| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,162.0 | 2,616.0 | 2,262.0 | 2,194.0 | 1,976.0 | 2,335.0 | 1,969.0 | 1,900.0 | 1,532.0 | 1,873.0 | 1,351.0 | 1,350.0 | 1,170.0 | 1,215.0 | ||||||||||||||||||||||||||
| 679.0 |
| 708.0 |
| 845.0 |
| 877.0 |
| 801.0 |
| 2,375.0 |
| 2,066.0 |
| 1,988.0 |
| 2,471.0 |
| 2,188.0 |
| 1,028.0 |
| 1,364.0 |
| 788.0 |
| 1,177.0 |
| 941.0 |
| 1,081.0 |
| 958.0 |
| 1,322.0 |
| 1,210.0 |
| 1,783.0 |
| 1,353.0 |
| 1,609.0 |
| 1,583.0 |
| 1,783.0 |
| 1,522.0 |
| 1,681.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 32.0 | 1.0 | 0.0 | 0.0 | 0.0 | 3.0 | 0.0 | 0.0 | 4.0 | 4.0 | 33.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 399.0 | 386.0 | 255.0 | 238.0 | 244.0 | 253.0 | 250.0 | 246.0 | 199.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 275.0 | 337.0 | 475.0 | 410.0 | 178.0 | 25.0 | 51.0 | 290.0 | 294.0 | 294.0 | 272.0 | 288.0 | 296.0 | 286.0 | 164.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Cash And Short Term Investments | 2,561.0 | 3,002.0 | 2,517.0 | 2,432.0 | 2,220.0 | 2,588.0 | 2,219.0 | 2,146.0 | 1,731.0 | 1,873.0 | 1,351.0 | 1,350.0 | 1,170.0 | 1,215.0 | 679.0 | 708.0 | 845.0 | 877.0 | 1,076.0 | 2,712.0 | 2,541.0 | 2,398.0 | 2,649.0 | 2,213.0 | 1,079.0 | 1,654.0 | 1,082.0 | 1,471.0 | 1,213.0 | 1,369.0 | 1,254.0 | 1,608.0 | 1,374.0 | 1,783.0 | 1,353.0 | 1,609.0 | 1,583.0 | 1,783.0 | 1,522.0 | 1,681.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 583.0 | 568.0 | 664.0 | 651.0 | 567.0 | 548.0 | 580.0 | 556.0 | 514.0 | 527.0 | 646.0 | 663.0 | 814.0 | 1,013.0 | 1,316.0 | 1,106.0 | 991.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,239.0 | 5,777.0 | 5,640.0 | 5,377.0 | 4,884.0 | 5,203.0 | 5,130.0 | 4,809.0 | 4,197.0 | 4,395.0 | 4,374.0 | 4,239.0 | 4,283.0 | 4,617.0 | 5,038.0 | 4,949.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5,173.0 | 5,114.0 | 5,060.0 | 5,008.0 | 5,035.0 | 4,930.0 | 4,985.0 | 4,926.0 | 4,952.0 | 4,874.0 | 4,890.0 | 4,841.0 | 4,878.0 | 4,837.0 | 4,957.0 | 4,950.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,535.0 | 2,507.0 | 2,517.0 | 2,478.0 | 2,470.0 | 2,496.0 | 2,546.0 | 2,525.0 | 2,528.0 | 2,566.0 | 2,552.0 | 2,595.0 | 2,646.0 | 2,688.0 | 2,788.0 | 2,809.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 3,480.0 | 3,443.0 | 3,337.0 | 3,397.0 | 3,267.0 | 3,240.0 | 3,217.0 | 3,185.0 | 3,207.0 | 3,115.0 | 3,200.0 | 3,113.0 | 3,123.0 | 3,173.0 | 3,341.0 | 3,532.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 883.0 | 905.0 | 876.0 | 894.0 | 944.0 | 946.0 | 960.0 | 990.0 | 976.0 | 968.0 | 926.0 | 903.0 | 880.0 | 908.0 | 833.0 | 881.0 | 874.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,137.0 | 12,632.0 | 12,370.0 | 12,146.0 | 11,565.0 | 11,885.0 | 11,853.0 | 11,509.0 | 10,908.0 | 11,044.0 | 11,052.0 | 10,850.0 | 10,932.0 | 11,386.0 | 12,000.0 | 12,171.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,298.0 | 1,567.0 | 1,545.0 | 1,656.0 | 1,292.0 | 1,488.0 | 1,523.0 | 1,522.0 | 1,196.0 | 1,349.0 | 1,433.0 | 1,406.0 | 1,199.0 | 1,320.0 | 1,388.0 | 1,640.0 | 1,599.0 | 1,951.0 | 1,630.0 | 1,583.0 | 1,530.0 | 1,743.0 | 2,284.0 | 1,629.0 | 971.0 | 1,174.0 | 1,241.0 | 1,246.0 | 994.0 | 1,126.0 | 1,299.0 | 1,297.0 | 1,072.0 | 1,181.0 | 1,330.0 | 1,230.0 | 1,119.0 | 1,243.0 | 1,413.0 | 1,224.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 259.0 | 272.0 | 241.0 | 248.0 | 249.0 | 273.0 | 260.0 | 280.0 | 310.0 | 337.0 | 315.0 | 327.0 | 334.0 | 354.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 631.0 | 634.0 | 629.0 | 631.0 | 633.0 | 632.0 | 617.0 | 613.0 | 624.0 | 600.0 | 604.0 | 578.0 | 658.0 | 667.0 | 691.0 | 717.0 | ||||||||||||||||||||||||
| Accrued Expenses | 883.0 | 1,044.0 | 1,067.0 | 881.0 | 841.0 | 1,083.0 | 1,135.0 | 1,029.0 | 942.0 | 1,108.0 | 1,078.0 | 1,007.0 | 1,051.0 | 1,219.0 | 1,245.0 | 1,216.0 | 1,127.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,901.0 | 3,300.0 | 3,279.0 | 3,197.0 | 2,854.0 | 3,256.0 | 3,325.0 | 3,224.0 | 2,806.0 | 3,096.0 | 3,139.0 | 3,007.0 | 2,918.0 | 3,256.0 | 3,381.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,492.0 | 1,492.0 | 1,491.0 | 1,491.0 | 1,490.0 | 1,490.0 | 1,489.0 | 1,489.0 | 1,489.0 | 1,488.0 | 1,488.0 | 1,487.0 | 1,487.0 | 1,486.0 | 1,486.0 | 1,485.0 | 1,485.0 | 1,484.0 | 1,484.0 | 2,220.0 | 2,218.0 | 2,216.0 | 2,214.0 | 2,212.0 | 1,250.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,248.0 | 1,248.0 | 1,248.0 | 1,248.0 | 1,320.0 | 1,321.0 |
| Operating Lease Liabilities Non-Current | 3,519.0 | 3,485.0 | 3,396.0 | 3,470.0 | 3,363.0 | 3,353.0 | 3,360.0 | 3,357.0 | 3,387.0 | 3,353.0 | 3,456.0 | 3,433.0 | 3,453.0 | 3,517.0 | 3,673.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 5,581.0 | 5,531.0 | 5,444.0 | 5,516.0 | 5,390.0 | 5,365.0 | 5,393.0 | 5,384.0 | 5,395.0 | 5,353.0 | 5,453.0 | 5,580.0 | 5,829.0 | 5,897.0 | 6,048.0 | 6,252.0 | ||||||||||||||||||||||||
| Total Liabilities | 8,482.0 | 8,831.0 | 8,723.0 | 8,713.0 | 8,244.0 | 8,621.0 | 8,718.0 | 8,608.0 | 8,201.0 | 8,449.0 | 8,592.0 | 8,587.0 | 8,747.0 | 9,153.0 | 9,429.0 | 9,866.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 18.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 |
| Additional Paid In Capital | 0.0 | 136.0 | 81.0 | 48.0 | 91.0 | 146.0 | 177.0 | 159.0 | 119.0 | 113.0 | 93.0 | 73.0 | 47.0 | 27.0 | 16.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Retained Earnings | 3,602.0 | 3,608.0 | 3,499.0 | 3,325.0 | 3,171.0 | 3,039.0 | 2,889.0 | 2,672.0 | 2,522.0 | 2,420.0 | 2,291.0 | 2,128.0 | 2,067.0 | 2,140.0 | 2,468.0 | 2,241.0 | 2,389.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 35.0 | 38.0 | 48.0 | 41.0 | 40.0 | 60.0 | 50.0 | 51.0 | 47.0 | 43.0 | 58.0 | 44.0 | 53.0 | 48.0 | 69.0 | 46.0 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,655.0 | 3,801.0 | 3,647.0 | 3,433.0 | 3,321.0 | 3,264.0 | 3,135.0 | 2,901.0 | 2,707.0 | 2,595.0 | 2,460.0 | 2,263.0 | 2,185.0 | 2,233.0 | 2,571.0 | 2,305.0 | ||||||||||||||||||||||||
| Total Equity | 3,655.0 | 3,801.0 | 3,647.0 | 3,433.0 | 3,321.0 | 3,264.0 | 3,135.0 | 2,901.0 | 2,707.0 | 2,595.0 | 2,460.0 | 2,263.0 | 2,185.0 | 2,233.0 | 2,571.0 | 2,305.0 | 2,454.0 | 2,722.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,492.0 | 1,492.0 | 1,491.0 | 1,491.0 | 1,490.0 | 1,490.0 | 1,489.0 | 1,489.0 | 1,489.0 | 1,488.0 | 1,488.0 | 1,487.0 | 1,487.0 | 1,486.0 | 1,486.0 | 1,485.0 | 1,485.0 | 1,484.0 | 1,484.0 | 2,220.0 | 2,218.0 | 2,216.0 | 2,214.0 | 2,212.0 | 1,750.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,248.0 | 1,248.0 | 1,315.0 | 1,313.0 | 1,344.0 | 1,345.0 |
| Net debt | (1,069.0) | (1,510.0) | (1,026.0) | (941.0) | (730.0) | (1,098.0) | (730.0) | (657.0) | (242.0) | (385.0) | 137.0 | 137.0 | 317.0 | 271.0 | 807.0 | 777.0 | 640.0 | 607.0 | ||||||||||||||||||||||
| Working Capital | 2,338.0 | 2,477.0 | 2,361.0 | 2,180.0 | 2,030.0 | 1,947.0 | 1,805.0 | 1,585.0 | 1,391.0 | 1,299.0 | 1,235.0 | 1,232.0 | 1,365.0 | 1,361.0 | 1,657.0 | 1,335.0 | 1,533.0 | |||||||||||||||||||||||
| Book Value | 3,655.0 | 3,801.0 | 3,647.0 | 3,433.0 | 3,321.0 | 3,264.0 | 3,135.0 | 2,901.0 | 2,707.0 | 2,595.0 | 2,460.0 | 2,263.0 | 2,185.0 | 2,233.0 | 2,571.0 | 2,305.0 | 2,454.0 | 2,722.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| (in millions of USD) | FY2026 | 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 | 2,616.0 | 2,335.0 | 1,873.0 | 1,215.0 | 877.0 | 1,988.0 | 1,364.0 | 1,081.0 | 1,783.0 | 1,783.0 | 1,370.0 | 1,515.0 | 1,510.0 | 1,460.0 | 1,885.0 | 1,561.0 | 2,348.0 | |||
| Restricted Cash | - | 0.0 | 0.0 | 32.0 | 0.0 | 4.0 | 0.0 | 1.0 | 1.0 | - | - | - | - | 0.0 | 6.0 | 7.0 | 18.0 | 41.0 | ||
| Short Term Investments | 386.0 | 253.0 | 0.0 | - | 0.0 | 410.0 | 290.0 | 288.0 | 0.0 | - | - | - | 0.0 | 50.0 | 0.0 | 100.0 | 225.0 | |||
| Cash And Short Term Investments | 3,002.0 | 2,588.0 | 1,873.0 | 1,215.0 | 877.0 | 2,398.0 | 1,654.0 | 1,369.0 | 1,783.0 | 1,783.0 | 1,370.0 | 1,515.0 | 1,510.0 | 1,510.0 | 1,885.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 316.0 | 301.0 | 289.0 | 340.0 | 399.0 | 363.0 | 316.0 | 321.0 | 282.0 | 335.0 | 282.0 | 275.0 | 462.0 | 331.0 | 297.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 7,621.0 | 7,426.0 | 7,440.0 | 7,525.0 | 8,108.0 | 8,449.0 | 8,961.0 | 8,667.0 | 8,767.0 | 8,429.0 | 8,494.0 | 8,305.0 | 8,159.0 | 7,910.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,567.0 | 1,488.0 | 1,349.0 | 1,320.0 | 1,951.0 | 1,743.0 | 1,174.0 | 1,126.0 | 1,181.0 | 1,243.0 | 1,112.0 | 1,173.0 | 1,242.0 | 1,144.0 | 1,066.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,492.0 | 1,490.0 | 1,488.0 | 1,486.0 | 1,484.0 | 2,216.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,248.0 | 1,310.0 | 1,332.0 | 1,369.0 | 1,246.0 | 1,606.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 19.0 | 19.0 | 19.0 | 18.0 | 19.0 | 19.0 | 19.0 | 19.0 | 19.0 | 20.0 | 20.0 | 21.0 | 55.0 | 55.0 | 55.0 | 55.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,492.0 | 1,490.0 | 1,488.0 | 1,486.0 | 1,484.0 | 2,216.0 | 1,249.0 | 1,249.0 | 1,249.0 | 1,313.0 | 1,331.0 | 1,353.0 | 1,394.0 | 1,246.0 | 1,646.0 | 3.0 | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,270.0 |
| 1,410.0 |
| 1,201.0 |
| 1,091.0 |
| 1,159.0 |
| 966.0 |
| 882.0 |
| 920.0 |
| 706.0 |
| 770.0 |
| 770.0 |
| 757.0 |
| 751.0 |
| 792.0 |
| 780.0 |
| 778.0 |
| 788.0 |
| 654.0 |
| 598.0 |
| 575.0 |
| 702.0 |
| 751.0 |
| 669.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,005.0 |
| 5,165.0 |
| 5,207.0 |
| 6,194.0 |
| 6,002.0 |
| 6,008.0 |
| 6,362.0 |
| 5,337.0 |
| 4,216.0 |
| 4,516.0 |
| 4,572.0 |
| 4,567.0 |
| 4,212.0 |
| 4,251.0 |
| 4,714.0 |
| 4,590.0 |
| 4,187.0 |
| 4,568.0 |
| 4,483.0 |
| 4,258.0 |
| 4,119.0 |
| 4,315.0 |
| 4,671.0 |
| 4,301.0 |
| 4,967.0 |
| 5,071.0 |
| 5,486.0 |
| 5,603.0 |
| 5,616.0 |
| 5,608.0 |
| 5,891.0 |
| 5,933.0 |
| 5,886.0 |
| 5,839.0 |
| 5,999.0 |
| 5,926.0 |
| 5,871.0 |
| 5,755.0 |
| 6,112.0 |
| 6,063.0 |
| 6,025.0 |
| 5,962.0 |
| 6,041.0 |
| 6,002.0 |
| 5,877.0 |
| 5,813.0 |
| 5,900.0 |
| 5,903.0 |
| 2,791.0 |
| 3,037.0 |
| 2,924.0 |
| 2,897.0 |
| 2,839.0 |
| 2,841.0 |
| 2,846.0 |
| 2,895.0 |
| 2,945.0 |
| 3,122.0 |
| 3,225.0 |
| 3,141.0 |
| 3,129.0 |
| 2,912.0 |
| 2,887.0 |
| 2,832.0 |
| 2,791.0 |
| 2,805.0 |
| 2,686.0 |
| 2,643.0 |
| 2,605.0 |
| 2,616.0 |
| 2,662.0 |
| 2,755.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,587.0 |
| 3,675.0 |
| 3,788.0 |
| 3,975.0 |
| 4,060.0 |
| 4,217.0 |
| 4,460.0 |
| 4,689.0 |
| 4,851.0 |
| 5,402.0 |
| 5,796.0 |
| 5,807.0 |
| 5,732.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 884.0 |
| 861.0 |
| 693.0 |
| 703.0 |
| 703.0 |
| 705.0 |
| 795.0 |
| 698.0 |
| 639.0 |
| 525.0 |
| 528.0 |
| 547.0 |
| 886.0 |
| 572.0 |
| 588.0 |
| 607.0 |
| 616.0 |
| 726.0 |
| 716.0 |
| 687.0 |
| 679.0 |
| 674.0 |
| 681.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,257.0 |
| 12,761.0 |
| 12,780.0 |
| 13,759.0 |
| 13,604.0 |
| 13,769.0 |
| 14,373.0 |
| 13,716.0 |
| 12,710.0 |
| 13,679.0 |
| 14,118.0 |
| 14,043.0 |
| 13,620.0 |
| 8,049.0 |
| 8,173.0 |
| 8,010.0 |
| 7,585.0 |
| 7,989.0 |
| 7,895.0 |
| 7,617.0 |
| 7,411.0 |
| 7,610.0 |
| 8,007.0 |
| 7,737.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 500.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 67.0 |
| 65.0 |
| 24.0 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.0 |
| 734.0 |
| 746.0 |
| 789.0 |
| 798.0 |
| 831.0 |
| 823.0 |
| 856.0 |
| 886.0 |
| 920.0 |
| 934.0 |
| 946.0 |
| 929.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,367.0 |
| 1,414.0 |
| 1,252.0 |
| 1,294.0 |
| 1,276.0 |
| 1,283.0 |
| 1,124.0 |
| 1,051.0 |
| 1,067.0 |
| 974.0 |
| 908.0 |
| 882.0 |
| 1,024.0 |
| 1,070.0 |
| 1,026.0 |
| 975.0 |
| 1,270.0 |
| 1,132.0 |
| 1,062.0 |
| 1,088.0 |
| 1,113.0 |
| 1,059.0 |
| 1,063.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,614.0 |
| 3,472.0 |
| 4,077.0 |
| 3,823.0 |
| 3,651.0 |
| 3,638.0 |
| 3,884.0 |
| 4,431.0 |
| 3,649.0 |
| 3,431.0 |
| 3,209.0 |
| 3,192.0 |
| 3,134.0 |
| 2,831.0 |
| 2,174.0 |
| 2,393.0 |
| 2,341.0 |
| 2,058.0 |
| 2,461.0 |
| 2,596.0 |
| 2,399.0 |
| 2,302.0 |
| 2,453.0 |
| 2,915.0 |
| 2,781.0 |
| 3,857.0 |
| 3,921.0 |
| 4,033.0 |
| 4,163.0 |
| 4,348.0 |
| 4,449.0 |
| 4,617.0 |
| 4,899.0 |
| 5,179.0 |
| 5,331.0 |
| 5,508.0 |
| 5,650.0 |
| 5,644.0 |
| 5,597.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,331.0 |
| 5,962.0 |
| 6,170.0 |
| 7,088.0 |
| 7,160.0 |
| 7,271.0 |
| 7,571.0 |
| 7,814.0 |
| 6,962.0 |
| 7,154.0 |
| 7,292.0 |
| 7,284.0 |
| 7,218.0 |
| 2,322.0 |
| 2,340.0 |
| 2,329.0 |
| 2,330.0 |
| 2,384.0 |
| 2,275.0 |
| 2,273.0 |
| 2,247.0 |
| 2,253.0 |
| 2,366.0 |
| 2,397.0 |
| 9,803.0 |
| 10,039.0 |
| 9,993.0 |
| 10,739.0 |
| 10,798.0 |
| 11,155.0 |
| 12,002.0 |
| 11,463.0 |
| 10,393.0 |
| 10,363.0 |
| 10,484.0 |
| 10,418.0 |
| 10,049.0 |
| 4,496.0 |
| 4,733.0 |
| 4,670.0 |
| 4,388.0 |
| 4,845.0 |
| 4,871.0 |
| 4,672.0 |
| 4,549.0 |
| 4,706.0 |
| 5,281.0 |
| 5,178.0 |
| 43.0 |
| 71.0 |
| 114.0 |
| 118.0 |
| 85.0 |
| 60.0 |
| 39.0 |
| 17.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 8.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 81.0 |
| 57.0 |
| 31.0 |
| 2,622.0 |
| 2,681.0 |
| 2,879.0 |
| 2,667.0 |
| 2,501.0 |
| 2,268.0 |
| 2,173.0 |
| 2,235.0 |
| 3,257.0 |
| 3,573.0 |
| 3,551.0 |
| 3,495.0 |
| 3,481.0 |
| 3,368.0 |
| 3,268.0 |
| 3,127.0 |
| 3,081.0 |
| 2,965.0 |
| 2,902.0 |
| 2,796.0 |
| 2,749.0 |
| 2,621.0 |
| 2,509.0 |
| 46.0 |
| 38.0 |
| 16.0 |
| 8.0 |
| 2.0 |
| 9.0 |
| 24.0 |
| 22.0 |
| 46.0 |
| 40.0 |
| 42.0 |
| 55.0 |
| 57.0 |
| 53.0 |
| 53.0 |
| 53.0 |
| 51.0 |
| 36.0 |
| 40.0 |
| 23.0 |
| 46.0 |
| 54.0 |
| 28.0 |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,454.0 |
| 2,722.0 |
| 2,787.0 |
| 3,020.0 |
| 2,806.0 |
| 2,614.0 |
| 2,371.0 |
| 2,253.0 |
| 2,317.0 |
| 3,316.0 |
| 3,634.0 |
| 3,625.0 |
| 3,571.0 |
| 3,553.0 |
| 3,440.0 |
| 3,340.0 |
| 3,197.0 |
| 3,144.0 |
| 3,024.0 |
| 2,945.0 |
| 2,862.0 |
| 2,904.0 |
| 2,726.0 |
| 2,559.0 |
| 2,787.0 |
| 3,020.0 |
| 2,806.0 |
| 2,614.0 |
| 2,371.0 |
| 2,253.0 |
| 2,317.0 |
| 3,316.0 |
| 3,634.0 |
| 3,625.0 |
| 3,571.0 |
| 3,553.0 |
| 3,440.0 |
| 3,340.0 |
| 3,197.0 |
| 3,144.0 |
| 3,024.0 |
| 2,945.0 |
| 2,862.0 |
| 2,904.0 |
| 2,726.0 |
| 2,559.0 |
| 408.0 |
| (492.0) |
| (323.0) |
| (182.0) |
| (435.0) |
| (1.0) |
| 671.0 |
| (405.0) |
| 167.0 |
| (222.0) |
| 36.0 |
| (120.0) |
| (5.0) |
| (359.0) |
| (125.0) |
| (534.0) |
| (105.0) |
| (361.0) |
| (268.0) |
| (470.0) |
| (178.0) |
| (336.0) |
| 1,088.0 |
| 1,384.0 |
| 2,543.0 |
| 2,364.0 |
| 2,124.0 |
| 1,931.0 |
| 1,688.0 |
| 785.0 |
| 1,307.0 |
| 1,380.0 |
| 1,433.0 |
| 1,381.0 |
| 2,077.0 |
| 2,321.0 |
| 2,249.0 |
| 2,129.0 |
| 2,107.0 |
| 1,887.0 |
| 1,859.0 |
| 1,817.0 |
| 1,862.0 |
| 1,756.0 |
| 1,520.0 |
| 2,787.0 |
| 3,020.0 |
| 2,806.0 |
| 2,614.0 |
| 2,371.0 |
| 2,253.0 |
| 2,317.0 |
| 3,316.0 |
| 3,634.0 |
| 3,625.0 |
| 3,571.0 |
| 3,553.0 |
| 3,440.0 |
| 3,340.0 |
| 3,197.0 |
| 3,144.0 |
| 3,024.0 |
| 2,945.0 |
| 2,862.0 |
| 2,904.0 |
| 2,726.0 |
| 2,559.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,715.0 |
| 1,724.0 |
| 2,030.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 1,661.0 |
| 2,573.0 |
| 1,715.0 |
| 1,724.0 |
| 2,030.0 |
| 205.0 |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 568.0 | 548.0 | 527.0 | 1,013.0 | 1,270.0 | 1,159.0 | 706.0 | 751.0 | 788.0 | 702.0 | 742.0 | 913.0 | 992.0 | 864.0 | 809.0 | 645.0 | 614.0 | 743.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,777.0 | 5,203.0 | 4,395.0 | 4,617.0 | 5,165.0 | 6,008.0 | 4,516.0 | 4,251.0 | 4,568.0 | 4,315.0 | 3,985.0 | 4,317.0 | 4,430.0 | 4,132.0 | 4,309.0 | 3,926.0 | 4,664.0 | 4,005.0 | - | - |
| 7,783.0 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 5,114.0 | 4,930.0 | 4,874.0 | 4,837.0 | 5,071.0 | 5,608.0 | 5,839.0 | 5,755.0 | 5,962.0 | 5,813.0 | 5,644.0 | 5,532.0 | 5,401.0 | 5,291.0 | 5,260.0 | 5,010.0 | 4,799.0 | - | - | - |
| Property,Plant & Equipment Net | 2,507.0 | 2,496.0 | 2,566.0 | 2,688.0 | 3,037.0 | 2,841.0 | 3,122.0 | 2,912.0 | 2,805.0 | 2,616.0 | 2,850.0 | 2,773.0 | 2,758.0 | 2,619.0 | 2,523.0 | 2,563.0 | 2,628.0 | 2,933.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 207.0 | 207.0 | 207.0 | 207.0 | 207.0 | 109.0 | 109.0 | 109.0 | 109.0 | 109.0 | 180.0 | 180.0 | 180.0 | 184.0 | 99.0 | 99.0 | 99.0 | - | - | - |
| Intangible Assets | 4.0 | 10.0 | 18.0 | 27.0 | 36.0 | 0.0 | - | - | - | - | 1.0 | 1.0 | 1.0 | 3.0 | 1.0 | 3.0 | 7.0 | - | - | - |
| Operating Lease Right Of Use Assets | 3,443.0 | 3,240.0 | 3,115.0 | 3,173.0 | 3,675.0 | 4,217.0 | 5,402.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 215.0 | 231.0 | 320.0 | - | - | - |
| Other Non-Current Assets | 905.0 | 946.0 | 968.0 | 908.0 | 884.0 | 703.0 | 639.0 | 886.0 | 616.0 | 679.0 | 638.0 | 600.0 | 661.0 | 719.0 | 590.0 | 576.0 | 693.0 | 626.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,632.0 | 11,885.0 | 11,044.0 | 11,386.0 | 12,761.0 | 13,769.0 | 13,679.0 | 8,049.0 | 7,989.0 | 7,610.0 | 7,473.0 | 7,690.0 | 7,849.0 | 7,470.0 | 7,422.0 | 7,065.0 | 7,985.0 | 7,564.0 | - | - |
| 1,049.0 |
| 1,027.0 |
| 975.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | 0.0 | 65.0 | 21.0 | 21.0 | 25.0 | 0.0 | 40.0 | 3.0 | 0.0 | 50.0 | - | - |
| Deferred Revenue Current | 272.0 | 273.0 | 337.0 | 354.0 | 345.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 634.0 | 632.0 | 600.0 | 667.0 | 734.0 | 831.0 | 920.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,044.0 | 1,083.0 | 1,108.0 | 1,219.0 | 1,367.0 | 1,276.0 | 1,067.0 | 1,024.0 | 1,270.0 | 1,113.0 | 979.0 | 1,020.0 | 1,142.0 | 1,092.0 | 998.0 | 993.0 | 1,063.0 | 1,076.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,300.0 | 3,256.0 | 3,096.0 | 3,256.0 | 4,077.0 | 3,884.0 | 3,209.0 | 2,174.0 | 2,461.0 | 2,453.0 | 2,535.0 | 2,234.0 | 2,445.0 | 2,344.0 | 2,128.0 | 2,095.0 | 2,131.0 | 2,158.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 3,485.0 | 3,353.0 | 3,353.0 | 3,517.0 | 4,033.0 | 4,617.0 | 5,508.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 144.0 | 151.0 | 165.0 | 152.0 | 165.0 | 153.0 | 139.0 | 167.0 | 182.0 | 174.0 | 188.0 | 212.0 | 65.0 | 27.0 | 26.0 | 13.0 | - | - | - | - |
| Total Non-Current Liabilities | 5,531.0 | 5,365.0 | 5,353.0 | 5,897.0 | 5,962.0 | 7,271.0 | 7,154.0 | 2,322.0 | 2,384.0 | 2,253.0 | 2,393.0 | 2,473.0 | 2,342.0 | 2,232.0 | 2,539.0 | 890.0 | - | - | - | - |
| Total Liabilities | 8,831.0 | 8,621.0 | 8,449.0 | 9,153.0 | 10,039.0 | 11,155.0 | 10,363.0 | 4,496.0 | 4,845.0 | 4,706.0 | 4,928.0 | 4,707.0 | 4,787.0 | 4,576.0 | 4,667.0 | 2,985.0 | 3,094.0 | 3,177.0 | - | - |
| 55.0 |
| 55.0 |
| - |
| - |
| Additional Paid In Capital | 136.0 | 146.0 | 113.0 | 27.0 | 43.0 | 85.0 | 0.0 | 0.0 | 8.0 | 81.0 | 0.0 | 0.0 | 2,899.0 | 2,864.0 | 2,867.0 | 2,939.0 | 2,935.0 | 2,895.0 | - | - |
| Retained Earnings | 3,608.0 | 3,039.0 | 2,420.0 | 2,140.0 | 2,622.0 | 2,501.0 | 3,257.0 | 3,481.0 | 3,081.0 | 2,749.0 | 2,440.0 | 2,797.0 | 14,218.0 | 13,259.0 | 12,364.0 | 11,767.0 | 10,815.0 | 9,947.0 | - | - |
| Accumulated Other Comprehensive Income | 38.0 | 60.0 | 43.0 | 48.0 | 38.0 | 9.0 | 40.0 | 53.0 | 36.0 | 54.0 | 85.0 | 165.0 | 135.0 | 181.0 | 229.0 | 185.0 | 155.0 | 123.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 14,245.0 | 13,465.0 | 12,760.0 | 10,866.0 | 9,069.0 | 8,633.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,801.0 | 3,264.0 | 2,595.0 | 2,233.0 | 2,722.0 | 2,614.0 | 3,316.0 | 3,553.0 | 3,144.0 | 2,904.0 | 2,545.0 | 2,983.0 | 3,062.0 | 2,894.0 | 2,755.0 | 4,080.0 | 4,891.0 | 4,387.0 | 4,274.0 | 5,174.0 |
| Total Equity | 3,801.0 | 3,264.0 | 2,595.0 | 2,233.0 | 2,722.0 | 2,614.0 | 3,316.0 | 3,553.0 | 3,144.0 | 2,904.0 | 2,545.0 | 2,983.0 | 3,062.0 | 2,894.0 | 2,755.0 | 4,080.0 | 4,891.0 | 4,387.0 | 4,274.0 | 5,174.0 |
| 0.0 |
| 50.0 |
| - |
| - |
| Net debt | (1,510.0) | (1,098.0) | (385.0) | 271.0 | 607.0 | (182.0) | (405.0) | (120.0) | (534.0) | (470.0) | (39.0) | (162.0) | (116.0) | (264.0) | (239.0) | (1,658.0) | (2,573.0) | (1,665.0) | - | - |
| Working Capital | 2,477.0 | 1,947.0 | 1,299.0 | 1,361.0 | 1,088.0 | 2,124.0 | 1,307.0 | 2,077.0 | 2,107.0 | 1,862.0 | 1,450.0 | 2,083.0 | 1,985.0 | 1,788.0 | 2,181.0 | 1,831.0 | 2,533.0 | 1,847.0 | - | - |
| Book Value | 3,801.0 | 3,264.0 | 2,595.0 | 2,233.0 | 2,722.0 | 2,614.0 | 3,316.0 | 3,553.0 | 3,144.0 | 2,904.0 | 2,545.0 | 2,983.0 | 3,062.0 | 2,894.0 | 2,755.0 | 4,080.0 | 4,891.0 | 4,387.0 | 4,274.0 | 5,174.0 |
| Tangible Book Value | 3,590.0 | 3,047.0 | 2,370.0 | 1,999.0 | 2,479.0 | 2,505.0 | 3,207.0 | 3,444.0 | 3,035.0 | 2,795.0 | 2,364.0 | 2,802.0 | 2,881.0 | 2,707.0 | 2,655.0 | 3,978.0 | 4,785.0 | - | - | - |