| (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 | 167.0 | 202.0 | 367.0 | 183.0 | 319.0 | 871.0 | 111.0 | 131.0 | 418.0 | 401.0 | 382.0 | 329.0 | 299.0 | 267.0 | 259.0 | 87.0 | 206.0 | ||
| Restricted Cash | 3.0 | 5.0 | 1.0 | 3.0 | 5.0 | 8.0 | 2.0 | 3.0 | 2.0 | 4.0 | 3.0 | 9.0 | 13.0 | 9.0 | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 167.0 | 202.0 | 367.0 | 183.0 | 319.0 | 871.0 | 111.0 | 131.0 | 418.0 | 401.0 | 382.0 | 329.0 | 299.0 | 267.0 | 259.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 821.0 | 695.0 | 688.0 | 681.0 | 604.0 | 648.0 | 631.0 | 600.0 | 565.0 | 569.0 | 519.0 | 546.0 | 580.0 | 576.0 | 525.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 523.0 | 637.0 | 696.0 | 755.0 | 752.0 | 454.0 | 512.0 | 506.0 | 459.0 | 443.0 | 385.0 | 386.0 | 394.0 | 384.0 | 382.0 | 332.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,178.0 | 4,136.0 | 4,050.0 | 3,864.0 | 3,684.0 | 3,327.0 | 3,184.0 | 3,057.0 | 2,932.0 | 2,817.0 | 2,757.0 | 2,753.0 | 2,732.0 | 2,885.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 838.0 | 950.0 | 1,021.0 | 960.0 | 930.0 | 575.0 | 507.0 | 507.0 | 501.0 | 490.0 | 431.0 | 440.0 | 413.0 | 412.0 | 423.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,484.0 | 2,481.0 | 2,477.0 | 2,474.0 | 2,484.0 | 2,780.0 | 2,287.0 | 2,284.0 | 1,391.0 | 1,789.0 | 1,786.0 | 1,588.0 | 2,161.0 | 1,571.0 | 2,125.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,484.0 | 2,481.0 | 2,477.0 | 2,474.0 | 2,784.0 | 2,780.0 | 2,287.0 | 2,284.0 | 1,791.0 | 1,789.0 | 2,086.0 | 2,163.0 | 2,161.0 | 2,421.0 | 2,125.0 | 2,424.0 | |||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,187.0 | 227.0 | 166.0 | 167.0 | 226.0 | 290.0 | 278.0 | 202.0 | 219.0 | 355.0 | 518.0 | 367.0 | 242.0 | 168.0 | 278.0 | |||||||||||||||||||||||||
| 214.0 |
| 182.0 |
| - |
| - |
| - |
| 87.0 |
| 206.0 |
| 214.0 |
| 182.0 |
| 540.0 |
| 486.0 |
| - |
| - |
| 366.0 |
| - |
| - |
| Prepaid Expenses | 97.0 | 88.0 | 77.0 | 106.0 | 154.0 | 47.0 | 51.0 | 74.0 | 72.0 | 72.0 | 39.0 | 42.0 | 41.0 | 43.0 | 36.0 | 40.0 | 42.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 72.0 | 143.0 | 134.0 | 147.0 | 149.0 | 113.0 | 125.0 | 122.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 1.0 | - | 405.0 | - | - | - |
| Total Current Assets | 1,608.0 | 1,622.0 | 1,828.0 | 1,725.0 | 1,829.0 | 2,020.0 | 1,305.0 | 1,311.0 | 1,514.0 | 1,485.0 | 1,429.0 | 1,395.0 | 1,420.0 | 1,376.0 | 1,279.0 | 1,489.0 | 1,180.0 | - | - |
| 2,874.0 |
| 2,728.0 |
| 2,654.0 |
| - |
| - |
| Accumulated Depreciation | 2,911.0 | 2,821.0 | 2,705.0 | 2,530.0 | 2,382.0 | 2,224.0 | 2,150.0 | 2,061.0 | 2,001.0 | 1,911.0 | 1,839.0 | 1,776.0 | 1,711.0 | 1,804.0 | 1,835.0 | 1,762.0 | 1,699.0 | - | - |
| Property,Plant & Equipment Net | 1,267.0 | 1,315.0 | 1,345.0 | 1,334.0 | 1,302.0 | 1,103.0 | 1,034.0 | 996.0 | 931.0 | 906.0 | 918.0 | 977.0 | 1,021.0 | 1,081.0 | 1,039.0 | 966.0 | 941.0 | 960.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 47.0 | 45.0 | 43.0 | 52.0 | 55.0 | 62.0 | 57.0 | 55.0 | 58.0 | 59.0 | 59.0 | - | - | - | - | 49.0 | 45.0 | - | - |
| Goodwill | 1,229.0 | 1,228.0 | 1,252.0 | 1,558.0 | 1,575.0 | 1,577.0 | 1,591.0 | 1,602.0 | 1,196.0 | 1,197.0 | 1,067.0 | 1,101.0 | 1,105.0 | 1,112.0 | 1,070.0 | 1,303.0 | 1,284.0 | 1,658.0 | - |
| Intangible Assets | 566.0 | 681.0 | 712.0 | 884.0 | 918.0 | 894.0 | 912.0 | 929.0 | 722.0 | 735.0 | 585.0 | 611.0 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 333.0 | 360.0 | 346.0 | 342.0 | 332.0 | 291.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 25.0 | 28.0 | - | - |
| Other Non-Current Assets | 558.0 | 545.0 | 462.0 | 315.0 | 378.0 | 328.0 | 274.0 | 222.0 | 210.0 | 187.0 | 165.0 | 174.0 | 138.0 | 144.0 | 142.0 | 144.0 | 149.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,561.0 | 5,751.0 | 5,945.0 | 6,158.0 | 6,334.0 | 6,213.0 | 5,116.0 | 5,060.0 | 4,573.0 | 4,510.0 | 4,154.0 | 4,251.0 | 4,302.0 | 4,355.0 | 4,163.0 | 4,548.0 | 4,576.0 | - | - |
| 409.0 |
| 381.0 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 300.0 | 0.0 | 0.0 | 0.0 | 400.0 | 0.0 | 300.0 | 575.0 | 0.0 | 850.0 | 0.0 | 300.0 | 577.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 87.0 | 84.0 | 87.0 | 78.0 | 81.0 | 64.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 179.0 | 190.0 | 262.0 | 176.0 | 219.0 | 288.0 | 158.0 | 154.0 | 162.0 | 192.0 | 548.0 | 472.0 | 490.0 | 494.0 | 442.0 | 491.0 | 472.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,919.0 | 1,574.0 | 1,917.0 | 1,784.0 | 2,056.0 | 1,418.0 | 1,440.0 | 1,200.0 | 1,809.0 | 1,558.0 | 1,405.0 | 1,638.0 | 1,134.0 | 2,061.0 | 1,365.0 | 1,645.0 | 1,937.0 | - | - |
| 2,124.0 |
| 2,151.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 305.0 | 334.0 | 310.0 | 314.0 | 301.0 | 278.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 20.0 | 22.0 | 28.0 | 66.0 | 67.0 | 62.0 | 50.0 | 72.0 | 61.0 | 82.0 | 95.0 | 103.0 | 119.0 | 119.0 | 140.0 | 19.0 | 23.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 351.0 | 848.0 | 825.0 | 791.0 | 834.0 | 767.0 | 780.0 | 102.0 | 113.0 | 107.0 | 119.0 | 768.0 | 742.0 | 739.0 | 619.0 | 677.0 | 640.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,079.0 | 5,259.0 | 5,557.0 | 5,429.0 | 5,742.0 | 5,305.0 | 4,557.0 | 4,334.0 | 4,031.0 | 4,213.0 | 4,046.0 | 4,104.0 | 4,165.0 | 4,490.0 | 4,249.0 | 4,465.0 | 4,751.0 | - | - |
| 159.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 432.0 | 250.0 | 583.0 | 1,048.0 | 1,036.0 | 3,567.0 | 3,150.0 | 2,797.0 | 2,440.0 | 2,163.0 | 1,923.0 | 1,739.0 | 1,561.0 | 1,350.0 | 1,143.0 | 920.0 | 640.0 | - | - |
| Accumulated Other Comprehensive Income | (157.0) | (155.0) | (493.0) | (479.0) | (546.0) | (640.0) | (602.0) | (547.0) | (543.0) | (570.0) | (502.0) | (417.0) | (367.0) | (396.0) | (250.0) | (371.0) | (347.0) | (179.0) | - |
| Treasury Stock | - | - | - | - | 1,396.0 | 3,315.0 | 3,194.0 | 2,658.0 | 2,442.0 | 2,323.0 | 2,237.0 | 2,036.0 | 1,868.0 | 1,881.0 | 1,770.0 | 1,242.0 | 1,206.0 | - | - |
| Minority Interest | 161.0 | 164.0 | 168.0 | 173.0 | 181.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 321.0 | 328.0 | 220.0 | 556.0 | 411.0 | 908.0 | 559.0 | 726.0 | 542.0 | 297.0 | 118.0 | 154.0 | 146.0 | (135.0) | (86.0) | 83.0 | (175.0) | (370.0) | 171.0 |
| Total Equity | 482.0 | 492.0 | 388.0 | 729.0 | 592.0 | 908.0 | 559.0 | 726.0 | 542.0 | 297.0 | 118.0 | 154.0 | 146.0 | (135.0) | (86.0) | 83.0 | (175.0) | (370.0) | 171.0 |
| 2,728.0 |
| - |
| - |
| Net debt | 2,317.0 | 2,279.0 | 2,110.0 | 2,291.0 | 2,465.0 | 1,909.0 | 2,176.0 | 2,153.0 | 1,373.0 | 1,388.0 | 1,704.0 | 1,834.0 | 1,862.0 | 2,154.0 | 1,866.0 | 2,337.0 | 2,522.0 | - | - |
| Working Capital | (311.0) | 48.0 | (89.0) | (59.0) | (227.0) | 602.0 | (135.0) | 111.0 | (295.0) | (73.0) | 24.0 | (243.0) | 286.0 | (685.0) | (86.0) | (156.0) | (757.0) | - | - |
| Book Value | 321.0 | 328.0 | 220.0 | 556.0 | 411.0 | 908.0 | 559.0 | 726.0 | 542.0 | 297.0 | 118.0 | 154.0 | 146.0 | (135.0) | (86.0) | 83.0 | (175.0) | (370.0) | 171.0 |
| Tangible Book Value | (1,474.0) | (1,581.0) | (1,744.0) | (1,886.0) | (2,082.0) | (1,563.0) | (1,944.0) | (1,805.0) | (1,376.0) | (1,635.0) | (1,534.0) | (1,558.0) | (959.0) | (1,247.0) | (1,156.0) | (1,220.0) | (1,459.0) | (2,028.0) | - |
| 183.0 |
| 241.0 |
| 192.0 |
| 210.0 |
| 319.0 |
| 492.0 |
| 732.0 |
| 860.0 |
| 871.0 |
| 496.0 |
| 168.0 |
| 150.0 |
| 111.0 |
| 178.0 |
| 162.0 |
| 162.0 |
| 131.0 |
| 1,174.0 |
| 489.0 |
| 468.0 |
| 418.0 |
| 431.0 |
| 414.0 |
| 408.0 |
| 401.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,187.0 | 227.0 | 166.0 | 167.0 | 226.0 | 290.0 | 278.0 | 202.0 | 219.0 | 355.0 | 518.0 | 367.0 | 242.0 | 168.0 | 278.0 | 183.0 | 241.0 | 192.0 | 210.0 | 319.0 | 492.0 | 732.0 | 860.0 | 871.0 | 496.0 | 168.0 | 150.0 | 111.0 | 178.0 | 162.0 | 162.0 | 131.0 | 1,174.0 | 489.0 | 468.0 | 418.0 | 431.0 | 414.0 | 408.0 | 401.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 671.0 | 671.0 | 703.0 | 821.0 | 597.0 | 603.0 | 595.0 | 695.0 | 673.0 | 679.0 | 581.0 | 688.0 | 678.0 | 600.0 | 612.0 | 681.0 | 660.0 | 569.0 | 654.0 | 604.0 | 643.0 | 616.0 | 685.0 | 648.0 | 726.0 | 544.0 | 556.0 | 631.0 | 587.0 | 528.0 | 568.0 | 600.0 | 595.0 | 536.0 | 531.0 | 565.0 | 568.0 | 514.0 | 494.0 | 569.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 588.0 | 608.0 | 577.0 | 523.0 | 635.0 | 592.0 | 594.0 | 637.0 | 674.0 | 655.0 | 710.0 | 696.0 | 735.0 | 741.0 | 755.0 | 755.0 | 803.0 | 818.0 | 785.0 | 752.0 | 688.0 | 609.0 | 534.0 | 454.0 | 457.0 | 514.0 | 504.0 | 512.0 | 556.0 | 578.0 | 519.0 | 506.0 | 508.0 | 494.0 | 462.0 | 459.0 | 510.0 | 501.0 | 465.0 | 443.0 |
| Prepaid Expenses | 205.0 | 222.0 | 249.0 | 97.0 | 132.0 | 147.0 | 109.0 | 88.0 | 95.0 | 115.0 | 102.0 | 77.0 | 90.0 | 113.0 | 118.0 | 106.0 | 165.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,651.0 | 1,728.0 | 1,695.0 | 1,608.0 | 1,590.0 | 1,632.0 | 1,576.0 | 1,622.0 | 1,661.0 | 1,804.0 | 1,911.0 | 1,828.0 | 1,745.0 | 1,622.0 | 1,763.0 | 1,725.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,044.0 | 3,007.0 | 2,955.0 | 2,911.0 | 2,872.0 | 2,831.0 | 2,798.0 | 2,821.0 | 2,800.0 | 2,792.0 | 2,768.0 | 2,705.0 | 2,672.0 | 2,621.0 | 2,575.0 | 2,530.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,235.0 | 1,247.0 | 1,251.0 | 1,267.0 | 1,245.0 | 1,242.0 | 1,242.0 | 1,315.0 | 1,292.0 | 1,314.0 | 1,317.0 | 1,345.0 | 1,315.0 | 1,322.0 | 1,322.0 | 1,334.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,229.0 | 1,231.0 | 1,227.0 | 1,229.0 | 1,222.0 | 1,219.0 | 1,233.0 | 1,228.0 | 1,229.0 | 1,252.0 | 1,246.0 | 1,252.0 | 1,250.0 | 1,553.0 | 1,547.0 | 1,558.0 | 1,572.0 | 1,565.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | 722.0 | - | - | 884.0 | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 355.0 | 368.0 | 318.0 | 333.0 | 349.0 | 362.0 | 341.0 | 360.0 | 379.0 | 354.0 | 328.0 | 346.0 | 359.0 | 349.0 | 336.0 | 342.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 415.0 | 483.0 | 476.0 | 558.0 | 537.0 | 548.0 | 524.0 | 545.0 | 556.0 | 486.0 | 486.0 | 462.0 | 427.0 | 331.0 | 311.0 | 315.0 | 364.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,436.0 | 5,613.0 | 5,528.0 | 5,561.0 | 5,512.0 | 5,577.0 | 5,497.0 | 5,751.0 | 5,805.0 | 5,908.0 | 5,991.0 | 5,945.0 | 5,818.0 | 6,045.0 | 6,153.0 | 6,158.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 600.0 | 600.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 85.0 | 83.0 | 89.0 | 87.0 | 85.0 | 81.0 | 83.0 | 84.0 | 82.0 | 92.0 | 88.0 | 87.0 | 88.0 | 80.0 | 78.0 | 78.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,155.0 | 2,347.0 | 2,234.0 | 1,919.0 | 2,155.0 | 1,730.0 | 1,579.0 | 1,574.0 | 1,846.0 | 2,022.0 | 2,228.0 | 1,917.0 | 1,996.0 | 1,878.0 | 2,010.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,487.0 | 2,486.0 | 2,485.0 | 2,484.0 | 2,483.0 | 2,483.0 | 2,482.0 | 2,481.0 | 2,480.0 | 2,479.0 | 2,478.0 | 2,477.0 | 2,476.0 | 2,476.0 | 2,475.0 | 2,474.0 | 1,887.0 | 1,886.0 | 1,885.0 | 2,484.0 | 2,483.0 | 2,483.0 | 2,781.0 | 2,780.0 | 2,288.0 | 2,288.0 | 2,287.0 | 2,287.0 | 2,286.0 | 2,285.0 | 2,285.0 | 2,284.0 | 1,789.0 | 1,788.0 | 1,787.0 | 1,391.0 | 1,390.0 | 1,390.0 | 1,789.0 | 1,789.0 |
| Operating Lease Liabilities Non-Current | 323.0 | 341.0 | 286.0 | 305.0 | 322.0 | 339.0 | 315.0 | 334.0 | 347.0 | 311.0 | 290.0 | 310.0 | 323.0 | 318.0 | 308.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 23.0 | 19.0 | 20.0 | 20.0 | 21.0 | 22.0 | 23.0 | 22.0 | 24.0 | 26.0 | 27.0 | 28.0 | 27.0 | 56.0 | 59.0 | 66.0 | 85.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 356.0 | 385.0 | 365.0 | 351.0 | 341.0 | 882.0 | 874.0 | 848.0 | 853.0 | 852.0 | 837.0 | 825.0 | 824.0 | 826.0 | 805.0 | 791.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,344.0 | 5,578.0 | 5,390.0 | 5,079.0 | 5,322.0 | 5,456.0 | 5,273.0 | 5,259.0 | 5,550.0 | 5,690.0 | 5,860.0 | 5,557.0 | 5,646.0 | 5,554.0 | 5,657.0 | 5,429.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 131.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 | 159.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 223.0 | 190.0 | 200.0 | 432.0 | 99.0 | 68.0 | 31.0 | 250.0 | 34.0 | 241.0 | 299.0 | 583.0 | 415.0 | 782.0 | 832.0 | 1,048.0 | 951.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (152.0) | (159.0) | (165.0) | (157.0) | (176.0) | (181.0) | (147.0) | (155.0) | (155.0) | (359.0) | (494.0) | (493.0) | (498.0) | (502.0) | (515.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | 1,331.0 | 1,346.0 | 1,252.0 | 1,186.0 | 1,189.0 | 1,205.0 | 1,219.0 | 1,246.0 | 1,277.0 | 1,297.0 | 1,315.0 | 1,346.0 | 1,358.0 | 1,373.0 | ||||||||||||||||||||||
| Minority Interest | 159.0 | 160.0 | 160.0 | 161.0 | 163.0 | 162.0 | 164.0 | 164.0 | 164.0 | 165.0 | 168.0 | 168.0 | 169.0 | 170.0 | 170.0 | 173.0 | 176.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (67.0) | (125.0) | (22.0) | 321.0 | 27.0 | (41.0) | 60.0 | 328.0 | 91.0 | 53.0 | (37.0) | 220.0 | 3.0 | 321.0 | 326.0 | 556.0 | 400.0 | |||||||||||||||||||||||
| Total Equity | 92.0 | 35.0 | 138.0 | 482.0 | 190.0 | 121.0 | 224.0 | 492.0 | 255.0 | 218.0 | 131.0 | 388.0 | 172.0 | 491.0 | 496.0 | 729.0 | 576.0 | 491.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,487.0 | 2,486.0 | 2,485.0 | 2,484.0 | 2,483.0 | 2,483.0 | 2,482.0 | 2,481.0 | 2,480.0 | 2,479.0 | 2,478.0 | 2,477.0 | 2,476.0 | 2,476.0 | 2,475.0 | 2,474.0 | 2,487.0 | 2,486.0 | 2,784.0 | 2,784.0 | 2,783.0 | 2,783.0 | 2,781.0 | 2,780.0 | 2,926.0 | 2,288.0 | 2,287.0 | 2,683.0 | 2,286.0 | 2,285.0 | 2,285.0 | 2,284.0 | 1,789.0 | 1,788.0 | 2,187.0 | 1,791.0 | 1,790.0 | 1,790.0 | 1,789.0 | 1,789.0 |
| Net debt | 1,300.0 | 2,259.0 | 2,319.0 | 2,317.0 | 2,257.0 | 2,193.0 | 2,204.0 | 2,279.0 | 2,261.0 | 2,124.0 | 1,960.0 | 2,110.0 | 2,234.0 | 2,308.0 | 2,197.0 | 2,291.0 | 2,246.0 | 2,294.0 | ||||||||||||||||||||||
| Working Capital | (504.0) | (619.0) | (539.0) | (311.0) | (565.0) | (98.0) | (3.0) | 48.0 | (185.0) | (218.0) | (317.0) | (89.0) | (251.0) | (256.0) | (247.0) | (59.0) | (774.0) | |||||||||||||||||||||||
| Book Value | (67.0) | (125.0) | (22.0) | 321.0 | 27.0 | (41.0) | 60.0 | 328.0 | 91.0 | 53.0 | (37.0) | 220.0 | 3.0 | 321.0 | 326.0 | 556.0 | 400.0 | 313.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,296.0) | (1,356.0) | (1,249.0) | (908.0) | (1,195.0) | (1,260.0) | (1,173.0) | (900.0) | (1,138.0) | (1,199.0) | (1,283.0) | (1,032.0) | (1,969.0) | (1,232.0) | (1,221.0) | (1,886.0) | (1,172.0) | |||||||||||||||||||||||
| 162.0 |
| 171.0 |
| 154.0 |
| 139.0 |
| 146.0 |
| 65.0 |
| 47.0 |
| 71.0 |
| 77.0 |
| 56.0 |
| 51.0 |
| 72.0 |
| 97.0 |
| 68.0 |
| 74.0 |
| 96.0 |
| 161.0 |
| 59.0 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.0 |
| 120.0 |
| 49.0 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,869.0 |
| 1,741.0 |
| 1,820.0 |
| 1,829.0 |
| 1,962.0 |
| 2,103.0 |
| 2,144.0 |
| 2,020.0 |
| 1,750.0 |
| 1,303.0 |
| 1,266.0 |
| 1,305.0 |
| 1,393.0 |
| 1,365.0 |
| 1,317.0 |
| 1,311.0 |
| 2,373.0 |
| 1,680.0 |
| 1,520.0 |
| 1,514.0 |
| 1,603.0 |
| 1,549.0 |
| 1,416.0 |
| 1,485.0 |
| 2,510.0 |
| 2,466.0 |
| 2,422.0 |
| 2,382.0 |
| 2,351.0 |
| 2,319.0 |
| 2,270.0 |
| 2,224.0 |
| 2,203.0 |
| 2,185.0 |
| 2,156.0 |
| 2,150.0 |
| 2,125.0 |
| 2,109.0 |
| 2,084.0 |
| 2,061.0 |
| 2,055.0 |
| 2,031.0 |
| 2,015.0 |
| 2,001.0 |
| 1,972.0 |
| 1,983.0 |
| 1,944.0 |
| 1,911.0 |
| 1,312.0 |
| 1,298.0 |
| 1,301.0 |
| 1,302.0 |
| 1,251.0 |
| 1,221.0 |
| 1,176.0 |
| 1,103.0 |
| 1,047.0 |
| 1,052.0 |
| 1,034.0 |
| 1,034.0 |
| 1,000.0 |
| 992.0 |
| 988.0 |
| 996.0 |
| 933.0 |
| 935.0 |
| 934.0 |
| 931.0 |
| 903.0 |
| 904.0 |
| 917.0 |
| 906.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,566.0 |
| 1,575.0 |
| 1,574.0 |
| 1,803.0 |
| 1,793.0 |
| 1,577.0 |
| 1,568.0 |
| 1,588.0 |
| 1,585.0 |
| 1,591.0 |
| 1,589.0 |
| 1,586.0 |
| 1,602.0 |
| 1,602.0 |
| 1,200.0 |
| 1,202.0 |
| 1,203.0 |
| 1,196.0 |
| 1,193.0 |
| 1,190.0 |
| 1,196.0 |
| 1,197.0 |
| - |
| - |
| 940.0 |
| - |
| - |
| 894.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.0 |
| 310.0 |
| 310.0 |
| 332.0 |
| 328.0 |
| 322.0 |
| 281.0 |
| 291.0 |
| 297.0 |
| 303.0 |
| 312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.0 |
| 368.0 |
| 378.0 |
| 386.0 |
| 357.0 |
| 332.0 |
| 328.0 |
| 292.0 |
| 308.0 |
| 293.0 |
| 274.0 |
| 265.0 |
| 211.0 |
| 226.0 |
| 222.0 |
| 220.0 |
| 221.0 |
| 223.0 |
| 210.0 |
| 205.0 |
| 198.0 |
| 204.0 |
| 187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,322.0 |
| 6,190.0 |
| 6,274.0 |
| 6,334.0 |
| 6,441.0 |
| 6,855.0 |
| 6,777.0 |
| 6,213.0 |
| 5,850.0 |
| 5,459.0 |
| 5,397.0 |
| 5,116.0 |
| 5,162.0 |
| 5,073.0 |
| 5,058.0 |
| 5,060.0 |
| 5,444.0 |
| 4,758.0 |
| 4,600.0 |
| 4,573.0 |
| 4,629.0 |
| 4,568.0 |
| 4,466.0 |
| 4,510.0 |
| 899.0 |
| 300.0 |
| 300.0 |
| 300.0 |
| - |
| 0.0 |
| 638.0 |
| - |
| - |
| 396.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 400.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| 73.0 |
| 72.0 |
| 81.0 |
| 74.0 |
| 61.0 |
| 64.0 |
| 64.0 |
| 65.0 |
| 61.0 |
| 57.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,784.0 |
| 2,643.0 |
| 2,596.0 |
| 2,639.0 |
| 2,056.0 |
| 1,819.0 |
| 1,738.0 |
| 1,516.0 |
| 1,418.0 |
| 1,794.0 |
| 1,513.0 |
| 1,458.0 |
| 1,440.0 |
| 1,261.0 |
| 1,186.0 |
| 1,235.0 |
| 1,200.0 |
| 2,013.0 |
| 1,380.0 |
| 1,376.0 |
| 1,809.0 |
| 1,998.0 |
| 2,037.0 |
| 1,522.0 |
| 1,558.0 |
| 314.0 |
| 288.0 |
| 286.0 |
| 288.0 |
| 301.0 |
| 305.0 |
| 313.0 |
| 268.0 |
| 278.0 |
| 277.0 |
| 282.0 |
| 290.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.0 |
| 69.0 |
| 67.0 |
| 77.0 |
| 128.0 |
| 104.0 |
| 62.0 |
| 66.0 |
| 76.0 |
| 68.0 |
| 50.0 |
| 60.0 |
| 71.0 |
| 68.0 |
| 72.0 |
| 27.0 |
| 39.0 |
| 62.0 |
| 61.0 |
| 49.0 |
| 77.0 |
| 83.0 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 843.0 |
| 861.0 |
| 846.0 |
| 834.0 |
| 819.0 |
| 813.0 |
| 797.0 |
| 767.0 |
| 730.0 |
| - |
| - |
| 780.0 |
| - |
| - |
| - |
| - |
| 104.0 |
| 110.0 |
| - |
| 113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,746.0 |
| 5,699.0 |
| 5,727.0 |
| 5,742.0 |
| 5,503.0 |
| 5,475.0 |
| 5,466.0 |
| 5,305.0 |
| 5,155.0 |
| 4,904.0 |
| 4,847.0 |
| 4,557.0 |
| 4,381.0 |
| 4,331.0 |
| 4,381.0 |
| 4,334.0 |
| 4,607.0 |
| 3,998.0 |
| 4,008.0 |
| 4,031.0 |
| 4,225.0 |
| 4,298.0 |
| 4,177.0 |
| 4,213.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 949.0 |
| 1,027.0 |
| 1,036.0 |
| 1,086.0 |
| 1,302.0 |
| 3,840.0 |
| 3,567.0 |
| 3,398.0 |
| 3,292.0 |
| 3,241.0 |
| 3,150.0 |
| 3,004.0 |
| 2,940.0 |
| 2,883.0 |
| 2,797.0 |
| 2,704.0 |
| 2,649.0 |
| 2,524.0 |
| 2,440.0 |
| 2,351.0 |
| 2,284.0 |
| 2,238.0 |
| 2,163.0 |
| (479.0) |
| (519.0) |
| (574.0) |
| (567.0) |
| (546.0) |
| (553.0) |
| (575.0) |
| (623.0) |
| (640.0) |
| (656.0) |
| (601.0) |
| (615.0) |
| (602.0) |
| (564.0) |
| (577.0) |
| (547.0) |
| (547.0) |
| (525.0) |
| (524.0) |
| (524.0) |
| (543.0) |
| (565.0) |
| (579.0) |
| (567.0) |
| (570.0) |
| 1,389.0 |
| 1,396.0 |
| 1,111.0 |
| 850.0 |
| 3,407.0 |
| 3,315.0 |
| 3,317.0 |
| 3,357.0 |
| 3,278.0 |
| 3,194.0 |
| 2,851.0 |
| 2,794.0 |
| 2,802.0 |
| 2,658.0 |
| 2,457.0 |
| 2,465.0 |
| 2,489.0 |
| 2,442.0 |
| 2,453.0 |
| 2,489.0 |
| 2,422.0 |
| 2,323.0 |
| 178.0 |
| 179.0 |
| 181.0 |
| 195.0 |
| 196.0 |
| 196.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.0 |
| 368.0 |
| 411.0 |
| 743.0 |
| 1,184.0 |
| 1,115.0 |
| 908.0 |
| 695.0 |
| 555.0 |
| 550.0 |
| 559.0 |
| 781.0 |
| 742.0 |
| 677.0 |
| 726.0 |
| 837.0 |
| 760.0 |
| 592.0 |
| 542.0 |
| 404.0 |
| 270.0 |
| 289.0 |
| 297.0 |
| 547.0 |
| 592.0 |
| 938.0 |
| 1,380.0 |
| 1,311.0 |
| 908.0 |
| 695.0 |
| 555.0 |
| 550.0 |
| 559.0 |
| 781.0 |
| 742.0 |
| 677.0 |
| 726.0 |
| 837.0 |
| 760.0 |
| 592.0 |
| 542.0 |
| 404.0 |
| 270.0 |
| 289.0 |
| 297.0 |
| 2,574.0 |
| 2,465.0 |
| 2,291.0 |
| 2,051.0 |
| 1,921.0 |
| 1,909.0 |
| 2,430.0 |
| 2,120.0 |
| 2,137.0 |
| 2,572.0 |
| 2,108.0 |
| 2,123.0 |
| 2,123.0 |
| 2,153.0 |
| 615.0 |
| 1,299.0 |
| 1,719.0 |
| 1,373.0 |
| 1,359.0 |
| 1,376.0 |
| 1,381.0 |
| 1,388.0 |
| (855.0) |
| (819.0) |
| (227.0) |
| 143.0 |
| 365.0 |
| 628.0 |
| 602.0 |
| (44.0) |
| (210.0) |
| (192.0) |
| (135.0) |
| 132.0 |
| 179.0 |
| 82.0 |
| 111.0 |
| 360.0 |
| 300.0 |
| 144.0 |
| (295.0) |
| (395.0) |
| (488.0) |
| (106.0) |
| (73.0) |
| 368.0 |
| 411.0 |
| 743.0 |
| 1,184.0 |
| 1,115.0 |
| 908.0 |
| 695.0 |
| 555.0 |
| 550.0 |
| 559.0 |
| 781.0 |
| 742.0 |
| 677.0 |
| 726.0 |
| 837.0 |
| 760.0 |
| 592.0 |
| 542.0 |
| 404.0 |
| 270.0 |
| 289.0 |
| 297.0 |
| (1,252.0) |
| (1,198.0) |
| (1,164.0) |
| (1,771.0) |
| (619.0) |
| (678.0) |
| (1,563.0) |
| (873.0) |
| (1,033.0) |
| (1,035.0) |
| (1,032.0) |
| (808.0) |
| (844.0) |
| (925.0) |
| (876.0) |
| (363.0) |
| (442.0) |
| (611.0) |
| (654.0) |
| (789.0) |
| (920.0) |
| (907.0) |
| (900.0) |