| (in millions of USD) | FY2026 | 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 | 1,246.0 | 1,306.0 | 1,034.0 | 862.0 | 1,712.0 | 1,679.0 | 685.0 | 1,162.0 | 1,455.0 | 1,297.0 | 1,109.0 | 2,246.0 | 2,273.0 | 1,836.0 | 2,827.0 | 1,464.0 | 1,686.0 | |||
| Restricted Cash | 3.0 | 4.0 | 3.0 | 3.0 | 3.0 | 75.0 | 46.0 | 86.0 | 58.0 | 37.0 | 93.0 | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,246.0 | 1,306.0 | 1,034.0 | 862.0 | 1,712.0 | 1,679.0 | 685.0 | 1,162.0 | 1,455.0 | 1,297.0 | 1,109.0 | 2,246.0 | 2,273.0 | 1,836.0 | 2,827.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | 303.0 | 293.0 | 300.0 | 297.0 | 276.0 | 409.0 | 400.0 | 363.0 | 522.0 | 558.0 | 424.0 | 438.0 | 371.0 | 368.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 4,412.0 | 4,468.0 | 4,361.0 | 4,267.0 | 4,383.0 | 3,774.0 | 5,188.0 | 5,263.0 | 5,178.0 | 5,399.0 | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 8,998.0 | 9,247.0 | 9,584.0 | 10,546.0 | 10,213.0 | 10,340.0 | 11,025.0 | 11,132.0 | 11,282.0 | 11,873.0 | 12,935.0 | 13,394.0 | 13,996.0 | 14,143.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1,807.0 | 1,893.0 | 1,913.0 | 2,053.0 | 2,222.0 | 1,978.0 | 1,682.0 | 1,655.0 | 1,590.0 | 1,423.0 | 1,526.0 | 1,594.0 | 1,691.0 | 1,579.0 | 1,593.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | 2,998.0 | 2,996.0 | 3,295.0 | 4,320.0 | 3,702.0 | 4,407.0 | 5,751.0 | 6,438.0 | 6,756.0 | 8,219.0 | 7,171.0 | - | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 5.0 | 5.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 0.0 | 6.0 | 2,998.0 | 2,996.0 | 3,295.0 | 4,772.0 | 4,241.0 | 4,450.0 | 5,773.0 | 6,747.0 | 7,398.0 | 8,295.0 | 7,634.0 | 124.0 | 1,103.0 | 454.0 | ||||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,294.0 | 1,246.0 | 447.0 | 829.0 | 932.0 | 1,306.0 | 315.0 | 646.0 | 876.0 | 1,034.0 | 364.0 | 438.0 | 603.0 | 862.0 | 326.0 | |||||||||||||||||||||||||
| 1,385.0 |
| 676.0 |
| 1,294.0 |
| - |
| - |
| - |
| - |
| - |
| 1,464.0 |
| 1,686.0 |
| 1,385.0 |
| 676.0 |
| 1,294.0 |
| 338.0 |
| 358.0 |
| 360.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 387.0 | 385.0 | 401.0 | 424.0 | 366.0 | 455.0 | 528.0 | 620.0 | 650.0 | 408.0 | 479.0 | 493.0 | 420.0 | 361.0 | 465.0 | 339.0 | 223.0 | 226.0 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 6,673.0 | 6,479.0 | 6,089.0 | 5,853.0 | 6,758.0 | 6,184.0 | 6,810.0 | 7,445.0 | 7,646.0 | 7,626.0 | 7,652.0 | 8,580.0 | 8,688.0 | 7,876.0 | 8,777.0 | 6,899.0 | 6,882.0 | 6,740.0 | - | - |
| 14,406.0 |
| 14,862.0 |
| 15,289.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 4,255.0 | 4,177.0 | 4,276.0 | 4,633.0 | 4,548.0 | 4,400.0 | 4,392.0 | 4,495.0 | 4,610.0 | 4,856.0 | 5,319.0 | 5,594.0 | 6,066.0 | 5,947.0 | 5,986.0 | 6,049.0 | 5,782.0 | - | - | - |
| Property,Plant & Equipment Net | 4,743.0 | 5,070.0 | 5,308.0 | 5,913.0 | 5,665.0 | 5,940.0 | 6,633.0 | 6,637.0 | 6,672.0 | 7,017.0 | 7,616.0 | 7,800.0 | 7,930.0 | 8,196.0 | 8,420.0 | 8,813.0 | 9,507.0 | 10,442.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 3,908.0 | 3,908.0 | 3,897.0 | 3,897.0 | 3,897.0 | 3,743.0 | 3,743.0 | 3,743.0 | 3,743.0 | 3,743.0 | 3,743.0 | 3,743.0 | - | - |
| Intangible Assets | 420.0 | 425.0 | 430.0 | 432.0 | 435.0 | 437.0 | 439.0 | 478.0 | 488.0 | 498.0 | 514.0 | 496.0 | 527.0 | 561.0 | 598.0 | 637.0 | 678.0 | 719.0 | - | - |
| Operating Lease Right Of Use Assets | 2,127.0 | 2,233.0 | 2,297.0 | 2,674.0 | 2,798.0 | 2,866.0 | 2,655.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - |
| Other Non-Current Assets | 1,438.0 | 1,357.0 | 1,286.0 | 1,157.0 | 1,096.0 | 1,439.0 | 714.0 | 726.0 | 880.0 | 813.0 | 897.0 | 711.0 | 732.0 | 615.0 | 557.0 | 539.0 | 490.0 | 501.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,238.0 | 16,402.0 | 16,246.0 | 16,866.0 | 17,590.0 | 17,706.0 | 21,172.0 | 19,194.0 | 19,583.0 | 19,851.0 | 20,576.0 | 21,330.0 | 21,620.0 | 20,991.0 | 22,095.0 | 20,631.0 | 21,300.0 | 22,145.0 | - | - |
| 1,421.0 |
| 1,312.0 |
| 1,282.0 |
| - |
| - |
| Short Term Debt | 0.0 | 6.0 | 0.0 | - | 0.0 | 452.0 | 539.0 | 43.0 | 22.0 | 309.0 | 642.0 | 76.0 | 463.0 | 124.0 | 1,103.0 | 454.0 | 242.0 | 966.0 | - | - |
| Deferred Revenue Current | 349.0 | 353.0 | 384.0 | 399.0 | 481.0 | 616.0 | 839.0 | 856.0 | 906.0 | 911.0 | 874.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 361.0 | 365.0 | 356.0 | 333.0 | 328.0 | 198.0 | 331.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 2,615.0 | 2,625.0 | 2,571.0 | 2,750.0 | 3,086.0 | 2,927.0 | 3,448.0 | 268.0 | 229.0 | 215.0 | 153.0 | 193.0 | 190.0 | 226.0 | 317.0 | 311.0 | 307.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 213.0 | 269.0 | 291.0 | 96.0 | 112.0 | 93.0 | 85.0 | 81.0 | 76.0 | 67.0 | 65.0 | - | - | - |
| Total Current Liabilities | 4,493.0 | 4,524.0 | 4,532.0 | 4,861.0 | 5,416.0 | 5,357.0 | 5,750.0 | 5,232.0 | 5,179.0 | 5,647.0 | 5,728.0 | 5,075.0 | 5,726.0 | 5,075.0 | 6,263.0 | 4,991.0 | 4,462.0 | 5,126.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 2,761.0 | 2,914.0 | 2,974.0 | 2,948.0 | 3,081.0 | 3,166.0 | 2,897.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 805.0 | 724.0 | 745.0 | 947.0 | 983.0 | 908.0 | 1,169.0 | 1,238.0 | 1,148.0 | 1,443.0 | 1,477.0 | 1,443.0 | 1,273.0 | 1,238.0 | 1,141.0 | 1,200.0 | 1,132.0 | 1,119.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 876.0 | 902.0 | 950.0 | 1,017.0 | 1,177.0 | 1,296.0 | 1,337.0 | 1,580.0 | 1,662.0 | 1,877.0 | 2,123.0 | 2,201.0 | 1,658.0 | 1,821.0 | 2,103.0 | 1,939.0 | 2,597.0 | 2,521.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,378.0 | 11,850.0 | 12,211.0 | 12,826.0 | 13,980.0 | 15,153.0 | 14,795.0 | 12,758.0 | 13,850.0 | 15,476.0 | 16,323.0 | 15,952.0 | 15,371.0 | 14,940.0 | 16,162.0 | 15,101.0 | 16,647.0 | 17,525.0 | - | - |
| 5.0 |
| 5.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 6,941.0 | 6,499.0 | 6,088.0 | 6,268.0 | 5,268.0 | 3,928.0 | 7,989.0 | 8,050.0 | 7,246.0 | 6,088.0 | 6,334.0 | 7,340.0 | 6,235.0 | 5,108.0 | 4,015.0 | 2,990.0 | 2,227.0 | 2,008.0 | - | - |
| Accumulated Other Comprehensive Income | (392.0) | (449.0) | (496.0) | (618.0) | (622.0) | (788.0) | (995.0) | (951.0) | (724.0) | (896.0) | (1,043.0) | (1,072.0) | (665.0) | (931.0) | (1,061.0) | (730.0) | (753.0) | (486.0) | - | - |
| Treasury Stock | - | - | - | - | 1,545.0 | 1,161.0 | 1,241.0 | 1,318.0 | 1,456.0 | 1,489.0 | 1,665.0 | 1,942.0 | 1,847.0 | 2,002.0 | 2,434.0 | 2,431.0 | 2,515.0 | 2,544.0 | - | - |
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 | (12.0) | (1.0) | 3.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Total Stockholders Equity | 4,860.0 | 4,552.0 | 4,035.0 | 4,082.0 | 3,621.0 | 2,553.0 | 6,377.0 | 6,436.0 | 5,745.0 | 4,323.0 | 4,250.0 | 5,378.0 | 6,249.0 | 6,051.0 | 5,933.0 | 5,530.0 | 4,653.0 | 4,620.0 | 9,907.0 | 12,254.0 |
| Total Equity | 4,860.0 | 4,552.0 | 4,035.0 | 4,040.0 | 3,610.0 | 2,553.0 | 6,377.0 | 6,436.0 | 5,733.0 | 4,375.0 | 4,253.0 | 5,378.0 | 6,249.0 | 6,051.0 | 5,933.0 | 5,530.0 | 4,653.0 | 4,620.0 | 9,907.0 | 12,254.0 |
| 242.0 |
| 966.0 |
| - |
| - |
| Net debt | (1,246.0) | (1,300.0) | 1,964.0 | 2,134.0 | 1,583.0 | 3,093.0 | 3,556.0 | 3,288.0 | 4,318.0 | 5,450.0 | 6,289.0 | 6,049.0 | 5,361.0 | (1,712.0) | (1,724.0) | (1,010.0) | (1,444.0) | (419.0) | - | - |
| Working Capital | 2,180.0 | 1,955.0 | 1,557.0 | 992.0 | 1,342.0 | 827.0 | 1,060.0 | 2,213.0 | 2,467.0 | 1,979.0 | 1,924.0 | 3,505.0 | 2,962.0 | 2,801.0 | 2,514.0 | 1,908.0 | 2,420.0 | 1,614.0 | - | - |
| Book Value | 4,860.0 | 4,552.0 | 4,035.0 | 4,082.0 | 3,621.0 | 2,553.0 | 6,377.0 | 6,436.0 | 5,745.0 | 4,323.0 | 4,250.0 | 5,378.0 | 6,249.0 | 6,051.0 | 5,933.0 | 5,530.0 | 4,653.0 | 4,620.0 | 9,907.0 | 12,254.0 |
| Tangible Book Value | 3,612.0 | 3,299.0 | 2,777.0 | 2,822.0 | 2,358.0 | 1,288.0 | 2,030.0 | 2,050.0 | 1,360.0 | (72.0) | (161.0) | 1,139.0 | 1,979.0 | 1,747.0 | 1,592.0 | 1,150.0 | 232.0 | 158.0 | - | - |
| 300.0 |
| 672.0 |
| 1,712.0 |
| 316.0 |
| 2,137.0 |
| 1,798.0 |
| 1,679.0 |
| 1,551.0 |
| 1,395.0 |
| 1,523.0 |
| 685.0 |
| 301.0 |
| 674.0 |
| 737.0 |
| 1,162.0 |
| 736.0 |
| 1,068.0 |
| 1,531.0 |
| 1,455.0 |
| 534.0 |
| 783.0 |
| 1,201.0 |
| 1,297.0 |
| 457.0 |
| 1,000.0 |
| Restricted Cash | 3.0 | - | 2.0 | 3.0 | 3.0 | - | 3.0 | 3.0 | 3.0 | - | 3.0 | 3.0 | 3.0 | - | 3.0 | 3.0 | 3.0 | - | 5.0 | 78.0 | 76.0 | - | 73.0 | 7.0 | 79.0 | - | 50.0 | 73.0 | 78.0 | - | 41.0 | 41.0 | 49.0 | 58.0 | 54.0 | 40.0 | 37.0 | 37.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,294.0 | 1,246.0 | 447.0 | 829.0 | 932.0 | 1,306.0 | 315.0 | 646.0 | 876.0 | 1,034.0 | 364.0 | 438.0 | 603.0 | 862.0 | 326.0 | 300.0 | 672.0 | 1,712.0 | 316.0 | 2,137.0 | 1,798.0 | 1,679.0 | 1,551.0 | 1,395.0 | 1,523.0 | 685.0 | 301.0 | 674.0 | 737.0 | 1,162.0 | 736.0 | 1,068.0 | 1,531.0 | 1,455.0 | 534.0 | 783.0 | 1,201.0 | 1,297.0 | 457.0 | 1,000.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 255.0 | 300.0 | 204.0 | 219.0 | 233.0 | 297.0 | 212.0 | 221.0 | 205.0 | 276.0 | 185.0 | 184.0 | 170.0 | 409.0 | 175.0 | 240.0 | 237.0 | 400.0 | 180.0 | 261.0 | 250.0 | 363.0 | 219.0 | 382.0 | 345.0 | 522.0 | 262.0 | 423.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 4,833.0 | 4,412.0 | 6,298.0 | 4,342.0 | 4,663.0 | 4,468.0 | 6,257.0 | 4,378.0 | 4,687.0 | 4,361.0 | 6,025.0 | 4,129.0 | 4,607.0 | 4,267.0 | 6,403.0 | 4,610.0 | 4,956.0 | 4,383.0 | 6,141.0 | 4,298.0 | 4,230.0 | 3,774.0 | 5,144.0 | 3,582.0 | 4,923.0 | 5,188.0 | 7,256.0 | 5,029.0 | 5,498.0 | 5,263.0 | 7,147.0 | 4,956.0 | 5,291.0 | 5,178.0 | 7,065.0 | 4,980.0 | 5,626.0 | 5,399.0 | 7,587.0 | 5,322.0 |
| Prepaid Expenses | 467.0 | 387.0 | 433.0 | 430.0 | 445.0 | 385.0 | 416.0 | 403.0 | 442.0 | 401.0 | 390.0 | 411.0 | 390.0 | 424.0 | 415.0 | 387.0 | 372.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,896.0 | 6,673.0 | 7,385.0 | 5,825.0 | 6,291.0 | 6,479.0 | 7,246.0 | 5,742.0 | 6,262.0 | 6,089.0 | 7,085.0 | 5,271.0 | 5,855.0 | 5,853.0 | 7,348.0 | 5,516.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 4,378.0 | 4,255.0 | 4,520.0 | 4,396.0 | 4,292.0 | 4,177.0 | 4,608.0 | 4,521.0 | 4,410.0 | 4,276.0 | 5,066.0 | 4,905.0 | 4,763.0 | 4,633.0 | 4,957.0 | 4,820.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 4,636.0 | 4,743.0 | 4,837.0 | 4,903.0 | 4,964.0 | 5,070.0 | 5,161.0 | 5,234.0 | 5,295.0 | 5,308.0 | 5,813.0 | 5,876.0 | 5,864.0 | 5,913.0 | 5,831.0 | 5,656.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | 828.0 | ||||||||||||||||||||||
| Intangible Assets | 419.0 | 420.0 | 421.0 | 423.0 | 424.0 | 425.0 | 426.0 | 428.0 | 429.0 | 430.0 | 431.0 | 431.0 | 432.0 | 432.0 | 433.0 | 433.0 | 434.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 1,440.0 | 1,438.0 | 1,377.0 | 1,362.0 | 1,356.0 | 1,357.0 | 1,310.0 | 1,291.0 | 1,277.0 | 1,286.0 | 1,185.0 | 1,206.0 | 1,174.0 | 1,157.0 | 1,091.0 | 1,194.0 | 1,140.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,306.0 | 16,238.0 | 17,064.0 | 15,551.0 | 16,089.0 | 16,402.0 | 17,293.0 | 15,868.0 | 16,449.0 | 16,246.0 | 18,126.0 | 16,304.0 | 16,868.0 | 16,866.0 | 18,230.0 | 16,342.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 2,366.0 | 1,807.0 | 3,436.0 | 1,818.0 | 2,133.0 | 1,893.0 | 3,344.0 | 1,871.0 | 2,347.0 | 1,913.0 | 3,466.0 | 1,978.0 | 2,415.0 | 2,053.0 | 3,861.0 | 2,290.0 | 2,865.0 | 2,222.0 | 3,796.0 | 2,476.0 | 2,545.0 | 1,978.0 | 3,267.0 | 1,409.0 | 2,196.0 | 1,682.0 | 3,427.0 | 1,674.0 | 1,950.0 | 1,655.0 | 3,381.0 | 1,795.0 | 2,045.0 | 1,590.0 | 3,173.0 | 1,669.0 | 2,028.0 | 1,423.0 | 3,375.0 | 1,877.0 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 194.0 | 6.0 | 6.0 | 92.0 | 6.0 | 0.0 | 0.0 | 160.0 | 0.0 | - | 0.0 | 183.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 312.0 | 349.0 | 312.0 | 301.0 | 320.0 | 353.0 | 331.0 | 334.0 | 349.0 | 384.0 | 336.0 | 340.0 | 360.0 | 399.0 | 355.0 | 386.0 | 428.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 2,238.0 | 2,615.0 | 2,452.0 | 2,195.0 | 2,221.0 | 2,625.0 | 2,337.0 | 2,127.0 | 2,226.0 | 2,571.0 | 2,448.0 | 2,206.0 | 2,233.0 | 2,750.0 | 2,678.0 | 2,395.0 | 2,456.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,674.0 | 4,493.0 | 5,888.0 | 4,219.0 | 4,387.0 | 4,524.0 | 5,773.0 | 4,004.0 | 4,653.0 | 4,532.0 | 6,074.0 | 4,184.0 | 4,782.0 | 4,861.0 | 6,743.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,432.0 | 2,432.0 | 2,432.0 | 2,626.0 | 2,780.0 | 2,779.0 | 2,779.0 | 2,999.0 | 2,998.0 | 2,998.0 | 2,997.0 | 2,997.0 | 2,996.0 | - | 2,996.0 | 2,995.0 | 2,994.0 | - | 3,377.0 | 3,298.0 | 4,643.0 | - | 3,967.0 | 4,050.0 | 3,698.0 | - | 4,716.0 | 4,742.0 | 4,614.0 | - | 5,170.0 | 5,314.0 | 5,621.0 | - | 5,908.0 | 6,217.0 | 6,251.0 | - | 6,749.0 | 6,822.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 828.0 | 805.0 | 727.0 | 723.0 | 721.0 | 724.0 | 712.0 | 725.0 | 748.0 | 745.0 | 925.0 | 933.0 | 916.0 | 947.0 | 884.0 | 948.0 | 968.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 858.0 | 876.0 | 878.0 | 871.0 | 872.0 | 902.0 | 927.0 | 932.0 | 932.0 | 950.0 | 997.0 | 1,005.0 | 1,008.0 | 1,017.0 | 1,144.0 | 1,152.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,469.0 | 11,378.0 | 12,736.0 | 11,100.0 | 11,638.0 | 11,850.0 | 13,146.0 | 11,667.0 | 12,365.0 | 12,211.0 | 14,027.0 | 12,094.0 | 12,698.0 | 12,784.0 | 14,755.0 | 12,811.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | 6,226.0 | 6,125.0 | 6,088.0 | 6,216.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,837.0 | 4,860.0 | 4,328.0 | 4,451.0 | 4,451.0 | 4,552.0 | 4,147.0 | 4,201.0 | 4,084.0 | 4,035.0 | 4,099.0 | 4,167.0 | 4,124.0 | 4,040.0 | 3,475.0 | 3,531.0 | ||||||||||||||||||||||||
| Total Equity | 4,837.0 | 4,860.0 | 4,328.0 | 4,451.0 | 4,451.0 | 4,552.0 | 4,147.0 | 4,201.0 | 4,084.0 | 4,035.0 | 4,099.0 | 4,210.0 | 4,170.0 | 4,082.0 | 3,475.0 | 3,531.0 | 3,278.0 | 3,621.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,432.0 | 2,432.0 | 2,432.0 | 2,820.0 | 2,786.0 | 2,785.0 | 2,871.0 | 3,005.0 | 2,998.0 | 2,998.0 | 3,157.0 | 2,997.0 | 2,996.0 | 0.0 | 3,179.0 | 2,995.0 | 2,994.0 | 0.0 | 3,517.0 | 4,844.0 | 4,937.0 | 452.0 | 4,503.0 | 4,589.0 | 4,437.0 | 539.0 | 4,722.0 | 4,748.0 | 4,655.0 | 43.0 | 5,235.0 | 5,377.0 | 5,646.0 | 22.0 | 5,930.0 | 6,233.0 | 6,564.0 | 309.0 | 7,687.0 | 7,885.0 |
| Net debt | 1,138.0 | 1,186.0 | 1,985.0 | 1,991.0 | 1,854.0 | 1,479.0 | 2,556.0 | 2,359.0 | 2,122.0 | 1,964.0 | 2,793.0 | 2,559.0 | 2,393.0 | (862.0) | 2,853.0 | 2,695.0 | 2,322.0 | (1,712.0) | ||||||||||||||||||||||
| Working Capital | 2,222.0 | 2,180.0 | 1,497.0 | 1,606.0 | 1,904.0 | 1,955.0 | 1,473.0 | 1,738.0 | 1,609.0 | 1,557.0 | 1,011.0 | 1,087.0 | 1,073.0 | 992.0 | 605.0 | 808.0 | 690.0 | |||||||||||||||||||||||
| Book Value | 4,837.0 | 4,860.0 | 4,328.0 | 4,451.0 | 4,451.0 | 4,552.0 | 4,147.0 | 4,201.0 | 4,084.0 | 4,035.0 | 4,099.0 | 4,167.0 | 4,124.0 | 4,040.0 | 3,475.0 | 3,531.0 | 3,278.0 | 3,621.0 | ||||||||||||||||||||||
| Tangible Book Value | 3,590.0 | 3,612.0 | 3,079.0 | 3,200.0 | 3,199.0 | 3,299.0 | 2,893.0 | 2,945.0 | 2,827.0 | 2,777.0 | 2,840.0 | 2,908.0 | 2,864.0 | 2,780.0 | 2,214.0 | 2,270.0 | 2,016.0 | |||||||||||||||||||||||
| 366.0 |
| 922.0 |
| 955.0 |
| 1,007.0 |
| 455.0 |
| 477.0 |
| 470.0 |
| 519.0 |
| 528.0 |
| 569.0 |
| 603.0 |
| 633.0 |
| 620.0 |
| 594.0 |
| 580.0 |
| 638.0 |
| 650.0 |
| 610.0 |
| 571.0 |
| 634.0 |
| 408.0 |
| 454.0 |
| 471.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,233.0 |
| 6,758.0 |
| 7,591.0 |
| 7,611.0 |
| 7,240.0 |
| 6,184.0 |
| 7,357.0 |
| 5,631.0 |
| 7,135.0 |
| 6,810.0 |
| 8,301.0 |
| 6,546.0 |
| 7,105.0 |
| 7,445.0 |
| 8,667.0 |
| 6,865.0 |
| 7,710.0 |
| 7,646.0 |
| 8,428.0 |
| 6,716.0 |
| 7,806.0 |
| 7,626.0 |
| 8,820.0 |
| 7,216.0 |
| 4,671.0 |
| 4,548.0 |
| 4,826.0 |
| 4,689.0 |
| 4,550.0 |
| 4,400.0 |
| 4,816.0 |
| 4,642.0 |
| 4,560.0 |
| 4,392.0 |
| 4,926.0 |
| 4,748.0 |
| 4,621.0 |
| 4,495.0 |
| 5,084.0 |
| 4,914.0 |
| 4,765.0 |
| 4,610.0 |
| 5,330.0 |
| 5,159.0 |
| 5,013.0 |
| 4,856.0 |
| 5,457.0 |
| 5,457.0 |
| 5,601.0 |
| 5,665.0 |
| 5,600.0 |
| 5,713.0 |
| 5,798.0 |
| 5,940.0 |
| 6,122.0 |
| 6,279.0 |
| 6,425.0 |
| 6,633.0 |
| 6,558.0 |
| 6,483.0 |
| 6,499.0 |
| 6,637.0 |
| 6,572.0 |
| 6,547.0 |
| 6,575.0 |
| 6,672.0 |
| 6,742.0 |
| 6,822.0 |
| 6,886.0 |
| 7,017.0 |
| 7,149.0 |
| 7,187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 828.0 |
| 828.0 |
| 828.0 |
| 828.0 |
| 828.0 |
| 828.0 |
| 838.0 |
| 3,908.0 |
| 3,908.0 |
| 3,908.0 |
| 3,908.0 |
| 3,908.0 |
| 3,908.0 |
| 3,908.0 |
| 3,908.0 |
| 3,897.0 |
| 3,897.0 |
| 3,897.0 |
| 3,897.0 |
| 3,897.0 |
| 3,897.0 |
| 3,897.0 |
| 435.0 |
| 435.0 |
| 436.0 |
| 436.0 |
| 437.0 |
| 437.0 |
| 438.0 |
| 439.0 |
| 439.0 |
| 440.0 |
| 440.0 |
| 441.0 |
| 478.0 |
| 481.0 |
| 483.0 |
| 486.0 |
| 488.0 |
| 491.0 |
| 493.0 |
| 496.0 |
| 498.0 |
| 499.0 |
| 502.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,585.0 |
| 2,625.0 |
| 2,620.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,096.0 |
| 1,017.0 |
| 1,010.0 |
| 927.0 |
| 1,439.0 |
| 1,442.0 |
| 1,403.0 |
| 1,072.0 |
| 714.0 |
| 744.0 |
| 728.0 |
| 712.0 |
| 726.0 |
| 733.0 |
| 865.0 |
| 889.0 |
| 880.0 |
| 835.0 |
| 810.0 |
| 793.0 |
| 813.0 |
| 909.0 |
| 904.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16,972.0 |
| 17,590.0 |
| 18,279.0 |
| 18,417.0 |
| 18,082.0 |
| 17,706.0 |
| 19,214.0 |
| 17,614.0 |
| 18,581.0 |
| 21,172.0 |
| 22,547.0 |
| 20,741.0 |
| 21,296.0 |
| 19,194.0 |
| 20,361.0 |
| 18,668.0 |
| 19,568.0 |
| 19,583.0 |
| 20,393.0 |
| 18,738.0 |
| 19,878.0 |
| 19,851.0 |
| 21,274.0 |
| 19,706.0 |
| 140.0 |
| 1,546.0 |
| 294.0 |
| 452.0 |
| 536.0 |
| 539.0 |
| 739.0 |
| 539.0 |
| 6.0 |
| 6.0 |
| 41.0 |
| 43.0 |
| 65.0 |
| 63.0 |
| 25.0 |
| 22.0 |
| 22.0 |
| 16.0 |
| 313.0 |
| 309.0 |
| 938.0 |
| 1,063.0 |
| 481.0 |
| 500.0 |
| 547.0 |
| 580.0 |
| 616.0 |
| 639.0 |
| 675.0 |
| 732.0 |
| 839.0 |
| 705.0 |
| 654.0 |
| 696.0 |
| 856.0 |
| 723.0 |
| 673.0 |
| 736.0 |
| 894.0 |
| 707.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.0 |
| 350.0 |
| 362.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,086.0 |
| 2,735.0 |
| 2,660.0 |
| 2,616.0 |
| 2,927.0 |
| 2,848.0 |
| 2,906.0 |
| 2,757.0 |
| 3,448.0 |
| 3,046.0 |
| 2,739.0 |
| 2,846.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,708.0 |
| 5,543.0 |
| 5,416.0 |
| 6,671.0 |
| 6,700.0 |
| 5,518.0 |
| 5,357.0 |
| 6,651.0 |
| 4,854.0 |
| 5,772.0 |
| 5,750.0 |
| 6,479.0 |
| 4,439.0 |
| 5,019.0 |
| 5,232.0 |
| 6,444.0 |
| 4,481.0 |
| 5,077.0 |
| 5,179.0 |
| 6,486.0 |
| 4,676.0 |
| 5,738.0 |
| 5,647.0 |
| 7,243.0 |
| 5,477.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,795.0 |
| 2,812.0 |
| 2,798.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 983.0 |
| 970.0 |
| 913.0 |
| 868.0 |
| 908.0 |
| 917.0 |
| 921.0 |
| 944.0 |
| 1,169.0 |
| 1,200.0 |
| 1,206.0 |
| 1,193.0 |
| 1,238.0 |
| 1,185.0 |
| 1,194.0 |
| 1,169.0 |
| 1,148.0 |
| 1,586.0 |
| 1,549.0 |
| 1,522.0 |
| 1,443.0 |
| 1,548.0 |
| 1,448.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,159.0 |
| 1,177.0 |
| 1,245.0 |
| 1,267.0 |
| 1,297.0 |
| 1,296.0 |
| 1,285.0 |
| 1,395.0 |
| 1,327.0 |
| 1,337.0 |
| 1,315.0 |
| 1,265.0 |
| 1,258.0 |
| 1,580.0 |
| 1,618.0 |
| 1,626.0 |
| 1,664.0 |
| 1,662.0 |
| 1,750.0 |
| 1,773.0 |
| 1,846.0 |
| 1,877.0 |
| 2,129.0 |
| 2,164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,694.0 |
| 13,969.0 |
| 15,271.0 |
| 15,271.0 |
| 15,407.0 |
| 15,153.0 |
| 16,971.0 |
| 15,290.0 |
| 15,884.0 |
| 14,795.0 |
| 16,490.0 |
| 14,426.0 |
| 14,973.0 |
| 12,758.0 |
| 14,716.0 |
| 12,774.0 |
| 13,767.0 |
| 13,850.0 |
| 16,119.0 |
| 14,299.0 |
| 15,518.0 |
| 15,529.0 |
| 17,483.0 |
| 15,656.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (22.0) |
| (22.0) |
| (20.0) |
| (12.0) |
| (8.0) |
| (5.0) |
| (2.0) |
| (1.0) |
| 2.0 |
| 4.0 |
| 3,278.0 |
| 3,621.0 |
| 3,008.0 |
| 3,146.0 |
| 2,675.0 |
| 2,553.0 |
| 2,243.0 |
| 2,324.0 |
| 2,697.0 |
| 6,377.0 |
| 6,057.0 |
| 6,315.0 |
| 6,323.0 |
| 6,436.0 |
| 5,667.0 |
| 5,916.0 |
| 5,821.0 |
| 5,745.0 |
| 4,282.0 |
| 4,444.0 |
| 4,362.0 |
| 4,323.0 |
| 3,789.0 |
| 4,046.0 |
| 3,008.0 |
| 3,146.0 |
| 2,675.0 |
| 2,553.0 |
| 2,243.0 |
| 2,324.0 |
| 2,697.0 |
| 6,377.0 |
| 6,057.0 |
| 6,315.0 |
| 6,323.0 |
| 6,436.0 |
| 5,645.0 |
| 5,894.0 |
| 5,801.0 |
| 5,733.0 |
| 4,274.0 |
| 4,439.0 |
| 4,360.0 |
| 4,322.0 |
| 3,791.0 |
| 4,050.0 |
| 3,201.0 |
| 2,707.0 |
| 3,139.0 |
| (1,227.0) |
| 2,952.0 |
| 3,194.0 |
| 2,914.0 |
| (146.0) |
| 4,421.0 |
| 4,074.0 |
| 3,918.0 |
| (1,119.0) |
| 4,499.0 |
| 4,309.0 |
| 4,115.0 |
| (1,433.0) |
| 5,396.0 |
| 5,450.0 |
| 5,363.0 |
| (988.0) |
| 7,230.0 |
| 6,885.0 |
| 1,342.0 |
| 920.0 |
| 911.0 |
| 1,722.0 |
| 827.0 |
| 706.0 |
| 777.0 |
| 1,363.0 |
| 1,060.0 |
| 1,822.0 |
| 2,107.0 |
| 2,086.0 |
| 2,213.0 |
| 2,223.0 |
| 2,384.0 |
| 2,633.0 |
| 2,467.0 |
| 1,942.0 |
| 2,040.0 |
| 2,068.0 |
| 1,979.0 |
| 1,577.0 |
| 1,739.0 |
| 3,008.0 |
| 3,146.0 |
| 2,675.0 |
| 2,553.0 |
| 2,243.0 |
| 2,324.0 |
| 2,697.0 |
| 6,377.0 |
| 6,057.0 |
| 6,315.0 |
| 6,323.0 |
| 6,436.0 |
| 5,667.0 |
| 5,916.0 |
| 5,821.0 |
| 5,745.0 |
| 4,282.0 |
| 4,444.0 |
| 4,362.0 |
| 4,323.0 |
| 3,789.0 |
| 4,046.0 |
| 2,358.0 |
| 1,745.0 |
| 1,882.0 |
| 1,411.0 |
| 1,288.0 |
| 978.0 |
| 1,058.0 |
| 1,420.0 |
| 2,030.0 |
| 1,709.0 |
| 1,967.0 |
| 1,974.0 |
| 2,050.0 |
| 1,278.0 |
| 1,525.0 |
| 1,427.0 |
| 1,360.0 |
| (106.0) |
| 54.0 |
| (31.0) |
| (72.0) |
| (607.0) |
| (353.0) |