| (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 | 132.0 | 108.0 | 189.0 | 109.0 | 69.0 | 859.0 | 31.0 | 49.0 | 37.0 | 66.0 | 253.0 | 232.0 | 333.0 | 335.0 | 484.0 | 254.0 | 51.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 132.0 | 108.0 | 189.0 | 109.0 | 69.0 | 859.0 | 31.0 | 49.0 | 37.0 | 66.0 | 253.0 | 232.0 | 333.0 | 335.0 | 484.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 541.0 | 587.0 | 494.0 | 490.0 | 544.0 | 530.0 | 525.0 | 510.0 | 550.0 | 554.0 | 557.0 | 585.0 | 576.0 | 513.0 | 519.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,424.0 | 1,386.0 | 1,291.0 | 1,246.0 | 933.0 | 871.0 | 863.0 | 887.0 | 902.0 | 940.0 | 995.0 | 1,016.0 | 925.0 | 714.0 | 767.0 | 724.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,670.0 | 6,418.0 | 5,916.0 | 5,678.0 | 5,489.0 | 5,285.0 | 5,215.0 | 5,239.0 | 6,043.0 | 5,764.0 | 5,513.0 | 5,519.0 | 5,655.0 | 5,483.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1,332.0 | 1,311.0 | 1,306.0 | 1,334.0 | 1,070.0 | 1,049.0 | 814.0 | 705.0 | 666.0 | 610.0 | 544.0 | 527.0 | 523.0 | 571.0 | 585.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 8,595.0 | 2,499.0 | 2,755.0 | 2,539.0 | 2,244.0 | 2,544.0 | 2,004.0 | 2,427.0 | 1,945.0 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 20.0 | 20.0 | 20.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 400.0 | 1,150.0 | 0.0 | 565.0 | 0.0 | 921.0 | 500.0 | 8,985.0 | 2,499.0 | 3,196.0 | 2,539.0 | 2,544.0 | 3,244.0 | 2,408.0 | 2,427.0 | 2,645.0 | |||
| (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 | 402.0 | 561.0 | 168.0 | 132.0 | 143.0 | 829.0 | 808.0 | 108.0 | 107.0 | 169.0 | 91.0 | 189.0 | 223.0 | 158.0 | 130.0 | |||||||||||||||||||||||||
| 81.0 |
| 71.0 |
| - |
| - |
| - |
| 254.0 |
| 51.0 |
| 81.0 |
| 71.0 |
| 466.0 |
| 528.0 |
| - |
| - |
| 824.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 93.0 | 66.0 | 52.0 | 67.0 | 98.0 | 80.0 | 71.0 | 71.0 | 74.0 | 46.0 | 198.0 | 182.0 | 135.0 | 169.0 | 152.0 | 197.0 | 148.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,232.0 | 2,190.0 | 2,061.0 | 1,963.0 | 1,695.0 | 2,385.0 | 1,967.0 | 2,296.0 | 1,900.0 | 1,908.0 | 2,093.0 | 2,100.0 | 2,221.0 | 1,771.0 | 1,963.0 | 1,687.0 | 1,551.0 | - | - |
| 5,363.0 |
| 5,043.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,903.0 | 3,720.0 | 3,518.0 | 3,335.0 | 3,119.0 | 2,917.0 | 2,760.0 | 2,773.0 | 3,589.0 | 3,357.0 | 3,166.0 | 3,201.0 | 3,395.0 | 3,356.0 | 3,260.0 | 2,992.0 | - | - | - |
| Property,Plant & Equipment Net | 2,767.0 | 2,698.0 | 2,398.0 | 2,343.0 | 2,370.0 | 2,368.0 | 2,455.0 | 2,466.0 | 1,644.0 | 2,407.0 | 2,347.0 | 2,318.0 | 2,260.0 | 2,127.0 | 2,103.0 | 2,051.0 | 1,977.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 5.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,991.0 | 5,077.0 | 3,965.0 | 3,979.0 | 3,981.0 | 3,986.0 | 4,017.0 | 3,864.0 | 811.0 | 2,263.0 | 2,344.0 | 2,433.0 | 2,297.0 | 2,013.0 | 2,133.0 | 1,919.0 | 1,901.0 | - | - |
| Intangible Assets | 4,356.0 | 4,716.0 | 3,142.0 | 3,198.0 | 3,239.0 | 3,350.0 | 3,415.0 | 3,664.0 | 1,118.0 | 1,152.0 | 1,205.0 | 1,175.0 | 1,021.0 | 496.0 | 527.0 | 509.0 | 522.0 | - | - |
| Operating Lease Right Of Use Assets | 326.0 | 333.0 | 275.0 | 239.0 | 235.0 | 254.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 2.0 | 2.0 | 36.0 | 41.0 | 25.0 | 32.0 | 27.0 | 49.0 | 47.0 | 21.0 | - | - | - |
| Other Non-Current Assets | 550.0 | 554.0 | 492.0 | 409.0 | 449.0 | 283.0 | 127.0 | 189.0 | 139.0 | 107.0 | 88.0 | 87.0 | 131.0 | 123.0 | 136.0 | 110.0 | 105.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 14,896.0 | 15,235.0 | 12,058.0 | 11,892.0 | 11,734.0 | 12,372.0 | 13,148.0 | 14,529.0 | 7,726.0 | 7,837.0 | 8,077.0 | 8,113.0 | 8,323.0 | 6,530.0 | 6,862.0 | 6,276.0 | 6,056.0 | - | - |
| 545.0 |
| 569.0 |
| - |
| - |
| Short Term Debt | 400.0 | 1,150.0 | 0.0 | 565.0 | 0.0 | 921.0 | 500.0 | 390.0 | 0.0 | 441.0 | 0.0 | 300.0 | 700.0 | 404.0 | 0.0 | 700.0 | 378.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 96.0 | 90.0 | 70.0 | 62.0 | 54.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 688.0 | 720.0 | 592.0 | 621.0 | 576.0 | 693.0 | 609.0 | 516.0 | 561.0 | 604.0 | 589.0 | 553.0 | 617.0 | 598.0 | 619.0 | 560.0 | 579.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,906.0 | 3,576.0 | 2,222.0 | 2,886.0 | 1,814.0 | 3,075.0 | 3,385.0 | 3,594.0 | 2,395.0 | 2,555.0 | 2,806.0 | 2,989.0 | 3,282.0 | 2,070.0 | 1,989.0 | 2,065.0 | 1,628.0 | - | - |
| 2,246.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 259.0 | 268.0 | 208.0 | 177.0 | 180.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,353.0 | 1,426.0 | 1,067.0 | 1,074.0 | 1,051.0 | 914.0 | 924.0 | 960.0 | 490.0 | 396.0 | 505.0 | 548.0 | 489.0 | 298.0 | 367.0 | 258.0 | 237.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 638.0 | 676.0 | 608.0 | 603.0 | 705.0 | 820.0 | 559.0 | 547.0 | 697.0 | 1,039.0 | 850.0 | 729.0 | 776.0 | 1,260.0 | 983.0 | 1,079.0 | 1,214.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 10,992.0 | 11,439.0 | 8,395.0 | 8,559.0 | 8,580.0 | 9,803.0 | 12,036.0 | 13,156.0 | 6,081.0 | 6,304.0 | 6,700.0 | 6,510.0 | 7,113.0 | 5,632.0 | 5,766.0 | 5,347.0 | 5,325.0 | - | - |
| 20.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,694.0 | 4,569.0 | 4,451.0 | 4,040.0 | 3,742.0 | 3,190.0 | 1,993.0 | 2,224.0 | 2,385.0 | 1,927.0 | 1,754.0 | 2,198.0 | 1,772.0 | 9,584.0 | 9,185.0 | 8,760.0 | 8,288.0 | - | - |
| Accumulated Other Comprehensive Income | (15.0) | (17.0) | (3.0) | 2.0 | 5.0 | (10.0) | (198.0) | (118.0) | (53.0) | (104.0) | (168.0) | (569.0) | (565.0) | (776.0) | (427.0) | (736.0) | (718.0) | - | - |
| Treasury Stock | - | - | - | 1,138.0 | 1,021.0 | 1,023.0 | 1,076.0 | 1,103.0 | 1,066.0 | 664.0 | 556.0 | 356.0 | 364.0 | 8,259.0 | 8,021.0 | 7,459.0 | 7,194.0 | - | - |
| Minority Interest | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 6.0 | 9.0 | 9.0 | 8.0 | 8.0 | (4.0) | (12.0) | (7.0) | 0.0 | 8.0 | 3.0 | 3.0 | - | - |
| Total Stockholders Equity | 3,902.0 | 3,794.0 | 3,661.0 | 3,331.0 | 3,152.0 | 2,563.0 | 1,103.0 | 1,364.0 | 1,637.0 | 1,525.0 | 1,381.0 | 1,615.0 | 1,217.0 | 898.0 | 1,088.0 | 926.0 | 728.0 | 1,321.0 | 1,298.0 |
| Total Equity | 3,904.0 | 3,796.0 | 3,663.0 | 3,333.0 | 3,154.0 | 2,569.0 | 1,112.0 | 1,373.0 | 1,645.0 | 1,533.0 | 1,377.0 | 1,602.0 | 1,192.0 | 898.0 | 1,096.0 | 929.0 | 731.0 | 1,321.0 | 1,298.0 |
| 2,624.0 |
| - |
| - |
| Net debt | 268.0 | 1,042.0 | (189.0) | 456.0 | (69.0) | 62.0 | 469.0 | 8,936.0 | 2,462.0 | 3,130.0 | 2,286.0 | 2,312.0 | 2,911.0 | 2,073.0 | 1,943.0 | 2,391.0 | 2,573.0 | - | - |
| Working Capital | (674.0) | (1,386.0) | (161.0) | (923.0) | (119.0) | (690.0) | (1,418.0) | (1,298.0) | (495.0) | (647.0) | (713.0) | (889.0) | (1,061.0) | (299.0) | (26.0) | (378.0) | (77.0) | - | - |
| Book Value | 3,902.0 | 3,794.0 | 3,661.0 | 3,331.0 | 3,152.0 | 2,563.0 | 1,103.0 | 1,364.0 | 1,637.0 | 1,525.0 | 1,381.0 | 1,615.0 | 1,217.0 | 898.0 | 1,088.0 | 926.0 | 728.0 | 1,321.0 | 1,298.0 |
| Tangible Book Value | (5,445.0) | (5,999.0) | (3,446.0) | (3,846.0) | (4,068.0) | (4,773.0) | (6,329.0) | (6,164.0) | (292.0) | (1,890.0) | (2,168.0) | (1,993.0) | (2,101.0) | (1,611.0) | (1,572.0) | (1,502.0) | (1,695.0) | - | - |
| 109.0 |
| 196.0 |
| 357.0 |
| 69.0 |
| 69.0 |
| 209.0 |
| 946.0 |
| 722.0 |
| 859.0 |
| 1,242.0 |
| 58.0 |
| 61.0 |
| 31.0 |
| 45.0 |
| 46.0 |
| 85.0 |
| 49.0 |
| 195.0 |
| 196.0 |
| 163.0 |
| 314.0 |
| 313.0 |
| 309.0 |
| 290.0 |
| 296.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 402.0 | 561.0 | 168.0 | 132.0 | 143.0 | 829.0 | 808.0 | 108.0 | 107.0 | 169.0 | 91.0 | 189.0 | 223.0 | 158.0 | 130.0 | 109.0 | 196.0 | 357.0 | 69.0 | 69.0 | 209.0 | 946.0 | 722.0 | 859.0 | 1,242.0 | 58.0 | 61.0 | 31.0 | 45.0 | 46.0 | 85.0 | 49.0 | 195.0 | 196.0 | 163.0 | 314.0 | 313.0 | 309.0 | 290.0 | 296.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 552.0 | 671.0 | 768.0 | 583.0 | 668.0 | 711.0 | 840.0 | 630.0 | 648.0 | 635.0 | 726.0 | 529.0 | 528.0 | 597.0 | 733.0 | 541.0 | 511.0 | 610.0 | 731.0 | 595.0 | 580.0 | 702.0 | 765.0 | 575.0 | 662.0 | 660.0 | 729.0 | 574.0 | 753.0 | 927.0 | 995.0 | 702.0 | 873.0 | 738.0 | 766.0 | 605.0 | 618.0 | 714.0 | 841.0 | 626.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,451.0 | 1,360.0 | 1,505.0 | 1,424.0 | 1,294.0 | 1,288.0 | 1,413.0 | 1,386.0 | 1,300.0 | 1,188.0 | 1,340.0 | 1,291.0 | 1,280.0 | 1,251.0 | 1,361.0 | 1,246.0 | 1,044.0 | 911.0 | 974.0 | 933.0 | 860.0 | 815.0 | 910.0 | 871.0 | 731.0 | 779.0 | 887.0 | 863.0 | 884.0 | 1,076.0 | 1,226.0 | 1,037.0 | 1,076.0 | 869.0 | 1,001.0 | 902.0 | 791.0 | 820.0 | 964.0 | 940.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 154.0 | 138.0 | 122.0 | 93.0 | 121.0 | 118.0 | 76.0 | 66.0 | 84.0 | 78.0 | 82.0 | 52.0 | 73.0 | 81.0 | 80.0 | 67.0 | 101.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,559.0 | 2,730.0 | 2,563.0 | 2,232.0 | 2,226.0 | 3,181.0 | 3,137.0 | 2,190.0 | 2,139.0 | 2,070.0 | 2,239.0 | 2,061.0 | 2,104.0 | 2,087.0 | 2,304.0 | 1,963.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,735.0 | 2,751.0 | 2,744.0 | 2,767.0 | 2,665.0 | 2,637.0 | 2,684.0 | 2,698.0 | 2,621.0 | 2,470.0 | 2,429.0 | 2,398.0 | 2,364.0 | 2,318.0 | 2,312.0 | 2,343.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,993.0 | 4,992.0 | 4,990.0 | 4,991.0 | 4,991.0 | 4,988.0 | 5,056.0 | 5,077.0 | 5,072.0 | 3,963.0 | 3,960.0 | 3,965.0 | 3,973.0 | 3,975.0 | 3,973.0 | 3,979.0 | 3,978.0 | 3,979.0 | ||||||||||||||||||||||
| Intangible Assets | 4,325.0 | 4,335.0 | 4,345.0 | 4,356.0 | 4,366.0 | 4,535.0 | 4,669.0 | 4,716.0 | 4,875.0 | 3,108.0 | 3,125.0 | 3,142.0 | 3,167.0 | 3,177.0 | 3,187.0 | 3,198.0 | 3,208.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 288.0 | 304.0 | 307.0 | 326.0 | 339.0 | 335.0 | 333.0 | 333.0 | 283.0 | 276.0 | 288.0 | 275.0 | 284.0 | 230.0 | 235.0 | 239.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 530.0 | 540.0 | 537.0 | 550.0 | 580.0 | 569.0 | 566.0 | 554.0 | 536.0 | 495.0 | 504.0 | 492.0 | 465.0 | 410.0 | 401.0 | 409.0 | 496.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 15,142.0 | 15,348.0 | 15,179.0 | 14,896.0 | 14,828.0 | 15,910.0 | 16,112.0 | 15,235.0 | 15,243.0 | 12,106.0 | 12,257.0 | 12,058.0 | 12,073.0 | 11,967.0 | 12,177.0 | 11,892.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,361.0 | 1,429.0 | 1,468.0 | 1,332.0 | 1,297.0 | 1,356.0 | 1,453.0 | 1,311.0 | 1,330.0 | 1,305.0 | 1,368.0 | 1,306.0 | 1,353.0 | 1,374.0 | 1,447.0 | 1,334.0 | 1,286.0 | 1,162.0 | 1,151.0 | 1,070.0 | 1,086.0 | 1,026.0 | 1,049.0 | 1,049.0 | 993.0 | 923.0 | 890.0 | 814.0 | 841.0 | 930.0 | 951.0 | 814.0 | 848.0 | 707.0 | 713.0 | 666.0 | 568.0 | 564.0 | 653.0 | 610.0 |
| Short Term Debt | 864.0 | 428.0 | 874.0 | 762.0 | 799.0 | 1,179.0 | 1,212.0 | 1,423.0 | 1,427.0 | 14.0 | 206.0 | 191.0 | 263.0 | 578.0 | 858.0 | 814.0 | 750.0 | 464.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 99.0 | 91.0 | 95.0 | 96.0 | 97.0 | 93.0 | 92.0 | 90.0 | 76.0 | 73.0 | 72.0 | 70.0 | 69.0 | 59.0 | 59.0 | 62.0 | ||||||||||||||||||||||||
| Accrued Expenses | 605.0 | 712.0 | 651.0 | 688.0 | 620.0 | 705.0 | 622.0 | 720.0 | 584.0 | 615.0 | 541.0 | 592.0 | 537.0 | 602.0 | 534.0 | 621.0 | 542.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,954.0 | 2,690.0 | 3,130.0 | 2,906.0 | 2,849.0 | 3,413.0 | 3,465.0 | 3,576.0 | 3,457.0 | 2,056.0 | 2,310.0 | 2,222.0 | 2,288.0 | 2,699.0 | 3,033.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,028.0 | 8,325.0 | 8,391.0 | 8,595.0 | 8,593.0 | 2,486.0 | 2,484.0 | 2,499.0 | 2,673.0 | 2,692.0 | 2,723.0 | 2,755.0 |
| Operating Lease Liabilities Non-Current | 217.0 | 241.0 | 240.0 | 259.0 | 272.0 | 271.0 | 268.0 | 268.0 | 229.0 | 225.0 | 220.0 | 208.0 | 216.0 | 172.0 | 176.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,434.0 | 1,393.0 | 1,380.0 | 1,353.0 | 1,349.0 | 1,413.0 | 1,425.0 | 1,426.0 | 1,491.0 | 1,068.0 | 1,076.0 | 1,067.0 | 1,072.0 | 1,076.0 | 1,078.0 | 1,074.0 | ||||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 578.0 | 611.0 | 612.0 | 638.0 | 661.0 | 676.0 | 673.0 | 676.0 | 628.0 | 625.0 | 614.0 | 608.0 | 629.0 | 599.0 | 603.0 | 603.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,112.0 | 11,341.0 | 11,220.0 | 10,992.0 | 10,956.0 | 11,998.0 | 12,268.0 | 11,439.0 | 11,328.0 | 8,255.0 | 8,500.0 | 8,395.0 | 8,485.0 | 8,366.0 | 8,708.0 | 8,559.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,803.0 | 4,796.0 | 4,769.0 | 4,694.0 | 4,665.0 | 4,716.0 | 4,660.0 | 4,569.0 | 4,685.0 | 4,665.0 | 4,573.0 | 4,451.0 | 4,392.0 | 4,344.0 | 4,224.0 | 4,040.0 | 4,059.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (9.0) | (11.0) | (14.0) | (15.0) | (15.0) | (16.0) | (13.0) | (17.0) | (15.0) | (23.0) | (6.0) | (3.0) | (6.0) | (4.0) | (4.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,144.0 | 1,140.0 | 1,138.0 | 1,088.0 | 1,039.0 | ||||||||||||||||||||||
| Minority Interest | 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 | ||||||||||||||||||||||
| Total Stockholders Equity | 4,028.0 | 4,005.0 | 3,957.0 | 3,902.0 | 3,870.0 | 3,910.0 | 3,842.0 | 3,794.0 | 3,913.0 | 3,849.0 | 3,755.0 | 3,661.0 | 3,586.0 | 3,599.0 | 3,467.0 | 3,331.0 | ||||||||||||||||||||||||
| Total Equity | 4,030.0 | 4,007.0 | 3,959.0 | 3,904.0 | 3,872.0 | 3,912.0 | 3,844.0 | 3,796.0 | 3,915.0 | 3,851.0 | 3,757.0 | 3,663.0 | 3,588.0 | 3,601.0 | 3,469.0 | 3,333.0 | 3,395.0 | 3,352.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 864.0 | 428.0 | 874.0 | 762.0 | 799.0 | 1,179.0 | 1,212.0 | 1,423.0 | 1,427.0 | 14.0 | 206.0 | 191.0 | 263.0 | 578.0 | 858.0 | 814.0 | 750.0 | 464.0 | 480.0 | 48.0 | 204.0 | 1,025.0 | 1,084.0 | 1,202.0 | 721.0 | 500.0 | 1,631.0 | 500.0 | 9,801.0 | 9,779.0 | 10,236.0 | 10,491.0 | 10,356.0 | 4,145.0 | 3,676.0 | 3,536.0 | 3,795.0 | 3,877.0 | 4,013.0 | 3,974.0 |
| Net debt | 462.0 | (133.0) | 706.0 | 630.0 | 656.0 | 350.0 | 404.0 | 1,315.0 | 1,320.0 | (155.0) | 115.0 | 2.0 | 40.0 | 420.0 | 728.0 | 705.0 | 554.0 | 107.0 | ||||||||||||||||||||||
| Working Capital | (395.0) | 40.0 | (567.0) | (674.0) | (623.0) | (232.0) | (328.0) | (1,386.0) | (1,318.0) | 14.0 | (71.0) | (161.0) | (184.0) | (612.0) | (729.0) | (923.0) | (847.0) | |||||||||||||||||||||||
| Book Value | 4,028.0 | 4,005.0 | 3,957.0 | 3,902.0 | 3,870.0 | 3,910.0 | 3,842.0 | 3,794.0 | 3,913.0 | 3,849.0 | 3,755.0 | 3,661.0 | 3,586.0 | 3,599.0 | 3,467.0 | 3,331.0 | 3,393.0 | 3,350.0 | ||||||||||||||||||||||
| Tangible Book Value | (5,290.0) | (5,322.0) | (5,378.0) | (5,445.0) | (5,487.0) | (5,613.0) | (5,883.0) | (5,999.0) | (6,034.0) | (3,222.0) | (3,330.0) | (3,446.0) | (3,554.0) | (3,553.0) | (3,693.0) | (3,846.0) | (3,793.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.0 |
| 102.0 |
| 98.0 |
| 92.0 |
| 72.0 |
| 66.0 |
| 80.0 |
| 111.0 |
| 59.0 |
| 61.0 |
| 71.0 |
| 102.0 |
| 89.0 |
| 95.0 |
| 83.0 |
| 181.0 |
| 125.0 |
| 66.0 |
| 74.0 |
| 68.0 |
| 53.0 |
| 51.0 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,852.0 |
| 1,980.0 |
| 1,876.0 |
| 1,695.0 |
| 1,863.0 |
| 2,535.0 |
| 2,463.0 |
| 2,385.0 |
| 2,746.0 |
| 1,556.0 |
| 2,053.0 |
| 1,967.0 |
| 2,161.0 |
| 2,295.0 |
| 2,521.0 |
| 2,296.0 |
| 2,329.0 |
| 1,928.0 |
| 1,996.0 |
| 1,900.0 |
| 1,790.0 |
| 1,896.0 |
| 2,146.0 |
| 1,908.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,313.0 |
| 2,330.0 |
| 2,355.0 |
| 2,370.0 |
| 2,313.0 |
| 2,329.0 |
| 2,352.0 |
| 2,368.0 |
| 2,340.0 |
| 2,336.0 |
| 2,352.0 |
| 2,455.0 |
| 2,769.0 |
| 3,036.0 |
| 3,162.0 |
| 2,820.0 |
| 3,174.0 |
| 2,518.0 |
| 2,417.0 |
| 2,454.0 |
| 2,372.0 |
| 2,375.0 |
| 2,380.0 |
| 2,407.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,982.0 |
| 3,981.0 |
| 3,983.0 |
| 3,991.0 |
| 3,987.0 |
| 3,986.0 |
| 3,981.0 |
| 3,988.0 |
| 3,988.0 |
| 4,017.0 |
| 4,702.0 |
| 4,721.0 |
| 4,689.0 |
| 4,580.0 |
| 4,608.0 |
| 2,259.0 |
| 2,086.0 |
| 2,115.0 |
| 2,057.0 |
| 2,064.0 |
| 2,259.0 |
| 2,263.0 |
| 3,218.0 |
| 3,228.0 |
| 3,239.0 |
| 3,249.0 |
| 3,329.0 |
| 3,340.0 |
| 3,350.0 |
| 3,362.0 |
| 3,373.0 |
| 3,383.0 |
| 3,415.0 |
| 3,587.0 |
| 3,752.0 |
| 3,991.0 |
| 3,815.0 |
| 4,273.0 |
| 1,485.0 |
| 1,112.0 |
| 1,118.0 |
| 1,113.0 |
| 1,115.0 |
| 1,145.0 |
| 1,152.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.0 |
| 267.0 |
| 283.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 484.0 |
| 458.0 |
| 449.0 |
| 322.0 |
| 314.0 |
| 275.0 |
| 283.0 |
| 289.0 |
| 401.0 |
| 390.0 |
| 127.0 |
| 203.0 |
| 220.0 |
| 224.0 |
| 220.0 |
| 182.0 |
| 146.0 |
| 135.0 |
| 139.0 |
| 119.0 |
| 120.0 |
| 109.0 |
| 107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,847.0 |
| 11,991.0 |
| 11,899.0 |
| 11,734.0 |
| 11,730.0 |
| 12,498.0 |
| 12,417.0 |
| 12,372.0 |
| 12,718.0 |
| 11,654.0 |
| 13,110.0 |
| 13,148.0 |
| 13,768.0 |
| 14,024.0 |
| 14,587.0 |
| 14,529.0 |
| 14,566.0 |
| 8,336.0 |
| 7,746.0 |
| 7,726.0 |
| 7,451.0 |
| 7,570.0 |
| 8,039.0 |
| 7,837.0 |
| 480.0 |
| 48.0 |
| 204.0 |
| 1,025.0 |
| 1,084.0 |
| 1,202.0 |
| 721.0 |
| 500.0 |
| 1,631.0 |
| 500.0 |
| 1,773.0 |
| 1,454.0 |
| 1,845.0 |
| 1,896.0 |
| 1,763.0 |
| 1,659.0 |
| 1,192.0 |
| 1,037.0 |
| 1,122.0 |
| 1,185.0 |
| 1,290.0 |
| 1,219.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 577.0 |
| 539.0 |
| 576.0 |
| 544.0 |
| 618.0 |
| 579.0 |
| 693.0 |
| 619.0 |
| 600.0 |
| 567.0 |
| 609.0 |
| 672.0 |
| 784.0 |
| 704.0 |
| 637.0 |
| 671.0 |
| 523.0 |
| 518.0 |
| 561.0 |
| 538.0 |
| 559.0 |
| 587.0 |
| 604.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,886.0 |
| 2,699.0 |
| 2,322.0 |
| 2,338.0 |
| 1,814.0 |
| 1,975.0 |
| 2,801.0 |
| 2,906.0 |
| 3,075.0 |
| 3,269.0 |
| 2,536.0 |
| 3,435.0 |
| 3,385.0 |
| 3,511.0 |
| 3,299.0 |
| 3,662.0 |
| 3,594.0 |
| 3,403.0 |
| 3,012.0 |
| 2,583.0 |
| 2,395.0 |
| 2,352.0 |
| 2,436.0 |
| 2,760.0 |
| 2,555.0 |
| 177.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,094.0 |
| 1,084.0 |
| 1,073.0 |
| 1,051.0 |
| 999.0 |
| 982.0 |
| 939.0 |
| 914.0 |
| 959.0 |
| 956.0 |
| 942.0 |
| 924.0 |
| 990.0 |
| 904.0 |
| 960.0 |
| 996.0 |
| 936.0 |
| 383.0 |
| 531.0 |
| 490.0 |
| 412.0 |
| 402.0 |
| 414.0 |
| 396.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 661.0 |
| 668.0 |
| 684.0 |
| 705.0 |
| 764.0 |
| 794.0 |
| 803.0 |
| 820.0 |
| 718.0 |
| 744.0 |
| 737.0 |
| 559.0 |
| 519.0 |
| 540.0 |
| 549.0 |
| 564.0 |
| 736.0 |
| 745.0 |
| 674.0 |
| 697.0 |
| 927.0 |
| 960.0 |
| 969.0 |
| 1,039.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,452.0 |
| 8,639.0 |
| 8,662.0 |
| 8,580.0 |
| 8,735.0 |
| 9,573.0 |
| 9,644.0 |
| 9,803.0 |
| 10,137.0 |
| 9,155.0 |
| 11,861.0 |
| 12,036.0 |
| 12,531.0 |
| 12,746.0 |
| 13,172.0 |
| 13,156.0 |
| 13,155.0 |
| 6,387.0 |
| 6,057.0 |
| 6,081.0 |
| 5,961.0 |
| 6,091.0 |
| 6,441.0 |
| 6,304.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,983.0 |
| 3,882.0 |
| 3,742.0 |
| 3,564.0 |
| 3,517.0 |
| 3,387.0 |
| 3,190.0 |
| 3,212.0 |
| 3,151.0 |
| 2,050.0 |
| 1,993.0 |
| 2,107.0 |
| 2,130.0 |
| 2,295.0 |
| 2,224.0 |
| 2,236.0 |
| 2,734.0 |
| 2,555.0 |
| 2,385.0 |
| 2,173.0 |
| 2,102.0 |
| 2,112.0 |
| 1,927.0 |
| 2.0 |
| 8.0 |
| 6.0 |
| 7.0 |
| 5.0 |
| 2.0 |
| (5.0) |
| (9.0) |
| (10.0) |
| (7.0) |
| 5.0 |
| (126.0) |
| (198.0) |
| (174.0) |
| (143.0) |
| (156.0) |
| (118.0) |
| (76.0) |
| (21.0) |
| (85.0) |
| (53.0) |
| (118.0) |
| (113.0) |
| (107.0) |
| (104.0) |
| 1,038.0 |
| 1,021.0 |
| 986.0 |
| 990.0 |
| 991.0 |
| 1,023.0 |
| 1,028.0 |
| 1,048.0 |
| 1,053.0 |
| 1,076.0 |
| 1,077.0 |
| 1,079.0 |
| 1,084.0 |
| 1,103.0 |
| 1,104.0 |
| 1,104.0 |
| 1,106.0 |
| 1,066.0 |
| 934.0 |
| 865.0 |
| 745.0 |
| 664.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 3.0 |
| 4.0 |
| 6.0 |
| 6.0 |
| 5.0 |
| 10.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 7.0 |
| 7.0 |
| 8.0 |
| 8.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 8.0 |
| 3,393.0 |
| 3,350.0 |
| 3,235.0 |
| 3,152.0 |
| 2,993.0 |
| 2,922.0 |
| 2,769.0 |
| 2,563.0 |
| 2,575.0 |
| 2,494.0 |
| 1,239.0 |
| 1,103.0 |
| 1,228.0 |
| 1,269.0 |
| 1,406.0 |
| 1,364.0 |
| 1,404.0 |
| 1,942.0 |
| 1,681.0 |
| 1,637.0 |
| 1,481.0 |
| 1,470.0 |
| 1,589.0 |
| 1,525.0 |
| 3,237.0 |
| 3,154.0 |
| 2,995.0 |
| 2,925.0 |
| 2,773.0 |
| 2,569.0 |
| 2,581.0 |
| 2,499.0 |
| 1,249.0 |
| 1,112.0 |
| 1,237.0 |
| 1,278.0 |
| 1,415.0 |
| 1,373.0 |
| 1,411.0 |
| 1,949.0 |
| 1,689.0 |
| 1,645.0 |
| 1,490.0 |
| 1,479.0 |
| 1,598.0 |
| 1,533.0 |
| 411.0 |
| (21.0) |
| (5.0) |
| 79.0 |
| 362.0 |
| 343.0 |
| (521.0) |
| 442.0 |
| 1,570.0 |
| 469.0 |
| 9,756.0 |
| 9,733.0 |
| 10,151.0 |
| 10,442.0 |
| 10,161.0 |
| 3,949.0 |
| 3,513.0 |
| 3,222.0 |
| 3,482.0 |
| 3,568.0 |
| 3,723.0 |
| 3,678.0 |
| (342.0) |
| (462.0) |
| (119.0) |
| (112.0) |
| (266.0) |
| (443.0) |
| (690.0) |
| (523.0) |
| (980.0) |
| (1,382.0) |
| (1,418.0) |
| (1,350.0) |
| (1,004.0) |
| (1,141.0) |
| (1,298.0) |
| (1,074.0) |
| (1,084.0) |
| (587.0) |
| (495.0) |
| (562.0) |
| (540.0) |
| (614.0) |
| (647.0) |
| 3,235.0 |
| 3,152.0 |
| 2,993.0 |
| 2,922.0 |
| 2,769.0 |
| 2,563.0 |
| 2,575.0 |
| 2,494.0 |
| 1,239.0 |
| 1,103.0 |
| 1,228.0 |
| 1,269.0 |
| 1,406.0 |
| 1,364.0 |
| 1,404.0 |
| 1,942.0 |
| 1,681.0 |
| 1,637.0 |
| 1,481.0 |
| 1,470.0 |
| 1,589.0 |
| 1,525.0 |
| (3,847.0) |
| (3,975.0) |
| (4,068.0) |
| (4,239.0) |
| (4,398.0) |
| (4,558.0) |
| (4,773.0) |
| (4,768.0) |
| (4,867.0) |
| (6,132.0) |
| (6,329.0) |
| (7,061.0) |
| (7,204.0) |
| (7,274.0) |
| (7,031.0) |
| (7,477.0) |
| (1,802.0) |
| (1,517.0) |
| (1,596.0) |
| (1,689.0) |
| (1,709.0) |
| (1,815.0) |
| (1,890.0) |