| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 132.0 | 372.0 | 496.0 | 307.0 | 305.0 | 203.0 | - | - | 20.0 | 12.0 | 12.0 | 14.0 | 0.0 | - | - |
| Restricted Cash | 15.0 | 18.0 | - | - | - | - | 3.0 | 2.0 | 5.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 132.0 | 372.0 | 496.0 | 307.0 | 305.0 | 203.0 | - | - | 20.0 | 12.0 | 12.0 | 14.0 | 0.0 | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 333.0 | 330.0 | 216.0 | 326.0 | 245.0 | 149.0 | 277.0 | 299.0 | 277.0 | 232.0 | 200.0 | 308.0 | 30.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 106.0 | 90.0 | 72.0 | 60.0 | 60.0 | 61.0 | 67.0 | 69.0 | 56.0 | 58.0 | 58.0 | 71.0 | 75.0 | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 22,889.0 | 22,523.0 | 21,260.0 | 20,915.0 | 20,996.0 | 20,536.0 | 20,972.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 452.0 | 369.0 | 245.0 | 345.0 | 266.0 | 215.0 | 296.0 | 390.0 | 257.0 | 219.0 | 257.0 | 588.0 | 448.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,283.0 | 1,132.0 | 540.0 | 592.0 | 589.0 | 723.0 | 4,977.0 | 5,251.0 | 5,306.0 | 5,268.0 | 6,043.0 | 6,360.0 | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | - | - | 4.0 | 4.0 | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,283.0 | 1,132.0 | 540.0 | 592.0 | 589.0 | 723.0 | 4,977.0 | 5,251.0 | 5,306.0 | 5,268.0 | 6,143.0 | 6,360.0 | - | - | - |
| 38.0 |
| 28.0 |
| 19.0 |
| 17.0 |
| 16.0 |
| - |
| 19.0 |
| 16.0 |
| 19.0 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 353.0 | 176.0 | 113.0 | 133.0 | 121.0 | 102.0 | 130.0 | 255.0 | 130.0 | 123.0 | 168.0 | 308.0 | 149.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 12.0 | 19.0 | - | - | - | - | - |
| Total Current Assets | 938.0 | 1,024.0 | 929.0 | 864.0 | 753.0 | 515.0 | 491.0 | 640.0 | 483.0 | 425.0 | 438.0 | 701.0 | 254.0 | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 16,537.0 | 16,068.0 | 15,564.0 | 15,030.0 | 14,684.0 | 8,851.0 | 6,964.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 6,352.0 | 6,455.0 | 5,696.0 | 5,885.0 | 6,312.0 | 11,685.0 | 14,008.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 111.0 | 86.0 | 19.0 | 13.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 83.0 | 105.0 | 73.0 | 73.0 | 43.0 | - | 59.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 76.0 | 73.0 | 132.0 | 164.0 | 396.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 373.0 | 272.0 | 148.0 | 140.0 | 98.0 | - | 115.0 | 63.0 | 28.0 | 44.0 | 303.0 | 43.0 | 35.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,403.0 | 7,135.0 | 3,998.0 | 3,967.0 | 3,846.0 | 3,288.0 | 6,958.0 | 7,158.0 | 6,207.0 | 6,354.0 | 7,053.0 | 12,429.0 | 14,297.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 100.0 | - | - | - | - |
| Deferred Revenue Current | 19.0 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 15.0 | 15.0 | 15.0 | 18.0 | 11.0 | - | 27.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 598.0 | 611.0 | 366.0 | 298.0 | 297.0 | 231.0 | 313.0 | 217.0 | 475.0 | 407.0 | 222.0 | 334.0 | 241.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,050.0 | 980.0 | 616.0 | 894.0 | 854.0 | 446.0 | 709.0 | 607.0 | 732.0 | 726.0 | 605.0 | 922.0 | 689.0 | - | - |
| Operating Lease Liabilities Non-Current | 61.0 | 76.0 | 55.0 | 52.0 | 37.0 | - | 37.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 154.0 | 113.0 | 0.0 | - | - | - | - | - | - | - | - | 2,055.0 | 3,122.0 | - | - |
| Pension Obligations | - | - | - | 33.0 | 59.0 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 329.0 | 377.0 | 201.0 | 185.0 | 145.0 | - | 720.0 | 575.0 | 602.0 | 620.0 | 830.0 | 549.0 | 497.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,729.0 | 3,597.0 | 1,779.0 | 2,103.0 | 2,158.0 | 1,943.0 | 7,254.0 | 7,405.0 | 6,927.0 | 6,911.0 | 7,969.0 | 9,818.0 | 4,308.0 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,905.0 | 1,680.0 | 1,419.0 | 938.0 | 475.0 | 0.0 | (5,370.0) | (5,342.0) | (5,670.0) | (5,404.0) | (5,683.0) | (2,117.0) | - | - | - |
| Accumulated Other Comprehensive Income | 87.0 | 75.0 | 74.0 | 81.0 | 72.0 | 0.0 | (23.0) | (6.0) | (23.0) | (14.0) | (15.0) | (24.0) | (24.0) | - | - |
| Treasury Stock | - | - | - | - | 148.0 | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 76.0 | 93.0 | 114.0 | 94.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 3,674.0 | 3,538.0 | 2,219.0 | 1,864.0 | 1,688.0 | 1,269.0 | (389.0) | (361.0) | (814.0) | (557.0) | (916.0) | 2,611.0 | 9,989.0 | 9,860.0 | 8,624.0 |
| Total Equity | 3,674.0 | 3,538.0 | 2,219.0 | 1,864.0 | 1,688.0 | 1,345.0 | (296.0) | (247.0) | (720.0) | (557.0) | (916.0) | 2,611.0 | 9,989.0 | 9,860.0 | 8,624.0 |
| Net debt |
| 1,151.0 |
| 760.0 |
| 44.0 |
| 285.0 |
| 284.0 |
| 520.0 |
| - |
| - |
| 5,286.0 |
| 5,256.0 |
| 6,131.0 |
| 6,346.0 |
| - |
| - |
| - |
| Working Capital | (112.0) | 44.0 | 313.0 | (30.0) | (101.0) | 69.0 | (218.0) | 33.0 | (249.0) | (301.0) | (167.0) | (221.0) | (435.0) | - | - |
| Book Value | 3,674.0 | 3,538.0 | 2,219.0 | 1,864.0 | 1,688.0 | 1,269.0 | (389.0) | (361.0) | (814.0) | (557.0) | (916.0) | 2,611.0 | 9,989.0 | 9,860.0 | 8,624.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (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 | 40.0 | 132.0 | 196.0 | 72.0 | 214.0 | 372.0 | 241.0 | 1,031.0 | 403.0 | 496.0 | 479.0 | 448.0 | 477.0 | 307.0 | 358.0 | |||||||||||||||||||||||||
| - |
| - |
| 305.0 |
| - |
| - |
| - |
| 203.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 494.0 |
| 20.0 |
| 28.0 |
| 9.0 |
| 50.0 |
| 12.0 |
| 10.0 |
| 2.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.0 | 21.0 | 10.0 | 3.0 | 2.0 | 12.0 | 26.0 | 2.0 | 13.0 | 23.0 | - | 5.0 | 17.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 40.0 | 132.0 | 196.0 | 72.0 | 214.0 | 372.0 | 241.0 | 1,031.0 | 403.0 | 496.0 | 479.0 | 448.0 | 477.0 | 307.0 | 358.0 | - | - | 305.0 | - | - | - | 203.0 | - | - | - | - | - | - | - | - | - | - | 494.0 | 20.0 | 28.0 | 9.0 | 50.0 | 12.0 | 10.0 | 2.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 454.0 | 333.0 | 286.0 | 297.0 | 308.0 | 330.0 | 313.0 | 175.0 | 192.0 | 216.0 | 243.0 | 183.0 | 249.0 | 326.0 | 289.0 | 340.0 | 301.0 | 245.0 | 261.0 | 238.0 | 201.0 | 149.0 | 155.0 | 132.0 | 135.0 | 277.0 | 248.0 | 234.0 | 296.0 | 299.0 | 293.0 | 282.0 | 244.0 | 277.0 | 221.0 | 193.0 | 212.0 | 232.0 | 202.0 | 195.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 107.0 | 106.0 | 94.0 | 93.0 | 91.0 | 90.0 | 75.0 | 56.0 | 70.0 | 72.0 | 71.0 | 69.0 | 64.0 | 60.0 | 59.0 | 57.0 | 56.0 | 60.0 | 60.0 | 58.0 | 59.0 | 61.0 | 61.0 | 61.0 | 60.0 | 67.0 | 66.0 | 70.0 | 71.0 | 69.0 | 69.0 | 63.0 | 56.0 | 56.0 | 58.0 | 57.0 | 57.0 | 58.0 | 61.0 | 62.0 |
| Prepaid Expenses | 45.0 | 38.0 | 17.0 | 25.0 | 24.0 | 28.0 | 18.0 | 16.0 | 29.0 | 19.0 | 16.0 | 21.0 | 16.0 | 17.0 | 14.0 | 18.0 | 18.0 | 16.0 | ||||||||||||||||||||||
| Other Current Assets | 180.0 | 353.0 | 203.0 | 227.0 | 133.0 | 176.0 | 184.0 | 103.0 | 95.0 | 113.0 | 97.0 | 125.0 | 139.0 | 133.0 | 143.0 | 127.0 | 146.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 788.0 | 938.0 | 812.0 | 728.0 | 799.0 | 1,024.0 | 872.0 | 1,439.0 | 839.0 | 929.0 | 929.0 | 867.0 | 972.0 | 864.0 | 884.0 | 851.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22,910.0 | 22,889.0 | 22,828.0 | 22,717.0 | 22,734.0 | 22,523.0 | 22,323.0 | 22,146.0 | 21,397.0 | 21,260.0 | 21,124.0 | 21,045.0 | 20,963.0 | 20,915.0 | 20,905.0 | 20,887.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 102.0 | 111.0 | 102.0 | 93.0 | 82.0 | 86.0 | 84.0 | 17.0 | 16.0 | 19.0 | 15.0 | 14.0 | 14.0 | 13.0 | 14.0 | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 77.0 | 83.0 | 95.0 | 93.0 | 100.0 | 105.0 | 100.0 | 83.0 | 85.0 | 73.0 | 68.0 | 83.0 | 68.0 | 73.0 | 40.0 | 39.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 81.0 | 76.0 | 27.0 | 33.0 | 60.0 | 73.0 | 50.0 | 139.0 | 139.0 | 132.0 | 150.0 | 108.0 | 117.0 | 164.0 | 230.0 | 367.0 | 429.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 274.0 | 373.0 | 280.0 | 298.0 | 268.0 | 272.0 | 286.0 | 122.0 | 123.0 | 148.0 | 136.0 | 166.0 | 133.0 | 140.0 | 124.0 | 125.0 | 126.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,149.0 | 7,403.0 | 6,751.0 | 6,712.0 | 6,827.0 | 7,135.0 | 7,128.0 | 4,490.0 | 3,910.0 | 3,998.0 | 3,952.0 | 3,900.0 | 4,000.0 | 3,967.0 | 3,986.0 | 4,018.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 472.0 | 452.0 | 316.0 | 329.0 | 340.0 | 369.0 | 351.0 | 248.0 | 251.0 | 245.0 | 224.0 | 206.0 | 260.0 | 345.0 | 305.0 | 290.0 | 287.0 | 266.0 | 259.0 | 248.0 | 213.0 | 215.0 | 221.0 | 196.0 | 283.0 | 296.0 | 316.0 | 290.0 | 304.0 | 390.0 | 349.0 | 330.0 | 292.0 | 257.0 | 263.0 | 243.0 | 238.0 | 219.0 | 205.0 | 187.0 |
| Short Term Debt | - | - | 122.0 | 122.0 | 122.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 11.0 | 19.0 | 14.0 | 17.0 | - | 25.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 13.0 | 15.0 | 22.0 | 22.0 | 22.0 | 15.0 | 20.0 | 19.0 | 19.0 | 15.0 | 13.0 | 16.0 | 14.0 | 18.0 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 548.0 | 556.0 | 479.0 | 477.0 | 499.0 | 611.0 | 541.0 | 340.0 | 338.0 | 366.0 | 362.0 | 299.0 | 298.0 | 298.0 | 371.0 | 402.0 | 362.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,441.0 | 1,050.0 | 917.0 | 928.0 | 961.0 | 980.0 | 897.0 | 593.0 | 594.0 | 616.0 | 694.0 | 582.0 | 717.0 | 894.0 | 932.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,310.0 | 1,283.0 | 889.0 | 888.0 | 888.0 | 1,132.0 | 1,131.0 | 1,161.0 | 541.0 | 540.0 | 589.0 | 593.0 | 592.0 | 592.0 | 591.0 | 591.0 | 590.0 | 589.0 | 589.0 | 589.0 | 588.0 | 723.0 | 0.0 | 0.0 | - | 4,877.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,843.0 |
| Operating Lease Liabilities Non-Current | 55.0 | 61.0 | 67.0 | 60.0 | 64.0 | 76.0 | 71.0 | 55.0 | 56.0 | 55.0 | 53.0 | 64.0 | 50.0 | 52.0 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 108.0 | 154.0 | 212.0 | 185.0 | 134.0 | 113.0 | 124.0 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 297.0 | 312.0 | 325.0 | 335.0 | 339.0 | 377.0 | 337.0 | 248.0 | 253.0 | 199.0 | 231.0 | 204.0 | 175.0 | 185.0 | 185.0 | 160.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,231.0 | 3,729.0 | 3,308.0 | 3,305.0 | 3,311.0 | 3,597.0 | 3,627.0 | 2,438.0 | 1,817.0 | 1,779.0 | 1,902.0 | 1,790.0 | 1,908.0 | 2,103.0 | 2,131.0 | 2,501.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,159.0 | 1,905.0 | 1,927.0 | 1,897.0 | 1,759.0 | 1,680.0 | 1,683.0 | 1,374.0 | 1,387.0 | 1,419.0 | 1,253.0 | 1,295.0 | 1,219.0 | 938.0 | 876.0 | 463.0 | 286.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 86.0 | 87.0 | 72.0 | 72.0 | 73.0 | 75.0 | 77.0 | 72.0 | 72.0 | 74.0 | 76.0 | 81.0 | 81.0 | 81.0 | 72.0 | 72.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 395.0 | 315.0 | 219.0 | 148.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,918.0 | 3,674.0 | 3,443.0 | 3,407.0 | 3,516.0 | 3,538.0 | 3,501.0 | 2,052.0 | 2,093.0 | 2,219.0 | 2,050.0 | 2,110.0 | 2,092.0 | 1,864.0 | 1,855.0 | 1,517.0 | ||||||||||||||||||||||||
| Total Equity | 2,918.0 | 3,674.0 | 3,443.0 | 3,407.0 | 3,516.0 | 3,538.0 | 3,501.0 | 2,052.0 | 2,093.0 | 2,219.0 | 2,050.0 | 2,110.0 | 2,092.0 | 1,864.0 | 1,855.0 | 1,517.0 | 1,433.0 | 1,688.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,310.0 | 1,283.0 | 1,011.0 | 1,010.0 | 1,010.0 | 1,132.0 | 1,131.0 | 1,161.0 | 541.0 | 540.0 | 589.0 | 593.0 | 592.0 | 592.0 | 591.0 | 591.0 | 590.0 | 589.0 | 589.0 | 589.0 | 588.0 | 723.0 | 0.0 | 5,083.0 | - | 4,977.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 5,942.0 |
| Net debt | 1,270.0 | 1,151.0 | 815.0 | 938.0 | 796.0 | 760.0 | 890.0 | 130.0 | 138.0 | 44.0 | 110.0 | 145.0 | 115.0 | 285.0 | 233.0 | - | - | 284.0 | ||||||||||||||||||||||
| Working Capital | (653.0) | (112.0) | (105.0) | (200.0) | (162.0) | 44.0 | (25.0) | 846.0 | 245.0 | 313.0 | 235.0 | 285.0 | 255.0 | (30.0) | (48.0) | (357.0) | (371.0) | |||||||||||||||||||||||
| Book Value | 2,918.0 | 3,674.0 | 3,443.0 | 3,407.0 | 3,516.0 | 3,538.0 | 3,501.0 | 2,052.0 | 2,093.0 | 2,219.0 | 2,050.0 | 2,110.0 | 2,092.0 | 1,864.0 | 1,855.0 | 1,517.0 | 1,433.0 | 1,688.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 13.0 |
| 19.0 |
| 18.0 |
| - |
| 24.0 |
| 27.0 |
| 18.0 |
| 19.0 |
| 18.0 |
| 23.0 |
| 20.0 |
| 16.0 |
| 23.0 |
| 25.0 |
| - |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.0 |
| 94.0 |
| 80.0 |
| 71.0 |
| 102.0 |
| 82.0 |
| 84.0 |
| 84.0 |
| 130.0 |
| 174.0 |
| 191.0 |
| 167.0 |
| 255.0 |
| 153.0 |
| 172.0 |
| 155.0 |
| 130.0 |
| 145.0 |
| 128.0 |
| 90.0 |
| 123.0 |
| 83.0 |
| 127.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 834.0 |
| 753.0 |
| 657.0 |
| 577.0 |
| 461.0 |
| 515.0 |
| 420.0 |
| 403.0 |
| 356.0 |
| 491.0 |
| 510.0 |
| 522.0 |
| 577.0 |
| 640.0 |
| 546.0 |
| 559.0 |
| 949.0 |
| 483.0 |
| 452.0 |
| 387.0 |
| 409.0 |
| 425.0 |
| 356.0 |
| 386.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18,372.0 |
| 16,537.0 |
| 16,425.0 |
| 16,308.0 |
| 16,186.0 |
| 16,068.0 |
| 15,937.0 |
| 15,812.0 |
| 15,683.0 |
| 15,564.0 |
| 15,432.0 |
| 15,307.0 |
| 15,170.0 |
| 15,030.0 |
| 14,952.0 |
| 14,814.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,538.0 |
| 6,352.0 |
| 6,403.0 |
| 6,409.0 |
| 6,548.0 |
| 6,455.0 |
| 6,386.0 |
| 6,334.0 |
| 5,714.0 |
| 5,696.0 |
| 5,692.0 |
| 5,738.0 |
| 5,793.0 |
| 5,885.0 |
| 5,953.0 |
| 6,073.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| 43.0 |
| 42.0 |
| 35.0 |
| 39.0 |
| - |
| 43.0 |
| 45.0 |
| 46.0 |
| 59.0 |
| 66.0 |
| 50.0 |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 396.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.0 |
| 98.0 |
| 90.0 |
| 94.0 |
| - |
| 76.0 |
| 78.0 |
| 80.0 |
| 115.0 |
| 122.0 |
| 101.0 |
| 105.0 |
| 63.0 |
| 52.0 |
| 47.0 |
| 36.0 |
| 28.0 |
| 39.0 |
| 29.0 |
| 35.0 |
| 44.0 |
| 23.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,032.0 |
| 3,846.0 |
| 3,342.0 |
| 3,240.0 |
| 3,180.0 |
| 3,288.0 |
| 4,856.0 |
| 4,930.0 |
| 4,974.0 |
| 6,958.0 |
| 7,035.0 |
| 7,032.0 |
| 7,230.0 |
| 7,158.0 |
| 6,984.0 |
| 6,940.0 |
| 6,699.0 |
| 6,207.0 |
| 6,183.0 |
| 6,154.0 |
| 6,237.0 |
| 6,354.0 |
| 6,332.0 |
| 6,476.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 5,083.0 |
| - |
| 100.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| 10.0 |
| 14.0 |
| 18.0 |
| 27.0 |
| 38.0 |
| 29.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.0 |
| 299.0 |
| 537.0 |
| 409.0 |
| 231.0 |
| 240.0 |
| 355.0 |
| 260.0 |
| 313.0 |
| 305.0 |
| 220.0 |
| 285.0 |
| 217.0 |
| 522.0 |
| 563.0 |
| 514.0 |
| 475.0 |
| 383.0 |
| 264.0 |
| 350.0 |
| 407.0 |
| 379.0 |
| 306.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,208.0 |
| 1,205.0 |
| 854.0 |
| 957.0 |
| 886.0 |
| 622.0 |
| 446.0 |
| 1,194.0 |
| 5,759.0 |
| 543.0 |
| 709.0 |
| 721.0 |
| 610.0 |
| 689.0 |
| 607.0 |
| 871.0 |
| 893.0 |
| 806.0 |
| 732.0 |
| 746.0 |
| 607.0 |
| 688.0 |
| 726.0 |
| 658.0 |
| 592.0 |
| - |
| - |
| - |
| - |
| 34.0 |
| - |
| 31.0 |
| 33.0 |
| 35.0 |
| 37.0 |
| 30.0 |
| 23.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 178.0 |
| 145.0 |
| 163.0 |
| 850.0 |
| 889.0 |
| - |
| 727.0 |
| 719.0 |
| 715.0 |
| 720.0 |
| 679.0 |
| 679.0 |
| 692.0 |
| 575.0 |
| 612.0 |
| 617.0 |
| 607.0 |
| 602.0 |
| 616.0 |
| 600.0 |
| 593.0 |
| 620.0 |
| 584.0 |
| 585.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,599.0 |
| 2,158.0 |
| 2,290.0 |
| 2,325.0 |
| 2,099.0 |
| 1,943.0 |
| 7,129.0 |
| 7,306.0 |
| 7,069.0 |
| 7,254.0 |
| 7,243.0 |
| 7,311.0 |
| 7,519.0 |
| 7,405.0 |
| 7,589.0 |
| 7,585.0 |
| 7,353.0 |
| 6,927.0 |
| 6,757.0 |
| 6,645.0 |
| 6,684.0 |
| 6,911.0 |
| 6,825.0 |
| 7,521.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.0 |
| (225.0) |
| (328.0) |
| (217.0) |
| 0.0 |
| (7,466.0) |
| (7,437.0) |
| (7,166.0) |
| (5,370.0) |
| (5,303.0) |
| (5,397.0) |
| (5,409.0) |
| (5,342.0) |
| (5,688.0) |
| (5,754.0) |
| (5,672.0) |
| (5,670.0) |
| (5,532.0) |
| (5,399.0) |
| (5,351.0) |
| (5,404.0) |
| (5,327.0) |
| (5,873.0) |
| 72.0 |
| 72.0 |
| 74.0 |
| (8.0) |
| (8.0) |
| 0.0 |
| (23.0) |
| (23.0) |
| (23.0) |
| (23.0) |
| (5.0) |
| (5.0) |
| (6.0) |
| (6.0) |
| (20.0) |
| (20.0) |
| (21.0) |
| (23.0) |
| (10.0) |
| (11.0) |
| (11.0) |
| (14.0) |
| (7.0) |
| (9.0) |
| 84.0 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 22.0 |
| 35.0 |
| 76.0 |
| 68.0 |
| 76.0 |
| 88.0 |
| 93.0 |
| 100.0 |
| 129.0 |
| 137.0 |
| 114.0 |
| 120.0 |
| 144.0 |
| 109.0 |
| 94.0 |
| 93.0 |
| 48.0 |
| 48.0 |
| - |
| - |
| - |
| 1,433.0 |
| 1,688.0 |
| 1,052.0 |
| 893.0 |
| 1,046.0 |
| 1,269.0 |
| (2,341.0) |
| (2,452.0) |
| (2,183.0) |
| (389.0) |
| (308.0) |
| (408.0) |
| (426.0) |
| (361.0) |
| (725.0) |
| (789.0) |
| (763.0) |
| (814.0) |
| (667.0) |
| (539.0) |
| (495.0) |
| (557.0) |
| (493.0) |
| (1,045.0) |
| 1,052.0 |
| 915.0 |
| 1,081.0 |
| 1,345.0 |
| (2,273.0) |
| (2,376.0) |
| (2,095.0) |
| (296.0) |
| (208.0) |
| (279.0) |
| (289.0) |
| (247.0) |
| (605.0) |
| (645.0) |
| (654.0) |
| (720.0) |
| (574.0) |
| (491.0) |
| (447.0) |
| (557.0) |
| (493.0) |
| (1,045.0) |
| - |
| - |
| - |
| 520.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,940.0 |
| (101.0) |
| (300.0) |
| (309.0) |
| (161.0) |
| 69.0 |
| (774.0) |
| (5,356.0) |
| (187.0) |
| (218.0) |
| (211.0) |
| (88.0) |
| (112.0) |
| 33.0 |
| (325.0) |
| (334.0) |
| 143.0 |
| (249.0) |
| (294.0) |
| (220.0) |
| (279.0) |
| (301.0) |
| (302.0) |
| (206.0) |
| 1,052.0 |
| 893.0 |
| 1,046.0 |
| 1,269.0 |
| (2,341.0) |
| (2,452.0) |
| (2,183.0) |
| (389.0) |
| (308.0) |
| (408.0) |
| (426.0) |
| (361.0) |
| (725.0) |
| (789.0) |
| (763.0) |
| (814.0) |
| (667.0) |
| (539.0) |
| (495.0) |
| (557.0) |
| (493.0) |
| (1,045.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |