| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 287.0 | 682.0 | 835.0 | 1,169.0 | 286.0 | 1,996.6 | 1,710.8 | 2,274.9 | 1,207.0 | 797.7 | 697.1 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 22.8 | 86.1 | 154.0 | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.1 | 185.0 | |||
| Cash And Short Term Investments | - | - | - | - | - | - | 287.0 | 682.0 | 835.0 | 1,169.0 | 286.0 | 1,996.6 | 1,710.8 | 2,274.9 | 1,207.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 488.0 | 404.0 | 505.0 | 582.0 | 497.0 | 265.0 | 242.0 | 235.0 | - | - | 267.2 | 191.5 | 230.9 | 217.4 | 269.4 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 383.0 | 314.0 | 299.0 | 474.0 | 408.0 | 287.0 | 351.0 | 309.0 | - | - | 321.2 | 202.9 | 274.3 | 277.9 | 304.2 | 270.3 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 15,818.0 | 15,408.0 | 15,244.0 | 13,863.0 | 13,888.0 | 13,777.0 | 13,535.0 | 13,307.0 | - | - | 11,313.2 | 8,036.8 | 6,343.2 | 6,657.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 148.0 | 125.0 | 114.0 | 63.0 | 110.0 | 85.0 | 78.0 | 101.0 | - | - | 96.6 | 65.8 | 169.0 | 117.3 | 99.5 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 3,215.0 | 2,971.0 | 2,968.0 | 2,965.0 | 3,465.0 | 3,712.0 | 3,957.0 | 4,698.0 | - | - | 5,592.7 | 4,592.5 | 3,098.1 | 1,600.0 | 1,613.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | 2.4 | 2.5 | 0.6 | 0.6 | 0.7 | 0.7 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 3,215.0 | 2,971.0 | 2,968.0 | 2,965.0 | 3,465.0 | 3,961.0 | 3,957.0 | 4,698.0 | - | - | 5,592.7 | 4,592.5 | 3,098.1 | 1,600.0 | 1,613.0 | 1,954.1 | ||||
| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 625.0 |
| 366.5 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| 800.8 |
| 882.1 |
| 625.0 |
| 366.5 |
| 25.4 |
| 238.9 |
| 167.4 |
| 175.1 |
| - |
| - |
| 207.8 |
| 588.6 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 17.4 | 19.1 | 13.9 | 11.9 | 13.1 | - | - | - | - |
| Other Current Assets | 27.0 | 43.0 | 47.0 | 79.0 | 56.0 | 35.0 | 23.0 | 20.0 | - | - | 45.3 | 18.6 | 92.4 | 27.9 | 18.0 | 31.4 | 11.1 | 18.2 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 74.3 | - | - | 5.7 | - | - | - | - |
| Total Current Assets | 2,985.0 | 2,520.0 | 3,050.0 | 3,673.0 | 2,593.0 | 1,367.0 | 974.0 | 1,274.0 | - | - | 1,127.1 | 2,530.5 | 2,630.1 | 2,807.6 | 1,798.6 | 1,341.4 | 1,283.1 | 1,433.2 | - | - |
| 6,183.5 |
| 6,094.8 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 9,103.0 | 8,673.0 | 8,103.0 | 7,426.0 | 6,807.0 | 6,145.0 | 5,365.0 | 4,684.0 | - | - | 2,774.2 | 2,511.0 | 2,241.5 | 2,757.1 | 2,447.5 | 2,152.5 | - | - | - | - |
| Property,Plant & Equipment Net | 6,715.0 | 6,735.0 | 7,141.0 | 6,437.0 | 7,081.0 | 7,632.0 | 8,170.0 | 8,623.0 | 9,175.0 | - | 8,539.0 | 5,525.8 | 4,101.7 | 3,900.5 | 3,736.0 | 3,942.3 | 793.8 | 661.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,493.0 | 2,492.0 | 2,495.0 | 2,089.0 | 2,091.0 | 2,374.0 | 2,365.0 | 2,353.0 | - | - | 2,390.1 | 2,092.8 | 2,095.8 | 2,064.5 | 2,064.5 | 2,064.5 | 0.9 | 0.9 | - | - |
| Intangible Assets | 473.0 | 507.0 | 538.0 | 15.0 | 45.0 | 104.0 | 110.0 | 115.0 | - | - | 155.7 | 41.8 | 45.8 | 49.6 | 53.4 | 57.2 | - | - | - | - |
| Operating Lease Right Of Use Assets | 410.0 | 266.0 | 259.0 | 254.0 | 243.0 | 259.0 | 280.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 980.0 | 917.0 | 867.0 | 771.0 | 285.0 | 311.0 | 295.0 | 318.0 | - | - | 384.9 | 243.6 | 245.5 | 257.9 | 301.4 | 230.9 | 40.9 | 40.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,088.0 | 13,466.0 | 14,376.0 | 13,313.0 | 12,375.0 | 12,023.0 | 12,172.0 | 12,661.0 | - | - | 12,738.9 | 11,254.2 | 10,678.1 | 10,166.9 | 8,974.5 | 8,754.0 | 2,494.9 | 2,387.6 | - | - |
| 87.9 |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 249.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 110.0 | 86.0 | 96.0 | 93.0 | 89.0 | 88.0 | 90.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 113.0 | 69.0 | 81.0 | 82.0 | 88.0 | 68.0 | 81.0 | 79.0 | - | - | 48.8 | 47.3 | 71.8 | 63.1 | 61.6 | 55.1 | - | - | - | - |
| Other Current Liabilities | 19.0 | 9.0 | 42.0 | 95.0 | 54.0 | 15.0 | 18.0 | 6.0 | - | - | 130.5 | 48.4 | 43.5 | 5.6 | 78.0 | 10.2 | 3.1 | 86.1 | - | - |
| Total Current Liabilities | 887.0 | 818.0 | 800.0 | 995.0 | 1,432.0 | 906.0 | 665.0 | 705.0 | - | - | 1,215.2 | 979.7 | 828.3 | 950.2 | 1,031.2 | 948.6 | 479.8 | 818.1 | - | - |
| 1,954.1 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 311.0 | 189.0 | 168.0 | 167.0 | 162.0 | 174.0 | 193.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 694.0 | 724.0 | 754.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 869.0 | 871.0 | 999.0 | 958.0 | 1,029.0 | 1,184.0 | 1,246.0 | 1,117.0 | - | - | 916.2 | 734.6 | 833.2 | 938.8 | 956.8 | 1,074.7 | 68.3 | 6.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 337.0 | 301.0 | 314.0 | 375.0 | 251.0 | 444.0 | 474.0 | 410.0 | - | - | 627.6 | 374.9 | 325.6 | 395.7 | 435.8 | 343.2 | 197.2 | 212.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,313.0 | 5,874.0 | 6,003.0 | 5,460.0 | 6,339.0 | 6,420.0 | 6,535.0 | 6,930.0 | - | - | 8,351.7 | 6,681.7 | 5,239.7 | 3,884.7 | 4,041.6 | 4,320.6 | 750.0 | 1,036.9 | - | - |
| 0.5 |
| 0.5 |
| - |
| - |
| Additional Paid In Capital | 1,197.0 | 1,284.0 | 1,389.0 | 1,412.0 | 1,375.0 | 1,317.0 | 1,303.0 | 1,368.0 | - | - | 1,377.4 | 1,413.9 | 1,594.3 | 2,492.4 | 2,804.8 | 2,732.2 | 723.5 | 709.4 | - | - |
| Retained Earnings | 3,874.0 | 4,009.0 | 4,535.0 | 3,867.0 | 2,088.0 | 1,927.0 | 1,958.0 | 2,463.0 | - | - | 3,057.9 | 3,175.3 | 3,725.6 | 3,461.1 | 2,841.0 | 1,370.8 | 1,048.1 | 703.4 | - | - |
| Accumulated Other Comprehensive Income | (235.0) | (280.0) | (209.0) | (230.0) | (257.0) | (320.0) | (366.0) | (371.0) | - | - | (249.8) | (159.8) | (42.6) | (49.6) | (99.3) | (53.3) | (43.2) | (75.2) | - | - |
| Treasury Stock | 0.0 | 30.0 | 0.0 | 0.0 | 2.0 | 4.0 | 0.0 | 504.0 | - | - | 152.7 | 222.2 | 201.8 | 2.3 | 1,000.2 | - | - | - | - | - |
| Minority Interest | 2,937.0 | 2,607.0 | 2,656.0 | 2,802.0 | 2,830.0 | 2,681.0 | 2,740.0 | 2,773.0 | 3,105.0 | 3,144.0 | 352.0 | 362.8 | 362.3 | 380.0 | 385.9 | 383.0 | 16.0 | 12.6 | - | - |
| Total Stockholders Equity | 4,838.0 | 4,985.0 | 5,717.0 | 5,051.0 | 3,206.0 | 2,922.0 | 2,897.0 | 2,958.0 | 6,684.0 | 6,492.0 | 4,035.2 | 4,209.7 | 5,076.1 | 5,902.2 | 4,547.0 | 4,050.4 | 1,728.9 | 1,338.1 | 1,204.3 | 780.6 |
| Total Equity | 7,775.0 | 7,592.0 | 8,373.0 | 7,853.0 | 6,036.0 | 5,603.0 | 5,637.0 | 5,731.0 | 6,684.0 | 6,492.0 | 4,387.2 | 4,572.5 | 5,438.4 | 6,282.2 | 4,932.9 | 4,433.4 | 1,744.9 | 1,350.7 | 1,204.3 | 780.6 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | 3,670.0 | 4,016.0 | - | - | 5,306.7 | 2,595.9 | 1,387.3 | (674.9) | 406.0 | 1,153.3 | - | - | - | - |
| Working Capital | 2,098.0 | 1,702.0 | 2,250.0 | 2,678.0 | 1,161.0 | 461.0 | 309.0 | 569.0 | - | - | (88.1) | 1,550.8 | 1,801.8 | 1,857.4 | 767.4 | 392.8 | 803.3 | 615.1 | - | - |
| Book Value | 4,838.0 | 4,985.0 | 5,717.0 | 5,051.0 | 3,206.0 | 2,922.0 | 2,897.0 | 2,958.0 | 6,684.0 | 6,492.0 | 4,035.2 | 4,209.7 | 5,076.1 | 5,902.2 | 4,547.0 | 4,050.4 | 1,728.9 | 1,338.1 | 1,204.3 | 780.6 |
| Tangible Book Value | 1,872.0 | 1,986.0 | 2,684.0 | 2,947.0 | 1,070.0 | 444.0 | 422.0 | 490.0 | - | - | 1,489.4 | 2,075.1 | 2,934.5 | 3,788.1 | 2,429.1 | 1,928.7 | 1,728.0 | 1,337.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,019.0 |
| 858.0 |
| 671.0 |
| 682.0 |
| 1,022.0 |
| 728.0 |
| 936.0 |
| 835.0 |
| 1,992.0 |
| 2,005.0 |
| 1,316.0 |
| 1,169.0 |
| 1,554.0 |
| 2,008.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.0 | 4.0 | 5.0 | 7.0 | 7.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,019.0 | 858.0 | 671.0 | 682.0 | 1,022.0 | 728.0 | 936.0 | 835.0 | 1,992.0 | 2,005.0 | 1,316.0 | 1,169.0 | 1,554.0 | 2,008.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 726.0 | 488.0 | 602.0 | 586.0 | 582.0 | 404.0 | 482.0 | 531.0 | 535.0 | 505.0 | 417.0 | 388.0 | 482.0 | 582.0 | 721.0 | 724.0 | 679.0 | 497.0 | 386.0 | 401.0 | 271.0 | 265.0 | 234.0 | 250.0 | 251.0 | 242.0 | 311.0 | 313.0 | 264.0 | 235.0 | 273.0 | 338.0 | 247.0 | 307.0 | 279.0 | 282.0 | 252.0 | 236.0 | 207.0 | 239.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 371.0 | 383.0 | 367.0 | 316.0 | 351.0 | 314.0 | 301.0 | 302.0 | 271.0 | 299.0 | 318.0 | 319.0 | 430.0 | 474.0 | 500.0 | 497.0 | 488.0 | 408.0 | 418.0 | 290.0 | 379.0 | 287.0 | 298.0 | 273.0 | 379.0 | 351.0 | 296.0 | 290.0 | 446.0 | 309.0 | 264.0 | 257.0 | 401.0 | 275.0 | 316.0 | 325.0 | 364.0 | 339.0 | 312.0 | 231.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 229.0 | 27.0 | 46.0 | 37.0 | 40.0 | 43.0 | 57.0 | 64.0 | 38.0 | 47.0 | 54.0 | 65.0 | 42.0 | 79.0 | 88.0 | 75.0 | 42.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,391.0 | 2,985.0 | 2,978.0 | 2,676.0 | 2,433.0 | 2,520.0 | 2,850.0 | 2,801.0 | 2,719.0 | 3,050.0 | 4,190.0 | 4,072.0 | 3,848.0 | 3,673.0 | 3,680.0 | 3,738.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 15,971.0 | 15,818.0 | 15,839.0 | 15,650.0 | 15,278.0 | 15,408.0 | 15,443.0 | 15,270.0 | 15,220.0 | 15,244.0 | 14,092.0 | 14,080.0 | 13,931.0 | 13,863.0 | 13,711.0 | 13,793.0 | 13,925.0 | 13,888.0 | 13,867.0 | 14,023.0 | 13,857.0 | 13,777.0 | 13,654.0 | 13,521.0 | 13,443.0 | 13,535.0 | 13,381.0 | 13,405.0 | 13,324.0 | 13,307.0 | 13,353.0 | 13,275.0 | 13,297.0 | 13,246.0 | 13,258.0 | 13,099.0 | 12,987.0 | 12,891.0 | 12,844.0 | 12,435.0 |
| Accumulated Depreciation | 9,247.0 | 9,103.0 | 9,007.0 | 8,907.0 | 8,675.0 | 8,673.0 | 8,627.0 | 8,440.0 | 8,238.0 | 8,103.0 | 7,936.0 | 7,862.0 | 7,637.0 | 7,426.0 | 7,211.0 | 7,171.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,724.0 | 6,715.0 | 6,832.0 | 6,743.0 | 6,603.0 | 6,735.0 | 6,816.0 | 6,830.0 | 6,982.0 | 7,141.0 | 6,156.0 | 6,218.0 | 6,294.0 | 6,437.0 | 6,500.0 | 6,622.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,492.0 | 2,493.0 | 2,492.0 | 2,493.0 | 2,492.0 | 2,492.0 | 2,493.0 | 2,493.0 | 2,495.0 | 2,495.0 | 2,089.0 | 2,089.0 | 2,089.0 | 2,089.0 | 2,088.0 | 2,090.0 | 2,091.0 | 2,091.0 | ||||||||||||||||||||||
| Intangible Assets | 470.0 | 473.0 | 480.0 | 488.0 | 499.0 | 507.0 | 515.0 | 522.0 | 532.0 | 538.0 | - | - | - | - | 15.0 | 33.0 | 44.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 393.0 | 410.0 | 413.0 | 341.0 | 315.0 | 266.0 | 272.0 | 241.0 | 240.0 | 259.0 | 277.0 | 278.0 | 288.0 | 254.0 | 274.0 | 227.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,099.0 | 980.0 | 973.0 | 974.0 | 933.0 | 917.0 | 869.0 | 863.0 | 864.0 | 867.0 | 799.0 | 808.0 | 798.0 | 786.0 | 652.0 | 667.0 | 639.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 14,608.0 | 14,088.0 | 14,203.0 | 13,750.0 | 13,308.0 | 13,466.0 | 13,843.0 | 13,775.0 | 13,861.0 | 14,376.0 | 13,543.0 | 13,537.0 | 13,398.0 | 13,313.0 | 13,280.0 | 13,423.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 499.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 107.0 | 110.0 | 108.0 | 98.0 | 92.0 | 86.0 | 86.0 | 78.0 | 77.0 | 96.0 | 101.0 | 100.0 | 104.0 | 93.0 | 96.0 | 87.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 16.0 | 19.0 | 8.0 | 11.0 | 7.0 | 9.0 | 14.0 | 9.0 | 8.0 | 42.0 | 26.0 | 15.0 | 12.0 | 95.0 | 38.0 | 29.0 | 6.0 | |||||||||||||||||||||||
| Total Current Liabilities | 958.0 | 887.0 | 1,310.0 | 830.0 | 939.0 | 818.0 | 1,013.0 | 596.0 | 690.0 | 800.0 | 926.0 | 622.0 | 862.0 | 995.0 | 1,381.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,216.0 | 3,215.0 | 2,974.0 | 2,973.0 | 2,972.0 | 2,971.0 | 2,970.0 | 2,970.0 | 2,969.0 | 2,968.0 | 2,967.0 | 2,967.0 | 2,966.0 | 2,965.0 | 2,965.0 | 2,964.0 | 2,963.0 | 3,465.0 | 3,465.0 | 3,713.0 | 3,713.0 | 3,712.0 | 3,960.0 | 3,959.0 | 3,958.0 | 3,957.0 | 4,204.0 | 4,203.0 | 4,700.0 | 4,698.0 | 4,697.0 | 4,695.0 | 4,693.0 | 4,692.0 | 4,988.0 | 4,986.0 | 5,780.0 | 5,778.0 | 5,540.0 | 5,540.0 |
| Operating Lease Liabilities Non-Current | 297.0 | 311.0 | 314.0 | 255.0 | 232.0 | 189.0 | 194.0 | 171.0 | 171.0 | 168.0 | 179.0 | 177.0 | 182.0 | 167.0 | 185.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 686.0 | 694.0 | 701.0 | 709.0 | 717.0 | 724.0 | 732.0 | 739.0 | 747.0 | 754.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 855.0 | 869.0 | 887.0 | 839.0 | 845.0 | 871.0 | 927.0 | 926.0 | 985.0 | 999.0 | 882.0 | 910.0 | 933.0 | 958.0 | 1,010.0 | 1,025.0 | 1,028.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 340.0 | 337.0 | 322.0 | 323.0 | 306.0 | 301.0 | 270.0 | 271.0 | 303.0 | 314.0 | 288.0 | 341.0 | 365.0 | 375.0 | 642.0 | 676.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,352.0 | 6,313.0 | 6,508.0 | 5,929.0 | 6,011.0 | 5,874.0 | 6,106.0 | 5,673.0 | 5,865.0 | 6,003.0 | 5,242.0 | 5,017.0 | 5,308.0 | 5,460.0 | 6,183.0 | 5,909.0 | ||||||||||||||||||||||||
| 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 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | 1,209.0 | 1,197.0 | 1,252.0 | 1,239.0 | 1,292.0 | 1,284.0 | 1,351.0 | 1,345.0 | 1,403.0 | 1,389.0 | 1,416.0 | 1,430.0 | 1,424.0 | 1,412.0 | 1,488.0 | 1,474.0 | ||||||||||||||||||||||||
| Retained Earnings | 4,412.0 | 3,874.0 | 4,195.0 | 3,924.0 | 4,208.0 | 4,009.0 | 4,533.0 | 4,360.0 | 4,634.0 | 4,535.0 | 4,681.0 | 4,797.0 | 4,348.0 | 3,867.0 | 4,087.0 | 3,729.0 | 2,907.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (256.0) | (235.0) | (231.0) | (202.0) | (271.0) | (280.0) | (209.0) | (232.0) | (225.0) | (209.0) | (225.0) | (199.0) | (224.0) | (230.0) | (270.0) | |||||||||||||||||||||||||
| Treasury Stock | 25.0 | 0.0 | 369.0 | 0.0 | 451.0 | 30.0 | 483.0 | 15.0 | 374.0 | 0.0 | 151.0 | 226.0 | 97.0 | 0.0 | 863.0 | 331.0 | 123.0 | 2.0 | ||||||||||||||||||||||
| Minority Interest | 2,914.0 | 2,937.0 | 2,846.0 | 2,858.0 | 2,517.0 | 2,607.0 | 2,543.0 | 2,642.0 | 2,556.0 | 2,656.0 | 2,578.0 | 2,716.0 | 2,637.0 | 2,802.0 | 2,653.0 | 2,925.0 | 2,751.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,342.0 | 4,838.0 | 4,849.0 | 4,963.0 | 4,780.0 | 4,985.0 | 5,194.0 | 5,460.0 | 5,440.0 | 5,717.0 | 5,723.0 | 5,804.0 | 5,453.0 | 5,051.0 | 4,444.0 | 4,589.0 | ||||||||||||||||||||||||
| Total Equity | 8,256.0 | 7,775.0 | 7,695.0 | 7,821.0 | 7,297.0 | 7,592.0 | 7,737.0 | 8,102.0 | 7,996.0 | 8,373.0 | 8,301.0 | 8,520.0 | 8,090.0 | 7,853.0 | 7,097.0 | 7,514.0 | 6,753.0 | 6,036.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,216.0 | 3,215.0 | 2,974.0 | 2,973.0 | 2,972.0 | 2,971.0 | 2,970.0 | 2,970.0 | 2,969.0 | 2,968.0 | 2,967.0 | 2,967.0 | 2,966.0 | 2,965.0 | 2,965.0 | 2,964.0 | 3,462.0 | 3,465.0 | 3,465.0 | 3,713.0 | 3,713.0 | 3,961.0 | 3,960.0 | 3,959.0 | 4,458.0 | 3,957.0 | 4,703.0 | 4,701.0 | 4,700.0 | 4,698.0 | 4,697.0 | 4,695.0 | 4,693.0 | 4,692.0 | 5,786.0 | 5,783.0 | 5,780.0 | 5,778.0 | 5,540.0 | 5,540.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 2,433.0 | 2,098.0 | 1,668.0 | 1,846.0 | 1,494.0 | 1,702.0 | 1,837.0 | 2,205.0 | 2,029.0 | 2,250.0 | 3,264.0 | 3,450.0 | 2,986.0 | 2,678.0 | 2,299.0 | 2,641.0 | 1,598.0 | |||||||||||||||||||||||
| Book Value | 5,342.0 | 4,838.0 | 4,849.0 | 4,963.0 | 4,780.0 | 4,985.0 | 5,194.0 | 5,460.0 | 5,440.0 | 5,717.0 | 5,723.0 | 5,804.0 | 5,453.0 | 5,051.0 | 4,444.0 | 4,589.0 | 4,002.0 | 3,206.0 | ||||||||||||||||||||||
| Tangible Book Value | 2,380.0 | 1,872.0 | 1,877.0 | 1,982.0 | 1,789.0 | 1,986.0 | 2,186.0 | 2,445.0 | 2,413.0 | 2,684.0 | 3,634.0 | 3,715.0 | 3,364.0 | 2,962.0 | 2,341.0 | 2,466.0 | 1,867.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 52.0 |
| 33.0 |
| 24.0 |
| 35.0 |
| 33.0 |
| 30.0 |
| 19.0 |
| 23.0 |
| 26.0 |
| 26.0 |
| 30.0 |
| 20.0 |
| 21.0 |
| 24.0 |
| 21.0 |
| 15.0 |
| 22.0 |
| 29.0 |
| 29.0 |
| 70.0 |
| 21.0 |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,826.0 |
| 2,593.0 |
| 1,814.0 |
| 1,569.0 |
| 1,489.0 |
| 1,367.0 |
| 1,171.0 |
| 1,136.0 |
| 1,480.0 |
| 974.0 |
| 1,669.0 |
| 1,488.0 |
| 1,412.0 |
| 1,274.0 |
| 1,597.0 |
| 1,348.0 |
| 1,660.0 |
| 1,465.0 |
| 2,651.0 |
| 2,675.0 |
| 2,805.0 |
| 2,655.0 |
| 2,931.0 |
| 3,374.0 |
| 7,019.0 |
| 6,807.0 |
| 6,657.0 |
| 6,586.0 |
| 6,365.0 |
| 6,145.0 |
| 5,930.0 |
| 5,730.0 |
| 5,505.0 |
| 5,365.0 |
| 5,134.0 |
| 5,069.0 |
| 4,853.0 |
| 4,684.0 |
| 4,581.0 |
| 4,434.0 |
| 4,266.0 |
| 4,071.0 |
| 3,886.0 |
| 3,658.0 |
| 3,435.0 |
| 3,239.0 |
| 3,119.0 |
| 3,022.0 |
| 6,906.0 |
| 7,081.0 |
| 7,210.0 |
| 7,437.0 |
| 7,492.0 |
| 7,632.0 |
| 7,724.0 |
| 7,791.0 |
| 7,938.0 |
| 8,170.0 |
| 8,247.0 |
| 8,336.0 |
| 8,471.0 |
| 8,623.0 |
| 8,772.0 |
| 8,841.0 |
| 9,031.0 |
| 9,175.0 |
| 9,372.0 |
| 9,441.0 |
| 9,552.0 |
| 9,652.0 |
| 9,725.0 |
| 9,413.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,116.0 |
| 2,378.0 |
| 2,377.0 |
| 2,374.0 |
| 2,357.0 |
| 2,346.0 |
| 2,346.0 |
| 2,365.0 |
| 2,344.0 |
| 2,353.0 |
| 2,360.0 |
| 2,353.0 |
| 2,361.0 |
| 2,364.0 |
| 2,381.0 |
| 2,371.0 |
| 2,369.0 |
| 2,360.0 |
| 2,350.0 |
| 2,345.0 |
| 2,359.0 |
| 2,363.0 |
| 45.0 |
| 66.0 |
| 102.0 |
| 102.0 |
| 104.0 |
| 102.0 |
| 101.0 |
| 102.0 |
| 110.0 |
| 106.0 |
| 111.0 |
| 115.0 |
| 115.0 |
| 119.0 |
| 121.0 |
| 131.0 |
| 129.0 |
| 130.0 |
| 129.0 |
| 128.0 |
| 128.0 |
| 135.0 |
| 140.0 |
| 236.0 |
| 243.0 |
| 261.0 |
| 228.0 |
| 249.0 |
| 259.0 |
| 284.0 |
| 279.0 |
| 287.0 |
| 280.0 |
| 264.0 |
| 281.0 |
| 285.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 285.0 |
| 273.0 |
| 313.0 |
| 313.0 |
| 311.0 |
| 309.0 |
| 304.0 |
| 299.0 |
| 295.0 |
| 291.0 |
| 304.0 |
| 314.0 |
| 318.0 |
| 330.0 |
| 340.0 |
| 350.0 |
| 344.0 |
| 356.0 |
| 340.0 |
| 337.0 |
| 340.0 |
| 330.0 |
| 323.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,782.0 |
| 12,375.0 |
| 11,766.0 |
| 12,007.0 |
| 12,011.0 |
| 12,023.0 |
| 11,931.0 |
| 11,950.0 |
| 12,441.0 |
| 12,172.0 |
| 12,902.0 |
| 12,863.0 |
| 12,942.0 |
| 12,661.0 |
| 13,156.0 |
| 12,987.0 |
| 13,522.0 |
| 13,463.0 |
| 14,857.0 |
| 14,936.0 |
| 15,185.0 |
| 15,131.0 |
| 15,632.0 |
| 15,762.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 249.0 |
| - |
| - |
| 500.0 |
| 0.0 |
| 499.0 |
| 498.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 798.0 |
| 797.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 89.0 |
| 93.0 |
| 83.0 |
| 88.0 |
| 88.0 |
| 93.0 |
| 92.0 |
| 94.0 |
| 90.0 |
| 87.0 |
| 89.0 |
| 85.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.0 |
| 9.0 |
| 6.0 |
| 6.0 |
| 15.0 |
| 18.0 |
| 17.0 |
| 5.0 |
| 18.0 |
| 9.0 |
| 5.0 |
| 5.0 |
| 6.0 |
| 8.0 |
| 9.0 |
| 15.0 |
| 17.0 |
| 19.0 |
| 23.0 |
| 12.0 |
| 5.0 |
| 36.0 |
| 17.0 |
| 1,097.0 |
| 2,228.0 |
| 1,432.0 |
| 1,015.0 |
| 643.0 |
| 891.0 |
| 906.0 |
| 681.0 |
| 615.0 |
| 1,235.0 |
| 665.0 |
| 1,245.0 |
| 1,042.0 |
| 826.0 |
| 705.0 |
| 788.0 |
| 482.0 |
| 626.0 |
| 580.0 |
| 1,551.0 |
| 1,441.0 |
| 853.0 |
| 686.0 |
| 966.0 |
| 773.0 |
| 147.0 |
| 152.0 |
| 162.0 |
| 175.0 |
| 150.0 |
| 166.0 |
| 174.0 |
| 195.0 |
| 191.0 |
| 197.0 |
| 193.0 |
| 181.0 |
| 197.0 |
| 203.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,029.0 |
| 1,160.0 |
| 1,156.0 |
| 1,175.0 |
| 1,184.0 |
| 1,201.0 |
| 1,175.0 |
| 1,217.0 |
| 1,246.0 |
| 1,235.0 |
| 1,207.0 |
| 1,135.0 |
| 1,117.0 |
| 1,087.0 |
| 1,051.0 |
| 1,076.0 |
| 1,047.0 |
| 1,592.0 |
| 1,632.0 |
| 1,616.0 |
| 1,630.0 |
| 1,642.0 |
| 1,787.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 658.0 |
| 251.0 |
| 337.0 |
| 387.0 |
| 396.0 |
| 444.0 |
| 419.0 |
| 434.0 |
| 431.0 |
| 474.0 |
| 356.0 |
| 396.0 |
| 408.0 |
| 410.0 |
| 421.0 |
| 437.0 |
| 462.0 |
| 460.0 |
| 486.0 |
| 487.0 |
| 553.0 |
| 545.0 |
| 504.0 |
| 497.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,029.0 |
| 6,339.0 |
| 6,152.0 |
| 6,049.0 |
| 6,341.0 |
| 6,420.0 |
| 6,456.0 |
| 6,374.0 |
| 7,038.0 |
| 6,535.0 |
| 7,221.0 |
| 7,045.0 |
| 7,272.0 |
| 6,930.0 |
| 6,993.0 |
| 6,665.0 |
| 6,857.0 |
| 6,779.0 |
| 8,617.0 |
| 8,546.0 |
| 8,802.0 |
| 8,639.0 |
| 8,652.0 |
| 8,597.0 |
| 1,482.0 |
| 1,375.0 |
| 1,370.0 |
| 1,357.0 |
| 1,333.0 |
| 1,317.0 |
| 1,308.0 |
| 1,300.0 |
| 1,313.0 |
| 1,303.0 |
| 1,317.0 |
| 1,299.0 |
| 1,311.0 |
| 1,368.0 |
| 1,360.0 |
| 1,349.0 |
| 1,405.0 |
| 1,397.0 |
| 1,392.0 |
| 1,388.0 |
| 1,384.0 |
| 1,380.0 |
| 1,390.0 |
| 1,384.0 |
| 2,088.0 |
| 1,933.0 |
| 2,183.0 |
| 2,013.0 |
| 1,927.0 |
| 1,905.0 |
| 1,997.0 |
| 1,961.0 |
| 1,958.0 |
| 2,109.0 |
| 2,111.0 |
| 2,047.0 |
| 2,463.0 |
| 2,474.0 |
| 2,514.0 |
| 2,436.0 |
| 2,443.0 |
| 2,048.0 |
| 2,205.0 |
| 2,272.0 |
| 2,365.0 |
| 2,892.0 |
| 2,991.0 |
| (285.0) |
| (266.0) |
| (257.0) |
| (316.0) |
| (296.0) |
| (305.0) |
| (320.0) |
| (388.0) |
| (426.0) |
| (440.0) |
| (366.0) |
| (374.0) |
| (344.0) |
| (341.0) |
| (371.0) |
| (308.0) |
| (309.0) |
| (248.0) |
| (263.0) |
| (275.0) |
| (325.0) |
| (378.0) |
| (398.0) |
| (273.0) |
| (243.0) |
| 51.0 |
| 0.0 |
| 14.0 |
| 4.0 |
| 1.0 |
| - |
| 108.0 |
| 0.0 |
| 74.0 |
| 2.0 |
| 64.0 |
| 504.0 |
| 92.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| 151.0 |
| 150.0 |
| 2,830.0 |
| 2,676.0 |
| 2,712.0 |
| 2,641.0 |
| 2,681.0 |
| 2,649.0 |
| 2,703.0 |
| 2,675.0 |
| 2,740.0 |
| 2,701.0 |
| 2,752.0 |
| 2,715.0 |
| 2,773.0 |
| 2,727.0 |
| 2,766.0 |
| 3,071.0 |
| 3,105.0 |
| 3,073.0 |
| 3,120.0 |
| 3,104.0 |
| 3,144.0 |
| 3,120.0 |
| 3,181.0 |
| 4,002.0 |
| 3,206.0 |
| 2,938.0 |
| 3,246.0 |
| 3,029.0 |
| 2,922.0 |
| 2,826.0 |
| 2,873.0 |
| 2,728.0 |
| 2,897.0 |
| 2,980.0 |
| 3,066.0 |
| 2,955.0 |
| 2,958.0 |
| 3,436.0 |
| 3,556.0 |
| 3,594.0 |
| 3,579.0 |
| 3,167.0 |
| 3,270.0 |
| 3,279.0 |
| 3,348.0 |
| 3,860.0 |
| 3,984.0 |
| 5,614.0 |
| 5,958.0 |
| 5,670.0 |
| 5,603.0 |
| 5,475.0 |
| 5,576.0 |
| 5,403.0 |
| 5,637.0 |
| 5,681.0 |
| 5,818.0 |
| 5,670.0 |
| 5,731.0 |
| 6,163.0 |
| 6,322.0 |
| 6,665.0 |
| 6,684.0 |
| 6,240.0 |
| 6,390.0 |
| 6,383.0 |
| 6,492.0 |
| 6,980.0 |
| 7,165.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,684.0 |
| 3,843.0 |
| 4,029.0 |
| 4,016.0 |
| 3,675.0 |
| 3,967.0 |
| 3,757.0 |
| 3,857.0 |
| 3,794.0 |
| 3,778.0 |
| 4,464.0 |
| 4,609.0 |
| 3,986.0 |
| 3,532.0 |
| 1,161.0 |
| 799.0 |
| 926.0 |
| 598.0 |
| 461.0 |
| 490.0 |
| 521.0 |
| 245.0 |
| 309.0 |
| 424.0 |
| 446.0 |
| 586.0 |
| 569.0 |
| 809.0 |
| 866.0 |
| 1,034.0 |
| 885.0 |
| 1,100.0 |
| 1,234.0 |
| 1,952.0 |
| 1,969.0 |
| 1,965.0 |
| 2,601.0 |
| 2,938.0 |
| 3,246.0 |
| 3,029.0 |
| 2,922.0 |
| 2,826.0 |
| 2,873.0 |
| 2,728.0 |
| 2,897.0 |
| 2,980.0 |
| 3,066.0 |
| 2,955.0 |
| 2,958.0 |
| 3,436.0 |
| 3,556.0 |
| 3,594.0 |
| 3,579.0 |
| 3,167.0 |
| 3,270.0 |
| 3,279.0 |
| 3,348.0 |
| 3,860.0 |
| 3,984.0 |
| 1,070.0 |
| 756.0 |
| 766.0 |
| 550.0 |
| 444.0 |
| 367.0 |
| 426.0 |
| 280.0 |
| 422.0 |
| 530.0 |
| 602.0 |
| 480.0 |
| 490.0 |
| 956.0 |
| 1,071.0 |
| 1,082.0 |
| 1,079.0 |
| 668.0 |
| 781.0 |
| 801.0 |
| 875.0 |
| 1,366.0 |
| 1,481.0 |