| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 429.0 | 340.0 | 540.0 | 654.0 | 1,041.0 | 1,593.0 | 525.0 | 340.0 | 470.0 | 385.0 | 236.0 | 825.0 | 520.0 | 387.0 | 554.0 | 966.0 | 1,745.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | 11.0 | 11.0 | 12.0 | 10.0 | 9.0 | 9.0 | 8.0 | 7.0 | 5.0 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 429.0 | 340.0 | 540.0 | 654.0 | 1,041.0 | 1,593.0 | 525.0 | 340.0 | 470.0 | 385.0 | 236.0 | 825.0 | 520.0 | 387.0 | 554.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 818.0 | 917.0 | 867.0 | 995.0 | 1,038.0 | 848.0 | 914.0 | 1,000.0 | 1,073.0 | 918.0 | 1,692.0 | 2,025.0 | 1,741.0 | 1,819.0 | 1,539.0 | 1,396.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,714.0 | 6,422.0 | 6,285.0 | 6,030.0 | 5,994.0 | 6,033.0 | 5,688.0 | 5,506.0 | 7,083.0 | 6,490.0 | 8,917.0 | 8,784.0 | 8,091.0 | 7,608.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | 907.0 | 1,054.0 | 842.0 | 765.0 | 761.0 | 946.0 | 774.0 | 1,034.0 | 1,218.0 | 1,067.0 | 1,102.0 | 862.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,658.0 | 1,510.0 | 1,676.0 | 1,671.0 | 1,538.0 | 1,528.0 | 2,177.0 | 2,224.0 | 2,258.0 | 4,122.0 | 4,625.0 | 4,854.0 | 3,633.0 | 3,414.0 | 3,730.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 3.0 | 3.0 | 2.0 | 2.0 | 2.0 | 2.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,011.0 | 1,835.0 | 1,688.0 | 1,737.0 | 1,550.0 | 2,121.0 | 2,389.0 | 2,320.0 | 2,298.0 | 4,172.0 | 4,795.0 | 5,121.0 | 3,910.0 | 3,702.0 | 3,942.0 | 4,146.0 | |||
| (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 | 369.0 | 429.0 | 468.0 | 399.0 | 334.0 | 340.0 | 330.0 | 335.0 | 552.0 | 540.0 | 496.0 | 502.0 | 615.0 | 654.0 | 515.0 | |||||||||||||||||||||||||
| 657.0 |
| 154.0 |
| - |
| - |
| - |
| 966.0 |
| 1,745.0 |
| 657.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| 1,184.0 |
| - |
| - |
| Prepaid Expenses | 94.0 | 114.0 | 92.0 | - | - | - | 83.0 | 58.0 | 60.0 | 49.0 | 112.0 | 62.0 | 61.0 | 48.0 | 46.0 | 46.0 | 42.0 | - | - |
| Other Current Assets | 46.0 | 29.0 | 62.0 | 190.0 | 155.0 | 217.0 | 155.0 | 145.0 | 202.0 | 232.0 | 312.0 | 313.0 | 200.0 | 222.0 | 245.0 | 164.0 | 109.0 | - | - |
| Assets Held For Sale | - | - | 0.0 | 472.0 | 346.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,064.0 | 2,125.0 | 2,314.0 | 3,145.0 | 3,928.0 | 3,568.0 | 3,755.0 | 2,958.0 | 5,979.0 | 3,555.0 | 3,834.0 | 5,039.0 | 4,159.0 | 4,119.0 | 3,946.0 | 4,008.0 | 4,140.0 | - | - |
| 7,058.0 |
| 6,701.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,228.0 | 3,929.0 | 3,909.0 | 3,653.0 | 3,551.0 | 3,528.0 | 3,305.0 | 3,153.0 | 3,985.0 | 3,456.0 | 4,471.0 | 4,361.0 | 4,267.0 | 3,863.0 | 3,436.0 | 3,096.0 | - | - | - |
| Property,Plant & Equipment Net | 2,486.0 | 2,493.0 | 2,376.0 | 2,377.0 | 2,443.0 | 2,505.0 | 2,383.0 | 2,353.0 | 3,098.0 | 3,034.0 | 3,170.0 | 4,423.0 | 3,824.0 | 3,745.0 | 3,622.0 | 3,605.0 | 3,516.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 309.0 | 346.0 | 438.0 | 425.0 | 470.0 | 373.0 | 535.0 | 526.0 | 261.0 | 243.0 | 338.0 | 341.0 | 277.0 | 230.0 | 197.0 | 229.0 | - | - | - |
| Goodwill | 630.0 | 633.0 | 644.0 | 641.0 | 650.0 | 533.0 | 276.0 | 275.0 | 140.0 | 121.0 | 116.0 | 122.0 | 131.0 | 117.0 | 114.0 | 94.0 | 94.0 | - | - |
| Intangible Assets | 308.0 | 344.0 | 387.0 | 425.0 | 469.0 | 453.0 | 197.0 | 213.0 | 56.0 | 43.0 | 86.0 | 95.0 | 87.0 | 68.0 | 91.0 | 105.0 | 125.0 | - | - |
| Operating Lease Right Of Use Assets | 365.0 | 382.0 | 366.0 | 374.0 | 381.0 | 445.0 | 396.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 49.0 | 69.0 | 112.0 | 147.0 | 180.0 | 288.0 | 292.0 | 324.0 | 208.0 | 253.0 | 418.0 | - | - | 229.0 | 195.0 | 166.0 | 138.0 | - | - |
| Other Non-Current Assets | 804.0 | 722.0 | 611.0 | 686.0 | 689.0 | 548.0 | 452.0 | 393.0 | 497.0 | 472.0 | 573.0 | 459.0 | 459.0 | 366.0 | 482.0 | 495.0 | 355.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,015.0 | 7,114.0 | 7,248.0 | 8,220.0 | 9,392.0 | 8,713.0 | 8,320.0 | 7,953.0 | 10,244.0 | 9,189.0 | 9,820.0 | 10,923.0 | 9,159.0 | 8,884.0 | 8,657.0 | 8,714.0 | 8,626.0 | - | - |
| 842.0 |
| 730.0 |
| - |
| - |
| Short Term Debt | 353.0 | 325.0 | 12.0 | 66.0 | 12.0 | 593.0 | 212.0 | 96.0 | 40.0 | 50.0 | 170.0 | 267.0 | 277.0 | 288.0 | 212.0 | 519.0 | 431.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 57.0 | 54.0 | 46.0 | 51.0 | 49.0 | 52.0 | 42.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 458.0 | 416.0 | 395.0 | 429.0 | 713.0 | 458.0 | 420.0 | 497.0 | 569.0 | 471.0 | 686.0 | 739.0 | 726.0 | 705.0 | 695.0 | 628.0 | 623.0 | - | - |
| Other Current Liabilities | 196.0 | 170.0 | 134.0 | 116.0 | 130.0 | 177.0 | 144.0 | 182.0 | 137.0 | 125.0 | 165.0 | 206.0 | 176.0 | 158.0 | 112.0 | 121.0 | - | - | - |
| Total Current Liabilities | 1,589.0 | 1,565.0 | 1,172.0 | 1,701.0 | 2,051.0 | 1,979.0 | 2,008.0 | 1,611.0 | 3,265.0 | 1,778.0 | 1,917.0 | 2,332.0 | 2,159.0 | 2,181.0 | 1,826.0 | 2,053.0 | 1,811.0 | - | - |
| 3,627.0 |
| 3,781.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 333.0 | 348.0 | 334.0 | 336.0 | 346.0 | 411.0 | 384.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 156.0 | 204.0 | 243.0 | 250.0 | 161.0 | 212.0 | 29.0 | 137.0 | 264.0 | 371.0 | 422.0 | 333.0 | 313.0 | 228.0 | 309.0 | 314.0 | 289.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 322.0 | 324.0 | 345.0 | 422.0 | 586.0 | 910.0 | 898.0 | 949.0 | 1,086.0 | 1,057.0 | 1,226.0 | 1,447.0 | 948.0 | 1,161.0 | 1,012.0 | 866.0 | 875.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,058.0 | 3,951.0 | 3,770.0 | 4,380.0 | 4,833.0 | 5,040.0 | 5,496.0 | 5,204.0 | 6,873.0 | 7,722.0 | 8,191.0 | 8,972.0 | 7,059.0 | 6,988.0 | 6,881.0 | 6,864.0 | 6,761.0 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | 4,261.0 | 4,233.0 | 4,202.0 | 4,156.0 | 4,102.0 | 4,048.0 | 4,008.0 | 3,984.0 | 3,889.0 | 3,447.0 | 3,407.0 | 3,385.0 | 3,305.0 | 3,264.0 | 3,228.0 | 3,186.0 | 3,155.0 | - | - |
| Retained Earnings | 1,810.0 | 2,245.0 | 2,622.0 | 2,705.0 | 2,435.0 | 1,564.0 | 690.0 | 292.0 | 161.0 | (325.0) | (528.0) | (493.0) | (687.0) | (687.0) | (947.0) | (1,090.0) | (1,015.0) | - | - |
| Accumulated Other Comprehensive Income | (1,006.0) | (1,200.0) | (1,245.0) | (1,268.0) | (1,203.0) | (1,346.0) | (1,362.0) | (1,316.0) | (1,268.0) | (1,671.0) | (1,288.0) | (1,053.0) | (577.0) | (744.0) | (559.0) | (297.0) | (287.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 135.0 | 50.0 | 50.0 | 50.0 | 50.0 | - | - | - | - |
| Minority Interest | 207.0 | 204.0 | 227.0 | 216.0 | 181.0 | 154.0 | 137.0 | 229.0 | 751.0 | 180.0 | 187.0 | 173.0 | 149.0 | 123.0 | 114.0 | 60.0 | 21.0 | - | - |
| Total Stockholders Equity | 2,750.0 | 2,959.0 | 3,251.0 | 3,624.0 | 4,378.0 | 3,519.0 | 2,687.0 | 2,520.0 | 2,620.0 | 1,287.0 | 1,442.0 | 1,778.0 | 1,980.0 | 1,773.0 | 1,662.0 | 1,790.0 | 1,844.0 | 1,610.0 | 1,853.0 |
| Total Equity | 2,957.0 | 3,163.0 | 3,478.0 | 3,840.0 | 4,559.0 | 3,673.0 | 2,824.0 | 2,749.0 | 3,371.0 | 1,467.0 | 1,629.0 | 1,951.0 | 2,129.0 | 1,896.0 | 1,776.0 | 1,850.0 | 1,865.0 | 1,632.0 | 1,853.0 |
| 4,212.0 |
| - |
| - |
| Net debt | 1,582.0 | 1,495.0 | 1,148.0 | 1,083.0 | 509.0 | 528.0 | 1,864.0 | 1,980.0 | 1,828.0 | 3,787.0 | 4,559.0 | 4,296.0 | 3,390.0 | 3,315.0 | 3,388.0 | 3,180.0 | 2,467.0 | - | - |
| Working Capital | 475.0 | 560.0 | 1,142.0 | 1,444.0 | 1,877.0 | 1,589.0 | 1,747.0 | 1,347.0 | 2,714.0 | 1,777.0 | 1,917.0 | 2,707.0 | 2,000.0 | 1,938.0 | 2,120.0 | 1,955.0 | 2,329.0 | - | - |
| Book Value | 2,750.0 | 2,959.0 | 3,251.0 | 3,624.0 | 4,378.0 | 3,519.0 | 2,687.0 | 2,520.0 | 2,620.0 | 1,287.0 | 1,442.0 | 1,778.0 | 1,980.0 | 1,773.0 | 1,662.0 | 1,790.0 | 1,844.0 | 1,610.0 | 1,853.0 |
| Tangible Book Value | 1,812.0 | 1,982.0 | 2,220.0 | 2,558.0 | 3,259.0 | 2,533.0 | 2,214.0 | 2,032.0 | 2,424.0 | 1,123.0 | 1,240.0 | 1,561.0 | 1,762.0 | 1,588.0 | 1,457.0 | 1,591.0 | 1,625.0 | - | - |
| 608.0 |
| 807.0 |
| 1,041.0 |
| 505.0 |
| 510.0 |
| 673.0 |
| 1,593.0 |
| 1,168.0 |
| 1,254.0 |
| 1,594.0 |
| 525.0 |
| 418.0 |
| 449.0 |
| 444.0 |
| 340.0 |
| 446.0 |
| 408.0 |
| 444.0 |
| 470.0 |
| 440.0 |
| 509.0 |
| 457.0 |
| 385.0 |
| 439.0 |
| 373.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 9.0 | 11.0 | 11.0 | 11.0 | 12.0 | 11.0 | 11.0 | 10.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 369.0 | 429.0 | 468.0 | 399.0 | 334.0 | 340.0 | 330.0 | 335.0 | 552.0 | 540.0 | 496.0 | 502.0 | 615.0 | 654.0 | 515.0 | 608.0 | 807.0 | 1,041.0 | 505.0 | 510.0 | 673.0 | 1,593.0 | 1,168.0 | 1,254.0 | 1,594.0 | 525.0 | 418.0 | 449.0 | 444.0 | 340.0 | 446.0 | 408.0 | 444.0 | 470.0 | 440.0 | 509.0 | 457.0 | 385.0 | 439.0 | 373.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 885.0 | 818.0 | 836.0 | 896.0 | 1,030.0 | 917.0 | 1,004.0 | 923.0 | 896.0 | 867.0 | 941.0 | 1,012.0 | 1,048.0 | 995.0 | 1,079.0 | 1,401.0 | 1,382.0 | 1,038.0 | 1,174.0 | 1,193.0 | 1,006.0 | 848.0 | 819.0 | 885.0 | 1,008.0 | 914.0 | 961.0 | 1,094.0 | 1,228.0 | 1,000.0 | 1,231.0 | 1,178.0 | 1,203.0 | 1,073.0 | 1,084.0 | 1,520.0 | 1,486.0 | 918.0 | 1,444.0 | 1,522.0 |
| Prepaid Expenses | 104.0 | 94.0 | 57.0 | 69.0 | 95.0 | 114.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 45.0 | 46.0 | 53.0 | 31.0 | 30.0 | 29.0 | 130.0 | 119.0 | 158.0 | 154.0 | 130.0 | 145.0 | 150.0 | 190.0 | 115.0 | 140.0 | 156.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 472.0 | 483.0 | - | - | 346.0 | ||||||||||||||||||||||
| Total Current Assets | 2,179.0 | 2,064.0 | 2,182.0 | 2,208.0 | 2,286.0 | 2,125.0 | 2,293.0 | 2,254.0 | 2,443.0 | 2,314.0 | 2,394.0 | 2,520.0 | 2,700.0 | 3,145.0 | 3,196.0 | 3,437.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,441.0 | 2,486.0 | 2,475.0 | 2,491.0 | 2,494.0 | 2,493.0 | 2,580.0 | 2,549.0 | 2,571.0 | 2,376.0 | 2,313.0 | 2,354.0 | 2,366.0 | 2,377.0 | 2,288.0 | 2,486.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 628.0 | 630.0 | 628.0 | 631.0 | 637.0 | 633.0 | 643.0 | 640.0 | 640.0 | 644.0 | 639.0 | 643.0 | 642.0 | 641.0 | 636.0 | 648.0 | 650.0 | 650.0 | ||||||||||||||||||||||
| Intangible Assets | 298.0 | 308.0 | 317.0 | 328.0 | 334.0 | 344.0 | 358.0 | 366.0 | 378.0 | 387.0 | 395.0 | 406.0 | 415.0 | 425.0 | 433.0 | 448.0 | 461.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 403.0 | 365.0 | 365.0 | 372.0 | 381.0 | 382.0 | 400.0 | 402.0 | 411.0 | 366.0 | 359.0 | 365.0 | 367.0 | 374.0 | 359.0 | 407.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 47.0 | 49.0 | 63.0 | 66.0 | 61.0 | 69.0 | 108.0 | 109.0 | 109.0 | 112.0 | 126.0 | 128.0 | 136.0 | 147.0 | 167.0 | 196.0 | 204.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 816.0 | 804.0 | 751.0 | 752.0 | 722.0 | 722.0 | 591.0 | 577.0 | 563.0 | 611.0 | 693.0 | 712.0 | 696.0 | 686.0 | 623.0 | 668.0 | 673.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,131.0 | 7,015.0 | 7,082.0 | 7,147.0 | 7,232.0 | 7,114.0 | 7,334.0 | 7,317.0 | 7,572.0 | 7,248.0 | 7,369.0 | 7,553.0 | 7,763.0 | 8,220.0 | 8,132.0 | 8,721.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 865.0 | 1,069.0 | 1,252.0 | 1,054.0 | 955.0 | 995.0 | 909.0 | 842.0 | 696.0 | 587.0 | 825.0 | 765.0 | 715.0 | 898.0 | 881.0 | 761.0 | 964.0 | 962.0 | 961.0 | 946.0 | 871.0 | 1,138.0 | 1,125.0 | 774.0 | 999.0 | 963.0 |
| Short Term Debt | 376.0 | 353.0 | 378.0 | 372.0 | 284.0 | 325.0 | 346.0 | 576.0 | 396.0 | 12.0 | 113.0 | 11.0 | 11.0 | 66.0 | 12.0 | 13.0 | 21.0 | 12.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 57.0 | 57.0 | 57.0 | 57.0 | 58.0 | 54.0 | 55.0 | 53.0 | 52.0 | 46.0 | 46.0 | 46.0 | 48.0 | 51.0 | 50.0 | 55.0 | ||||||||||||||||||||||||
| Accrued Expenses | 443.0 | 421.0 | 478.0 | 421.0 | 460.0 | 416.0 | 414.0 | 369.0 | 386.0 | 395.0 | 386.0 | 374.0 | 381.0 | 429.0 | 393.0 | 426.0 | 732.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,719.0 | 1,589.0 | 1,601.0 | 1,544.0 | 1,540.0 | 1,565.0 | 1,560.0 | 1,729.0 | 1,579.0 | 1,172.0 | 1,271.0 | 1,176.0 | 1,297.0 | 1,701.0 | 1,595.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,680.0 | 1,658.0 | 1,630.0 | 1,663.0 | 1,670.0 | 1,510.0 | 1,513.0 | 1,344.0 | 1,660.0 | 1,676.0 | 1,493.0 | 1,562.0 | 1,509.0 | 1,671.0 | 1,476.0 | 1,508.0 | 1,529.0 | 1,538.0 | 1,567.0 | 1,521.0 | 1,510.0 | 1,528.0 | 1,557.0 | 1,527.0 | 2,049.0 | 2,177.0 | 2,204.0 | 2,277.0 | 2,323.0 | 2,224.0 | 2,277.0 | 2,311.0 | 2,298.0 | 2,258.0 | 2,845.0 | 4,072.0 | 4,161.0 | 4,122.0 | 4,468.0 | 4,653.0 |
| Operating Lease Liabilities Non-Current | 374.0 | 333.0 | 336.0 | 344.0 | 343.0 | 348.0 | 364.0 | 368.0 | 378.0 | 334.0 | 329.0 | 333.0 | 334.0 | 336.0 | 326.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 147.0 | 156.0 | 177.0 | 190.0 | 191.0 | 204.0 | 249.0 | 221.0 | 225.0 | 243.0 | 255.0 | 243.0 | 238.0 | 250.0 | 249.0 | 220.0 | 178.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 309.0 | 322.0 | 337.0 | 345.0 | 317.0 | 324.0 | 303.0 | 319.0 | 336.0 | 345.0 | 367.0 | 393.0 | 395.0 | 422.0 | 502.0 | 650.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,229.0 | 4,058.0 | 4,081.0 | 4,086.0 | 4,061.0 | 3,951.0 | 3,989.0 | 3,981.0 | 4,178.0 | 3,770.0 | 3,715.0 | 3,707.0 | 3,773.0 | 4,380.0 | 4,148.0 | 4,370.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,295.0 | 4,261.0 | 4,260.0 | 4,260.0 | 4,260.0 | 4,233.0 | 4,232.0 | 4,232.0 | 4,231.0 | 4,202.0 | 4,201.0 | 4,195.0 | 4,195.0 | 4,156.0 | 4,155.0 | 4,154.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,740.0 | 1,810.0 | 1,922.0 | 1,991.0 | 2,193.0 | 2,245.0 | 2,430.0 | 2,507.0 | 2,528.0 | 2,622.0 | 2,736.0 | 2,781.0 | 2,804.0 | 2,705.0 | 2,836.0 | 2,778.0 | 2,595.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1,017.0) | (1,006.0) | (1,094.0) | (1,094.0) | (1,167.0) | (1,200.0) | (1,224.0) | (1,293.0) | (1,269.0) | (1,245.0) | (1,225.0) | (1,175.0) | (1,143.0) | (1,268.0) | (1,497.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 221.0 | 207.0 | 235.0 | 233.0 | 220.0 | 204.0 | 233.0 | 222.0 | 242.0 | 227.0 | 225.0 | 231.0 | 227.0 | 216.0 | 210.0 | 204.0 | 197.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,681.0 | 2,750.0 | 2,766.0 | 2,828.0 | 2,951.0 | 2,959.0 | 3,112.0 | 3,114.0 | 3,152.0 | 3,251.0 | 3,429.0 | 3,615.0 | 3,763.0 | 3,624.0 | 3,774.0 | 4,147.0 | ||||||||||||||||||||||||
| Total Equity | 2,902.0 | 2,957.0 | 3,001.0 | 3,061.0 | 3,171.0 | 3,163.0 | 3,345.0 | 3,336.0 | 3,394.0 | 3,478.0 | 3,654.0 | 3,846.0 | 3,990.0 | 3,840.0 | 3,984.0 | 4,351.0 | 4,540.0 | 4,559.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,056.0 | 2,011.0 | 2,008.0 | 2,035.0 | 1,954.0 | 1,835.0 | 1,859.0 | 1,920.0 | 2,056.0 | 1,688.0 | 1,606.0 | 1,573.0 | 1,520.0 | 1,737.0 | 1,488.0 | 1,521.0 | 1,550.0 | 1,550.0 | 1,583.0 | 1,565.0 | 1,567.0 | 2,121.0 | 2,124.0 | 2,177.0 | 2,183.0 | 2,389.0 | 2,336.0 | 2,505.0 | 2,599.0 | 2,320.0 | 2,477.0 | 2,566.0 | 2,334.0 | 2,298.0 | 2,874.0 | 4,116.0 | 4,222.0 | 4,172.0 | 4,556.0 | 4,749.0 |
| Net debt | 1,687.0 | 1,582.0 | 1,540.0 | 1,636.0 | 1,620.0 | 1,495.0 | 1,529.0 | 1,585.0 | 1,504.0 | 1,148.0 | 1,110.0 | 1,071.0 | 905.0 | 1,083.0 | 973.0 | 913.0 | 743.0 | 509.0 | ||||||||||||||||||||||
| Working Capital | 460.0 | 475.0 | 581.0 | 664.0 | 746.0 | 560.0 | 733.0 | 525.0 | 864.0 | 1,142.0 | 1,123.0 | 1,344.0 | 1,403.0 | 1,444.0 | 1,601.0 | 1,815.0 | 1,870.0 | |||||||||||||||||||||||
| Book Value | 2,681.0 | 2,750.0 | 2,766.0 | 2,828.0 | 2,951.0 | 2,959.0 | 3,112.0 | 3,114.0 | 3,152.0 | 3,251.0 | 3,429.0 | 3,615.0 | 3,763.0 | 3,624.0 | 3,774.0 | 4,147.0 | 4,343.0 | 4,378.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,755.0 | 1,812.0 | 1,821.0 | 1,869.0 | 1,980.0 | 1,982.0 | 2,111.0 | 2,108.0 | 2,134.0 | 2,220.0 | 2,395.0 | 2,566.0 | 2,706.0 | 2,558.0 | 2,705.0 | 3,051.0 | 3,232.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 59.0 |
| 68.0 |
| 58.0 |
| 50.0 |
| 59.0 |
| 69.0 |
| 60.0 |
| 47.0 |
| 58.0 |
| 63.0 |
| 49.0 |
| 75.0 |
| 55.0 |
| 155.0 |
| 196.0 |
| 209.0 |
| 228.0 |
| 217.0 |
| 125.0 |
| 130.0 |
| 145.0 |
| 155.0 |
| 99.0 |
| 101.0 |
| 110.0 |
| 145.0 |
| 180.0 |
| 192.0 |
| 193.0 |
| 202.0 |
| 193.0 |
| 253.0 |
| 309.0 |
| 232.0 |
| 317.0 |
| 285.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,988.0 |
| 3,928.0 |
| 3,114.0 |
| 3,034.0 |
| 2,929.0 |
| 3,568.0 |
| 3,001.0 |
| 3,104.0 |
| 3,774.0 |
| 3,755.0 |
| 3,729.0 |
| 3,013.0 |
| 3,136.0 |
| 2,958.0 |
| 6,217.0 |
| 6,373.0 |
| 6,385.0 |
| 5,979.0 |
| 5,767.0 |
| 3,980.0 |
| 3,835.0 |
| 3,555.0 |
| 3,783.0 |
| 3,791.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,551.0 |
| 2,443.0 |
| 2,540.0 |
| 2,551.0 |
| 2,514.0 |
| 2,505.0 |
| 2,477.0 |
| 2,457.0 |
| 2,357.0 |
| 2,383.0 |
| 2,324.0 |
| 3,047.0 |
| 3,055.0 |
| 2,353.0 |
| 3,004.0 |
| 3,014.0 |
| 3,117.0 |
| 3,098.0 |
| 3,035.0 |
| 4,228.0 |
| 4,186.0 |
| 3,034.0 |
| 4,298.0 |
| 4,377.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 741.0 |
| 744.0 |
| 739.0 |
| 533.0 |
| 523.0 |
| 522.0 |
| 396.0 |
| 276.0 |
| 274.0 |
| 275.0 |
| 277.0 |
| 275.0 |
| 388.0 |
| 393.0 |
| 141.0 |
| 140.0 |
| 139.0 |
| 137.0 |
| 122.0 |
| 121.0 |
| 123.0 |
| 123.0 |
| 469.0 |
| 404.0 |
| 415.0 |
| 422.0 |
| 453.0 |
| 403.0 |
| 408.0 |
| 351.0 |
| 197.0 |
| 202.0 |
| 212.0 |
| 215.0 |
| 213.0 |
| 119.0 |
| 118.0 |
| 55.0 |
| 56.0 |
| 56.0 |
| 79.0 |
| 82.0 |
| 43.0 |
| 97.0 |
| 97.0 |
| 390.0 |
| 381.0 |
| 418.0 |
| 426.0 |
| 432.0 |
| 445.0 |
| 430.0 |
| 419.0 |
| 380.0 |
| 396.0 |
| 356.0 |
| 445.0 |
| 453.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.0 |
| 281.0 |
| 285.0 |
| 282.0 |
| 288.0 |
| 295.0 |
| 289.0 |
| 287.0 |
| 292.0 |
| 309.0 |
| 293.0 |
| 292.0 |
| 324.0 |
| 300.0 |
| 299.0 |
| 212.0 |
| 208.0 |
| 268.0 |
| 431.0 |
| 412.0 |
| 253.0 |
| 404.0 |
| - |
| 689.0 |
| 605.0 |
| 618.0 |
| 571.0 |
| 548.0 |
| 486.0 |
| 466.0 |
| 453.0 |
| 452.0 |
| 433.0 |
| 585.0 |
| 566.0 |
| 393.0 |
| 565.0 |
| 561.0 |
| 509.0 |
| 497.0 |
| 463.0 |
| 508.0 |
| 515.0 |
| 472.0 |
| 575.0 |
| 597.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,402.0 |
| 9,392.0 |
| 8,569.0 |
| 8,506.0 |
| 8,300.0 |
| 8,713.0 |
| 8,097.0 |
| 8,126.0 |
| 8,458.0 |
| 8,320.0 |
| 8,115.0 |
| 8,500.0 |
| 8,640.0 |
| 7,953.0 |
| 10,896.0 |
| 11,054.0 |
| 10,703.0 |
| 10,244.0 |
| 9,983.0 |
| 9,688.0 |
| 9,488.0 |
| 9,189.0 |
| 9,707.0 |
| 9,727.0 |
| 16.0 |
| 44.0 |
| 57.0 |
| 593.0 |
| 567.0 |
| 650.0 |
| 134.0 |
| 212.0 |
| 132.0 |
| 228.0 |
| 276.0 |
| 96.0 |
| 200.0 |
| 255.0 |
| 36.0 |
| 40.0 |
| 29.0 |
| 44.0 |
| 61.0 |
| 50.0 |
| 88.0 |
| 96.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| 49.0 |
| 54.0 |
| 49.0 |
| 49.0 |
| 52.0 |
| 46.0 |
| 44.0 |
| 45.0 |
| 42.0 |
| 37.0 |
| 60.0 |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 713.0 |
| 569.0 |
| 480.0 |
| 505.0 |
| 458.0 |
| 583.0 |
| 723.0 |
| 739.0 |
| 420.0 |
| 406.0 |
| 437.0 |
| 476.0 |
| 497.0 |
| 540.0 |
| 469.0 |
| 533.0 |
| 569.0 |
| 537.0 |
| 669.0 |
| 632.0 |
| 471.0 |
| 655.0 |
| 602.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,622.0 |
| 2,118.0 |
| 2,051.0 |
| 1,624.0 |
| 1,614.0 |
| 1,564.0 |
| 1,979.0 |
| 1,921.0 |
| 2,027.0 |
| 1,774.0 |
| 2,008.0 |
| 1,905.0 |
| 1,650.0 |
| 1,718.0 |
| 1,611.0 |
| 3,302.0 |
| 3,295.0 |
| 3,283.0 |
| 3,265.0 |
| 3,090.0 |
| 1,883.0 |
| 1,855.0 |
| 1,778.0 |
| 1,789.0 |
| 1,689.0 |
| 370.0 |
| 358.0 |
| 346.0 |
| 383.0 |
| 394.0 |
| 401.0 |
| 411.0 |
| 403.0 |
| 402.0 |
| 365.0 |
| 384.0 |
| 349.0 |
| 419.0 |
| 430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.0 |
| 201.0 |
| 222.0 |
| 216.0 |
| 212.0 |
| 50.0 |
| 40.0 |
| 54.0 |
| 29.0 |
| 198.0 |
| 324.0 |
| 279.0 |
| 137.0 |
| 280.0 |
| 293.0 |
| 269.0 |
| 264.0 |
| 426.0 |
| 454.0 |
| 437.0 |
| 371.0 |
| 471.0 |
| 466.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.0 |
| 586.0 |
| 840.0 |
| 870.0 |
| 875.0 |
| 910.0 |
| 789.0 |
| 806.0 |
| 833.0 |
| 898.0 |
| 821.0 |
| 1,010.0 |
| 1,027.0 |
| 949.0 |
| 1,073.0 |
| 1,085.0 |
| 1,084.0 |
| 1,086.0 |
| 1,031.0 |
| 1,401.0 |
| 1,386.0 |
| 1,057.0 |
| 1,197.0 |
| 1,210.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,862.0 |
| 4,833.0 |
| 4,615.0 |
| 4,621.0 |
| 4,566.0 |
| 5,040.0 |
| 4,720.0 |
| 4,802.0 |
| 5,075.0 |
| 5,496.0 |
| 5,477.0 |
| 5,680.0 |
| 5,777.0 |
| 5,204.0 |
| 6,932.0 |
| 6,984.0 |
| 6,934.0 |
| 6,873.0 |
| 7,392.0 |
| 7,810.0 |
| 7,839.0 |
| 7,722.0 |
| 7,936.0 |
| 8,019.0 |
| 4,152.0 |
| 4,102.0 |
| 4,096.0 |
| 4,093.0 |
| 4,085.0 |
| 4,048.0 |
| 4,042.0 |
| 4,037.0 |
| 4,034.0 |
| 4,008.0 |
| 4,009.0 |
| 4,013.0 |
| 4,010.0 |
| 3,984.0 |
| 3,982.0 |
| 3,977.0 |
| 3,939.0 |
| 3,889.0 |
| 3,683.0 |
| 3,511.0 |
| 3,504.0 |
| 3,447.0 |
| 3,445.0 |
| 3,443.0 |
| 2,435.0 |
| 1,881.0 |
| 1,714.0 |
| 1,603.0 |
| 1,564.0 |
| 1,260.0 |
| 1,252.0 |
| 1,350.0 |
| 690.0 |
| 424.0 |
| 432.0 |
| 360.0 |
| 292.0 |
| 671.0 |
| 724.0 |
| 393.0 |
| 161.0 |
| (48.0) |
| (164.0) |
| (300.0) |
| (325.0) |
| (423.0) |
| (447.0) |
| (1,312.0) |
| (1,214.0) |
| (1,203.0) |
| (1,338.0) |
| (1,318.0) |
| (1,359.0) |
| (1,346.0) |
| (1,329.0) |
| (1,354.0) |
| (1,383.0) |
| (1,362.0) |
| (1,310.0) |
| (1,271.0) |
| (1,264.0) |
| (1,316.0) |
| (1,354.0) |
| (1,330.0) |
| (1,198.0) |
| (1,268.0) |
| (1,358.0) |
| (1,508.0) |
| (1,576.0) |
| (1,671.0) |
| (1,266.0) |
| (1,296.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.0 |
| 181.0 |
| 175.0 |
| 158.0 |
| 171.0 |
| 154.0 |
| 155.0 |
| 143.0 |
| 140.0 |
| 137.0 |
| 156.0 |
| 209.0 |
| 243.0 |
| 229.0 |
| 1,006.0 |
| 1,006.0 |
| 859.0 |
| 751.0 |
| 480.0 |
| 211.0 |
| 197.0 |
| 180.0 |
| 183.0 |
| 179.0 |
| 4,343.0 |
| 4,378.0 |
| 3,779.0 |
| 3,727.0 |
| 3,563.0 |
| 3,519.0 |
| 3,222.0 |
| 3,181.0 |
| 3,243.0 |
| 2,687.0 |
| 2,482.0 |
| 2,611.0 |
| 2,620.0 |
| 2,520.0 |
| 2,958.0 |
| 3,064.0 |
| 2,910.0 |
| 2,620.0 |
| 2,111.0 |
| 1,667.0 |
| 1,452.0 |
| 1,287.0 |
| 1,588.0 |
| 1,529.0 |
| 3,954.0 |
| 3,885.0 |
| 3,734.0 |
| 3,673.0 |
| 3,377.0 |
| 3,324.0 |
| 3,383.0 |
| 2,824.0 |
| 2,638.0 |
| 2,820.0 |
| 2,863.0 |
| 2,749.0 |
| 3,964.0 |
| 4,070.0 |
| 3,769.0 |
| 3,371.0 |
| 2,591.0 |
| 1,878.0 |
| 1,649.0 |
| 1,467.0 |
| 1,771.0 |
| 1,708.0 |
| 1,078.0 |
| 1,055.0 |
| 894.0 |
| 528.0 |
| 956.0 |
| 923.0 |
| 589.0 |
| 1,864.0 |
| 1,918.0 |
| 2,056.0 |
| 2,155.0 |
| 1,980.0 |
| 2,031.0 |
| 2,158.0 |
| 1,890.0 |
| 1,828.0 |
| 2,434.0 |
| 3,607.0 |
| 3,765.0 |
| 3,787.0 |
| 4,117.0 |
| 4,376.0 |
| 1,877.0 |
| 1,490.0 |
| 1,420.0 |
| 1,365.0 |
| 1,589.0 |
| 1,080.0 |
| 1,077.0 |
| 2,000.0 |
| 1,747.0 |
| 1,824.0 |
| 1,363.0 |
| 1,418.0 |
| 1,347.0 |
| 2,915.0 |
| 3,078.0 |
| 3,102.0 |
| 2,714.0 |
| 2,677.0 |
| 2,097.0 |
| 1,980.0 |
| 1,777.0 |
| 1,994.0 |
| 2,102.0 |
| 3,779.0 |
| 3,727.0 |
| 3,563.0 |
| 3,519.0 |
| 3,222.0 |
| 3,181.0 |
| 3,243.0 |
| 2,687.0 |
| 2,482.0 |
| 2,611.0 |
| 2,620.0 |
| 2,520.0 |
| 2,958.0 |
| 3,064.0 |
| 2,910.0 |
| 2,620.0 |
| 2,111.0 |
| 1,667.0 |
| 1,452.0 |
| 1,287.0 |
| 1,588.0 |
| 1,529.0 |
| 3,259.0 |
| 2,634.0 |
| 2,568.0 |
| 2,402.0 |
| 2,533.0 |
| 2,296.0 |
| 2,251.0 |
| 2,496.0 |
| 2,214.0 |
| 2,006.0 |
| 2,124.0 |
| 2,128.0 |
| 2,032.0 |
| 2,451.0 |
| 2,553.0 |
| 2,714.0 |
| 2,424.0 |
| 1,916.0 |
| 1,451.0 |
| 1,248.0 |
| 1,123.0 |
| 1,368.0 |
| 1,309.0 |