| (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 | 1,030.0 | 997.0 | 401.0 | 236.0 | 328.0 | 665.0 | 264.0 | 327.0 | 595.0 | 512.0 | 434.0 | 580.0 | 574.0 | 609.0 | 401.0 | 302.0 | 175.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,030.0 | 997.0 | 401.0 | 236.0 | 328.0 | 665.0 | 264.0 | 327.0 | 595.0 | 512.0 | 434.0 | 580.0 | 574.0 | 609.0 | 401.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,185.0 | 1,093.0 | 1,279.0 | 1,411.0 | 1,130.0 | 1,011.0 | 977.0 | 951.0 | 961.0 | 923.0 | 775.0 | 762.0 | 832.0 | 814.0 | 837.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 1,227.0 | 1,187.0 | 1,450.0 | 1,597.0 | 1,172.0 | 917.0 | 861.0 | 824.0 | 823.0 | 789.0 | 715.0 | 699.0 | 723.0 | 834.0 | 769.0 | 645.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 6,253.0 | 5,740.0 | 5,798.0 | 5,733.0 | 5,655.0 | 5,630.0 | 5,362.0 | 5,113.0 | 5,208.0 | 4,942.0 | 4,631.0 | 4,886.0 | 4,932.0 | 4,908.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 693.0 | 604.0 | 778.0 | 873.0 | 774.0 | 599.0 | 504.0 | 452.0 | 493.0 | 440.0 | 423.0 | 430.0 | 458.0 | 590.0 | 529.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,742.0 | 1,787.0 | 1,740.0 | 1,940.0 | 1,738.0 | 1,748.0 | 1,766.0 | 1,931.0 | 1,744.0 | 1,850.0 | 1,819.0 | 1,798.0 | 1,717.0 | 1,724.0 | 1,801.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,790.0 | 1,831.0 | 2,188.0 | 2,483.0 | 2,046.0 | 1,806.0 | 1,848.0 | 2,100.0 | 1,864.0 | 1,956.0 | 1,838.0 | 1,798.0 | 1,810.0 | 1,800.0 | 1,949.0 | 1,769.0 | |||
| (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 | 914.0 | 1,030.0 | 915.0 | 861.0 | 837.0 | 997.0 | 877.0 | 505.0 | 438.0 | 401.0 | 335.0 | 257.0 | 216.0 | 236.0 | 294.0 | |||||||||||||||||||||||||
| 107.0 |
| 175.0 |
| - |
| - |
| - |
| 302.0 |
| 175.0 |
| 107.0 |
| 175.0 |
| 763.0 |
| 440.0 |
| - |
| - |
| 394.0 |
| - |
| - |
| Prepaid Expenses | 60.0 | 67.0 | 261.0 | 62.0 | 63.0 | 54.0 | 54.0 | 29.0 | 27.0 | 24.0 | 20.0 | 21.0 | 17.0 | 19.0 | 24.0 | 20.0 | 13.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,505.0 | 3,355.0 | 3,399.0 | 3,309.0 | 2,697.0 | 2,647.0 | 2,160.0 | 2,138.0 | 2,415.0 | 2,252.0 | 1,950.0 | 2,144.0 | 2,214.0 | 2,360.0 | 2,102.0 | 1,754.0 | 1,045.0 | - | - |
| 4,710.0 |
| 4,598.0 |
| 3,858.0 |
| - |
| - |
| Accumulated Depreciation | 3,727.0 | 3,476.0 | 3,428.0 | 3,326.0 | 3,232.0 | 3,175.0 | 3,056.0 | 2,915.0 | 2,991.0 | 2,826.0 | 2,642.0 | 2,813.0 | 2,776.0 | 2,715.0 | 2,554.0 | 2,442.0 | 2,294.0 | - | - |
| Property,Plant & Equipment Net | 2,526.0 | 2,264.0 | 2,370.0 | 2,407.0 | 2,423.0 | 2,455.0 | 2,306.0 | 2,198.0 | 2,217.0 | 2,116.0 | 1,989.0 | 2,073.0 | 2,156.0 | 2,193.0 | 2,156.0 | 2,156.0 | 1,564.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | 5.0 | 11.0 | 10.0 | 10.0 | 12.0 | 10.0 | - | - |
| Equity Method Investments | 117.0 | 95.0 | 112.0 | 113.0 | 104.0 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 922.0 | 906.0 | 918.0 | 900.0 | 914.0 | 902.0 | 801.0 | 791.0 | 803.0 | 784.0 | 601.0 | 478.0 | 535.0 | 557.0 | 562.0 | 572.0 | 238.0 | - | - |
| Intangible Assets | 347.0 | 358.0 | 385.0 | 401.0 | 434.0 | 444.0 | 437.0 | 460.0 | 493.0 | 502.0 | 410.0 | 290.0 | 311.0 | 329.0 | 347.0 | 364.0 | 7.0 | - | - |
| Operating Lease Right Of Use Assets | 177.0 | 199.0 | 208.0 | 187.0 | 193.0 | 173.0 | 151.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 23.0 | 13.0 | 10.0 | - | - | - | 4.0 | 15.0 | 21.0 | 19.0 | 69.0 | 3.0 | - | - |
| Other Non-Current Assets | 597.0 | 561.0 | 570.0 | 544.0 | 531.0 | 410.0 | 172.0 | 131.0 | 143.0 | 121.0 | 117.0 | 96.0 | 118.0 | 122.0 | 121.0 | 113.0 | 85.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,897.0 | 7,444.0 | 7,642.0 | 7,561.0 | 6,999.0 | 6,858.0 | 6,040.0 | 5,728.0 | 6,080.0 | 5,782.0 | 5,074.0 | 5,085.0 | 5,353.0 | 5,592.0 | 5,317.0 | 5,040.0 | 2,952.0 | - | - |
| 516.0 |
| 319.0 |
| - |
| - |
| Short Term Debt | 48.0 | 44.0 | 448.0 | 543.0 | 308.0 | 58.0 | 82.0 | 169.0 | 120.0 | 106.0 | 19.0 | 0.0 | 93.0 | 76.0 | 148.0 | 88.0 | 136.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 63.0 | 59.0 | 56.0 | 48.0 | 47.0 | 46.0 | 41.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 123.0 | 121.0 | 121.0 | 466.0 | 430.0 | 421.0 | 381.0 | 325.0 | 344.0 | 432.0 | 300.0 | 268.0 | 269.0 | 265.0 | 249.0 | 264.0 | 101.0 | - | - |
| Other Current Liabilities | 575.0 | 633.0 | 546.0 | 466.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,316.0 | 1,281.0 | 1,772.0 | 1,882.0 | 1,512.0 | 1,458.0 | 967.0 | 946.0 | 957.0 | 978.0 | 742.0 | 721.0 | 820.0 | 933.0 | 926.0 | 873.0 | 565.0 | - | - |
| 1,681.0 |
| 408.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 118.0 | 145.0 | 157.0 | 146.0 | 154.0 | 136.0 | 120.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 128.0 | 136.0 | 116.0 | 145.0 | 165.0 | 217.0 | 195.0 | 189.0 | 199.0 | 171.0 | 139.0 | 180.0 | 207.0 | 160.0 | 199.0 | 236.0 | 111.0 | - | - |
| Pension Obligations | 113.0 | 96.0 | 90.0 | 101.0 | 123.0 | 139.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 114.0 | 109.0 | 117.0 | 85.0 | 82.0 | 88.0 | 220.0 | 217.0 | 106.0 | 49.0 | 28.0 | 31.0 | 30.0 | 62.0 | 63.0 | 44.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 157.0 | 163.0 | 297.0 | 243.0 | 240.0 | 142.0 | - | - |
| Total Liabilities | 3,531.0 | 3,554.0 | 3,992.0 | 4,299.0 | 3,774.0 | 3,786.0 | 3,268.0 | 3,320.0 | 3,163.0 | 3,187.0 | 2,894.0 | 2,878.0 | 2,924.0 | 3,133.0 | 3,184.0 | 3,039.0 | 1,248.0 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,610.0 | 5,092.0 | 4,654.0 | 4,210.0 | 3,899.0 | 3,957.0 | 3,780.0 | 3,536.0 | 3,259.0 | 2,899.0 | 2,552.0 | 2,275.0 | 2,045.0 | 1,769.0 | 1,412.0 | 1,046.0 | 919.0 | - | - |
| Accumulated Other Comprehensive Income | (937.0) | (1,086.0) | (1,056.0) | (1,048.0) | (897.0) | (1,133.0) | (1,158.0) | (1,154.0) | (1,013.0) | (1,071.0) | (1,102.0) | (782.0) | (583.0) | (475.0) | (413.0) | (190.0) | (308.0) | (594.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 467.0 | 481.0 | 225.0 | 6.0 | 42.0 | 1.0 | 13.0 | - | - |
| Minority Interest | - | - | - | - | - | - | 21.0 | 20.0 | 26.0 | 30.0 | 36.0 | 30.0 | 25.0 | 22.0 | 29.0 | 26.0 | 23.0 | - | - |
| Total Stockholders Equity | 4,274.0 | 3,804.0 | 3,538.0 | 3,147.0 | 3,100.0 | 2,951.0 | 2,720.0 | 2,388.0 | 2,891.0 | 2,565.0 | 2,144.0 | 2,177.0 | 2,404.0 | 2,437.0 | 2,104.0 | 1,975.0 | 1,681.0 | - | - |
| Total Equity | 4,295.0 | 3,823.0 | 3,552.0 | 3,163.0 | 3,118.0 | 2,972.0 | 2,741.0 | 2,408.0 | 2,917.0 | 2,595.0 | 2,180.0 | 2,207.0 | 2,429.0 | 2,459.0 | 2,133.0 | 2,001.0 | 1,704.0 | - | - |
| 544.0 |
| - |
| - |
| Net debt | 760.0 | 834.0 | 1,787.0 | 2,247.0 | 1,718.0 | 1,141.0 | 1,584.0 | 1,773.0 | 1,269.0 | 1,444.0 | 1,404.0 | 1,218.0 | 1,236.0 | 1,191.0 | 1,548.0 | 1,467.0 | 369.0 | - | - |
| Working Capital | 2,189.0 | 2,074.0 | 1,627.0 | 1,427.0 | 1,185.0 | 1,189.0 | 1,193.0 | 1,192.0 | 1,458.0 | 1,274.0 | 1,208.0 | 1,423.0 | 1,394.0 | 1,427.0 | 1,176.0 | 881.0 | 480.0 | - | - |
| Book Value | 4,274.0 | 3,804.0 | 3,538.0 | 3,147.0 | 3,100.0 | 2,951.0 | 2,720.0 | 2,388.0 | 2,891.0 | 2,565.0 | 2,144.0 | 2,177.0 | 2,404.0 | 2,437.0 | 2,104.0 | 1,975.0 | 1,681.0 | - | - |
| Tangible Book Value | 3,005.0 | 2,540.0 | 2,235.0 | 1,846.0 | 1,752.0 | 1,605.0 | 1,482.0 | 1,137.0 | 1,595.0 | 1,279.0 | 1,133.0 | 1,409.0 | 1,558.0 | 1,551.0 | 1,195.0 | 1,039.0 | 1,436.0 | - | - |
| 318.0 |
| 324.0 |
| 328.0 |
| 434.0 |
| 542.0 |
| 576.0 |
| 665.0 |
| 553.0 |
| 1,047.0 |
| 278.0 |
| 264.0 |
| 443.0 |
| 297.0 |
| 255.0 |
| 327.0 |
| 431.0 |
| 359.0 |
| 401.0 |
| 595.0 |
| 491.0 |
| 441.0 |
| 435.0 |
| 512.0 |
| 751.0 |
| 487.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 914.0 | 1,030.0 | 915.0 | 861.0 | 837.0 | 997.0 | 877.0 | 505.0 | 438.0 | 401.0 | 335.0 | 257.0 | 216.0 | 236.0 | 294.0 | 318.0 | 324.0 | 328.0 | 434.0 | 542.0 | 576.0 | 665.0 | 553.0 | 1,047.0 | 278.0 | 264.0 | 443.0 | 297.0 | 255.0 | 327.0 | 431.0 | 359.0 | 401.0 | 595.0 | 491.0 | 441.0 | 435.0 | 512.0 | 751.0 | 487.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,358.0 | 1,185.0 | 1,312.0 | 1,359.0 | 1,284.0 | 1,093.0 | 1,173.0 | 1,286.0 | 1,284.0 | 1,279.0 | 1,380.0 | 1,366.0 | 1,455.0 | 1,411.0 | 1,406.0 | 1,396.0 | 1,431.0 | 1,130.0 | 1,128.0 | 1,140.0 | 1,025.0 | 1,011.0 | 913.0 | 861.0 | 996.0 | 977.0 | 981.0 | 1,015.0 | 1,013.0 | 951.0 | 865.0 | 909.0 | 1,012.0 | 961.0 | 901.0 | 900.0 | 913.0 | 923.0 | 856.0 | 842.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,183.0 | 1,227.0 | 1,225.0 | 1,223.0 | 1,172.0 | 1,187.0 | 1,234.0 | 1,244.0 | 1,344.0 | 1,450.0 | 1,502.0 | 1,618.0 | 1,663.0 | 1,597.0 | 1,500.0 | 1,403.0 | 1,306.0 | 1,172.0 | 1,093.0 | 1,054.0 | 950.0 | 917.0 | 908.0 | 859.0 | 857.0 | 861.0 | 879.0 | 865.0 | 862.0 | 824.0 | 852.0 | 866.0 | 844.0 | 823.0 | 825.0 | 822.0 | 835.0 | 789.0 | 736.0 | 763.0 |
| Prepaid Expenses | 66.0 | 60.0 | 58.0 | 67.0 | 63.0 | 67.0 | 60.0 | 59.0 | 52.0 | 261.0 | 66.0 | 64.0 | 63.0 | 62.0 | 64.0 | 56.0 | 63.0 | 63.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,525.0 | 3,505.0 | 3,516.0 | 3,517.0 | 3,365.0 | 3,355.0 | 3,351.0 | 3,099.0 | 3,125.0 | 3,399.0 | 3,289.0 | 3,311.0 | 3,402.0 | 3,309.0 | 3,268.0 | 3,177.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,748.0 | 3,727.0 | 3,679.0 | 3,619.0 | 3,547.0 | 3,476.0 | 3,532.0 | 3,451.0 | 3,444.0 | 3,428.0 | 3,455.0 | 3,434.0 | 3,369.0 | 3,326.0 | 3,256.0 | 3,279.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,561.0 | 2,526.0 | 2,435.0 | 2,361.0 | 2,289.0 | 2,264.0 | 2,332.0 | 2,291.0 | 2,334.0 | 2,370.0 | 2,401.0 | 2,414.0 | 2,397.0 | 2,407.0 | 2,308.0 | 2,375.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 126.0 | 117.0 | 123.0 | 125.0 | 105.0 | 95.0 | 94.0 | 91.0 | 98.0 | 112.0 | 101.0 | 116.0 | 116.0 | 113.0 | 109.0 | 109.0 | 106.0 | |||||||||||||||||||||||
| Goodwill | 920.0 | 922.0 | 921.0 | - | - | 906.0 | 925.0 | 907.0 | 910.0 | 918.0 | 908.0 | - | - | 900.0 | 883.0 | - | - | 914.0 | ||||||||||||||||||||||
| Intangible Assets | 339.0 | 347.0 | 143.0 | - | - | 143.0 | 143.0 | - | - | 143.0 | - | - | - | - | 143.0 | - | - | 143.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 583.0 | 597.0 | 609.0 | 623.0 | 550.0 | 561.0 | 547.0 | 556.0 | 574.0 | 570.0 | 563.0 | 564.0 | 549.0 | 544.0 | 541.0 | 524.0 | 521.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,928.0 | 7,897.0 | 7,833.0 | 7,781.0 | 7,468.0 | 7,444.0 | 7,525.0 | 7,221.0 | 7,319.0 | 7,642.0 | 7,549.0 | 7,600.0 | 7,645.0 | 7,561.0 | 7,403.0 | 7,389.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 613.0 | 693.0 | 652.0 | 666.0 | 634.0 | 604.0 | 604.0 | 606.0 | 659.0 | 778.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 83.0 | 48.0 | 57.0 | 46.0 | 42.0 | 44.0 | 99.0 | 109.0 | 141.0 | 448.0 | 466.0 | 522.0 | 701.0 | 543.0 | 709.0 | 652.0 | 514.0 | 308.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 581.0 | 575.0 | 569.0 | 552.0 | 506.0 | 633.0 | 552.0 | 515.0 | 483.0 | 546.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,277.0 | 1,316.0 | 1,278.0 | 1,264.0 | 1,182.0 | 1,281.0 | 1,255.0 | 1,230.0 | 1,283.0 | 1,772.0 | 1,668.0 | 1,720.0 | 1,892.0 | 1,882.0 | 1,949.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,742.0 | 1,742.0 | 1,741.0 | 1,741.0 | 1,742.0 | 1,787.0 | 1,741.0 | 1,741.0 | 1,740.0 | 1,740.0 | 1,940.0 | 1,939.0 | 1,938.0 | 1,940.0 | 1,739.0 | 1,739.0 | 1,739.0 | 1,738.0 | 1,748.0 | 2,129.0 | 1,749.0 | 1,748.0 | 2,115.0 | 2,140.0 | 1,871.0 | 1,766.0 | 2,001.0 | 1,946.0 | 1,957.0 | 1,931.0 | 1,559.0 | 1,530.0 | 1,512.0 | 1,744.0 | 1,731.0 | 1,838.0 | 1,895.0 | 1,850.0 | 1,860.0 | 1,800.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,482.0 | 3,531.0 | 3,509.0 | 3,505.0 | 3,420.0 | 3,554.0 | 3,495.0 | 3,442.0 | 3,494.0 | 3,992.0 | 4,082.0 | 4,125.0 | 4,280.0 | 4,299.0 | 4,224.0 | 4,121.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,700.0 | 5,610.0 | 5,497.0 | 5,380.0 | 5,236.0 | 5,092.0 | 5,049.0 | 4,914.0 | 4,818.0 | 4,654.0 | 4,575.0 | 4,469.0 | 4,354.0 | 4,210.0 | 4,143.0 | 4,085.0 | 3,986.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (927.0) | (937.0) | (950.0) | (953.0) | (1,025.0) | (1,086.0) | (1,000.0) | (1,118.0) | (1,062.0) | (1,056.0) | (1,144.0) | (1,119.0) | (1,098.0) | (1,048.0) | (1,052.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,383.0 | 4,274.0 | 4,238.0 | 4,197.0 | 3,977.0 | 3,804.0 | 3,950.0 | 3,705.0 | 3,724.0 | 3,538.0 | 3,364.0 | 3,377.0 | 3,263.0 | 3,147.0 | 3,066.0 | 3,146.0 | ||||||||||||||||||||||||
| Total Equity | 4,405.0 | 4,295.0 | 4,259.0 | 4,218.0 | 3,998.0 | 3,823.0 | 3,969.0 | 3,722.0 | 3,740.0 | 3,552.0 | 3,377.0 | 3,389.0 | 3,276.0 | 3,163.0 | 3,080.0 | 3,161.0 | 3,312.0 | 3,118.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,825.0 | 1,790.0 | 1,798.0 | 1,787.0 | 1,784.0 | 1,831.0 | 1,840.0 | 1,850.0 | 1,881.0 | 2,188.0 | 2,406.0 | 2,461.0 | 2,639.0 | 2,483.0 | 2,448.0 | 2,391.0 | 2,253.0 | 2,046.0 | 2,146.0 | 2,201.0 | 1,817.0 | 1,806.0 | 2,177.0 | 2,210.0 | 1,948.0 | 1,848.0 | 2,082.0 | 2,053.0 | 2,110.0 | 2,100.0 | 1,670.0 | 1,663.0 | 1,652.0 | 1,864.0 | 1,884.0 | 1,954.0 | 2,013.0 | 1,956.0 | 1,893.0 | 1,829.0 |
| Net debt | 911.0 | 760.0 | 883.0 | 926.0 | 947.0 | 834.0 | 963.0 | 1,345.0 | 1,443.0 | 1,787.0 | 2,071.0 | 2,204.0 | 2,423.0 | 2,247.0 | 2,154.0 | 2,073.0 | 1,929.0 | 1,718.0 | ||||||||||||||||||||||
| Working Capital | 2,248.0 | 2,189.0 | 2,238.0 | 2,253.0 | 2,183.0 | 2,074.0 | 2,096.0 | 1,869.0 | 1,842.0 | 1,627.0 | 1,621.0 | 1,591.0 | 1,510.0 | 1,427.0 | 1,319.0 | 1,332.0 | 1,408.0 | |||||||||||||||||||||||
| Book Value | 4,383.0 | 4,274.0 | 4,238.0 | 4,197.0 | 3,977.0 | 3,804.0 | 3,950.0 | 3,705.0 | 3,724.0 | 3,538.0 | 3,364.0 | 3,377.0 | 3,263.0 | 3,147.0 | 3,066.0 | 3,146.0 | 3,293.0 | 3,100.0 | ||||||||||||||||||||||
| Tangible Book Value | 3,124.0 | 3,005.0 | 3,174.0 | - | - | 2,755.0 | 2,882.0 | 2,798.0 | 2,814.0 | 2,477.0 | 2,456.0 | - | - | 2,247.0 | 2,040.0 | - | - | |||||||||||||||||||||||
| 74.0 |
| 70.0 |
| 58.0 |
| 54.0 |
| 56.0 |
| 52.0 |
| 55.0 |
| 54.0 |
| 36.0 |
| 34.0 |
| 36.0 |
| 29.0 |
| 36.0 |
| 30.0 |
| 29.0 |
| 27.0 |
| 35.0 |
| 32.0 |
| 31.0 |
| 24.0 |
| 25.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,129.0 |
| 2,697.0 |
| 2,733.0 |
| 2,813.0 |
| 2,610.0 |
| 2,647.0 |
| 2,430.0 |
| 2,820.0 |
| 2,188.0 |
| 2,160.0 |
| 2,342.0 |
| 2,215.0 |
| 2,170.0 |
| 2,138.0 |
| 2,190.0 |
| 2,170.0 |
| 2,292.0 |
| 2,415.0 |
| 2,266.0 |
| 2,208.0 |
| 2,227.0 |
| 2,252.0 |
| 2,381.0 |
| 2,138.0 |
| 3,304.0 |
| 3,232.0 |
| 3,225.0 |
| 3,225.0 |
| 3,165.0 |
| 3,175.0 |
| 3,087.0 |
| 3,039.0 |
| 2,979.0 |
| 3,056.0 |
| 3,016.0 |
| 3,008.0 |
| 2,963.0 |
| 2,915.0 |
| 3,070.0 |
| 3,003.0 |
| 3,030.0 |
| 2,991.0 |
| 2,980.0 |
| 2,913.0 |
| 2,885.0 |
| 2,826.0 |
| 2,824.0 |
| 2,784.0 |
| 2,446.0 |
| 2,423.0 |
| 2,369.0 |
| 2,386.0 |
| 2,355.0 |
| 2,455.0 |
| 2,354.0 |
| 2,231.0 |
| 2,208.0 |
| 2,306.0 |
| 2,226.0 |
| 2,232.0 |
| 2,208.0 |
| 2,198.0 |
| 2,146.0 |
| 2,161.0 |
| 2,236.0 |
| 2,217.0 |
| 2,186.0 |
| 2,145.0 |
| 2,146.0 |
| 2,116.0 |
| 2,055.0 |
| 2,037.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 916.0 |
| 913.0 |
| 899.0 |
| 902.0 |
| 841.0 |
| 791.0 |
| 787.0 |
| 801.0 |
| 795.0 |
| 801.0 |
| 815.0 |
| 791.0 |
| 792.0 |
| 794.0 |
| 807.0 |
| 803.0 |
| 803.0 |
| 798.0 |
| 803.0 |
| 784.0 |
| 609.0 |
| 605.0 |
| 424.0 |
| 431.0 |
| 437.0 |
| 444.0 |
| 479.0 |
| 421.0 |
| 427.0 |
| 437.0 |
| 442.0 |
| 451.0 |
| 453.0 |
| 460.0 |
| 468.0 |
| 476.0 |
| 488.0 |
| 493.0 |
| 499.0 |
| 505.0 |
| 496.0 |
| 502.0 |
| 386.0 |
| 395.0 |
| - |
| - |
| 191.0 |
| 189.0 |
| 182.0 |
| 173.0 |
| 161.0 |
| 149.0 |
| 147.0 |
| 151.0 |
| 132.0 |
| 143.0 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 27.0 |
| 24.0 |
| 23.0 |
| 23.0 |
| 17.0 |
| 16.0 |
| 13.0 |
| 11.0 |
| 10.0 |
| 11.0 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 531.0 |
| 336.0 |
| 339.0 |
| 296.0 |
| 214.0 |
| 176.0 |
| 182.0 |
| 179.0 |
| 172.0 |
| 147.0 |
| 146.0 |
| 129.0 |
| 131.0 |
| 144.0 |
| 137.0 |
| 143.0 |
| 143.0 |
| 132.0 |
| 126.0 |
| 120.0 |
| 121.0 |
| 132.0 |
| 133.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,435.0 |
| 6,999.0 |
| 6,986.0 |
| 7,098.0 |
| 6,803.0 |
| 6,858.0 |
| 6,464.0 |
| 6,611.0 |
| 5,952.0 |
| 6,040.0 |
| 6,095.0 |
| 5,998.0 |
| 5,932.0 |
| 5,728.0 |
| 5,751.0 |
| 5,748.0 |
| 5,975.0 |
| 6,080.0 |
| 5,893.0 |
| 5,789.0 |
| 5,799.0 |
| 5,782.0 |
| 5,573.0 |
| 5,313.0 |
| 398.0 |
| 72.0 |
| 68.0 |
| 58.0 |
| 62.0 |
| 70.0 |
| 77.0 |
| 82.0 |
| 81.0 |
| 107.0 |
| 153.0 |
| 169.0 |
| 111.0 |
| 133.0 |
| 140.0 |
| 120.0 |
| 153.0 |
| 116.0 |
| 118.0 |
| 106.0 |
| 33.0 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 45.0 |
| 45.0 |
| - |
| 46.0 |
| 41.0 |
| 40.0 |
| - |
| 39.0 |
| 41.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,845.0 |
| 1,721.0 |
| 1,512.0 |
| 1,457.0 |
| 1,101.0 |
| 1,380.0 |
| 1,458.0 |
| 955.0 |
| 1,282.0 |
| 937.0 |
| 967.0 |
| 957.0 |
| 894.0 |
| 901.0 |
| 946.0 |
| 875.0 |
| 882.0 |
| 909.0 |
| 957.0 |
| 940.0 |
| 874.0 |
| 933.0 |
| 978.0 |
| 796.0 |
| 685.0 |
| - |
| - |
| 152.0 |
| 152.0 |
| 145.0 |
| 136.0 |
| 123.0 |
| 115.0 |
| 115.0 |
| 120.0 |
| 102.0 |
| 111.0 |
| 113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 214.0 |
| 219.0 |
| 217.0 |
| 189.0 |
| 172.0 |
| 174.0 |
| 195.0 |
| 185.0 |
| 199.0 |
| 193.0 |
| 189.0 |
| 195.0 |
| 202.0 |
| 210.0 |
| 199.0 |
| 154.0 |
| 175.0 |
| 174.0 |
| 171.0 |
| 148.0 |
| 164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.0 |
| 225.0 |
| 219.0 |
| 227.0 |
| 211.0 |
| 209.0 |
| 205.0 |
| 220.0 |
| 210.0 |
| 211.0 |
| - |
| 217.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,021.0 |
| 3,774.0 |
| 3,783.0 |
| 4,156.0 |
| 4,049.0 |
| 3,786.0 |
| 3,593.0 |
| 6,584.0 |
| 3,325.0 |
| 3,268.0 |
| 3,483.0 |
| 3,386.0 |
| 3,388.0 |
| 3,320.0 |
| 2,894.0 |
| 2,892.0 |
| 2,911.0 |
| 3,163.0 |
| 3,035.0 |
| 3,086.0 |
| 3,190.0 |
| 3,187.0 |
| 2,994.0 |
| 2,852.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,899.0 |
| 3,877.0 |
| 3,802.0 |
| 3,667.0 |
| 3,957.0 |
| 3,884.0 |
| 3,836.0 |
| 3,813.0 |
| 3,780.0 |
| 3,713.0 |
| 3,656.0 |
| 3,594.0 |
| 3,536.0 |
| 3,484.0 |
| 3,426.0 |
| 3,355.0 |
| 3,259.0 |
| 3,203.0 |
| 3,080.0 |
| 2,987.0 |
| 2,899.0 |
| 2,842.0 |
| 2,735.0 |
| (940.0) |
| (763.0) |
| (897.0) |
| (877.0) |
| (1,106.0) |
| (1,164.0) |
| (1,133.0) |
| (1,259.0) |
| (1,307.0) |
| (1,322.0) |
| (1,158.0) |
| (1,214.0) |
| (1,152.0) |
| (1,160.0) |
| (1,154.0) |
| (1,131.0) |
| (1,106.0) |
| (972.0) |
| (1,013.0) |
| (1,009.0) |
| (1,029.0) |
| (1,023.0) |
| (1,071.0) |
| (1,024.0) |
| (1,019.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.0 |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 21.0 |
| 21.0 |
| 19.0 |
| 16.0 |
| 22.0 |
| 20.0 |
| 22.0 |
| 22.0 |
| 24.0 |
| 26.0 |
| 27.0 |
| 25.0 |
| 25.0 |
| 30.0 |
| 28.0 |
| 27.0 |
| 3,293.0 |
| 3,100.0 |
| 3,084.0 |
| 2,822.0 |
| 2,637.0 |
| 2,951.0 |
| 2,744.0 |
| 2,646.0 |
| 2,606.0 |
| 2,720.0 |
| 2,593.0 |
| 2,596.0 |
| 2,522.0 |
| 2,388.0 |
| 2,835.0 |
| 2,834.0 |
| 3,040.0 |
| 2,891.0 |
| 2,831.0 |
| 2,678.0 |
| 2,584.0 |
| 2,565.0 |
| 2,551.0 |
| 2,434.0 |
| 3,103.0 |
| 2,844.0 |
| 2,663.0 |
| 2,972.0 |
| 2,765.0 |
| 27.0 |
| 2,627.0 |
| 2,741.0 |
| 2,612.0 |
| 2,612.0 |
| 2,544.0 |
| 2,408.0 |
| 2,857.0 |
| 2,856.0 |
| 3,064.0 |
| 2,917.0 |
| 2,858.0 |
| 2,703.0 |
| 2,609.0 |
| 2,595.0 |
| 2,579.0 |
| 2,461.0 |
| 1,712.0 |
| 1,659.0 |
| 1,241.0 |
| 1,141.0 |
| 1,624.0 |
| 1,163.0 |
| 1,670.0 |
| 1,584.0 |
| 1,639.0 |
| 1,756.0 |
| 1,855.0 |
| 1,773.0 |
| 1,239.0 |
| 1,304.0 |
| 1,251.0 |
| 1,269.0 |
| 1,393.0 |
| 1,513.0 |
| 1,578.0 |
| 1,444.0 |
| 1,142.0 |
| 1,342.0 |
| 1,185.0 |
| 1,276.0 |
| 1,712.0 |
| 1,230.0 |
| 1,189.0 |
| 1,475.0 |
| 1,538.0 |
| 1,251.0 |
| 1,193.0 |
| 1,385.0 |
| 1,321.0 |
| 1,269.0 |
| 1,192.0 |
| 1,315.0 |
| 1,288.0 |
| 1,383.0 |
| 1,458.0 |
| 1,326.0 |
| 1,334.0 |
| 1,294.0 |
| 1,274.0 |
| 1,585.0 |
| 1,453.0 |
| 3,084.0 |
| 2,822.0 |
| 2,637.0 |
| 2,951.0 |
| 2,744.0 |
| 2,646.0 |
| 2,606.0 |
| 2,720.0 |
| 2,593.0 |
| 2,596.0 |
| 2,522.0 |
| 2,388.0 |
| 2,835.0 |
| 2,834.0 |
| 3,040.0 |
| 2,891.0 |
| 2,831.0 |
| 2,678.0 |
| 2,584.0 |
| 2,565.0 |
| 2,551.0 |
| 2,434.0 |
| 2,043.0 |
| 1,744.0 |
| 1,478.0 |
| 1,301.0 |
| 1,605.0 |
| 1,424.0 |
| 1,434.0 |
| 1,392.0 |
| 1,482.0 |
| 1,356.0 |
| 1,344.0 |
| 1,254.0 |
| 1,137.0 |
| 1,575.0 |
| 1,564.0 |
| 1,745.0 |
| 1,595.0 |
| 1,529.0 |
| 1,375.0 |
| 1,285.0 |
| 1,279.0 |
| 1,556.0 |
| 1,434.0 |