| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 627.0 | 512.0 | 75.0 | 240.0 | 701.0 | 720.0 | 894.0 | 990.0 | 1,043.0 | 1,057.0 | 915.0 | 0.0 | 0.0 | 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | 627.0 | 512.0 | 75.0 | 240.0 | 701.0 | 720.0 | 894.0 | 990.0 | 1,043.0 | 1,057.0 | 915.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 339.0 | 212.0 | 461.0 | 636.0 | 433.0 | 397.0 | 318.0 | 252.0 | 429.0 | 1,164.0 | 1,074.0 | 1,038.0 | 1,123.0 | 905.0 | 711.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 6,480.0 | 6,033.0 | 5,763.0 | 5,517.0 | 5,256.0 | 5,002.0 | 4,793.0 | 4,346.0 | 3,985.0 | 3,613.0 | 3,316.0 | 3,143.0 | 3,301.0 | 3,347.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 556.0 | 598.0 | 554.0 | 642.0 | 603.0 | 460.0 | 497.0 | 562.0 | 375.0 | 316.0 | 317.0 | 269.0 | 337.0 | 377.0 | 380.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | 2,214.0 | 2,506.0 | 3,298.0 | 1,686.0 | 1,286.0 | 1,283.0 | 1,279.0 | 1,278.0 | 1,273.0 | 1,562.0 | 1,700.0 | 1,779.0 | 1,830.0 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | 2,445.0 | 2,905.0 | 3,298.0 | 1,686.0 | 1,286.0 | 1,283.0 | 1,279.0 | 1,278.0 | 1,273.0 | 1,670.0 | 1,779.0 | 1,830.0 | 1,859.0 | 105.0 | ||
| (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 | - | - | - | - | - | - | - | - | 10.0 | 430.0 | 109.0 | 313.0 | 318.0 | 467.0 | 117.0 | |||||||||||||||||||||||||
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 728.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 77.0 | 90.0 | 83.0 | 50.0 | 50.0 | 45.0 | 24.0 | 27.0 | 123.0 | 48.0 | 31.0 | 50.0 | 29.0 | 21.0 | 30.0 | 8.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,451.0 | 3,228.0 | 2,880.0 | 2,746.0 | 2,790.0 | 2,444.0 | 1,785.0 | 1,745.0 | 2,195.0 | 2,142.0 | 2,284.0 | 2,417.0 | 2,676.0 | 2,484.0 | 2,268.0 | 1,313.0 | - | - |
| 3,193.0 |
| 3,007.0 |
| - |
| - |
| Accumulated Depreciation | 2,754.0 | 2,583.0 | 2,467.0 | 2,319.0 | 2,149.0 | 2,024.0 | 1,961.0 | 1,829.0 | 1,770.0 | 1,627.0 | 1,489.0 | 1,351.0 | 1,404.0 | 1,313.0 | 1,160.0 | 1,010.0 | - | - |
| Property,Plant & Equipment Net | 3,726.0 | 3,450.0 | 3,296.0 | 3,198.0 | 3,107.0 | 2,978.0 | 2,832.0 | 2,517.0 | 2,215.0 | 1,986.0 | 1,827.0 | 1,792.0 | 1,897.0 | 2,034.0 | 2,033.0 | 1,997.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,650.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,628.0 | 1,617.0 | 1,373.0 | 1,263.0 | 1,217.0 | 1,234.0 | 956.0 | 1,026.0 | 881.0 | 881.0 | 881.0 | 1,171.0 | - | - |
| Intangible Assets | 694.0 | 782.0 | 891.0 | 1,019.0 | 1,159.0 | 512.0 | 492.0 | 492.0 | 508.0 | 548.0 | 495.0 | 547.0 | 528.0 | 548.0 | 567.0 | 587.0 | - | - |
| Operating Lease Right Of Use Assets | 267.0 | 239.0 | 262.0 | 282.0 | 241.0 | 192.0 | 201.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 128.0 | 0.0 | - | - |
| Other Non-Current Assets | 5,572.0 | 5,463.0 | 5,039.0 | 4,913.0 | 4,730.0 | 2,735.0 | 2,414.0 | 2,121.0 | 1,964.0 | 2,224.0 | 1,913.0 | 2,030.0 | 1,652.0 | 1,874.0 | 1,768.0 | 1,930.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,749.0 | 12,141.0 | 11,215.0 | 10,857.0 | 10,627.0 | 8,157.0 | 7,031.0 | 6,383.0 | 6,374.0 | 6,352.0 | 6,024.0 | 6,239.0 | 6,190.0 | 6,392.0 | 6,069.0 | 5,240.0 | - | - |
| 274.0 |
| - |
| - |
| Short Term Debt | - | - | 231.0 | 399.0 | - | - | - | - | - | - | - | 108.0 | 79.0 | 51.0 | 29.0 | 0.0 | - | - |
| Deferred Revenue Current | 1,220.0 | 774.0 | 1,063.0 | 766.0 | 651.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 58.0 | 51.0 | 51.0 | 52.0 | 52.0 | 37.0 | 35.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 490.0 | 399.0 | 449.0 | 380.0 | 423.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,045.0 | 2,991.0 | 3,032.0 | 2,895.0 | 2,427.0 | 2,226.0 | 1,890.0 | 1,829.0 | 1,391.0 | 1,343.0 | 1,274.0 | 1,312.0 | 1,392.0 | 1,384.0 | 1,372.0 | 2,226.0 | - | - |
| 105.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 223.0 | 205.0 | 228.0 | 246.0 | 194.0 | 157.0 | 164.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 83.0 | - | - | 69.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 339.0 | 407.0 | 379.0 | 366.0 | 362.0 | 315.0 | 291.0 | 189.0 | 101.0 | 90.0 | 103.0 | 105.0 | 104.0 | 59.0 | 49.0 | 56.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,676.0 | 7,475.0 | 7,122.0 | 7,368.0 | 7,819.0 | 6,256.0 | 5,443.0 | 4,867.0 | 4,616.0 | 4,699.0 | 4,534.0 | 4,874.0 | 4,704.0 | 5,725.0 | 5,210.0 | 3,833.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,487.0 | 5,097.0 | 4,755.0 | 4,276.0 | 3,891.0 | 3,533.0 | 3,009.0 | 2,609.0 | 1,687.0 | 1,323.0 | 848.0 | 525.0 | 236.0 | - | (146.0) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (53.0) | (28.0) | (422.0) | (599.0) | (923.0) | (1,547.0) | (1,409.0) | (1,288.0) | (900.0) | (951.0) | (845.0) | (862.0) | (521.0) | (1,226.0) | (862.0) | (532.0) | - | - |
| Treasury Stock | 2,449.0 | 2,449.0 | 2,286.0 | 2,211.0 | 2,159.0 | 2,058.0 | 1,974.0 | 1,760.0 | 972.0 | 684.0 | 492.0 | 258.0 | 120.0 | 1.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,073.0 | 4,666.0 | 4,093.0 | 3,489.0 | 2,808.0 | 1,901.0 | 1,588.0 | 1,516.0 | 1,758.0 | 1,653.0 | 1,490.0 | 1,365.0 | 1,521.0 | 667.0 | 859.0 | 1,407.0 | 1,433.0 | 961.0 |
| Total Equity | 5,073.0 | 4,666.0 | 4,093.0 | 3,489.0 | 2,808.0 | 1,901.0 | 1,588.0 | 1,516.0 | 1,758.0 | 1,653.0 | 1,490.0 | 1,365.0 | 1,521.0 | 667.0 | 859.0 | 1,407.0 | 1,433.0 | 961.0 |
| - |
| - |
| Net debt | - | - | - | - | 2,671.0 | 1,174.0 | 1,211.0 | 1,043.0 | 578.0 | 558.0 | 379.0 | 680.0 | 736.0 | 773.0 | 944.0 | 105.0 | - | - |
| Working Capital | 406.0 | 237.0 | (152.0) | (149.0) | 363.0 | 218.0 | (105.0) | (84.0) | 804.0 | 799.0 | 1,010.0 | 1,105.0 | 1,284.0 | 1,100.0 | 896.0 | (913.0) | - | - |
| Book Value | 5,073.0 | 4,666.0 | 4,093.0 | 3,489.0 | 2,808.0 | 1,901.0 | 1,588.0 | 1,516.0 | 1,758.0 | 1,653.0 | 1,490.0 | 1,365.0 | 1,521.0 | 667.0 | 859.0 | 1,407.0 | 1,433.0 | 961.0 |
| Tangible Book Value | 1,729.0 | 1,266.0 | 584.0 | (148.0) | (979.0) | (228.0) | (277.0) | (239.0) | 33.0 | (129.0) | 39.0 | (208.0) | 112.0 | (762.0) | (589.0) | (351.0) | - | - |
| 375.0 |
| 330.0 |
| 627.0 |
| 555.0 |
| 348.0 |
| 407.0 |
| 512.0 |
| 744.0 |
| 631.0 |
| 28.0 |
| 75.0 |
| 32.0 |
| 29.0 |
| 51.0 |
| 240.0 |
| 68.0 |
| 398.0 |
| 528.0 |
| 701.0 |
| 499.0 |
| 553.0 |
| 608.0 |
| 720.0 |
| 957.0 |
| 852.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 10.0 | 430.0 | 109.0 | 313.0 | 318.0 | 467.0 | 117.0 | 375.0 | 330.0 | 627.0 | 555.0 | 348.0 | 407.0 | 512.0 | 744.0 | 631.0 | 28.0 | 75.0 | 32.0 | 29.0 | 51.0 | 240.0 | 68.0 | 398.0 | 528.0 | 701.0 | 499.0 | 553.0 | 608.0 | 720.0 | 957.0 | 852.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 406.0 | 339.0 | 374.0 | 377.0 | 387.0 | 212.0 | 436.0 | 706.0 | 718.0 | 461.0 | 698.0 | 786.0 | 755.0 | 636.0 | 721.0 | 681.0 | 671.0 | 433.0 | 446.0 | 443.0 | 407.0 | 397.0 | 492.0 | 494.0 | 418.0 | 318.0 | 489.0 | 564.0 | 375.0 | 252.0 | 472.0 | 364.0 | 343.0 | 429.0 | 1,200.0 | 1,201.0 | 1,178.0 | 1,164.0 | 1,046.0 | 1,022.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 98.0 | 77.0 | 75.0 | 74.0 | 105.0 | 90.0 | 91.0 | 106.0 | 105.0 | 83.0 | 106.0 | 78.0 | 78.0 | 50.0 | 61.0 | 74.0 | 77.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,217.0 | 3,451.0 | 3,078.0 | 2,973.0 | 3,042.0 | 3,228.0 | 2,629.0 | 2,912.0 | 2,833.0 | 2,880.0 | 2,587.0 | 2,817.0 | 2,752.0 | 2,746.0 | 2,817.0 | 2,820.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 2,799.0 | 2,754.0 | 2,713.0 | 2,663.0 | 2,612.0 | 2,583.0 | 2,544.0 | 2,494.0 | 2,515.0 | 2,467.0 | 2,448.0 | 2,399.0 | 2,351.0 | 2,319.0 | 2,283.0 | 2,234.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,742.0 | 3,726.0 | 3,635.0 | 3,576.0 | 3,540.0 | 3,450.0 | 3,384.0 | 3,342.0 | 3,298.0 | 3,296.0 | 3,201.0 | 3,196.0 | 3,182.0 | 3,198.0 | 3,136.0 | 3,102.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,650.0 | 2,650.0 | 2,650.0 | 2,651.0 | 2,651.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,618.0 | 2,634.0 | 2,628.0 | 2,628.0 | ||||||||||||||||||||||
| Intangible Assets | 673.0 | 694.0 | 720.0 | 746.0 | 757.0 | 782.0 | 809.0 | 837.0 | 864.0 | 891.0 | 923.0 | 955.0 | 987.0 | 1,019.0 | 1,054.0 | 1,089.0 | 1,124.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 274.0 | 267.0 | 269.0 | 242.0 | 241.0 | 239.0 | 249.0 | 259.0 | 251.0 | 262.0 | 248.0 | 264.0 | 264.0 | 282.0 | 236.0 | 226.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 12,533.0 | 12,749.0 | 12,309.0 | 12,098.0 | 12,103.0 | 12,141.0 | 11,082.0 | 11,310.0 | 11,167.0 | 11,215.0 | 10,621.0 | 10,859.0 | 10,849.0 | 10,857.0 | 10,615.0 | 10,586.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 692.0 | 556.0 | 680.0 | 650.0 | 602.0 | 598.0 | 579.0 | 652.0 | 608.0 | 554.0 | 535.0 | 519.0 | 505.0 | 642.0 | 539.0 | 528.0 | 544.0 | 603.0 | 508.0 | 349.0 | 397.0 | 460.0 | 429.0 | 437.0 | 536.0 | 497.0 | 616.0 | 616.0 | 618.0 | 562.0 | 407.0 | 378.0 | 344.0 | 375.0 | 318.0 | 325.0 | 333.0 | 316.0 | 293.0 | 252.0 |
| Short Term Debt | - | - | - | - | - | 503.0 | - | - | - | - | 255.0 | 484.0 | 399.0 | 399.0 | 399.0 | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 822.0 | 1,220.0 | 893.0 | 969.0 | 647.0 | 774.0 | 743.0 | 886.0 | 936.0 | 1,063.0 | 878.0 | 833.0 | 810.0 | 766.0 | 768.0 | 757.0 | 685.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 355.0 | 339.0 | 336.0 | 361.0 | ||||||||||||||||||||||
| Other Current Liabilities | 505.0 | 490.0 | 432.0 | - | - | 399.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,702.0 | 3,045.0 | 2,702.0 | 2,750.0 | 2,856.0 | 2,991.0 | 3,336.0 | 3,563.0 | 2,948.0 | 3,032.0 | 2,817.0 | 2,927.0 | 2,867.0 | 2,895.0 | 2,892.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,701.0 | 2,700.0 | 2,698.0 | 2,700.0 | 2,699.0 | 2,700.0 | 1,709.0 | 1,715.0 | 2,235.0 | 2,214.0 | 2,213.0 | 2,396.0 | 2,498.0 | 2,506.0 | 2,605.0 | 3,102.0 | 3,200.0 | 3,298.0 | 3,321.0 | 1,689.0 | 1,688.0 | 1,686.0 | 2,278.0 | 2,276.0 | 1,667.0 | 1,286.0 | 1,549.0 | 1,698.0 | 1,496.0 | 1,283.0 | 1,282.0 | 1,281.0 | 1,280.0 | 1,279.0 | 1,282.0 | 1,281.0 | 1,280.0 | 1,278.0 | 1,277.0 | 1,276.0 |
| Operating Lease Liabilities Non-Current | 230.0 | 223.0 | 228.0 | 206.0 | 204.0 | 205.0 | 213.0 | 224.0 | 217.0 | 228.0 | 212.0 | 224.0 | 225.0 | 246.0 | 202.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 293.0 | 293.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 342.0 | 339.0 | 408.0 | 411.0 | 407.0 | 407.0 | 406.0 | 387.0 | 386.0 | 379.0 | 377.0 | 367.0 | 368.0 | 366.0 | 354.0 | 356.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,386.0 | 7,676.0 | 7,325.0 | 7,216.0 | 7,330.0 | 7,475.0 | 6,879.0 | 7,132.0 | 7,041.0 | 7,122.0 | 6,888.0 | 7,213.0 | 7,286.0 | 7,368.0 | 7,567.0 | 7,634.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,577.0 | 5,487.0 | 5,382.0 | 5,290.0 | 5,191.0 | 5,097.0 | 5,026.0 | 4,977.0 | 4,855.0 | 4,755.0 | 4,532.0 | 4,434.0 | 4,354.0 | 4,276.0 | 4,203.0 | 4,113.0 | 3,982.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (52.0) | (53.0) | (26.0) | (26.0) | (27.0) | (28.0) | (412.0) | (415.0) | (419.0) | (422.0) | (590.0) | (592.0) | (596.0) | (599.0) | (970.0) | |||||||||||||||||||||||||
| Treasury Stock | 2,449.0 | 2,449.0 | 2,449.0 | 2,449.0 | 2,449.0 | 2,449.0 | 2,449.0 | 2,414.0 | 2,349.0 | 2,286.0 | 2,248.0 | 2,227.0 | 2,220.0 | 2,211.0 | 2,200.0 | 2,186.0 | 2,169.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,147.0 | 5,073.0 | 4,984.0 | 4,882.0 | 4,773.0 | 4,666.0 | 4,203.0 | 4,178.0 | 4,126.0 | 4,093.0 | 3,733.0 | 3,646.0 | 3,563.0 | 3,489.0 | 3,048.0 | 2,952.0 | ||||||||||||||||||||||||
| Total Equity | 5,147.0 | 5,073.0 | 4,984.0 | 4,882.0 | 4,773.0 | 4,666.0 | 4,203.0 | 4,178.0 | 4,126.0 | 4,093.0 | 3,733.0 | 3,646.0 | 3,563.0 | 3,489.0 | 3,048.0 | 2,952.0 | 2,822.0 | 2,808.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,701.0 | 2,700.0 | 2,698.0 | 2,700.0 | 2,699.0 | 3,203.0 | 1,709.0 | 1,715.0 | 2,235.0 | 2,214.0 | 2,468.0 | 2,880.0 | 2,897.0 | 2,905.0 | 3,004.0 | 3,102.0 | 3,200.0 | 3,298.0 | 3,321.0 | 1,689.0 | 1,688.0 | 1,686.0 | 2,278.0 | 2,276.0 | 1,755.0 | 1,286.0 | 1,549.0 | 1,698.0 | 1,496.0 | 1,283.0 | 1,282.0 | 1,281.0 | 1,280.0 | 1,279.0 | 1,282.0 | 1,281.0 | 1,280.0 | 1,278.0 | 1,277.0 | 1,276.0 |
| Net debt | - | - | - | - | - | - | - | - | 2,225.0 | 1,784.0 | 2,359.0 | 2,567.0 | 2,579.0 | 2,438.0 | 2,887.0 | 2,727.0 | 2,870.0 | 2,671.0 | ||||||||||||||||||||||
| Working Capital | 515.0 | 406.0 | 376.0 | 223.0 | 186.0 | 237.0 | (707.0) | (651.0) | (115.0) | (152.0) | (230.0) | (110.0) | (115.0) | (149.0) | (75.0) | 373.0 | 365.0 | |||||||||||||||||||||||
| Book Value | 5,147.0 | 5,073.0 | 4,984.0 | 4,882.0 | 4,773.0 | 4,666.0 | 4,203.0 | 4,178.0 | 4,126.0 | 4,093.0 | 3,733.0 | 3,646.0 | 3,563.0 | 3,489.0 | 3,048.0 | 2,952.0 | 2,822.0 | 2,808.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,824.0 | 1,729.0 | 1,614.0 | 1,485.0 | 1,365.0 | 1,266.0 | 776.0 | 723.0 | 644.0 | 584.0 | 192.0 | 73.0 | (42.0) | (148.0) | (624.0) | (771.0) | (930.0) | |||||||||||||||||||||||
| 50.0 |
| 66.0 |
| 64.0 |
| 66.0 |
| 45.0 |
| 42.0 |
| 43.0 |
| 40.0 |
| 24.0 |
| 147.0 |
| 145.0 |
| 119.0 |
| 122.0 |
| 100.0 |
| 138.0 |
| 87.0 |
| 123.0 |
| 57.0 |
| 75.0 |
| 47.0 |
| 48.0 |
| 73.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,786.0 |
| 2,790.0 |
| 2,794.0 |
| 2,317.0 |
| 2,443.0 |
| 2,444.0 |
| 2,881.0 |
| 2,739.0 |
| 2,137.0 |
| 1,785.0 |
| 2,025.0 |
| 2,123.0 |
| 1,922.0 |
| 1,745.0 |
| 1,859.0 |
| 2,152.0 |
| 2,210.0 |
| 2,195.0 |
| 1,939.0 |
| 2,033.0 |
| 2,063.0 |
| 2,142.0 |
| 2,344.0 |
| 2,197.0 |
| 2,193.0 |
| 2,149.0 |
| 2,105.0 |
| 2,075.0 |
| 2,055.0 |
| 2,024.0 |
| 2,009.0 |
| 1,975.0 |
| 1,939.0 |
| 1,961.0 |
| 1,935.0 |
| 1,896.0 |
| 1,862.0 |
| 1,829.0 |
| 1,796.0 |
| (1,775.0) |
| (1,806.0) |
| 1,770.0 |
| 1,730.0 |
| 1,699.0 |
| 1,661.0 |
| 1,627.0 |
| 1,592.0 |
| 1,555.0 |
| 3,094.0 |
| 3,107.0 |
| 3,043.0 |
| 3,004.0 |
| 2,988.0 |
| 2,978.0 |
| 2,907.0 |
| 2,879.0 |
| 2,848.0 |
| 2,832.0 |
| 2,700.0 |
| 2,626.0 |
| 2,569.0 |
| 2,517.0 |
| 2,332.0 |
| 2,258.0 |
| 2,219.0 |
| 2,215.0 |
| 2,093.0 |
| 2,034.0 |
| 1,986.0 |
| 1,986.0 |
| 1,841.0 |
| 1,813.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,684.0 |
| 1,604.0 |
| 1,604.0 |
| 1,617.0 |
| 1,577.0 |
| 1,576.0 |
| 1,648.0 |
| 1,373.0 |
| 1,402.0 |
| 1,403.0 |
| 1,402.0 |
| 1,263.0 |
| 1,217.0 |
| 1,217.0 |
| 1,217.0 |
| 1,217.0 |
| 1,217.0 |
| 1,218.0 |
| 1,234.0 |
| 1,234.0 |
| 956.0 |
| 956.0 |
| 1,159.0 |
| 1,187.0 |
| 499.0 |
| 512.0 |
| 512.0 |
| 527.0 |
| 542.0 |
| 481.0 |
| 492.0 |
| 506.0 |
| 518.0 |
| 530.0 |
| 492.0 |
| 480.0 |
| 490.0 |
| 499.0 |
| 508.0 |
| 518.0 |
| 528.0 |
| 537.0 |
| 548.0 |
| 479.0 |
| 484.0 |
| 235.0 |
| 241.0 |
| 246.0 |
| 208.0 |
| 195.0 |
| 192.0 |
| 187.0 |
| 174.0 |
| 185.0 |
| 201.0 |
| 208.0 |
| 216.0 |
| 220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,557.0 |
| 10,627.0 |
| 10,400.0 |
| 8,132.0 |
| 8,214.0 |
| 8,157.0 |
| 8,445.0 |
| 8,233.0 |
| 7,615.0 |
| 7,031.0 |
| 7,184.0 |
| 7,230.0 |
| 7,000.0 |
| 6,383.0 |
| 6,199.0 |
| 6,375.0 |
| 6,376.0 |
| 6,374.0 |
| 6,172.0 |
| 6,190.0 |
| 6,234.0 |
| 6,352.0 |
| 6,008.0 |
| 5,859.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 651.0 |
| 674.0 |
| 660.0 |
| 700.0 |
| 585.0 |
| 604.0 |
| 573.0 |
| 387.0 |
| 373.0 |
| 344.0 |
| 338.0 |
| 360.0 |
| 331.0 |
| 267.0 |
| 210.0 |
| 190.0 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 29.0 |
| 34.0 |
| 35.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 367.0 |
| - |
| - |
| 293.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,447.0 |
| 2,421.0 |
| 2,427.0 |
| 2,444.0 |
| 2,123.0 |
| 2,290.0 |
| 2,226.0 |
| 2,233.0 |
| 2,114.0 |
| 2,080.0 |
| 1,890.0 |
| 1,950.0 |
| 1,902.0 |
| 1,960.0 |
| 1,829.0 |
| 1,631.0 |
| 1,509.0 |
| 1,463.0 |
| 1,391.0 |
| 1,275.0 |
| 1,247.0 |
| 1,273.0 |
| 1,343.0 |
| 1,228.0 |
| 1,141.0 |
| 181.0 |
| 189.0 |
| 194.0 |
| 198.0 |
| 170.0 |
| 159.0 |
| 157.0 |
| 153.0 |
| 147.0 |
| 153.0 |
| 164.0 |
| 172.0 |
| 179.0 |
| 184.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 360.0 |
| 362.0 |
| 360.0 |
| 318.0 |
| 317.0 |
| 315.0 |
| 329.0 |
| 296.0 |
| 291.0 |
| 291.0 |
| 259.0 |
| 255.0 |
| 225.0 |
| 189.0 |
| 141.0 |
| 130.0 |
| 102.0 |
| 101.0 |
| 99.0 |
| 95.0 |
| 89.0 |
| 90.0 |
| 99.0 |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,735.0 |
| 7,819.0 |
| 8,211.0 |
| 6,065.0 |
| 6,235.0 |
| 6,256.0 |
| 6,565.0 |
| 6,555.0 |
| 5,972.0 |
| 5,443.0 |
| 5,479.0 |
| 5,602.0 |
| 5,437.0 |
| 4,867.0 |
| 4,374.0 |
| 4,676.0 |
| 4,658.0 |
| 4,616.0 |
| 4,460.0 |
| 4,540.0 |
| 4,596.0 |
| 4,699.0 |
| 4,356.0 |
| 4,247.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,891.0 |
| 3,819.0 |
| 3,718.0 |
| 3,635.0 |
| 3,533.0 |
| 3,330.0 |
| 3,150.0 |
| 3,139.0 |
| 3,009.0 |
| 2,902.0 |
| 2,783.0 |
| 2,691.0 |
| 2,609.0 |
| 2,434.0 |
| 2,236.0 |
| 2,029.0 |
| 1,687.0 |
| 1,656.0 |
| 1,534.0 |
| 1,414.0 |
| 1,323.0 |
| 1,154.0 |
| 1,069.0 |
| (978.0) |
| (987.0) |
| (923.0) |
| (1,470.0) |
| (1,501.0) |
| (1,523.0) |
| (1,547.0) |
| (1,357.0) |
| (1,376.0) |
| (1,394.0) |
| (1,409.0) |
| (1,232.0) |
| (1,251.0) |
| (1,269.0) |
| (1,288.0) |
| (1,070.0) |
| (1,085.0) |
| (1,098.0) |
| (900.0) |
| (949.0) |
| (919.0) |
| (935.0) |
| (951.0) |
| (808.0) |
| (821.0) |
| 2,159.0 |
| 2,145.0 |
| 2,128.0 |
| 2,108.0 |
| 2,058.0 |
| 2,058.0 |
| 2,058.0 |
| 2,058.0 |
| 1,974.0 |
| 1,916.0 |
| 1,848.0 |
| 1,796.0 |
| 1,760.0 |
| 1,484.0 |
| 1,385.0 |
| 1,138.0 |
| 972.0 |
| 931.0 |
| 894.0 |
| 756.0 |
| 684.0 |
| 644.0 |
| 576.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,822.0 |
| 2,808.0 |
| 2,189.0 |
| 2,067.0 |
| 1,979.0 |
| 1,901.0 |
| 1,880.0 |
| 1,678.0 |
| 1,643.0 |
| 1,588.0 |
| 1,705.0 |
| 1,628.0 |
| 1,563.0 |
| 1,516.0 |
| 1,825.0 |
| 1,699.0 |
| 1,718.0 |
| 1,758.0 |
| 1,712.0 |
| 1,650.0 |
| 1,638.0 |
| 1,653.0 |
| 1,652.0 |
| 1,612.0 |
| 2,189.0 |
| 2,067.0 |
| 1,979.0 |
| 1,901.0 |
| 1,880.0 |
| 1,678.0 |
| 1,643.0 |
| 1,588.0 |
| 1,705.0 |
| 1,628.0 |
| 1,563.0 |
| 1,516.0 |
| 1,825.0 |
| 1,699.0 |
| 1,718.0 |
| 1,758.0 |
| 1,712.0 |
| 1,650.0 |
| 1,638.0 |
| 1,653.0 |
| 1,652.0 |
| 1,612.0 |
| 2,766.0 |
| 1,341.0 |
| 1,281.0 |
| 1,174.0 |
| 1,534.0 |
| 1,645.0 |
| 1,727.0 |
| 1,211.0 |
| 1,517.0 |
| 1,669.0 |
| 1,445.0 |
| 1,043.0 |
| 1,214.0 |
| 883.0 |
| 752.0 |
| 578.0 |
| 783.0 |
| 728.0 |
| 672.0 |
| 558.0 |
| 320.0 |
| 424.0 |
| 363.0 |
| 350.0 |
| 194.0 |
| 153.0 |
| 218.0 |
| 648.0 |
| 625.0 |
| 57.0 |
| (105.0) |
| 75.0 |
| 221.0 |
| (38.0) |
| (84.0) |
| 228.0 |
| 643.0 |
| 747.0 |
| 804.0 |
| 664.0 |
| 786.0 |
| 790.0 |
| 799.0 |
| 1,116.0 |
| 1,056.0 |
| 2,189.0 |
| 2,067.0 |
| 1,979.0 |
| 1,901.0 |
| 1,880.0 |
| 1,678.0 |
| 1,643.0 |
| 1,588.0 |
| 1,705.0 |
| 1,628.0 |
| 1,563.0 |
| 1,516.0 |
| 1,825.0 |
| 1,699.0 |
| 1,718.0 |
| 1,758.0 |
| 1,712.0 |
| 1,650.0 |
| 1,638.0 |
| 1,653.0 |
| 1,652.0 |
| 1,612.0 |
| (979.0) |
| (1,682.0) |
| (36.0) |
| (137.0) |
| (228.0) |
| (224.0) |
| (440.0) |
| (486.0) |
| (277.0) |
| (203.0) |
| (293.0) |
| (369.0) |
| (239.0) |
| 128.0 |
| (8.0) |
| 2.0 |
| 33.0 |
| (23.0) |
| (96.0) |
| (133.0) |
| (129.0) |
| 217.0 |
| 172.0 |