| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 1,873.0 | 1,796.0 | 2,472.0 | 2,042.0 | 2,052.0 | 1,756.0 | 1,598.0 | 913.0 | 818.0 | 783.0 | 483.0 | 810.0 | 0.0 | 0.0 |
| Restricted Cash | 15.0 | 0.0 | - | - | 0.0 | 9.0 | 0.0 | 4.0 | - | 2.0 | 1.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,873.0 | 1,796.0 | 2,472.0 | 2,042.0 | 2,052.0 | 1,756.0 | 1,598.0 | 913.0 | 818.0 | 783.0 | 483.0 | 810.0 | 0.0 | 0.0 |
| Receivables | ||||||||||||||
| Accounts Receivable | 939.0 | 857.0 | 900.0 | 905.0 | 735.0 | 606.0 | 668.0 | 624.0 | 547.0 | 437.0 | 398.0 | 357.0 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 1,050.0 | 1,022.0 | 985.0 | 858.0 | 777.0 | 757.0 | 705.0 | 619.0 | 588.0 | 474.0 | 487.0 | 498.0 | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 2,599.0 | 2,480.0 | 2,384.0 | 2,231.0 | 2,174.0 | 2,034.0 | 1,923.0 | 1,832.0 | 1,749.0 | 1,676.0 | 1,629.0 | 1,555.0 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 355.0 | 313.0 | 286.0 | 348.0 | 287.0 | 224.0 | 253.0 | 242.0 | 211.0 | 189.0 | 209.0 | 173.0 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 2,534.0 | 1,790.0 | 1,195.0 | 1,793.0 | 1,791.0 | 1,789.0 | 1,788.0 | 1,291.0 | 2,038.0 | 1,093.0 | 1,099.0 | 1,099.0 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 2,534.0 | 1,790.0 | 1,794.0 | 1,793.0 | 1,791.0 | 1,789.0 | 1,788.0 | 1,790.0 | 2,048.0 | 1,093.0 | 1,099.0 | 1,099.0 | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 2,412.0 | 2,178.0 | 1,873.0 | 2,636.0 | 3,118.0 | 2,060.0 | 1,796.0 | 1,632.0 | 1,657.0 | 1,745.0 | 2,472.0 | 2,572.0 | 2,498.0 | 2,228.0 | ||||||||||||||||||||||||||
| 486.0 |
| 582.0 |
| 452.0 |
| 429.0 |
| 270.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 166.0 | 157.0 | 124.0 | 149.0 | 102.0 | 255.0 | 244.0 | 222.0 | 224.0 | 160.0 | 137.0 | 79.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,348.0 | 4,257.0 | 4,809.0 | 4,234.0 | 3,834.0 | 3,374.0 | 3,215.0 | 2,378.0 | 2,177.0 | 1,854.0 | 1,579.0 | 1,850.0 | - | - |
| Accumulated Depreciation | 1,804.0 | 1,706.0 | 1,623.0 | 1,541.0 | 1,524.0 | 1,439.0 | 1,347.0 | 1,277.0 | 1,219.0 | 1,164.0 | 1,111.0 | 1,085.0 | - | - |
| Property,Plant & Equipment Net | 795.0 | 774.0 | 761.0 | 690.0 | 650.0 | 595.0 | 576.0 | 555.0 | 530.0 | 512.0 | 518.0 | 470.0 | - | - |
| Long Term Investments | 211.0 | 110.0 | 81.0 | 62.0 | 70.0 | 61.0 | 46.0 | 46.0 | 63.0 | 55.0 | 70.0 | 63.0 | - | - |
| Equity Method Investments | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,424.0 | 2,388.0 | 1,640.0 | 1,582.0 | 1,628.0 | 1,537.0 | 1,209.0 | 1,171.0 | 1,882.0 | 736.0 | 700.0 | 392.0 | 419.0 | - |
| Intangible Assets | 1,304.0 | 607.0 | 155.0 | 189.0 | 272.0 | 361.0 | 490.0 | 645.0 | 855.0 | 208.0 | 246.0 | 18.0 | - | - |
| Operating Lease Right Of Use Assets | 236.0 | 234.0 | 226.0 | 220.0 | 227.0 | 182.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 373.0 | 378.0 | 671.0 | 667.0 | 711.0 | 740.0 | 755.0 | - | - | 391.0 | 352.0 | 163.0 | - | - |
| Other Non-Current Assets | 610.0 | 521.0 | 340.0 | 454.0 | 389.0 | 368.0 | 332.0 | 279.0 | 240.0 | 39.0 | 100.0 | 94.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,301.0 | 9,269.0 | 8,683.0 | 8,098.0 | 7,781.0 | 7,218.0 | 6,623.0 | 5,824.0 | 5,933.0 | 3,796.0 | 3,508.0 | 3,050.0 | - | - |
| - |
| 0.0 |
| 599.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 499.0 |
| 10.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 652.0 | 561.0 | 541.0 | 495.0 | 478.0 | 391.0 | 334.0 | 334.0 | 291.0 | 180.0 | 175.0 | 175.0 | - | - |
| Operating Lease Liabilities Current | 51.0 | 43.0 | 40.0 | 39.0 | 41.0 | 43.0 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 399.0 | 295.0 | 304.0 | 333.0 | 355.0 | 289.0 | 278.0 | 276.0 | 217.0 | 183.0 | 168.0 | 167.0 | - | - |
| Other Current Liabilities | 186.0 | 125.0 | 189.0 | 96.0 | 74.0 | 70.0 | 83.0 | 69.0 | 62.0 | 51.0 | 84.0 | 57.0 | - | - |
| Total Current Liabilities | 1,850.0 | 1,427.0 | 2,049.0 | 1,407.0 | 1,309.0 | 1,081.0 | 1,003.0 | 1,462.0 | 819.0 | 644.0 | 686.0 | 769.0 | - | - |
| 193.0 |
| 197.0 |
| 192.0 |
| 186.0 |
| 191.0 |
| 149.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 232.0 | 206.0 | 216.0 | 197.0 | 187.0 | 175.0 | 176.0 | 127.0 | 101.0 | 72.0 | 61.0 | 69.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 1.0 | 15.0 | 2.0 | - | - |
| Pension Obligations | 75.0 | 81.0 | 64.0 | 58.0 | 167.0 | 362.0 | 357.0 | 224.0 | 309.0 | 405.0 | 280.0 | 213.0 | - | - |
| Other Non-Current Liabilities | 536.0 | 463.0 | 313.0 | 296.0 | 352.0 | 365.0 | 295.0 | 287.0 | 356.0 | 69.0 | 80.0 | 131.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,420.0 | 4,164.0 | 4,029.0 | 3,937.0 | 3,997.0 | 3,921.0 | 3,619.0 | 3,391.0 | 3,623.0 | 2,283.0 | 2,206.0 | 2,281.0 | - | - |
| 2,851.0 |
| 2,664.0 |
| 2,487.0 |
| 2,333.0 |
| 2,219.0 |
| 2,110.0 |
| 2,013.0 |
| 1,889.0 |
| 1,786.0 |
| 1,242.0 |
| 1,165.0 |
| 1,002.0 |
| - |
| - |
| Retained Earnings | 7,075.0 | 6,225.0 | 5,611.0 | 4,554.0 | 3,430.0 | 2,536.0 | 1,909.0 | 1,212.0 | 1,041.0 | 949.0 | 614.0 | 101.0 | - | - |
| Accumulated Other Comprehensive Income | (248.0) | (364.0) | (466.0) | (454.0) | (442.0) | (599.0) | (578.0) | (488.0) | (457.0) | (618.0) | (479.0) | (336.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,881.0 | 5,105.0 | 4,654.0 | 4,161.0 | 3,784.0 | 3,297.0 | 3,004.0 | 2,433.0 | 2,310.0 | 1,513.0 | 1,302.0 | 769.0 | 1,245.0 | 1,305.0 |
| Total Equity | 5,881.0 | 5,105.0 | 4,654.0 | 4,161.0 | 3,784.0 | 3,297.0 | 3,004.0 | 2,433.0 | 2,310.0 | 1,513.0 | 1,302.0 | 769.0 | 1,245.0 | 1,305.0 |
| 661.0 |
| (6.0) |
| (678.0) |
| (249.0) |
| (261.0) |
| 33.0 |
| 190.0 |
| 877.0 |
| 1,230.0 |
| 310.0 |
| 616.0 |
| 289.0 |
| - |
| - |
| Working Capital | 2,498.0 | 2,830.0 | 2,760.0 | 2,827.0 | 2,525.0 | 2,293.0 | 2,212.0 | 916.0 | 1,358.0 | 1,210.0 | 893.0 | 1,081.0 | - | - |
| Book Value | 5,881.0 | 5,105.0 | 4,654.0 | 4,161.0 | 3,784.0 | 3,297.0 | 3,004.0 | 2,433.0 | 2,310.0 | 1,513.0 | 1,302.0 | 769.0 | 1,245.0 | 1,305.0 |
| Tangible Book Value | 1,153.0 | 2,110.0 | 2,859.0 | 2,390.0 | 1,884.0 | 1,399.0 | 1,305.0 | 617.0 | (427.0) | 569.0 | 356.0 | 359.0 | 826.0 | - |
| 2,042.0 |
| 1,847.0 |
| 1,886.0 |
| 1,977.0 |
| 2,052.0 |
| 2,153.0 |
| 1,993.0 |
| 1,887.0 |
| 1,756.0 |
| 1,697.0 |
| 1,841.0 |
| 1,691.0 |
| 1,598.0 |
| 1,394.0 |
| 1,277.0 |
| 1,098.0 |
| 913.0 |
| 742.0 |
| 784.0 |
| 980.0 |
| 818.0 |
| 873.0 |
| 983.0 |
| 896.0 |
| 783.0 |
| 664.0 |
| Restricted Cash | 16.0 | 15.0 | 15.0 | 759.0 | - | - | 0.0 | - | - | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 40.0 | - | 0.0 | - |
| Cash And Short Term Investments | 2,412.0 | 2,178.0 | 1,873.0 | 2,636.0 | 3,118.0 | 2,060.0 | 1,796.0 | 1,632.0 | 1,657.0 | 1,745.0 | 2,472.0 | 2,572.0 | 2,498.0 | 2,228.0 | 2,042.0 | 1,847.0 | 1,886.0 | 1,977.0 | 2,052.0 | 2,153.0 | 1,993.0 | 1,887.0 | 1,756.0 | 1,697.0 | 1,841.0 | 1,691.0 | 1,598.0 | 1,394.0 | 1,277.0 | 1,098.0 | 913.0 | 742.0 | 784.0 | 980.0 | 818.0 | 876.0 | 1,023.0 | 896.0 | 783.0 | 664.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,022.0 | 914.0 | 939.0 | 692.0 | 744.0 | 797.0 | 857.0 | 802.0 | 809.0 | 808.0 | 900.0 | 893.0 | 864.0 | 920.0 | 905.0 | 882.0 | 803.0 | 708.0 | 735.0 | 677.0 | 676.0 | 654.0 | 606.0 | 569.0 | 485.0 | 670.0 | 668.0 | 618.0 | 660.0 | 580.0 | 624.0 | 597.0 | 579.0 | 454.0 | 547.0 | 521.0 | 518.0 | 395.0 | 437.0 | 415.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,038.0 | 1,048.0 | 1,050.0 | 1,021.0 | 1,026.0 | 1,039.0 | 1,022.0 | 1,026.0 | 1,020.0 | 1,024.0 | 985.0 | 975.0 | 948.0 | 909.0 | 858.0 | 837.0 | 810.0 | 804.0 | 777.0 | 770.0 | 774.0 | 760.0 | 757.0 | 778.0 | 756.0 | 737.0 | 705.0 | 696.0 | 660.0 | 641.0 | 619.0 | 609.0 | 597.0 | 609.0 | 588.0 | 561.0 | 585.0 | 479.0 | 474.0 | 479.0 |
| Prepaid Expenses | 570.0 | 561.0 | 486.0 | 1,255.0 | 578.0 | 560.0 | 582.0 | 536.0 | 482.0 | 499.0 | 452.0 | 462.0 | 454.0 | 441.0 | 429.0 | - | - | |||||||||||||||||||||||
| Other Current Assets | 199.0 | 175.0 | 201.0 | 192.0 | 163.0 | 118.0 | 295.0 | 208.0 | 169.0 | 197.0 | 168.0 | 137.0 | 137.0 | 146.0 | 149.0 | 395.0 | 387.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 5,042.0 | 4,701.0 | 4,348.0 | 5,604.0 | 5,466.0 | 4,456.0 | 4,257.0 | 3,996.0 | 3,968.0 | 4,076.0 | 4,809.0 | 4,902.0 | 4,764.0 | 4,498.0 | 4,234.0 | 3,961.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,223.0 | 2,203.0 | 2,216.0 | 2,174.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,555.0 | 1,539.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 741.0 | 757.0 | 795.0 | 766.0 | 769.0 | 764.0 | 774.0 | 776.0 | 769.0 | 771.0 | 761.0 | 754.0 | 746.0 | 728.0 | 690.0 | 668.0 | ||||||||||||||||||||||||
| Long Term Investments | 169.0 | 147.0 | 211.0 | 157.0 | 138.0 | 147.0 | 110.0 | 107.0 | 102.0 | 90.0 | 81.0 | 96.0 | 82.0 | 75.0 | 62.0 | 73.0 | 81.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | 10.0 | 10.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,465.0 | 3,474.0 | 3,424.0 | 2,429.0 | 2,433.0 | 2,354.0 | 2,388.0 | 2,391.0 | 2,282.0 | 2,254.0 | 1,640.0 | 1,655.0 | 1,661.0 | 1,611.0 | 1,582.0 | 1,606.0 | 1,605.0 | 1,623.0 | ||||||||||||||||||||||
| Intangible Assets | 1,174.0 | 1,251.0 | 1,304.0 | 524.0 | 556.0 | 556.0 | 607.0 | 637.0 | 609.0 | 616.0 | 155.0 | 175.0 | 198.0 | 166.0 | 189.0 | 216.0 | 228.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 220.0 | 229.0 | 236.0 | 224.0 | 226.0 | 224.0 | 234.0 | 234.0 | 239.0 | 236.0 | 226.0 | 222.0 | 224.0 | 222.0 | 220.0 | 225.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 335.0 | 330.0 | 373.0 | 392.0 | 379.0 | 365.0 | 378.0 | 678.0 | 668.0 | 662.0 | 671.0 | 656.0 | 669.0 | 679.0 | 667.0 | 661.0 | 673.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 592.0 | 592.0 | 610.0 | 555.0 | 568.0 | 521.0 | 521.0 | 504.0 | 351.0 | 355.0 | 340.0 | 366.0 | 364.0 | 469.0 | 454.0 | 442.0 | 419.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,738.0 | 11,481.0 | 11,301.0 | 10,651.0 | 10,535.0 | 9,387.0 | 9,269.0 | 9,323.0 | 8,988.0 | 9,060.0 | 8,683.0 | 8,826.0 | 8,708.0 | 8,448.0 | 8,098.0 | 7,852.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 392.0 | 334.0 | 355.0 | 342.0 | 317.0 | 289.0 | 313.0 | 280.0 | 268.0 | 281.0 | 286.0 | 289.0 | 302.0 | 325.0 | 348.0 | 328.0 | 313.0 | 294.0 | 287.0 | 249.0 | 248.0 | 228.0 | 224.0 | 193.0 | 182.0 | 224.0 | 253.0 | 247.0 | 236.0 | 222.0 | 242.0 | 231.0 | 240.0 | 229.0 | 211.0 | 181.0 | 180.0 | 172.0 | 189.0 | 156.0 |
| Short Term Debt | 699.0 | - | 0.0 | - | - | - | - | 600.0 | 600.0 | 609.0 | 599.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 737.0 | 729.0 | 652.0 | 557.0 | 612.0 | 594.0 | 561.0 | 537.0 | 578.0 | 592.0 | 541.0 | 518.0 | 568.0 | 554.0 | 495.0 | 496.0 | 538.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 52.0 | 52.0 | 51.0 | 48.0 | 46.0 | 43.0 | 43.0 | 43.0 | 43.0 | 43.0 | 40.0 | 42.0 | 42.0 | 42.0 | 39.0 | 40.0 | ||||||||||||||||||||||||
| Accrued Expenses | 448.0 | 329.0 | 399.0 | 290.0 | 319.0 | 253.0 | 295.0 | 262.0 | 309.0 | 261.0 | 304.0 | 264.0 | 317.0 | 257.0 | 333.0 | 275.0 | 318.0 | |||||||||||||||||||||||
| Other Current Liabilities | 197.0 | 165.0 | 186.0 | 179.0 | 145.0 | 199.0 | 125.0 | 142.0 | 134.0 | 184.0 | 189.0 | 144.0 | 113.0 | 123.0 | 96.0 | 110.0 | 99.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,649.0 | 1,805.0 | 1,850.0 | 1,560.0 | 1,614.0 | 1,509.0 | 1,427.0 | 1,949.0 | 1,994.0 | 2,116.0 | 2,049.0 | 1,338.0 | 1,422.0 | 1,465.0 | 1,407.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,832.0 | 2,534.0 | 2,534.0 | 2,533.0 | 2,532.0 | 1,790.0 | 1,790.0 | 1,196.0 | 1,195.0 | 1,208.0 | 1,195.0 | 1,794.0 | 1,793.0 | 1,793.0 | 1,793.0 | 1,792.0 | 1,792.0 | 1,791.0 | 1,791.0 | 1,791.0 | 1,790.0 | 1,790.0 | 1,789.0 | 1,789.0 | 1,788.0 | 1,788.0 | 1,788.0 | 1,292.0 | 1,292.0 | 1,291.0 | 1,291.0 | 1,790.0 | 1,789.0 | 2,028.0 | 2,038.0 | 2,047.0 | 2,156.0 | 1,093.0 | 1,093.0 | 1,100.0 |
| Operating Lease Liabilities Non-Current | 176.0 | 186.0 | 193.0 | 183.0 | 187.0 | 187.0 | 197.0 | 197.0 | 201.0 | 198.0 | 192.0 | 186.0 | 188.0 | 186.0 | 186.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 251.0 | 237.0 | 232.0 | 208.0 | 218.0 | 209.0 | 206.0 | 207.0 | 211.0 | 213.0 | 216.0 | 229.0 | 222.0 | 217.0 | 197.0 | 200.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 76.0 | 75.0 | 75.0 | 84.0 | 82.0 | 79.0 | 81.0 | 71.0 | 68.0 | 67.0 | 64.0 | 62.0 | 62.0 | 61.0 | 58.0 | 131.0 | 141.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 423.0 | 439.0 | 536.0 | 413.0 | 425.0 | 426.0 | 463.0 | 473.0 | 416.0 | 441.0 | 313.0 | 320.0 | 316.0 | 322.0 | 296.0 | 305.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,407.0 | 5,276.0 | 5,420.0 | 4,981.0 | 5,058.0 | 4,200.0 | 4,164.0 | 4,093.0 | 4,085.0 | 4,243.0 | 4,029.0 | 3,929.0 | 4,003.0 | 4,044.0 | 3,937.0 | 3,932.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 |
| Additional Paid In Capital | 2,982.0 | 2,932.0 | 2,851.0 | 2,819.0 | 2,765.0 | 2,731.0 | 2,664.0 | 2,637.0 | 2,580.0 | 2,547.0 | 2,487.0 | 2,462.0 | 2,404.0 | 2,378.0 | 2,333.0 | 2,311.0 | ||||||||||||||||||||||||
| Retained Earnings | 7,705.0 | 7,356.0 | 7,075.0 | 6,842.0 | 6,651.0 | 6,394.0 | 6,225.0 | 6,298.0 | 5,909.0 | 5,783.0 | 5,611.0 | 5,385.0 | 5,097.0 | 4,814.0 | 4,554.0 | 4,255.0 | 3,917.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (250.0) | (199.0) | (248.0) | (295.0) | (293.0) | (443.0) | (364.0) | (437.0) | (469.0) | (442.0) | (466.0) | (402.0) | (399.0) | (391.0) | (454.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 2,550.0 | 2,399.0 | 2,399.0 | 2,274.0 | 2,148.0 | 1,920.0 | 1,631.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 6,331.0 | 6,205.0 | 5,881.0 | 5,670.0 | 5,477.0 | 5,187.0 | 5,105.0 | 5,230.0 | 4,903.0 | 4,817.0 | 4,654.0 | 4,897.0 | 4,705.0 | 4,404.0 | 4,161.0 | 3,920.0 | ||||||||||||||||||||||||
| Total Equity | 6,331.0 | 6,205.0 | 5,881.0 | 5,670.0 | 5,477.0 | 5,187.0 | 5,105.0 | 5,230.0 | 4,903.0 | 4,817.0 | 4,654.0 | 4,897.0 | 4,705.0 | 4,404.0 | 4,161.0 | 3,920.0 | 3,779.0 | 3,810.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,531.0 | 2,534.0 | 2,534.0 | 2,533.0 | 2,532.0 | 1,790.0 | 1,790.0 | 1,796.0 | 1,795.0 | 1,817.0 | 1,794.0 | 1,794.0 | 1,793.0 | 1,793.0 | 1,793.0 | 1,792.0 | 1,792.0 | 1,791.0 | 1,791.0 | 1,791.0 | 1,790.0 | 1,790.0 | 1,789.0 | 1,789.0 | 1,788.0 | 1,788.0 | 1,788.0 | 1,792.0 | 1,792.0 | 1,790.0 | 1,790.0 | 1,790.0 | 1,789.0 | 2,048.0 | 2,048.0 | 2,087.0 | 2,186.0 | 1,093.0 | 1,093.0 | 1,100.0 |
| Net debt | 119.0 | 356.0 | 661.0 | (103.0) | (586.0) | (270.0) | (6.0) | 164.0 | 138.0 | 72.0 | (678.0) | (778.0) | (705.0) | (435.0) | (249.0) | (55.0) | (94.0) | (186.0) | ||||||||||||||||||||||
| Working Capital | 2,393.0 | 2,896.0 | 2,498.0 | 4,044.0 | 3,852.0 | 2,947.0 | 2,830.0 | 2,047.0 | 1,974.0 | 1,960.0 | 2,760.0 | 3,564.0 | 3,342.0 | 3,033.0 | 2,827.0 | 2,649.0 | 2,526.0 | |||||||||||||||||||||||
| Book Value | 6,331.0 | 6,205.0 | 5,881.0 | 5,670.0 | 5,477.0 | 5,187.0 | 5,105.0 | 5,230.0 | 4,903.0 | 4,817.0 | 4,654.0 | 4,897.0 | 4,705.0 | 4,404.0 | 4,161.0 | 3,920.0 | 3,779.0 | 3,810.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,692.0 | 1,480.0 | 1,153.0 | 2,717.0 | 2,488.0 | 2,277.0 | 2,110.0 | 2,202.0 | 2,012.0 | 1,947.0 | 2,859.0 | 3,067.0 | 2,846.0 | 2,627.0 | 2,390.0 | 2,098.0 | 1,946.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.0 |
| 270.0 |
| 229.0 |
| 275.0 |
| 265.0 |
| 255.0 |
| 234.0 |
| 211.0 |
| 228.0 |
| 244.0 |
| 227.0 |
| 227.0 |
| 225.0 |
| 222.0 |
| 234.0 |
| 229.0 |
| 232.0 |
| 224.0 |
| 200.0 |
| 188.0 |
| 162.0 |
| 160.0 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,886.0 |
| 3,808.0 |
| 3,834.0 |
| 3,829.0 |
| 3,718.0 |
| 3,566.0 |
| 3,374.0 |
| 3,278.0 |
| 3,293.0 |
| 3,326.0 |
| 3,215.0 |
| 2,935.0 |
| 2,824.0 |
| 2,544.0 |
| 2,378.0 |
| 2,182.0 |
| 2,189.0 |
| 2,275.0 |
| 2,177.0 |
| 2,158.0 |
| 2,314.0 |
| 1,932.0 |
| 1,854.0 |
| 1,711.0 |
| 1,544.0 |
| 1,524.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 664.0 |
| 672.0 |
| 650.0 |
| 616.0 |
| 598.0 |
| 597.0 |
| 595.0 |
| 584.0 |
| 575.0 |
| 578.0 |
| 576.0 |
| 568.0 |
| 563.0 |
| 558.0 |
| 555.0 |
| 549.0 |
| 546.0 |
| 539.0 |
| 530.0 |
| 546.0 |
| 545.0 |
| 494.0 |
| 512.0 |
| 522.0 |
| 65.0 |
| 70.0 |
| 68.0 |
| 65.0 |
| 62.0 |
| 61.0 |
| 62.0 |
| 57.0 |
| 48.0 |
| 46.0 |
| 46.0 |
| 42.0 |
| 52.0 |
| 46.0 |
| 54.0 |
| 59.0 |
| 61.0 |
| 63.0 |
| 60.0 |
| 60.0 |
| 60.0 |
| 55.0 |
| 56.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,628.0 |
| 1,610.0 |
| 1,608.0 |
| 1,588.0 |
| 1,537.0 |
| 1,510.0 |
| 1,217.0 |
| 1,215.0 |
| 1,209.0 |
| 1,209.0 |
| 1,174.0 |
| 1,181.0 |
| 1,171.0 |
| 1,888.0 |
| 1,891.0 |
| 1,894.0 |
| 1,882.0 |
| 1,861.0 |
| 1,702.0 |
| 721.0 |
| 736.0 |
| 738.0 |
| 250.0 |
| 272.0 |
| 283.0 |
| 316.0 |
| 356.0 |
| 361.0 |
| 419.0 |
| 382.0 |
| 435.0 |
| 490.0 |
| 546.0 |
| 543.0 |
| 594.0 |
| 645.0 |
| 702.0 |
| 754.0 |
| 807.0 |
| 855.0 |
| 865.0 |
| 918.0 |
| 197.0 |
| 208.0 |
| 217.0 |
| 208.0 |
| 218.0 |
| 227.0 |
| 231.0 |
| 236.0 |
| 215.0 |
| 182.0 |
| 187.0 |
| 153.0 |
| 155.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 695.0 |
| 711.0 |
| 739.0 |
| 712.0 |
| 700.0 |
| 740.0 |
| 746.0 |
| 726.0 |
| - |
| 755.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 389.0 |
| 428.0 |
| 433.0 |
| 410.0 |
| 368.0 |
| 375.0 |
| 354.0 |
| 347.0 |
| 332.0 |
| 341.0 |
| 317.0 |
| 308.0 |
| 279.0 |
| 285.0 |
| 281.0 |
| 270.0 |
| 240.0 |
| 134.0 |
| 130.0 |
| 123.0 |
| 39.0 |
| 114.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,764.0 |
| 7,728.0 |
| 7,781.0 |
| 7,804.0 |
| 7,686.0 |
| 7,494.0 |
| 7,218.0 |
| 7,161.0 |
| 6,757.0 |
| 6,841.0 |
| 6,623.0 |
| 6,348.0 |
| 6,190.0 |
| 5,978.0 |
| 5,824.0 |
| 5,846.0 |
| 5,923.0 |
| 6,050.0 |
| 5,933.0 |
| 5,840.0 |
| 6,014.0 |
| 3,869.0 |
| 3,796.0 |
| 3,675.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 500.0 |
| 500.0 |
| 499.0 |
| 499.0 |
| 0.0 |
| 0.0 |
| 20.0 |
| 10.0 |
| 40.0 |
| 30.0 |
| - |
| 0.0 |
| - |
| 495.0 |
| 478.0 |
| 476.0 |
| 488.0 |
| 456.0 |
| 391.0 |
| 386.0 |
| 391.0 |
| 363.0 |
| 334.0 |
| 324.0 |
| 333.0 |
| 317.0 |
| 334.0 |
| 333.0 |
| 347.0 |
| 354.0 |
| 291.0 |
| 265.0 |
| 235.0 |
| 191.0 |
| 180.0 |
| 192.0 |
| 40.0 |
| 40.0 |
| 41.0 |
| 41.0 |
| 42.0 |
| 42.0 |
| 43.0 |
| 43.0 |
| 38.0 |
| 36.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.0 |
| 355.0 |
| 294.0 |
| 359.0 |
| 253.0 |
| 289.0 |
| 230.0 |
| 241.0 |
| 215.0 |
| 278.0 |
| 223.0 |
| 281.0 |
| 210.0 |
| 276.0 |
| 213.0 |
| 241.0 |
| 170.0 |
| 217.0 |
| 182.0 |
| 212.0 |
| 146.0 |
| 183.0 |
| 158.0 |
| 95.0 |
| 74.0 |
| 92.0 |
| 69.0 |
| 89.0 |
| 70.0 |
| 88.0 |
| 72.0 |
| 93.0 |
| 83.0 |
| 90.0 |
| 74.0 |
| 96.0 |
| 69.0 |
| 78.0 |
| 78.0 |
| 78.0 |
| 62.0 |
| 77.0 |
| 57.0 |
| 68.0 |
| 51.0 |
| 62.0 |
| 1,312.0 |
| 1,360.0 |
| 1,257.0 |
| 1,309.0 |
| 1,199.0 |
| 1,288.0 |
| 1,124.0 |
| 1,081.0 |
| 980.0 |
| 949.0 |
| 982.0 |
| 1,003.0 |
| 1,432.0 |
| 1,485.0 |
| 1,400.0 |
| 1,462.0 |
| 900.0 |
| 953.0 |
| 886.0 |
| 819.0 |
| 784.0 |
| 876.0 |
| 596.0 |
| 644.0 |
| 601.0 |
| 192.0 |
| 176.0 |
| 183.0 |
| 191.0 |
| 196.0 |
| 200.0 |
| 184.0 |
| 149.0 |
| 155.0 |
| 124.0 |
| 128.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.0 |
| 190.0 |
| 187.0 |
| 179.0 |
| 172.0 |
| 166.0 |
| 175.0 |
| 173.0 |
| 167.0 |
| 176.0 |
| 176.0 |
| 177.0 |
| 150.0 |
| 126.0 |
| 127.0 |
| 122.0 |
| 119.0 |
| 105.0 |
| 101.0 |
| 92.0 |
| 91.0 |
| 74.0 |
| 72.0 |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.0 |
| 167.0 |
| 348.0 |
| 358.0 |
| 362.0 |
| 362.0 |
| 352.0 |
| 344.0 |
| 350.0 |
| 357.0 |
| 212.0 |
| 214.0 |
| 219.0 |
| 224.0 |
| 220.0 |
| 309.0 |
| 315.0 |
| 309.0 |
| 371.0 |
| 374.0 |
| 384.0 |
| 405.0 |
| 235.0 |
| 320.0 |
| 343.0 |
| 352.0 |
| 341.0 |
| 333.0 |
| 332.0 |
| 365.0 |
| 358.0 |
| 300.0 |
| 290.0 |
| 295.0 |
| 297.0 |
| 251.0 |
| 284.0 |
| 287.0 |
| 201.0 |
| 230.0 |
| 232.0 |
| 356.0 |
| 327.0 |
| 345.0 |
| 74.0 |
| 69.0 |
| 69.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,985.0 |
| 3,918.0 |
| 3,997.0 |
| 4,054.0 |
| 4,141.0 |
| 3,958.0 |
| 3,921.0 |
| 3,807.0 |
| 3,672.0 |
| 3,714.0 |
| 3,619.0 |
| 3,410.0 |
| 3,392.0 |
| 3,320.0 |
| 3,391.0 |
| 3,233.0 |
| 3,400.0 |
| 3,566.0 |
| 3,623.0 |
| 3,621.0 |
| 3,842.0 |
| 2,221.0 |
| 2,283.0 |
| 2,078.0 |
| 2,254.0 |
| 2,231.0 |
| 2,219.0 |
| 2,200.0 |
| 2,152.0 |
| 2,134.0 |
| 2,110.0 |
| 2,090.0 |
| 2,044.0 |
| 2,031.0 |
| 2,013.0 |
| 1,994.0 |
| 1,954.0 |
| 1,925.0 |
| 1,889.0 |
| 1,876.0 |
| 1,837.0 |
| 1,815.0 |
| 1,786.0 |
| 1,772.0 |
| 1,730.0 |
| 1,271.0 |
| 1,242.0 |
| 1,233.0 |
| 3,659.0 |
| 3,430.0 |
| 3,148.0 |
| 2,894.0 |
| 2,708.0 |
| 2,536.0 |
| 2,319.0 |
| 2,143.0 |
| 2,072.0 |
| 1,909.0 |
| 1,714.0 |
| 1,555.0 |
| 1,402.0 |
| 1,212.0 |
| 1,326.0 |
| 1,205.0 |
| 1,141.0 |
| 1,041.0 |
| 1,079.0 |
| 1,097.0 |
| 1,048.0 |
| 949.0 |
| 857.0 |
| (500.0) |
| (474.0) |
| (451.0) |
| (442.0) |
| (528.0) |
| (511.0) |
| (536.0) |
| (599.0) |
| (520.0) |
| (567.0) |
| (561.0) |
| (578.0) |
| (460.0) |
| (461.0) |
| (449.0) |
| (488.0) |
| (449.0) |
| (419.0) |
| (412.0) |
| (457.0) |
| (572.0) |
| (595.0) |
| (611.0) |
| (618.0) |
| (433.0) |
| 1,425.0 |
| 1,072.0 |
| 992.0 |
| 772.0 |
| 752.0 |
| 537.0 |
| 537.0 |
| 417.0 |
| 342.0 |
| 312.0 |
| 252.0 |
| 222.0 |
| 182.0 |
| 142.0 |
| 102.0 |
| 62.0 |
| 62.0 |
| 62.0 |
| 62.0 |
| 62.0 |
| 62.0 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,779.0 |
| 3,810.0 |
| 3,784.0 |
| 3,750.0 |
| 3,545.0 |
| 3,536.0 |
| 3,297.0 |
| 3,354.0 |
| 3,085.0 |
| 3,127.0 |
| 3,004.0 |
| 2,938.0 |
| 2,798.0 |
| 2,658.0 |
| 2,433.0 |
| 2,613.0 |
| 2,523.0 |
| 2,484.0 |
| 2,310.0 |
| 2,219.0 |
| 2,172.0 |
| 1,648.0 |
| 1,513.0 |
| 1,597.0 |
| 3,784.0 |
| 3,750.0 |
| 3,545.0 |
| 3,536.0 |
| 3,297.0 |
| 3,354.0 |
| 3,085.0 |
| 3,127.0 |
| 3,004.0 |
| 2,938.0 |
| 2,798.0 |
| 2,658.0 |
| 2,433.0 |
| 2,613.0 |
| 2,523.0 |
| 2,484.0 |
| 2,310.0 |
| 2,219.0 |
| 2,172.0 |
| 1,648.0 |
| 1,513.0 |
| 1,597.0 |
| (261.0) |
| (362.0) |
| (203.0) |
| (97.0) |
| 33.0 |
| 92.0 |
| (53.0) |
| 97.0 |
| 190.0 |
| 398.0 |
| 515.0 |
| 692.0 |
| 877.0 |
| 1,048.0 |
| 1,005.0 |
| 1,068.0 |
| 1,230.0 |
| 1,211.0 |
| 1,163.0 |
| 197.0 |
| 310.0 |
| 436.0 |
| 2,551.0 |
| 2,525.0 |
| 2,630.0 |
| 2,430.0 |
| 2,442.0 |
| 2,293.0 |
| 2,298.0 |
| 2,344.0 |
| 2,344.0 |
| 2,212.0 |
| 1,503.0 |
| 1,339.0 |
| 1,144.0 |
| 916.0 |
| 1,282.0 |
| 1,236.0 |
| 1,389.0 |
| 1,358.0 |
| 1,374.0 |
| 1,438.0 |
| 1,336.0 |
| 1,210.0 |
| 1,110.0 |
| 3,784.0 |
| 3,750.0 |
| 3,545.0 |
| 3,536.0 |
| 3,297.0 |
| 3,354.0 |
| 3,085.0 |
| 3,127.0 |
| 3,004.0 |
| 2,938.0 |
| 2,798.0 |
| 2,658.0 |
| 2,433.0 |
| 2,613.0 |
| 2,523.0 |
| 2,484.0 |
| 2,310.0 |
| 2,219.0 |
| 2,172.0 |
| 1,648.0 |
| 1,513.0 |
| 1,597.0 |
| 1,937.0 |
| 1,884.0 |
| 1,857.0 |
| 1,621.0 |
| 1,592.0 |
| 1,399.0 |
| 1,425.0 |
| 1,486.0 |
| 1,477.0 |
| 1,305.0 |
| 1,183.0 |
| 1,081.0 |
| 883.0 |
| 617.0 |
| 23.0 |
| (122.0) |
| (217.0) |
| (427.0) |
| (507.0) |
| (448.0) |
| 730.0 |
| 569.0 |
| 642.0 |