| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 134.0 | 183.0 | 153.0 | 1,587.0 | 2,271.0 | 934.0 | 1,308.0 | 1,074.0 | 707.0 | 1,407.0 | 537.0 | 537.0 | 1,205.0 | 2,267.0 | 643.0 | 247.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 134.0 | 183.0 | 153.0 | 1,587.0 | 2,271.0 | 934.0 | 1,308.0 | 1,074.0 | 707.0 | 1,407.0 | 537.0 | 537.0 | 1,205.0 | 2,267.0 | 643.0 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | 2,945.0 | 2,880.0 | 3,189.0 | 3,067.0 | 2,590.0 | 3,475.0 | 3,542.0 | 3,795.0 | 4,038.0 | 3,814.0 | 3,748.0 | 3,216.0 | 3,036.0 | 2,923.0 | 2,799.0 | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 14,637.0 | 14,934.0 | 15,207.0 | 15,365.0 | 14,272.0 | 15,390.0 | 15,179.0 | 14,891.0 | 14,518.0 | 14,405.0 | 13,980.0 | 13,462.0 | 12,895.0 | 12,119.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 1,042.0 | 1,134.0 | 1,330.0 | 1,683.0 | 1,476.0 | 1,187.0 | 1,271.0 | 1,507.0 | 1,251.0 | 1,511.0 | 1,307.0 | 1,233.0 | 1,138.0 | 1,188.0 | 881.0 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,174.0 | 1,638.0 | 1,637.0 | 1,910.0 | 2,451.0 | 1,861.0 | 2,797.0 | 2,795.0 | 2,792.0 | 2,780.0 | 2,492.0 | 2,141.0 | 1,494.0 | 1,894.0 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 1.0 | 2.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,527.0 | 1,638.0 | 1,912.0 | 1,910.0 | 2,451.0 | 1,861.0 | 2,797.0 | 2,795.0 | 2,792.0 | 2,780.0 | 2,492.0 | 2,141.0 | 1,894.0 | 1,894.0 | - | - |
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | 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 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 429.0 | 674.0 | 174.0 | 153.0 | 174.0 | 231.0 | 228.0 | 190.0 | 204.0 | 286.0 | 153.0 | 194.0 | 222.0 | 646.0 | 1,587.0 | |||||||||||||||||||||||||
| 247.0 |
| - |
| Prepaid Expenses | 139.0 | 166.0 | 170.0 | 164.0 | 172.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 309.0 | 347.0 | 394.0 | 369.0 | 974.0 | 426.0 | 530.0 | 378.0 | 331.0 | 359.0 | 312.0 | 299.0 | 252.0 | 222.0 | 212.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,388.0 | 3,410.0 | 3,736.0 | 5,023.0 | 5,835.0 | 4,835.0 | 5,380.0 | 5,247.0 | 5,076.0 | 5,580.0 | 4,719.0 | 4,829.0 | 5,642.0 | 5,485.0 | 3,728.0 | - |
| - |
| - |
| Accumulated Depreciation | 7,340.0 | 7,214.0 | 7,281.0 | 8,061.0 | 7,583.0 | 7,962.0 | 7,406.0 | 6,788.0 | 6,210.0 | 5,890.0 | 5,108.0 | 4,557.0 | 4,203.0 | 3,613.0 | - | - |
| Property,Plant & Equipment Net | 7,297.0 | 7,720.0 | 7,926.0 | 7,304.0 | 6,689.0 | 7,428.0 | 7,773.0 | 8,103.0 | 8,308.0 | 8,515.0 | 8,872.0 | 8,905.0 | 8,692.0 | 8,506.0 | 6,984.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 84.0 | 193.0 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2,394.0 | 2,499.0 | 2,304.0 | 2,248.0 | 2,398.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 38.0 | 32.0 | 46.0 | 39.0 | 42.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 480.0 | 380.0 | 379.0 | 479.0 | 415.0 | 206.0 | 236.0 | 224.0 | 222.0 | 238.0 | 261.0 | 261.0 | 238.0 | 153.0 | 117.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,559.0 | 14,009.0 | 14,345.0 | 15,054.0 | 15,337.0 | 12,469.0 | 13,389.0 | 13,574.0 | 13,606.0 | 14,333.0 | 13,905.0 | 14,148.0 | 14,849.0 | 14,465.0 | 11,363.0 | - |
| - |
| Short Term Debt | 353.0 | - | 275.0 | - | - | - | - | - | - | - | - | - | 400.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 102.0 | 102.0 | 111.0 | 145.0 | 161.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,263.0 | 1,201.0 | 1,220.0 | 1,340.0 | 1,270.0 | 1,364.0 | 1,213.0 | 1,224.0 | 1,206.0 | 1,160.0 | 986.0 | 1,147.0 | 1,030.0 | 1,005.0 | 841.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,131.0 | 2,612.0 | 3,115.0 | 3,286.0 | 3,022.0 | 2,730.0 | 2,709.0 | 2,974.0 | 2,714.0 | 2,859.0 | 2,535.0 | 2,607.0 | 2,781.0 | 2,455.0 | 1,844.0 | - |
| - |
| Operating Lease Liabilities Non-Current | 2,703.0 | 2,781.0 | 2,578.0 | 2,479.0 | 2,625.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 28.0 | 107.0 | 129.0 | 206.0 | 302.0 | 184.0 | 211.0 | 272.0 | 257.0 | 298.0 | 362.0 | 423.0 | 256.0 | 214.0 | 320.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 265.0 | 298.0 | 337.0 | 379.0 | 354.0 | 644.0 | - | - | - | - | 84.0 | 57.0 | 24.0 | 339.0 | 407.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | 644.0 | 662.0 | 671.0 | 563.0 | 547.0 | 512.0 | 460.0 | 450.0 | 339.0 | - | - |
| Total Liabilities | 9,757.0 | 10,116.0 | 10,582.0 | 10,393.0 | 10,141.0 | 6,942.0 | 7,970.0 | 8,404.0 | 8,115.0 | 8,342.0 | 7,857.0 | 7,640.0 | 6,999.0 | 6,870.0 | 4,864.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,008.0 | 2,934.0 | 13,995.0 | 14,257.0 | 13,468.0 | 13,395.0 | 12,999.0 | 12,522.0 | 12,329.0 | 12,008.0 | 10,878.0 | 10,195.0 | 9,301.0 | 8,181.0 | 7,448.0 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | (11.0) | (14.0) | (17.0) | (20.0) | (45.0) | (53.0) | (37.0) | - | - | - |
| Treasury Stock | 767.0 | 2,571.0 | 13,715.0 | 12,975.0 | 11,595.0 | 11,076.0 | 10,651.0 | 10,338.0 | 9,769.0 | 8,744.0 | 7,243.0 | 5,977.0 | 3,643.0 | 2,639.0 | 2,638.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,802.0 | 3,893.0 | 3,763.0 | 4,661.0 | 5,196.0 | 5,527.0 | 5,419.0 | 5,170.0 | 5,491.0 | 5,991.0 | 6,048.0 | 6,508.0 | 7,850.0 | 7,595.0 | 6,499.0 | 5,603.0 |
| Total Equity | 3,802.0 | 3,893.0 | 3,763.0 | 4,661.0 | 5,196.0 | 5,527.0 | 5,419.0 | 5,170.0 | 5,491.0 | 5,991.0 | 6,048.0 | 6,508.0 | 7,850.0 | 7,595.0 | 6,499.0 | 5,603.0 |
| Net debt | 1,393.0 | 1,455.0 | 1,759.0 | 323.0 | 180.0 | 927.0 | 1,489.0 | 1,721.0 | 2,085.0 | 1,373.0 | 1,955.0 | 1,604.0 | 689.0 | (373.0) | - | - |
| Working Capital | 257.0 | 798.0 | 621.0 | 1,737.0 | 2,813.0 | 2,105.0 | 2,671.0 | 2,273.0 | 2,362.0 | 2,721.0 | 2,184.0 | 2,222.0 | 2,861.0 | 3,030.0 | 1,884.0 | - |
| Book Value | 3,802.0 | 3,893.0 | 3,763.0 | 4,661.0 | 5,196.0 | 5,527.0 | 5,419.0 | 5,170.0 | 5,491.0 | 5,991.0 | 6,048.0 | 6,508.0 | 7,850.0 | 7,595.0 | 6,499.0 | 5,603.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,873.0 |
| 2,569.0 |
| 2,271.0 |
| 1,939.0 |
| 2,039.0 |
| 490.0 |
| 625.0 |
| 543.0 |
| 1,047.0 |
| 1,066.0 |
| 822.0 |
| 736.0 |
| 552.0 |
| 625.0 |
| 1,074.0 |
| 597.0 |
| 700.0 |
| 423.0 |
| 707.0 |
| 501.0 |
| 1,195.0 |
| 971.0 |
| 746.0 |
| 717.0 |
| 537.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 429.0 | 674.0 | 174.0 | 153.0 | 174.0 | 231.0 | 228.0 | 190.0 | 204.0 | 286.0 | 153.0 | 194.0 | 222.0 | 646.0 | 1,587.0 | 1,873.0 | 2,569.0 | 2,271.0 | 1,939.0 | 2,039.0 | 490.0 | 625.0 | 543.0 | 1,047.0 | 1,066.0 | 822.0 | 736.0 | 552.0 | 625.0 | 1,074.0 | 597.0 | 700.0 | 423.0 | 707.0 | 501.0 | 1,195.0 | 971.0 | 746.0 | 717.0 | 537.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,897.0 | 2,745.0 | 2,994.0 | 3,137.0 | 4,099.0 | 3,151.0 | 3,083.0 | 4,239.0 | 3,474.0 | 3,526.0 | 3,189.0 | 4,874.0 | 4,034.0 | 3,736.0 | 3,067.0 | 3,642.0 | 2,733.0 | 2,590.0 | 3,607.0 | 3,557.0 | 4,887.0 | 3,656.0 | 3,680.0 | 4,844.0 | 3,572.0 | 3,726.0 | 4,632.0 | 3,853.0 | 3,991.0 | 3,795.0 | 4,721.0 | 3,928.0 | 4,084.0 | 4,038.0 | 5,254.0 | 4,165.0 | 3,874.0 | 3,899.0 | 3,981.0 | 3,748.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 326.0 | 272.0 | 306.0 | 290.0 | 344.0 | 331.0 | 345.0 | 291.0 | 296.0 | 347.0 | 394.0 | 366.0 | 374.0 | 381.0 | 369.0 | 373.0 | 356.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,652.0 | 3,691.0 | 3,474.0 | 3,580.0 | 4,617.0 | 3,713.0 | 3,656.0 | 4,720.0 | 3,974.0 | 4,159.0 | 3,736.0 | 5,434.0 | 4,630.0 | 4,763.0 | 5,023.0 | 5,888.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14,124.0 | - | - | 13,980.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,779.0 | 6,914.0 | 7,113.0 | 7,209.0 | 7,472.0 | 7,502.0 | 7,664.0 | 7,861.0 | 7,945.0 | 7,803.0 | 7,926.0 | 8,117.0 | 8,228.0 | 7,790.0 | 7,304.0 | 7,329.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,318.0 | 2,338.0 | 2,363.0 | 2,374.0 | 2,500.0 | 2,507.0 | 2,498.0 | 2,492.0 | 2,493.0 | 2,368.0 | 2,304.0 | 2,318.0 | 2,296.0 | 2,224.0 | 2,248.0 | 2,293.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 416.0 | 419.0 | 441.0 | 476.0 | 465.0 | 458.0 | 460.0 | 394.0 | 382.0 | 380.0 | 379.0 | 365.0 | 469.0 | 476.0 | 479.0 | 441.0 | 440.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,165.0 | 13,362.0 | 13,391.0 | 13,639.0 | 15,054.0 | 14,180.0 | 14,278.0 | 15,467.0 | 14,794.0 | 14,710.0 | 14,345.0 | 16,234.0 | 15,623.0 | 15,253.0 | 15,054.0 | 15,951.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,248.0 | 1,171.0 | 1,134.0 | 1,026.0 | 1,873.0 | 1,317.0 | 1,220.0 | 1,918.0 | 1,376.0 | 1,310.0 | 1,330.0 | 2,014.0 | 1,497.0 | 1,679.0 | 1,683.0 | 2,135.0 | 1,495.0 | 1,476.0 | 2,184.0 | 1,866.0 | 2,454.0 | 1,330.0 | 1,295.0 | 2,583.0 | 1,404.0 | 1,454.0 | 2,113.0 | 1,370.0 | 1,480.0 | 1,507.0 | 2,097.0 | 1,375.0 | 1,346.0 | 1,251.0 | 2,141.0 | 1,645.0 | 1,365.0 | 1,479.0 | 1,382.0 | 1,307.0 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 353.0 | 353.0 | 353.0 | - | 111.0 | 111.0 | 111.0 | 275.0 | 164.0 | 164.0 | 164.0 | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 95.0 | 94.0 | 96.0 | 99.0 | 93.0 | 92.0 | 92.0 | 94.0 | 93.0 | 111.0 | 111.0 | 109.0 | 108.0 | 127.0 | 145.0 | 142.0 | ||||||||||||||||||||||||
| Accrued Expenses | 1,033.0 | 1,181.0 | 1,159.0 | 1,177.0 | 1,245.0 | 1,185.0 | 1,265.0 | 1,324.0 | 1,246.0 | 1,164.0 | 1,220.0 | 1,436.0 | 1,426.0 | 1,316.0 | 1,340.0 | 1,545.0 | 1,554.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,465.0 | 2,531.0 | 2,548.0 | 3,280.0 | 4,393.0 | 3,438.0 | 3,013.0 | 4,156.0 | 3,470.0 | 3,554.0 | 3,115.0 | 4,486.0 | 3,370.0 | 3,394.0 | 3,286.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,387.0 | 1,436.0 | 1,520.0 | 1,174.0 | 1,174.0 | 1,173.0 | 1,638.0 | 1,638.0 | 1,637.0 | 1,637.0 | 1,637.0 | 1,747.0 | 1,747.0 | 1,746.0 | 1,910.0 | 1,909.0 | 1,909.0 | 2,451.0 | 2,450.0 | 3,449.0 | 1,856.0 | 1,855.0 | 1,855.0 | 2,272.0 | 2,273.0 | 2,301.0 | 2,796.0 | 2,796.0 | 2,795.0 | 2,795.0 | 2,794.0 | 2,793.0 | 2,793.0 | 2,792.0 | 2,792.0 | 2,780.0 | 2,792.0 | 2,778.0 | 2,792.0 | 2,492.0 |
| Operating Lease Liabilities Non-Current | 2,624.0 | 2,650.0 | 2,672.0 | 2,687.0 | 2,799.0 | 2,795.0 | 2,783.0 | 2,780.0 | 2,777.0 | 2,634.0 | 2,578.0 | 2,595.0 | 2,568.0 | 2,474.0 | 2,479.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 88.0 | 91.0 | 54.0 | 27.0 | 78.0 | 95.0 | 94.0 | 107.0 | 121.0 | 129.0 | 129.0 | 165.0 | 194.0 | 209.0 | 206.0 | 196.0 | 245.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 239.0 | 241.0 | 261.0 | 259.0 | 273.0 | 275.0 | 286.0 | 321.0 | 324.0 | 326.0 | 337.0 | 354.0 | 370.0 | 390.0 | 379.0 | 367.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,141.0 | 9,314.0 | 9,464.0 | 9,860.0 | 11,250.0 | 10,350.0 | 10,465.0 | 11,716.0 | 11,059.0 | 10,990.0 | 10,582.0 | 12,138.0 | 11,079.0 | 10,797.0 | 10,393.0 | 11,020.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,195.0 | 1,223.0 | 1,119.0 | 979.0 | 2,828.0 | 2,861.0 | 2,851.0 | 2,803.0 | 2,800.0 | 2,798.0 | 13,995.0 | 14,324.0 | 14,285.0 | 14,207.0 | 14,257.0 | 13,991.0 | 13,786.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 777.0 | 771.0 | 771.0 | 771.0 | 2,580.0 | 2,579.0 | 2,579.0 | 2,568.0 | 2,569.0 | 2,569.0 | 13,715.0 | 13,551.0 | 13,151.0 | 13,150.0 | 12,975.0 | 12,426.0 | 11,920.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,024.0 | 4,048.0 | 3,927.0 | 3,779.0 | 3,804.0 | 3,830.0 | 3,813.0 | 3,751.0 | 3,735.0 | 3,720.0 | 3,763.0 | 4,096.0 | 4,544.0 | 4,456.0 | 4,661.0 | 4,931.0 | ||||||||||||||||||||||||
| Total Equity | 4,024.0 | 4,048.0 | 3,927.0 | 3,779.0 | 3,804.0 | 3,830.0 | 3,813.0 | 3,751.0 | 3,735.0 | 3,720.0 | 3,763.0 | 4,096.0 | 4,544.0 | 4,456.0 | 4,661.0 | 4,931.0 | 5,219.0 | 5,196.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,387.0 | 1,436.0 | 1,520.0 | 1,527.0 | 1,527.0 | 1,526.0 | 1,638.0 | 1,749.0 | 1,748.0 | 1,748.0 | 1,912.0 | 1,911.0 | 1,911.0 | 1,910.0 | 1,910.0 | 1,909.0 | 1,909.0 | 2,451.0 | 2,450.0 | 3,449.0 | 1,856.0 | 1,855.0 | 1,855.0 | 2,272.0 | 2,273.0 | 2,301.0 | 2,796.0 | 2,796.0 | 2,795.0 | 2,795.0 | 2,794.0 | 2,793.0 | 2,793.0 | 2,792.0 | 3,192.0 | 2,780.0 | 2,792.0 | 2,778.0 | 2,792.0 | 2,492.0 |
| Net debt | 958.0 | 762.0 | 1,346.0 | 1,374.0 | 1,353.0 | 1,295.0 | 1,410.0 | 1,559.0 | 1,544.0 | 1,462.0 | 1,759.0 | 1,717.0 | 1,689.0 | 1,264.0 | 323.0 | 36.0 | (660.0) | 180.0 | ||||||||||||||||||||||
| Working Capital | 1,187.0 | 1,160.0 | 926.0 | 300.0 | 224.0 | 275.0 | 643.0 | 564.0 | 504.0 | 605.0 | 621.0 | 948.0 | 1,260.0 | 1,369.0 | 1,737.0 | 1,949.0 | 2,349.0 | |||||||||||||||||||||||
| Book Value | 4,024.0 | 4,048.0 | 3,927.0 | 3,779.0 | 3,804.0 | 3,830.0 | 3,813.0 | 3,751.0 | 3,735.0 | 3,720.0 | 3,763.0 | 4,096.0 | 4,544.0 | 4,456.0 | 4,661.0 | 4,931.0 | 5,219.0 | 5,196.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 974.0 |
| 450.0 |
| 574.0 |
| 379.0 |
| 381.0 |
| 397.0 |
| 446.0 |
| 404.0 |
| 435.0 |
| 379.0 |
| 381.0 |
| 378.0 |
| 378.0 |
| 336.0 |
| 327.0 |
| 348.0 |
| 331.0 |
| 312.0 |
| 338.0 |
| 327.0 |
| 323.0 |
| 304.0 |
| 312.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,658.0 |
| 5,835.0 |
| 5,996.0 |
| 6,170.0 |
| 5,781.0 |
| 4,678.0 |
| 4,635.0 |
| 6,337.0 |
| 5,042.0 |
| 4,983.0 |
| 5,747.0 |
| 4,786.0 |
| 4,994.0 |
| 5,247.0 |
| 5,654.0 |
| 4,955.0 |
| 4,855.0 |
| 5,076.0 |
| 6,067.0 |
| 5,698.0 |
| 5,314.0 |
| 5,100.0 |
| 5,139.0 |
| 4,719.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,379.0 |
| - |
| - |
| 5,108.0 |
| 7,107.0 |
| 6,689.0 |
| 6,876.0 |
| 7,169.0 |
| 7,364.0 |
| 7,276.0 |
| 7,211.0 |
| 7,538.0 |
| 7,635.0 |
| 7,694.0 |
| 7,974.0 |
| 8,068.0 |
| 8,069.0 |
| 8,103.0 |
| 8,203.0 |
| 8,192.0 |
| 8,230.0 |
| 8,308.0 |
| 8,499.0 |
| 8,518.0 |
| 8,745.0 |
| 8,686.0 |
| 8,677.0 |
| 8,872.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.0 |
| 82.0 |
| 82.0 |
| 84.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,301.0 |
| 2,398.0 |
| 2,422.0 |
| 2,373.0 |
| 2,427.0 |
| 2,428.0 |
| 2,453.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.0 |
| 150.0 |
| 157.0 |
| 167.0 |
| 160.0 |
| 167.0 |
| 243.0 |
| 238.0 |
| 239.0 |
| 226.0 |
| 230.0 |
| 231.0 |
| 224.0 |
| 219.0 |
| 213.0 |
| 219.0 |
| 222.0 |
| 228.0 |
| 237.0 |
| 298.0 |
| 281.0 |
| 298.0 |
| 261.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,506.0 |
| 15,337.0 |
| 15,444.0 |
| 15,869.0 |
| 15,739.0 |
| 14,542.0 |
| 14,466.0 |
| 14,118.0 |
| 12,915.0 |
| 12,916.0 |
| 13,947.0 |
| 13,084.0 |
| 13,294.0 |
| 13,574.0 |
| 14,076.0 |
| 13,360.0 |
| 13,304.0 |
| 13,606.0 |
| 14,794.0 |
| 14,453.0 |
| 14,357.0 |
| 14,067.0 |
| 14,114.0 |
| 13,905.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 400.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.0 |
| 161.0 |
| 160.0 |
| 159.0 |
| 162.0 |
| 158.0 |
| 158.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,270.0 |
| 1,272.0 |
| 1,138.0 |
| 1,347.0 |
| 1,199.0 |
| 1,184.0 |
| 1,289.0 |
| 1,174.0 |
| 1,135.0 |
| 1,294.0 |
| 1,125.0 |
| 1,147.0 |
| 1,224.0 |
| 1,235.0 |
| 1,146.0 |
| 1,126.0 |
| 1,206.0 |
| 1,244.0 |
| 1,140.0 |
| 1,138.0 |
| 1,057.0 |
| 1,078.0 |
| 986.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,939.0 |
| 3,309.0 |
| 3,022.0 |
| 3,743.0 |
| 3,287.0 |
| 4,075.0 |
| 2,840.0 |
| 2,792.0 |
| 4,007.0 |
| 2,770.0 |
| 2,830.0 |
| 3,562.0 |
| 2,671.0 |
| 2,898.0 |
| 2,974.0 |
| 3,526.0 |
| 2,803.0 |
| 2,647.0 |
| 2,714.0 |
| 3,939.0 |
| 2,985.0 |
| 2,758.0 |
| 2,707.0 |
| 2,645.0 |
| 2,535.0 |
| 2,537.0 |
| 2,532.0 |
| 2,625.0 |
| 2,644.0 |
| 2,605.0 |
| 2,643.0 |
| 2,647.0 |
| 2,680.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 302.0 |
| 74.0 |
| 165.0 |
| 258.0 |
| 254.0 |
| 233.0 |
| 201.0 |
| 188.0 |
| 198.0 |
| 272.0 |
| 268.0 |
| 283.0 |
| 272.0 |
| 298.0 |
| 184.0 |
| 239.0 |
| 257.0 |
| 216.0 |
| 275.0 |
| 339.0 |
| 315.0 |
| 339.0 |
| 362.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.0 |
| 354.0 |
| 293.0 |
| 222.0 |
| 220.0 |
| 221.0 |
| 239.0 |
| 657.0 |
| 660.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.0 |
| - |
| - |
| - |
| - |
| - |
| 239.0 |
| 657.0 |
| 660.0 |
| 668.0 |
| 673.0 |
| 691.0 |
| 674.0 |
| 671.0 |
| 649.0 |
| 656.0 |
| 558.0 |
| 563.0 |
| 556.0 |
| 556.0 |
| 560.0 |
| 562.0 |
| 562.0 |
| 512.0 |
| 10,287.0 |
| 10,141.0 |
| 10,606.0 |
| 11,079.0 |
| 10,384.0 |
| 9,087.0 |
| 9,024.0 |
| 8,665.0 |
| 7,428.0 |
| 7,560.0 |
| 8,925.0 |
| 8,063.0 |
| 8,307.0 |
| 8,397.0 |
| 8,969.0 |
| 8,145.0 |
| 8,007.0 |
| 8,115.0 |
| 9,320.0 |
| 8,436.0 |
| 8,379.0 |
| 8,258.0 |
| 8,257.0 |
| 7,857.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,468.0 |
| 13,125.0 |
| 13,090.0 |
| 13,585.0 |
| 13,568.0 |
| 13,436.0 |
| 13,224.0 |
| 13,163.0 |
| 12,972.0 |
| 12,624.0 |
| 12,599.0 |
| 12,486.0 |
| 12,522.0 |
| 12,358.0 |
| 12,301.0 |
| 12,254.0 |
| 12,329.0 |
| 12,118.0 |
| 12,044.0 |
| 11,462.0 |
| 11,656.0 |
| 11,506.0 |
| 10,878.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| (8.0) |
| (8.0) |
| (12.0) |
| (12.0) |
| (13.0) |
| (14.0) |
| (15.0) |
| (16.0) |
| (16.0) |
| (17.0) |
| (18.0) |
| (19.0) |
| (34.0) |
| (30.0) |
| (33.0) |
| (45.0) |
| 11,595.0 |
| 11,594.0 |
| 11,593.0 |
| 11,490.0 |
| 11,353.0 |
| 11,221.0 |
| 10,952.0 |
| 10,835.0 |
| 10,737.0 |
| 10,633.0 |
| 10,596.0 |
| 10,503.0 |
| 10,338.0 |
| 10,221.0 |
| 10,047.0 |
| 9,906.0 |
| 9,769.0 |
| 9,556.0 |
| 8,909.0 |
| 8,052.0 |
| 8,459.0 |
| 8,232.0 |
| 7,243.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,219.0 |
| 5,196.0 |
| 4,838.0 |
| 4,790.0 |
| 5,355.0 |
| 5,455.0 |
| 5,442.0 |
| 5,453.0 |
| 5,487.0 |
| 5,356.0 |
| 5,022.0 |
| 5,021.0 |
| 4,987.0 |
| 5,177.0 |
| 5,107.0 |
| 5,215.0 |
| 5,297.0 |
| 5,491.0 |
| 5,474.0 |
| 6,017.0 |
| 5,978.0 |
| 5,809.0 |
| 5,857.0 |
| 6,048.0 |
| 4,838.0 |
| 4,790.0 |
| 5,355.0 |
| 5,455.0 |
| 5,442.0 |
| 5,453.0 |
| 5,487.0 |
| 5,356.0 |
| 5,022.0 |
| 5,021.0 |
| 4,987.0 |
| 5,177.0 |
| 5,107.0 |
| 5,215.0 |
| 5,297.0 |
| 5,491.0 |
| 5,474.0 |
| 6,017.0 |
| 5,978.0 |
| 5,809.0 |
| 5,857.0 |
| 6,048.0 |
| 511.0 |
| 1,410.0 |
| 1,366.0 |
| 1,230.0 |
| 1,312.0 |
| 1,225.0 |
| 1,207.0 |
| 1,479.0 |
| 2,060.0 |
| 2,244.0 |
| 2,170.0 |
| 1,721.0 |
| 2,197.0 |
| 2,093.0 |
| 2,370.0 |
| 2,085.0 |
| 2,691.0 |
| 1,585.0 |
| 1,821.0 |
| 2,032.0 |
| 2,075.0 |
| 1,955.0 |
| 2,813.0 |
| 2,253.0 |
| 2,883.0 |
| 1,706.0 |
| 1,838.0 |
| 1,843.0 |
| 2,330.0 |
| 2,272.0 |
| 2,153.0 |
| 2,185.0 |
| 2,115.0 |
| 2,096.0 |
| 2,273.0 |
| 2,128.0 |
| 2,152.0 |
| 2,208.0 |
| 2,362.0 |
| 2,128.0 |
| 2,713.0 |
| 2,556.0 |
| 2,393.0 |
| 2,494.0 |
| 2,184.0 |
| 4,838.0 |
| 4,790.0 |
| 5,355.0 |
| 5,455.0 |
| 5,442.0 |
| 5,453.0 |
| 5,487.0 |
| 5,356.0 |
| 5,022.0 |
| 5,021.0 |
| 4,987.0 |
| 5,177.0 |
| 5,107.0 |
| 5,215.0 |
| 5,297.0 |
| 5,491.0 |
| 5,474.0 |
| 6,017.0 |
| 5,978.0 |
| 5,809.0 |
| 5,857.0 |
| 6,048.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |