | 197.0 | 191.0 | 252.0 | 243.0 | 202.0 | 241.0 | 180.0 | 224.0 | 172.0 | 207.0 | 251.0 | 214.0 | 177.0 | 165.0 | 190.0 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 190.0 | 109.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,388.0 | 4,211.0 | 4,833.0 | 4,659.0 | 4,495.0 | 4,903.0 | 4,002.0 | 4,079.0 | 3,074.0 | 2,841.0 | 3,049.0 | 3,619.0 | 3,180.0 | 2,750.0 | 2,603.0 | 2,649.0 | 2,242.0 | - | - |
| 5,348.0 |
| 5,185.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,961.0 | 3,645.0 | 3,837.0 | 3,515.0 | 3,382.0 | 3,156.0 | 3,925.0 | 3,772.0 | 3,679.0 | 3,383.0 | 3,386.0 | 3,595.0 | 3,873.0 | 3,829.0 | 3,597.0 | 3,575.0 | - | - | - |
| Property,Plant & Equipment Net | 5,187.0 | 4,927.0 | 5,062.0 | 4,540.0 | 4,036.0 | 3,652.0 | 3,887.0 | 3,745.0 | 3,239.0 | 2,820.0 | 2,699.0 | 2,437.0 | 2,152.0 | 2,005.0 | 1,751.0 | 1,610.0 | 1,509.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,155.0 | 2,954.0 | 3,117.0 | 2,951.0 | 3,007.0 | 3,146.0 | 3,092.0 | 4,442.0 | 3,046.0 | 2,791.0 | 3,003.0 | 2,671.0 | 2,016.0 | 1,998.0 | 1,952.0 | 1,984.0 | 2,050.0 | - | - |
| Intangible Assets | 959.0 | 1,044.0 | 1,258.0 | 1,358.0 | 1,525.0 | 1,755.0 | 2,015.0 | 2,193.0 | 472.0 | 470.0 | 575.0 | 253.0 | 22.0 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 193.0 | 201.0 | 211.0 | 221.0 | 191.0 | 171.0 | 204.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 115.0 | 134.0 | 132.0 | 113.0 | 150.0 | 235.0 | 278.0 | 272.0 | 399.0 | 593.0 | 626.0 | 565.0 | 488.0 | 577.0 | 452.0 | 530.0 | - | - | - |
| Other Non-Current Assets | 390.0 | 511.0 | 553.0 | 572.0 | 604.0 | 885.0 | 967.0 | 803.0 | 832.0 | 675.0 | 722.0 | 661.0 | 658.0 | 747.0 | 562.0 | 656.0 | 731.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,272.0 | 13,848.0 | 15,034.0 | 14,301.0 | 13,858.0 | 16,691.0 | 12,718.0 | 15,262.0 | 10,663.0 | 9,599.0 | 10,050.0 | 9,693.0 | 8,030.0 | 7,500.0 | 6,868.0 | 6,899.0 | 6,532.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 480.0 | 80.0 | 759.0 | 109.0 | 135.0 | 67.0 | 62.0 | 81.0 | 64.0 | 161.0 | 209.0 | 175.0 | 94.0 | 115.0 | 67.0 | 158.0 | 29.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | 0.0 | 5.0 | 3.0 | - | 1.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 48.0 | 47.0 | 45.0 | 44.0 | 42.0 | 43.0 | 51.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,012.0 | 847.0 | 922.0 | 930.0 | 966.0 | 946.0 | 1,065.0 | 1,011.0 | 757.0 | 162.0 | 190.0 | 169.0 | 164.0 | 168.0 | 164.0 | 189.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,266.0 | 3,465.0 | 4,201.0 | 3,932.0 | 4,133.0 | 4,282.0 | 3,899.0 | 3,913.0 | 3,250.0 | 2,896.0 | 2,908.0 | 2,924.0 | 2,920.0 | 2,522.0 | 2,285.0 | 2,377.0 | 1,925.0 | - | - |
| 2,649.0 |
| 2,739.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 158.0 | 167.0 | 175.0 | 184.0 | 150.0 | 132.0 | 156.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | 0.0 | 5.0 | - | 7.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 281.0 | 338.0 | 338.0 | 374.0 | 336.0 | 350.0 | 405.0 | 399.0 | 202.0 | 203.0 | 223.0 | 96.0 | 31.0 | 23.0 | 27.0 | 39.0 | - | - | - |
| Pension Obligations | 291.0 | 260.0 | 414.0 | 394.0 | 497.0 | 685.0 | 683.0 | 683.0 | 588.0 | 620.0 | 767.0 | 871.0 | 891.0 | 1,098.0 | 996.0 | 1,159.0 | 1,037.0 | - | - |
| Other Non-Current Liabilities | 676.0 | 670.0 | 681.0 | 712.0 | 696.0 | 766.0 | 857.0 | 887.0 | 685.0 | 698.0 | 735.0 | 517.0 | 461.0 | 462.0 | 489.0 | 485.0 | 448.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,792.0 | 10,620.0 | 12,170.0 | 12,014.0 | 11,528.0 | 14,087.0 | 10,626.0 | 13,976.0 | 9,740.0 | 8,931.0 | 9,665.0 | 9,356.0 | 7,794.0 | 7,371.0 | 7,107.0 | 6,670.0 | 6,149.0 | - | - |
| 929.0 |
| - |
| - |
| Additional Paid In Capital | 0.0 | 0.0 | 17.0 | 0.0 | 0.0 | 179.0 | 207.0 | 186.0 | 167.0 | 446.0 | 426.0 | 407.0 | 431.0 | 668.0 | 863.0 | 1,231.0 | 1,536.0 | - | - |
| Retained Earnings | 3,812.0 | 3,624.0 | 3,476.0 | 3,141.0 | 3,180.0 | 4,538.0 | 3,959.0 | 3,449.0 | 3,004.0 | 2,621.0 | 2,125.0 | 1,732.0 | 1,395.0 | 1,071.0 | 512.0 | 230.0 | (94.0) | - | - |
| Accumulated Other Comprehensive Income | (1,382.0) | (1,462.0) | (1,687.0) | (1,892.0) | (1,898.0) | (3,193.0) | (3,131.0) | (3,374.0) | (3,241.0) | (3,400.0) | (3,154.0) | (2,765.0) | (2,513.0) | (2,614.0) | (2,590.0) | (2,333.0) | (2,255.0) | - | - |
| Treasury Stock | - | - | - | - | 299.0 | 255.0 | 251.0 | 253.0 | 258.0 | 230.0 | 232.0 | 234.0 | 238.0 | 214.0 | 187.0 | 153.0 | 122.0 | - | - |
| Minority Interest | 481.0 | 472.0 | 454.0 | 438.0 | 418.0 | 406.0 | 379.0 | 349.0 | 322.0 | 302.0 | 291.0 | 268.0 | 285.0 | 289.0 | 234.0 | 325.0 | 389.0 | - | - |
| Total Stockholders Equity | 2,999.0 | 2,756.0 | 2,410.0 | 1,849.0 | 1,912.0 | 2,198.0 | 1,713.0 | 937.0 | 601.0 | 366.0 | 94.0 | 69.0 | 4.0 | (160.0) | (473.0) | (96.0) | (6.0) | 36.0 | 338.0 |
| Total Equity | 3,480.0 | 3,228.0 | 2,864.0 | 2,287.0 | 2,330.0 | 2,604.0 | 2,092.0 | 1,286.0 | 923.0 | 668.0 | 385.0 | 337.0 | 236.0 | 129.0 | (239.0) | 229.0 | 383.0 | 36.0 | 338.0 |
| 2,768.0 |
| - |
| - |
| Net debt | 5,117.0 | 5,220.0 | 6,148.0 | 6,351.0 | 5,656.0 | 6,917.0 | 7,273.0 | 7,967.0 | 4,857.0 | 4,319.0 | 4,747.0 | 4,154.0 | 2,874.0 | 3,054.0 | 3,062.0 | 2,344.0 | 2,309.0 | - | - |
| Working Capital | 122.0 | 746.0 | 632.0 | 727.0 | 362.0 | 621.0 | 103.0 | 166.0 | (176.0) | (55.0) | 141.0 | 695.0 | 260.0 | 228.0 | 318.0 | 272.0 | 317.0 | - | - |
| Book Value | 2,999.0 | 2,756.0 | 2,410.0 | 1,849.0 | 1,912.0 | 2,198.0 | 1,713.0 | 937.0 | 601.0 | 366.0 | 94.0 | 69.0 | 4.0 | (160.0) | (473.0) | (96.0) | (6.0) | 36.0 | 338.0 |
| Tangible Book Value | (1,115.0) | (1,242.0) | (1,965.0) | (2,460.0) | (2,620.0) | (2,703.0) | (3,394.0) | (5,698.0) | (2,917.0) | (2,895.0) | (3,484.0) | (2,855.0) | (2,034.0) | (2,158.0) | (2,425.0) | (2,080.0) | (2,056.0) | - | - |
| 438.0 |
| 389.0 |
| 531.0 |
| 2,261.0 |
| 566.0 |
| 588.0 |
| 1,173.0 |
| 613.0 |
| 366.0 |
| 765.0 |
| 607.0 |
| 339.0 |
| 342.0 |
| - |
| 607.0 |
| 298.0 |
| 298.0 |
| 2,201.0 |
| 424.0 |
| 374.0 |
| 301.0 |
| 338.0 |
| 559.0 |
| 526.0 |
| 370.0 |
| Restricted Cash | 111.0 | 115.0 | 106.0 | 102.0 | 100.0 | 98.0 | 95.0 | 97.0 | 95.0 | 90.0 | 95.0 | 96.0 | 99.0 | 89.0 | 84.0 | 88.0 | 71.0 | 62.0 | 66.0 | 98.0 | 79.0 | 65.0 | 75.0 | 61.0 | 56.0 | 56.0 | 59.0 | 55.0 | - | 52.0 | 48.0 | 0.0 | 1.0 | 2.0 | 2.0 | 2.0 | 8.0 | 8.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 584.0 | 764.0 | 1,172.0 | 936.0 | 779.0 | 918.0 | 1,738.0 | 1,414.0 | 1,123.0 | 1,310.0 | 807.0 | 547.0 | 403.0 | 550.0 | 368.0 | 438.0 | 389.0 | 531.0 | 2,261.0 | 566.0 | 588.0 | 1,173.0 | 613.0 | 366.0 | 765.0 | 607.0 | 339.0 | 342.0 | - | 607.0 | 298.0 | 298.0 | 2,201.0 | 424.0 | 374.0 | 301.0 | 338.0 | 559.0 | 526.0 | 370.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,097.0 | 1,023.0 | 1,738.0 | 1,864.0 | 1,702.0 | 1,656.0 | 1,577.0 | 1,771.0 | 1,637.0 | 1,719.0 | 1,751.0 | 1,897.0 | 1,957.0 | 1,843.0 | 2,124.0 | 2,151.0 | 2,170.0 | 1,889.0 | 1,840.0 | 1,766.0 | 1,868.0 | 1,522.0 | 1,821.0 | 1,604.0 | 1,554.0 | 1,528.0 | 1,795.0 | 1,830.0 | - | 1,602.0 | 1,968.0 | 1,790.0 | 1,386.0 | 1,041.0 | 1,098.0 | 1,005.0 | 899.0 | 865.0 | 1,047.0 | 929.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,701.0 | 1,577.0 | 1,651.0 | 1,629.0 | 1,527.0 | 1,440.0 | 1,565.0 | 1,526.0 | 1,610.0 | 1,613.0 | 1,664.0 | 1,908.0 | 2,058.0 | 2,014.0 | 2,184.0 | 2,197.0 | 2,063.0 | 1,735.0 | 1,670.0 | 1,492.0 | 1,817.0 | 1,263.0 | 1,642.0 | 1,747.0 | 1,668.0 | 1,626.0 | 1,740.0 | 1,837.0 | - | 1,690.0 | 1,639.0 | 1,737.0 | 1,431.0 | 1,385.0 | 1,430.0 | 1,490.0 | 1,417.0 | 1,245.0 | 1,300.0 | 1,419.0 |
| Prepaid Expenses | 291.0 | 279.0 | 220.0 | 223.0 | 212.0 | 197.0 | 230.0 | 221.0 | 211.0 | 191.0 | 230.0 | 260.0 | 244.0 | 252.0 | 274.0 | 298.0 | 341.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,533.0 | 4,388.0 | 4,781.0 | 4,652.0 | 4,220.0 | 4,211.0 | 5,110.0 | 4,932.0 | 4,581.0 | 4,833.0 | 4,452.0 | 4,612.0 | 4,662.0 | 4,659.0 | 4,967.0 | 5,101.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 5,159.0 | 5,187.0 | 5,032.0 | 5,041.0 | 4,939.0 | 4,927.0 | 5,021.0 | 4,980.0 | 5,049.0 | 5,062.0 | 4,876.0 | 4,890.0 | 4,704.0 | 4,540.0 | 4,265.0 | 4,133.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,128.0 | 3,155.0 | 3,139.0 | 3,138.0 | 2,997.0 | 2,954.0 | 3,061.0 | 3,031.0 | 3,089.0 | 3,117.0 | 2,994.0 | 3,050.0 | 3,002.0 | 2,951.0 | 2,841.0 | 2,943.0 | 3,006.0 | 3,007.0 | ||||||||||||||||||||||
| Intangible Assets | 914.0 | 959.0 | 994.0 | 1,031.0 | 1,024.0 | 1,044.0 | 1,108.0 | 1,140.0 | 1,201.0 | 1,258.0 | 1,248.0 | 1,310.0 | 1,337.0 | 1,358.0 | 1,345.0 | 1,406.0 | 1,477.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 195.0 | 193.0 | 198.0 | 199.0 | 196.0 | 201.0 | 206.0 | 209.0 | 213.0 | 211.0 | 214.0 | 223.0 | 224.0 | 221.0 | 207.0 | 219.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 376.0 | 390.0 | 409.0 | 417.0 | 465.0 | 511.0 | 589.0 | 566.0 | 558.0 | 553.0 | 537.0 | 484.0 | 483.0 | 572.0 | 599.0 | 597.0 | 606.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,305.0 | 14,272.0 | 14,553.0 | 14,478.0 | 13,841.0 | 13,848.0 | 15,095.0 | 14,858.0 | 14,691.0 | 15,034.0 | 14,321.0 | 14,569.0 | 14,412.0 | 14,301.0 | 14,224.0 | 14,399.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,635.0 | 2,643.0 | 2,568.0 | 2,516.0 | 2,302.0 | 2,425.0 | 2,479.0 | 2,303.0 | 2,154.0 | 2,459.0 | 2,215.0 | 2,325.0 | 2,373.0 | 2,773.0 | 2,888.0 | 3,175.0 | 2,889.0 | 2,901.0 | 2,532.0 | 2,236.0 | 2,500.0 | 2,141.0 | 2,320.0 | 2,183.0 | 2,077.0 | 2,646.0 | 2,409.0 | 2,355.0 | - | 2,732.0 | 2,507.0 | 2,452.0 | 2,009.0 | 2,367.0 | - | - | - | - | - | - |
| Short Term Debt | 507.0 | 480.0 | 472.0 | 671.0 | 1,491.0 | 80.0 | 749.0 | 1,367.0 | 743.0 | 759.0 | 774.0 | 140.0 | 124.0 | 109.0 | 94.0 | 1,088.0 | 1,137.0 | 135.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 48.0 | 48.0 | 48.0 | 49.0 | 47.0 | 47.0 | 46.0 | 46.0 | 48.0 | 45.0 | 44.0 | 45.0 | 44.0 | 44.0 | 41.0 | 43.0 | ||||||||||||||||||||||||
| Accrued Expenses | 814.0 | 1,012.0 | 909.0 | 936.0 | 796.0 | 847.0 | 873.0 | 878.0 | 832.0 | 922.0 | 873.0 | 938.0 | 872.0 | 930.0 | 904.0 | 974.0 | 931.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,057.0 | 4,266.0 | 4,139.0 | 4,373.0 | 4,838.0 | 3,465.0 | 4,236.0 | 4,688.0 | 3,864.0 | 4,201.0 | 3,957.0 | 3,554.0 | 3,576.0 | 3,932.0 | 4,010.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,697.0 | 5,401.0 | 5,775.0 | 5,618.0 | 4,743.0 | 6,058.0 | 6,672.0 | 5,949.0 | 6,623.0 | 6,699.0 | 6,240.0 | 6,986.0 | 7,046.0 | 6,792.0 | 6,709.0 | 5,466.0 | 5,654.0 | 6,052.0 | 6,034.0 | 7,879.0 | 7,875.0 | 8,023.0 | 8,039.0 | 7,999.0 | 8,631.0 | 7,818.0 | 8,042.0 | 8,549.0 | - | 8,493.0 | 8,928.0 | 9,236.0 | 7,778.0 | 5,217.0 | 5,114.0 | 5,262.0 | 5,206.0 | 4,717.0 | 5,097.0 | 5,011.0 |
| Operating Lease Liabilities Non-Current | 161.0 | 158.0 | 164.0 | 164.0 | 162.0 | 167.0 | 170.0 | 173.0 | 174.0 | 175.0 | 178.0 | 185.0 | 187.0 | 184.0 | 172.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 289.0 | 291.0 | 274.0 | 272.0 | 262.0 | 260.0 | 297.0 | 400.0 | 411.0 | 414.0 | 392.0 | 392.0 | 398.0 | 394.0 | 444.0 | 473.0 | 489.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 689.0 | 676.0 | 702.0 | 679.0 | 664.0 | 670.0 | 675.0 | 671.0 | 687.0 | 681.0 | 726.0 | 737.0 | 723.0 | 712.0 | 754.0 | 732.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10,893.0 | 10,792.0 | 11,054.0 | 11,106.0 | 10,669.0 | 10,620.0 | 12,050.0 | 11,881.0 | 11,759.0 | 12,170.0 | 11,493.0 | 11,854.0 | 11,930.0 | 12,014.0 | 12,089.0 | 12,209.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | (1,789.0) | (1,892.0) | (2,004.0) | (1,946.0) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 495.0 | 481.0 | 483.0 | 481.0 | 478.0 | 472.0 | 513.0 | 470.0 | 462.0 | 454.0 | 487.0 | 480.0 | 452.0 | 438.0 | 469.0 | 451.0 | 440.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,917.0 | 2,999.0 | 3,016.0 | 2,891.0 | 2,694.0 | 2,756.0 | 2,532.0 | 2,507.0 | 2,470.0 | 2,410.0 | 2,341.0 | 2,235.0 | 2,030.0 | 1,849.0 | 1,666.0 | 1,739.0 | ||||||||||||||||||||||||
| Total Equity | 3,412.0 | 3,480.0 | 3,499.0 | 3,372.0 | 3,172.0 | 3,228.0 | 3,045.0 | 2,977.0 | 2,932.0 | 2,864.0 | 2,828.0 | 2,715.0 | 2,482.0 | 2,287.0 | 2,135.0 | 2,190.0 | 2,260.0 | 2,330.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6,204.0 | 5,881.0 | 6,247.0 | 6,289.0 | 6,234.0 | 6,138.0 | 7,421.0 | 7,316.0 | 7,366.0 | 7,458.0 | 7,014.0 | 7,126.0 | 7,170.0 | 6,901.0 | 6,803.0 | 6,554.0 | 6,791.0 | 6,187.0 | 7,896.0 | 7,973.0 | 7,957.0 | 8,090.0 | 8,111.0 | 8,071.0 | 8,709.0 | 7,880.0 | 8,129.0 | 8,637.0 | - | 8,574.0 | 9,017.0 | 9,320.0 | 7,839.0 | 5,281.0 | 5,182.0 | 5,320.0 | 5,263.0 | 4,878.0 | 5,218.0 | 5,247.0 |
| Net debt | 5,620.0 | 5,117.0 | 5,075.0 | 5,353.0 | 5,455.0 | 5,220.0 | 5,683.0 | 5,902.0 | 6,243.0 | 6,148.0 | 6,207.0 | 6,579.0 | 6,767.0 | 6,351.0 | 6,435.0 | 6,116.0 | 6,402.0 | 5,656.0 | ||||||||||||||||||||||
| Working Capital | 476.0 | 122.0 | 642.0 | 279.0 | (618.0) | 746.0 | 874.0 | 244.0 | 717.0 | 632.0 | 495.0 | 1,058.0 | 1,086.0 | 727.0 | 957.0 | (255.0) | (44.0) | |||||||||||||||||||||||
| Book Value | 2,917.0 | 2,999.0 | 3,016.0 | 2,891.0 | 2,694.0 | 2,756.0 | 2,532.0 | 2,507.0 | 2,470.0 | 2,410.0 | 2,341.0 | 2,235.0 | 2,030.0 | 1,849.0 | 1,666.0 | 1,739.0 | 1,820.0 | 1,912.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,125.0) | (1,115.0) | (1,117.0) | (1,278.0) | (1,327.0) | (1,242.0) | (1,637.0) | (1,664.0) | (1,820.0) | (1,965.0) | (1,901.0) | (2,125.0) | (2,309.0) | (2,460.0) | (2,520.0) | (2,610.0) | (2,663.0) | |||||||||||||||||||||||
| 243.0 |
| 304.0 |
| 295.0 |
| 330.0 |
| 202.0 |
| 254.0 |
| 256.0 |
| 263.0 |
| 241.0 |
| 208.0 |
| 205.0 |
| - |
| 180.0 |
| 193.0 |
| 330.0 |
| 243.0 |
| 224.0 |
| 251.0 |
| 224.0 |
| 234.0 |
| 172.0 |
| 217.0 |
| 240.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,062.0 |
| 4,495.0 |
| 6,105.0 |
| 7,105.0 |
| 4,603.0 |
| 4,903.0 |
| 4,330.0 |
| 3,973.0 |
| 4,250.0 |
| 4,002.0 |
| 4,082.0 |
| 4,214.0 |
| - |
| 4,079.0 |
| 4,098.0 |
| 4,155.0 |
| 5,261.0 |
| 3,074.0 |
| 3,153.0 |
| 3,020.0 |
| 2,888.0 |
| 2,841.0 |
| 3,090.0 |
| 2,958.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,083.0 |
| 4,036.0 |
| 3,838.0 |
| 3,783.0 |
| 4,190.0 |
| 3,652.0 |
| 3,889.0 |
| 3,817.0 |
| 3,752.0 |
| 3,887.0 |
| 3,739.0 |
| 3,761.0 |
| - |
| 3,745.0 |
| 3,722.0 |
| 3,688.0 |
| 3,322.0 |
| 3,239.0 |
| 3,066.0 |
| 3,020.0 |
| 2,898.0 |
| 2,820.0 |
| 2,746.0 |
| 2,700.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,080.0 |
| 3,119.0 |
| 4,487.0 |
| 3,146.0 |
| 4,416.0 |
| 4,302.0 |
| 4,249.0 |
| 4,430.0 |
| 4,342.0 |
| 4,448.0 |
| - |
| 4,442.0 |
| 4,495.0 |
| 4,443.0 |
| 3,134.0 |
| 3,046.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,525.0 |
| 1,591.0 |
| 1,651.0 |
| 1,793.0 |
| 1,755.0 |
| 1,864.0 |
| 1,872.0 |
| 1,893.0 |
| 2,015.0 |
| 2,025.0 |
| 2,106.0 |
| - |
| 2,193.0 |
| 2,258.0 |
| 2,298.0 |
| 487.0 |
| 472.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.0 |
| 191.0 |
| 198.0 |
| 179.0 |
| 203.0 |
| 171.0 |
| 209.0 |
| 204.0 |
| 207.0 |
| 204.0 |
| 200.0 |
| 209.0 |
| 220.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 604.0 |
| 1,194.0 |
| 858.0 |
| 904.0 |
| 885.0 |
| 921.0 |
| 1,097.0 |
| 1,182.0 |
| 967.0 |
| 949.0 |
| 827.0 |
| - |
| 803.0 |
| 762.0 |
| 776.0 |
| 875.0 |
| 832.0 |
| 715.0 |
| 714.0 |
| 727.0 |
| 675.0 |
| 677.0 |
| 646.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,430.0 |
| 13,858.0 |
| 16,006.0 |
| 16,695.0 |
| 16,180.0 |
| 16,691.0 |
| 15,629.0 |
| 15,265.0 |
| 15,533.0 |
| 15,505.0 |
| 15,337.0 |
| 15,565.0 |
| - |
| 15,262.0 |
| 15,335.0 |
| 15,360.0 |
| 13,079.0 |
| 10,663.0 |
| 10,496.0 |
| 10,266.0 |
| 9,870.0 |
| 9,599.0 |
| 9,963.0 |
| 9,776.0 |
| 1,862.0 |
| 94.0 |
| 82.0 |
| 67.0 |
| 72.0 |
| 72.0 |
| 78.0 |
| 62.0 |
| 87.0 |
| 88.0 |
| - |
| 81.0 |
| 89.0 |
| 84.0 |
| 61.0 |
| 64.0 |
| 68.0 |
| 58.0 |
| 57.0 |
| 161.0 |
| 121.0 |
| 236.0 |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 3.0 |
| 4.0 |
| - |
| 5.0 |
| 4.0 |
| - |
| 5.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| 3.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 36.0 |
| 42.0 |
| 42.0 |
| 42.0 |
| 54.0 |
| 43.0 |
| 53.0 |
| 54.0 |
| 53.0 |
| 51.0 |
| 46.0 |
| 47.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 966.0 |
| 1,020.0 |
| 946.0 |
| 1,040.0 |
| 946.0 |
| 1,047.0 |
| 1,007.0 |
| 930.0 |
| 1,065.0 |
| 956.0 |
| 983.0 |
| - |
| 1,011.0 |
| 952.0 |
| 962.0 |
| 759.0 |
| 757.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,356.0 |
| 5,106.0 |
| 4,133.0 |
| 5,535.0 |
| 4,514.0 |
| 3,756.0 |
| 4,282.0 |
| 3,624.0 |
| 3,447.0 |
| 3,238.0 |
| 3,899.0 |
| 3,632.0 |
| 3,608.0 |
| - |
| 3,913.0 |
| 3,601.0 |
| 3,529.0 |
| 2,861.0 |
| 3,250.0 |
| 3,037.0 |
| 2,794.0 |
| 2,496.0 |
| 2,896.0 |
| 2,797.0 |
| 2,827.0 |
| 182.0 |
| 164.0 |
| 150.0 |
| 155.0 |
| 141.0 |
| 153.0 |
| 132.0 |
| 160.0 |
| 155.0 |
| 157.0 |
| 156.0 |
| 158.0 |
| 165.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 3.0 |
| - |
| - |
| 7.0 |
| 6.0 |
| 7.0 |
| 5.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 497.0 |
| 650.0 |
| 661.0 |
| 743.0 |
| 685.0 |
| 652.0 |
| 646.0 |
| 658.0 |
| 683.0 |
| 620.0 |
| 663.0 |
| - |
| 683.0 |
| 616.0 |
| 614.0 |
| 584.0 |
| 588.0 |
| 519.0 |
| 572.0 |
| 596.0 |
| 620.0 |
| 638.0 |
| 672.0 |
| 757.0 |
| 696.0 |
| 745.0 |
| 776.0 |
| 845.0 |
| 766.0 |
| 836.0 |
| 797.0 |
| 796.0 |
| 857.0 |
| 864.0 |
| 880.0 |
| - |
| 887.0 |
| 880.0 |
| 844.0 |
| 744.0 |
| 685.0 |
| 714.0 |
| 703.0 |
| 713.0 |
| 698.0 |
| 652.0 |
| 643.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,170.0 |
| 11,528.0 |
| 13,119.0 |
| 13,971.0 |
| 13,372.0 |
| 14,087.0 |
| 13,311.0 |
| 13,044.0 |
| 13,480.0 |
| 13,413.0 |
| 13,316.0 |
| 13,865.0 |
| - |
| 13,976.0 |
| 14,025.0 |
| 14,223.0 |
| 11,967.0 |
| 9,740.0 |
| 9,384.0 |
| 9,331.0 |
| 9,011.0 |
| 8,931.0 |
| 9,234.0 |
| 9,203.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,232.0 |
| 3,100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,839.0) |
| (1,898.0) |
| (2,592.0) |
| (3,123.0) |
| (3,198.0) |
| (3,193.0) |
| (3,329.0) |
| (3,201.0) |
| (3,222.0) |
| (3,131.0) |
| (3,140.0) |
| (3,274.0) |
| - |
| (3,374.0) |
| (3,307.0) |
| (3,294.0) |
| (3,178.0) |
| (3,241.0) |
| (3,125.0) |
| (3,168.0) |
| (3,261.0) |
| (3,400.0) |
| (3,275.0) |
| (3,235.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 418.0 |
| 443.0 |
| 462.0 |
| 431.0 |
| 406.0 |
| 409.0 |
| 406.0 |
| 389.0 |
| 379.0 |
| 402.0 |
| 406.0 |
| - |
| 349.0 |
| 369.0 |
| 353.0 |
| 347.0 |
| 322.0 |
| 314.0 |
| 313.0 |
| 316.0 |
| 302.0 |
| 310.0 |
| 305.0 |
| 1,820.0 |
| 1,912.0 |
| 2,444.0 |
| 2,262.0 |
| 2,377.0 |
| 2,198.0 |
| 1,909.0 |
| 1,815.0 |
| 1,664.0 |
| 1,713.0 |
| 1,619.0 |
| 1,294.0 |
| - |
| 937.0 |
| 941.0 |
| 784.0 |
| 765.0 |
| 601.0 |
| 798.0 |
| 622.0 |
| 543.0 |
| 366.0 |
| 469.0 |
| 318.0 |
| 2,887.0 |
| 2,724.0 |
| 2,808.0 |
| 2,604.0 |
| 2,318.0 |
| 2,221.0 |
| 2,053.0 |
| 2,092.0 |
| 2,021.0 |
| 1,700.0 |
| - |
| 1,286.0 |
| 1,310.0 |
| 1,137.0 |
| 1,112.0 |
| 923.0 |
| 1,112.0 |
| 935.0 |
| 859.0 |
| 668.0 |
| 729.0 |
| 573.0 |
| 5,635.0 |
| 7,407.0 |
| 7,369.0 |
| 6,917.0 |
| 7,498.0 |
| 7,705.0 |
| 7,944.0 |
| 7,273.0 |
| 7,790.0 |
| 8,295.0 |
| - |
| 7,967.0 |
| 8,719.0 |
| 9,022.0 |
| 5,638.0 |
| 4,857.0 |
| 4,808.0 |
| 5,019.0 |
| 4,925.0 |
| 4,319.0 |
| 4,692.0 |
| 4,877.0 |
| 362.0 |
| 570.0 |
| 2,591.0 |
| 847.0 |
| 621.0 |
| 706.0 |
| 526.0 |
| 1,012.0 |
| 103.0 |
| 450.0 |
| 606.0 |
| - |
| 166.0 |
| 497.0 |
| 626.0 |
| 2,400.0 |
| (176.0) |
| 116.0 |
| 226.0 |
| 392.0 |
| (55.0) |
| 293.0 |
| 131.0 |
| 2,444.0 |
| 2,262.0 |
| 2,377.0 |
| 2,198.0 |
| 1,909.0 |
| 1,815.0 |
| 1,664.0 |
| 1,713.0 |
| 1,619.0 |
| 1,294.0 |
| - |
| 937.0 |
| 941.0 |
| 784.0 |
| 765.0 |
| 601.0 |
| 798.0 |
| 622.0 |
| 543.0 |
| 366.0 |
| 469.0 |
| 318.0 |
| (2,620.0) |
| (2,227.0) |
| (2,508.0) |
| (3,903.0) |
| (2,703.0) |
| (4,371.0) |
| (4,359.0) |
| (4,478.0) |
| (4,732.0) |
| (4,748.0) |
| (5,260.0) |
| - |
| (5,698.0) |
| (5,812.0) |
| (5,957.0) |
| (2,856.0) |
| (2,917.0) |
| - |
| - |
| - |
| - |
| - |
| - |