| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 768.0 | 554.0 | 1,144.0 | 667.0 | 807.0 | 2,335.0 | 1,573.0 | 1,542.0 | 913.0 | 372.0 | 221.0 | 666.0 | 839.0 | 417.0 | 826.0 | 1,113.0 | 1,642.0 | |||
| Restricted Cash | 2.0 | 2.0 | 2.0 | 7.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | 2.0 | 15.0 | - | 32.0 | 36.0 | - | - | 53.0 | 44.0 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 768.0 | 554.0 | 1,144.0 | 667.0 | 807.0 | 2,335.0 | 1,573.0 | 1,542.0 | 913.0 | 372.0 | 221.0 | 666.0 | 839.0 | 417.0 | 826.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 21,164.0 | 20,806.0 | 18,802.0 | 18,431.0 | 18,449.0 | 18,279.0 | 17,994.0 | 18,177.0 | 17,926.0 | 17,993.0 | 18,088.0 | 17,752.0 | 17,807.0 | 18,087.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,274.0 | 896.0 | 746.0 | 758.0 | 436.0 | 442.0 | 445.0 | 455.0 | 1,496.0 | 1,215.0 | 1,269.0 | 1,577.0 | 1,476.0 | 461.0 | 328.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 8.0 | 8.0 | 7.0 | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,274.0 | 896.0 | 746.0 | 758.0 | 436.0 | 442.0 | 445.0 | 455.0 | 1,496.0 | 1,215.0 | 1,269.0 | 1,577.0 | 1,476.0 | 461.0 | 328.0 | - | ||||
| (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 | 1,703.0 | 768.0 | 539.0 | 490.0 | 428.0 | 554.0 | 564.0 | 805.0 | 1,349.0 | 1,144.0 | 916.0 | 802.0 | 563.0 | 667.0 | 883.0 | |||||||||||||||||||||||||
| 508.0 |
| 488.0 |
| 364.0 |
| - |
| - |
| - |
| - |
| - |
| 1,113.0 |
| 1,642.0 |
| 508.0 |
| 488.0 |
| 364.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 17,295.0 |
| 15,812.0 |
| 14,974.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 10,528.0 | 9,900.0 | 9,178.0 | 8,683.0 | 8,455.0 | 8,863.0 | 8,323.0 | 8,417.0 | 8,234.0 | 7,848.0 | 7,505.0 | 7,177.0 | 6,812.0 | 6,499.0 | 5,912.0 | 5,298.0 | 4,743.0 | - | - | - |
| Property,Plant & Equipment Net | 10,636.0 | 10,906.0 | 9,624.0 | 9,748.0 | 9,994.0 | 9,416.0 | 9,671.0 | 9,760.0 | 9,692.0 | 10,145.0 | 10,583.0 | 10,494.0 | 10,995.0 | 11,588.0 | 11,383.0 | 10,514.0 | 10,231.0 | 10,739.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 259.0 | 166.0 | 126.0 | 132.0 | - | - | - | - | - | - | - | - | - | - | - | 148.0 | 153.0 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 560.0 | 559.0 | 550.0 | 556.0 | 551.0 | 597.0 | 595.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,049.0 | 13,048.0 | 12,243.0 | 12,269.0 | 12,352.0 | 12,890.0 | 12,305.0 | 12,090.0 | 11,693.0 | 11,408.0 | 11,656.0 | 12,172.0 | 12,814.0 | 12,994.0 | - | - | 12,555.0 | 11,950.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 563.0 | 560.0 | 563.0 | 568.0 | 564.0 | 610.0 | 606.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,317.0 | 6,271.0 | 5,417.0 | 5,390.0 | 5,780.0 | 6,456.0 | 4,838.0 | 4,396.0 | 4,524.0 | 4,210.0 | 4,409.0 | 4,579.0 | 5,362.0 | 5,977.0 | - | - | 6,205.0 | 6,178.0 | - | - |
| 6.0 |
| 5.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (670.0) | (777.0) | (839.0) | (939.0) | (1,192.0) | (1,180.0) | (307.0) | (610.0) | (1,071.0) | (1,007.0) | (1,139.0) | (1,098.0) | (1,263.0) | (1,234.0) | - | - | (801.0) | (385.0) | - | - |
| Accumulated Other Comprehensive Income | (68.0) | (83.0) | (70.0) | (75.0) | (76.0) | (74.0) | (56.0) | (59.0) | (60.0) | (83.0) | (107.0) | (50.0) | (9.0) | 12.0 | (1.0) | 25.0 | 12.0 | 5.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.0 | 3.0 | 4.0 | 5.0 | 5.0 | 5.0 | 6.0 | 72.0 | 29.0 | 39.0 | 40.0 | 32.0 | 34.0 | 34.0 | 36.0 | 29.0 | 22.0 | 24.0 | - | - |
| Total Stockholders Equity | 6,558.0 | 6,609.0 | 6,633.0 | 6,710.0 | 6,441.0 | 6,321.0 | 7,319.0 | 7,494.0 | 6,973.0 | 6,994.0 | 7,064.0 | 7,336.0 | 7,228.0 | 6,825.0 | - | - | 6,189.0 | 5,590.0 | - | - |
| Total Equity | 6,561.0 | 6,612.0 | 6,637.0 | 6,715.0 | 6,446.0 | 6,326.0 | 7,325.0 | 7,566.0 | 7,002.0 | 7,033.0 | 7,104.0 | 7,368.0 | 7,262.0 | 6,859.0 | - | - | 6,211.0 | 5,614.0 | - | - |
| - |
| - |
| - |
| - |
| Net debt | 506.0 | 342.0 | (398.0) | 91.0 | (371.0) | (1,893.0) | (1,128.0) | (1,087.0) | 583.0 | 843.0 | 1,048.0 | 911.0 | 637.0 | 44.0 | (498.0) | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 6,558.0 | 6,609.0 | 6,633.0 | 6,710.0 | 6,441.0 | 6,321.0 | 7,319.0 | 7,494.0 | 6,973.0 | 6,994.0 | 7,064.0 | 7,336.0 | 7,228.0 | 6,825.0 | - | - | 6,189.0 | 5,590.0 | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 699.0 |
| 266.0 |
| 807.0 |
| 1,038.0 |
| 1,450.0 |
| 2,008.0 |
| 2,335.0 |
| 2,430.0 |
| 1,578.0 |
| 2,796.0 |
| 1,573.0 |
| 2,030.0 |
| 1,107.0 |
| 1,082.0 |
| 1,542.0 |
| 1,269.0 |
| 646.0 |
| 323.0 |
| 913.0 |
| 789.0 |
| 644.0 |
| 411.0 |
| 372.0 |
| 340.0 |
| 266.0 |
| Restricted Cash | 2.0 | - | 2.0 | 2.0 | 2.0 | - | 2.0 | 2.0 | 2.0 | - | 5.0 | 10.0 | 4.0 | - | 4.0 | 7.0 | 1.0 | - | 3.0 | 2.0 | 2.0 | - | - | 1.0 | 1.0 | - | 1.0 | - | 1.0 | - | 1.0 | 1.0 | 1.0 | - | - | 2.0 | 2.0 | 2.0 | 2.0 | 16.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,703.0 | 768.0 | 539.0 | 490.0 | 428.0 | 554.0 | 564.0 | 805.0 | 1,349.0 | 1,144.0 | 916.0 | 802.0 | 563.0 | 667.0 | 883.0 | 699.0 | 266.0 | 807.0 | 1,038.0 | 1,450.0 | 2,008.0 | 2,335.0 | 2,430.0 | 1,578.0 | 2,796.0 | 1,573.0 | 2,030.0 | 1,107.0 | 1,082.0 | 1,542.0 | 1,269.0 | 646.0 | 323.0 | 913.0 | 789.0 | 644.0 | 411.0 | 372.0 | 340.0 | 266.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 20,178.0 | 21,164.0 | 20,997.0 | 21,033.0 | 20,958.0 | 20,806.0 | 20,679.0 | 19,556.0 | 18,919.0 | 18,802.0 | 18,712.0 | 18,581.0 | 18,413.0 | 18,431.0 | 18,056.0 | 17,990.0 | 17,932.0 | 18,449.0 | 19,057.0 | 19,271.0 | 18,535.0 | 18,279.0 | 18,176.0 | 18,256.0 | 18,101.0 | 17,994.0 | 17,892.0 | 18,295.0 | 18,814.0 | 18,177.0 | 18,130.0 | 18,906.0 | 19,050.0 | 17,926.0 | 18,186.0 | 18,372.0 | 18,327.0 | 17,993.0 | 18,252.0 | 18,144.0 |
| Accumulated Depreciation | 10,480.0 | 10,528.0 | 10,327.0 | 10,238.0 | 10,096.0 | 9,900.0 | 9,717.0 | 9,539.0 | 9,354.0 | 9,178.0 | 9,033.0 | 8,864.0 | 8,693.0 | 8,683.0 | 8,575.0 | 8,452.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 9,698.0 | 10,636.0 | 10,670.0 | 10,795.0 | 10,862.0 | 10,906.0 | 10,962.0 | 10,017.0 | 9,565.0 | 9,624.0 | 9,679.0 | 9,717.0 | 9,720.0 | 9,748.0 | 9,481.0 | 9,538.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 563.0 | 560.0 | 561.0 | 563.0 | 558.0 | 559.0 | 549.0 | 551.0 | 551.0 | 550.0 | 553.0 | 555.0 | 557.0 | 556.0 | 558.0 | 560.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,154.0 | 13,049.0 | 13,040.0 | 12,960.0 | 12,947.0 | 13,048.0 | 13,080.0 | 12,407.0 | 12,464.0 | 12,243.0 | 12,292.0 | 12,365.0 | 12,225.0 | 12,269.0 | 12,167.0 | 12,044.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,140.0 | 6,317.0 | 6,227.0 | 6,183.0 | 6,161.0 | 6,271.0 | 6,198.0 | 5,418.0 | 5,524.0 | 5,417.0 | 5,261.0 | 5,220.0 | 5,195.0 | 5,390.0 | 5,185.0 | 5,099.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (314.0) | (670.0) | (563.0) | (585.0) | (668.0) | (777.0) | (674.0) | (615.0) | (712.0) | (839.0) | (652.0) | (636.0) | (739.0) | (939.0) | (856.0) | (885.0) | (1,098.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (65.0) | (68.0) | (67.0) | (74.0) | (79.0) | (83.0) | (75.0) | (78.0) | (73.0) | (70.0) | (73.0) | (70.0) | (73.0) | (75.0) | (77.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 6,827.0 | 6,558.0 | 6,661.0 | 6,638.0 | 6,650.0 | 6,609.0 | 6,712.0 | 6,814.0 | 6,736.0 | 6,633.0 | 6,870.0 | 6,972.0 | 6,858.0 | 6,710.0 | 6,812.0 | 6,777.0 | ||||||||||||||||||||||||
| Total Equity | 6,830.0 | 6,561.0 | 6,664.0 | 6,641.0 | 6,653.0 | 6,612.0 | 6,715.0 | 6,817.0 | 6,740.0 | 6,637.0 | 6,874.0 | 6,977.0 | 6,863.0 | 6,715.0 | 6,817.0 | 6,782.0 | 6,525.0 | 6,446.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | 6,827.0 | 6,558.0 | 6,661.0 | 6,638.0 | 6,650.0 | 6,609.0 | 6,712.0 | 6,814.0 | 6,736.0 | 6,633.0 | 6,870.0 | 6,972.0 | 6,858.0 | 6,710.0 | 6,812.0 | 6,777.0 | 6,520.0 | 6,441.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,336.0 |
| 8,455.0 |
| 8,933.0 |
| 9,200.0 |
| 9,029.0 |
| 8,863.0 |
| 8,689.0 |
| 8,643.0 |
| 8,473.0 |
| 8,323.0 |
| 8,204.0 |
| 8,295.0 |
| 8,518.0 |
| 8,417.0 |
| 8,355.0 |
| 8,529.0 |
| 8,400.0 |
| 8,234.0 |
| 8,172.0 |
| 8,121.0 |
| 7,945.0 |
| 7,848.0 |
| 7,873.0 |
| 7,692.0 |
| 9,596.0 |
| 9,994.0 |
| 10,124.0 |
| 10,071.0 |
| 9,506.0 |
| 9,416.0 |
| 9,487.0 |
| 9,613.0 |
| 9,628.0 |
| 9,671.0 |
| 9,688.0 |
| 10,000.0 |
| 10,296.0 |
| 9,760.0 |
| 9,775.0 |
| 10,377.0 |
| 10,650.0 |
| 9,692.0 |
| 10,014.0 |
| 10,251.0 |
| 10,382.0 |
| 10,145.0 |
| 10,379.0 |
| 10,452.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 563.0 |
| 551.0 |
| 559.0 |
| 594.0 |
| 596.0 |
| 597.0 |
| 600.0 |
| 595.0 |
| 598.0 |
| 595.0 |
| 549.0 |
| 590.0 |
| 616.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,829.0 |
| 12,352.0 |
| 12,712.0 |
| 12,809.0 |
| 12,721.0 |
| 12,890.0 |
| 13,071.0 |
| 12,190.0 |
| 13,446.0 |
| 12,305.0 |
| 13,132.0 |
| 12,525.0 |
| 12,577.0 |
| 12,090.0 |
| 12,155.0 |
| 12,075.0 |
| 12,064.0 |
| 11,693.0 |
| 11,771.0 |
| 11,854.0 |
| 11,776.0 |
| 11,408.0 |
| 11,542.0 |
| 11,592.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 558.0 |
| 599.0 |
| 625.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,101.0 |
| 5,780.0 |
| 6,467.0 |
| 6,447.0 |
| 6,447.0 |
| 6,456.0 |
| 6,584.0 |
| 5,387.0 |
| 6,292.0 |
| 4,838.0 |
| 5,494.0 |
| 4,910.0 |
| 4,910.0 |
| 4,396.0 |
| 4,590.0 |
| 4,736.0 |
| 4,780.0 |
| 4,524.0 |
| 4,506.0 |
| 4,557.0 |
| 4,549.0 |
| 4,210.0 |
| 4,274.0 |
| 4,231.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,192.0) |
| (1,511.0) |
| (1,392.0) |
| (1,332.0) |
| (1,180.0) |
| (1,115.0) |
| (802.0) |
| (451.0) |
| (307.0) |
| (208.0) |
| (432.0) |
| (573.0) |
| (610.0) |
| (728.0) |
| (901.0) |
| (962.0) |
| (1,071.0) |
| (974.0) |
| (931.0) |
| (992.0) |
| (1,007.0) |
| (948.0) |
| (907.0) |
| (74.0) |
| (69.0) |
| (76.0) |
| (75.0) |
| (71.0) |
| (77.0) |
| (74.0) |
| (79.0) |
| (74.0) |
| (72.0) |
| (56.0) |
| (62.0) |
| (56.0) |
| (59.0) |
| (59.0) |
| (65.0) |
| (68.0) |
| (55.0) |
| (60.0) |
| (57.0) |
| (77.0) |
| (78.0) |
| (83.0) |
| (79.0) |
| (71.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 7.0 |
| 72.0 |
| 73.0 |
| 28.0 |
| 29.0 |
| 29.0 |
| 29.0 |
| 40.0 |
| 40.0 |
| 39.0 |
| 39.0 |
| 39.0 |
| 6,520.0 |
| 6,441.0 |
| 6,121.0 |
| 6,232.0 |
| 6,145.0 |
| 6,321.0 |
| 6,402.0 |
| 6,717.0 |
| 7,064.0 |
| 7,319.0 |
| 7,499.0 |
| 7,467.0 |
| 7,513.0 |
| 7,494.0 |
| 7,322.0 |
| 7,138.0 |
| 7,099.0 |
| 6,973.0 |
| 7,079.0 |
| 7,101.0 |
| 7,026.0 |
| 6,994.0 |
| 7,091.0 |
| 7,175.0 |
| 6,126.0 |
| 6,237.0 |
| 6,150.0 |
| 6,326.0 |
| 6,407.0 |
| 6,722.0 |
| 7,070.0 |
| 7,325.0 |
| 7,505.0 |
| 7,474.0 |
| 7,520.0 |
| 7,566.0 |
| 7,395.0 |
| 7,166.0 |
| 7,128.0 |
| 7,002.0 |
| 7,108.0 |
| 7,141.0 |
| 7,066.0 |
| 7,033.0 |
| 7,130.0 |
| 7,214.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,121.0 |
| 6,232.0 |
| 6,145.0 |
| 6,321.0 |
| 6,402.0 |
| 6,717.0 |
| 7,064.0 |
| 7,319.0 |
| 7,499.0 |
| 7,467.0 |
| 7,513.0 |
| 7,494.0 |
| 7,322.0 |
| 7,138.0 |
| 7,099.0 |
| 6,973.0 |
| 7,079.0 |
| 7,101.0 |
| 7,026.0 |
| 6,994.0 |
| 7,091.0 |
| 7,175.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |