| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 4,248.0 | 4,662.0 | 4,848.0 | 4,006.0 | 4,438.0 | 4,154.0 | 2,452.0 | 2,826.0 | 3,186.0 | 2,819.0 | 2,329.0 | 1,539.0 | 936.0 | 796.0 | 493.8 | 455.9 | 469.5 | 387.2 |
| Restricted Cash | 100.0 | 79.0 | 60.0 | 42.0 | 68.0 | 69.0 | 56.0 | 100.0 | 9.0 | 0.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | 4,008.0 | 4,325.0 | 4,259.0 | 3,499.0 | 3,202.0 | 1,875.0 | 1,946.0 | 1,681.0 | 2,524.0 | 1,758.0 | 1,801.0 | 1,019.0 | 703.1 | 342.8 | 336.9 | 295.4 | - | |
| Cash And Short Term Investments | 8,256.0 | 8,987.0 | 9,107.0 | 7,505.0 | 7,640.0 | 6,029.0 | 4,398.0 | 4,507.0 | 5,710.0 | 4,577.0 | 4,130.0 | 2,558.0 | 1,639.1 | 1,138.8 | 830.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 3,533.0 | 3,299.0 | 3,104.0 | 2,302.0 | 2,177.0 | 1,672.0 | 1,406.0 | 1,330.0 | 871.0 | 974.0 | 597.0 | 596.0 | 298.9 | 149.7 | 167.9 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,115.0 | 1,029.0 | 932.0 | 882.0 | 822.0 | 752.0 | 687.0 | 774.0 | 883.0 | 919.0 | 755.0 | 618.0 | 500.0 | 392.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3,766.0 | 2,923.0 | 2,180.0 | 2,176.0 | 2,173.0 | 2,127.0 | 1,237.0 | 1,020.0 | 1,318.0 | 975.0 | 1,160.0 | 690.0 | 737.0 | 261.8 | 216.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3,766.0 | 2,923.0 | 2,180.0 | 2,176.0 | 2,173.0 | 2,127.0 | 1,255.0 | 1,020.0 | 1,318.0 | 1,447.0 | 1,609.0 | 690.0 | 919.0 | 262.9 | 218.1 | 164.0 | ||
| (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 | 5,314.0 | 4,248.0 | 4,221.0 | 4,499.0 | 4,856.0 | 4,662.0 | 4,732.0 | 4,354.0 | 4,513.0 | 4,848.0 | 5,565.0 | 4,910.0 | 4,554.0 | 4,006.0 | ||||||||||||||||||||||||||
| - |
| 751.3 |
| 469.5 |
| 387.2 |
| 168.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 655.0 | 487.0 | 331.0 | 277.0 | 247.0 | 175.0 | 163.0 | 149.0 | 239.0 | 131.0 | 192.0 | 49.0 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 50.9 | 42.5 | 28.4 | 19.4 | 25.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12,444.0 | 12,773.0 | 12,542.0 | 10,084.0 | 10,064.0 | 7,876.0 | 5,967.0 | 6,462.0 | 7,511.0 | 5,988.0 | 5,306.0 | 3,203.0 | 2,039.7 | 1,349.1 | 1,048.1 | 960.2 | - | - |
| 319.4 |
| 203.3 |
| - |
| - |
| Accumulated Depreciation | 875.0 | 806.0 | 729.0 | 695.0 | 632.0 | 577.0 | 530.0 | 533.0 | 541.0 | 465.0 | 362.0 | 277.0 | 207.9 | 171.1 | 128.5 | 102.8 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 241.0 | 342.0 | 454.0 | 393.0 | 341.0 | 292.1 | 221.4 | 190.9 | 100.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 10.9 | 13.4 | 16.1 | 20.4 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.9 | 3.8 | - | - |
| Goodwill | 1,958.0 | 1,671.0 | 1,241.0 | 1,115.0 | 982.0 | 692.0 | 143.0 | 143.0 | 186.0 | 620.0 | 519.0 | 272.0 | 230.7 | 151.1 | 154.0 | 212.2 | - | - |
| Intangible Assets | 237.0 | 267.0 | 208.0 | 275.0 | 270.0 | 249.0 | 29.0 | 47.0 | 69.0 | 140.0 | 122.0 | 89.0 | 98.9 | 77.7 | 101.8 | 105.5 | - | - |
| Operating Lease Right Of Use Assets | 30.0 | 35.0 | - | - | 128.0 | 71.0 | 65.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 178.0 | 207.0 | 227.0 | 220.0 | 106.0 | 69.0 | 79.0 | 117.0 | 103.0 | 10.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 147.0 | 138.0 | 143.0 | 123.0 | 179.0 | 119.0 | 105.0 | 24.0 | 141.0 | 41.0 | 28.0 | 30.0 | 46.5 | 19.6 | 17.1 | 15.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15,564.0 | 15,630.0 | 14,892.0 | 12,314.0 | 12,209.0 | 9,532.0 | 6,787.0 | 7,154.0 | 8,471.0 | 7,449.0 | 6,576.0 | 4,435.0 | 2,988.0 | 1,934.8 | 1,652.1 | 1,509.2 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 0.0 | 18.0 | - | - | 472.0 | 449.0 | 0.0 | 182.0 | 1.2 | 1.2 | 0.0 | - | - |
| Deferred Revenue Current | 66.0 | 51.0 | 418.0 | 359.0 | 370.0 | 375.0 | 249.0 | 211.0 | 282.0 | 315.0 | 223.0 | 196.0 | 122.2 | 141.8 | 50.9 | 60.1 | - | - |
| Operating Lease Liabilities Current | 15.0 | 15.0 | 20.0 | 41.0 | 35.0 | 21.0 | 25.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 7,372.0 | 7,896.0 | 8,168.0 | 6,855.0 | 7,047.0 | 4,965.0 | 3,269.0 | 4,246.0 | 5,557.0 | 4,570.0 | 3,822.0 | 2,175.0 | 1,294.0 | 828.0 | 601.8 | 565.5 | - | - |
| 164.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 56.0 | 68.0 | 85.0 | 77.0 | 99.0 | 42.0 | 48.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 0.0 | 15.0 | 0.0 | 24.3 | 0.6 | 37.9 | 33.1 | 16.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 173.0 | 120.0 | 124.0 | 104.0 | 140.0 | 119.0 | 90.0 | 44.0 | 61.0 | 42.0 | 37.0 | 34.0 | 26.4 | 23.5 | 21.8 | 19.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,495.0 | 11,134.0 | 10,677.0 | 9,350.0 | 9,579.0 | 7,436.0 | 4,827.0 | 5,507.0 | 7,134.0 | 5,800.0 | 5,019.0 | 3,425.0 | 2,110.0 | 1,152.5 | 897.1 | 790.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,602.0 | 4,091.0 | 3,887.0 | 2,796.0 | 2,399.0 | 1,860.0 | 1,781.0 | 1,012.0 | 298.0 | 810.0 | 758.0 | 615.0 | 553.1 | 500.2 | 490.4 | 469.6 | - | - |
| Accumulated Other Comprehensive Income | 15.0 | (57.0) | (82.0) | (160.0) | (5.0) | 37.0 | 4.0 | (8.0) | (5.0) | (2.0) | (4.0) | (1.0) | (1.1) | (0.5) | (1.4) | (2.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.0 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,069.0 | 4,496.0 | 4,215.0 | 2,964.0 | 2,630.0 | 2,096.0 | 1,960.0 | 1,647.0 | 1,337.0 | 1,649.0 | 1,557.0 | 1,010.0 | 892.9 | 782.3 | 755.1 | 719.1 | 542.7 | 531.8 |
| Total Equity | 4,069.0 | 4,496.0 | 4,215.0 | 2,964.0 | 2,630.0 | 2,096.0 | 1,960.0 | 1,647.0 | 1,337.0 | 1,649.0 | 1,557.0 | 1,010.0 | 893.0 | 782.0 | 755.1 | 719.1 | 542.7 | 531.8 |
| - |
| - |
| Net debt | (4,490.0) | (6,064.0) | (6,927.0) | (5,329.0) | (5,467.0) | (3,902.0) | (3,143.0) | (3,487.0) | (4,392.0) | (3,130.0) | (2,521.0) | (1,868.0) | (720.0) | (875.9) | (612.6) | (587.2) | - | - |
| Working Capital | 5,072.0 | 4,877.0 | 4,374.0 | 3,229.0 | 3,017.0 | 2,911.0 | 2,698.0 | 2,216.0 | 1,954.0 | 1,418.0 | 1,484.0 | 1,028.0 | 745.7 | 521.1 | 446.2 | 394.7 | - | - |
| Book Value | 4,069.0 | 4,496.0 | 4,215.0 | 2,964.0 | 2,630.0 | 2,096.0 | 1,960.0 | 1,647.0 | 1,337.0 | 1,649.0 | 1,557.0 | 1,010.0 | 892.9 | 782.3 | 755.1 | 719.1 | 542.7 | 531.8 |
| Tangible Book Value | 1,874.0 | 2,558.0 | 2,766.0 | 1,574.0 | 1,378.0 | 1,155.0 | 1,788.0 | 1,457.0 | 1,082.0 | 889.0 | 916.0 | 649.0 | 563.3 | 553.5 | 499.3 | 401.3 | - | - |
| 4,242.0 |
| 4,312.0 |
| 4,804.0 |
| 4,438.0 |
| 4,357.0 |
| 4,608.0 |
| 4,431.0 |
| 4,154.0 |
| 3,196.0 |
| 3,303.0 |
| 2,365.0 |
| 2,452.0 |
| 2,679.0 |
| 2,253.0 |
| 3,224.0 |
| 2,826.0 |
| 2,814.0 |
| 3,401.0 |
| 3,729.0 |
| 3,186.0 |
| 3,934.0 |
| 2,979.0 |
| 3,198.0 |
| 2,819.0 |
| 2,842.0 |
| 2,345.0 |
| Restricted Cash | 107.0 | - | 103.0 | 93.0 | 99.0 | - | 147.0 | 64.0 | 59.0 | - | 55.0 | 47.0 | 43.0 | - | 53.0 | 66.0 | 62.0 | - | 78.0 | 68.0 | 66.0 | - | 70.0 | 63.0 | 58.0 | - | 55.0 | 74.0 | 74.0 | - | 94.0 | 98.0 | 95.0 | - | 91.0 | 92.0 | 95.0 | - | - | - |
| Short Term Investments | 3,937.0 | 4,008.0 | 4,226.0 | 4,310.0 | 4,438.0 | 4,325.0 | 4,482.0 | 4,347.0 | 4,424.0 | 4,259.0 | 4,111.0 | 3,886.0 | 3,810.0 | 3,499.0 | 3,639.0 | 3,567.0 | 2,988.0 | 3,202.0 | 2,900.0 | 2,241.0 | 1,938.0 | 1,875.0 | 1,769.0 | 1,906.0 | 2,010.0 | 1,946.0 | 1,757.0 | 2,070.0 | 1,508.0 | 1,681.0 | 1,812.0 | 2,176.0 | 2,444.0 | 2,524.0 | 1,787.0 | 2,192.0 | 2,056.0 | 1,758.0 | 1,735.0 | 1,968.0 |
| Cash And Short Term Investments | 9,251.0 | 8,256.0 | 8,447.0 | 8,809.0 | 9,294.0 | 8,987.0 | 9,214.0 | 8,701.0 | 8,937.0 | 9,107.0 | 9,676.0 | 8,796.0 | 8,364.0 | 7,505.0 | 7,881.0 | 7,879.0 | 7,792.0 | 7,640.0 | 7,257.0 | 6,849.0 | 6,369.0 | 6,029.0 | 4,965.0 | 5,209.0 | 4,375.0 | 4,398.0 | 4,436.0 | 4,323.0 | 4,732.0 | 4,507.0 | 4,626.0 | 5,577.0 | 6,173.0 | 5,710.0 | 5,721.0 | 5,171.0 | 5,254.0 | 4,577.0 | 4,577.0 | 4,313.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 3,420.0 | 3,533.0 | 3,515.0 | 3,865.0 | 3,491.0 | 3,299.0 | 3,259.0 | 3,231.0 | 3,350.0 | 3,104.0 | 2,460.0 | 2,385.0 | 2,536.0 | 2,302.0 | 2,220.0 | 2,240.0 | 2,156.0 | 2,177.0 | 1,912.0 | 1,857.0 | 1,776.0 | 1,672.0 | 1,775.0 | 1,580.0 | 1,603.0 | 1,406.0 | 1,280.0 | 1,239.0 | 1,359.0 | 1,330.0 | 1,346.0 | 1,148.0 | 950.0 | 871.0 | 1,002.0 | 1,006.0 | 1,006.0 | 974.0 | 1,053.0 | 1,012.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 655.0 | 655.0 | 590.0 | 438.0 | 472.0 | 487.0 | 408.0 | 399.0 | 381.0 | 331.0 | 332.0 | 260.0 | 259.0 | 277.0 | 391.0 | 213.0 | 198.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 13,326.0 | 12,444.0 | 12,552.0 | 13,112.0 | 13,257.0 | 12,773.0 | 12,881.0 | 12,331.0 | 12,668.0 | 12,542.0 | 12,468.0 | 11,441.0 | 11,159.0 | 10,084.0 | 10,492.0 | 10,332.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 215.0 | 178.0 | 179.0 | 185.0 | 193.0 | 207.0 | 227.0 | 232.0 | 228.0 | 227.0 | 255.0 | 220.0 | 208.0 | 220.0 | 198.0 | 141.0 | 114.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 146.0 | 147.0 | 142.0 | 148.0 | 163.0 | 138.0 | 132.0 | 136.0 | 134.0 | 143.0 | 125.0 | 118.0 | 119.0 | 123.0 | 186.0 | 193.0 | 181.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,391.0 | 15,564.0 | 15,698.0 | 16,209.0 | 16,386.0 | 15,630.0 | 15,758.0 | 15,185.0 | 15,513.0 | 14,892.0 | 14,870.0 | 13,661.0 | 13,371.0 | 12,314.0 | 12,793.0 | 12,572.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 401.0 | 66.0 | 73.0 | 57.0 | 369.0 | 51.0 | 364.0 | 13.0 | 328.0 | 418.0 | 691.0 | 414.0 | 654.0 | 359.0 | 663.0 | 13.0 | 18.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8,188.0 | 7,372.0 | 7,481.0 | 7,876.0 | 8,155.0 | 7,896.0 | 8,337.0 | 7,836.0 | 8,514.0 | 8,168.0 | 8,492.0 | 7,537.0 | 7,614.0 | 6,855.0 | 7,242.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,767.0 | 3,766.0 | 3,664.0 | 3,375.0 | 3,574.0 | 2,923.0 | 2,332.0 | 2,181.0 | 2,180.0 | 2,180.0 | 2,179.0 | 2,178.0 | 2,177.0 | 2,176.0 | 2,175.0 | 2,175.0 | 2,174.0 | 2,173.0 | 2,130.0 | 2,129.0 | 2,128.0 | 2,127.0 | 1,813.0 | 1,812.0 | 1,596.0 | 1,237.0 | 1,239.0 | 1,241.0 | 1,121.0 | 1,020.0 | 1,019.0 | 1,019.0 | 1,318.0 | 1,318.0 | 1,317.0 | 1,017.0 | 1,653.0 | 975.0 | 1,169.0 | 1,428.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 176.0 | 173.0 | 174.0 | 167.0 | 155.0 | 120.0 | 122.0 | 122.0 | 124.0 | 124.0 | 121.0 | 122.0 | 88.0 | 104.0 | 118.0 | 126.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 12,311.0 | 11,495.0 | 11,507.0 | 11,606.0 | 12,076.0 | 11,134.0 | 10,988.0 | 10,342.0 | 11,020.0 | 10,677.0 | 10,991.0 | 10,040.0 | 10,083.0 | 9,350.0 | 9,752.0 | 9,742.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 3,616.0 | 3,602.0 | 3,762.0 | 4,159.0 | 3,904.0 | 4,091.0 | 4,326.0 | 4,489.0 | 4,188.0 | 3,887.0 | 3,671.0 | 3,426.0 | 3,117.0 | 2,796.0 | 2,937.0 | 2,707.0 | 2,657.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (7.0) | 15.0 | 9.0 | (10.0) | (28.0) | (57.0) | (9.0) | (85.0) | (85.0) | (82.0) | (165.0) | (146.0) | (125.0) | (160.0) | (185.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,080.0 | 4,069.0 | 4,191.0 | 4,603.0 | 4,310.0 | 4,496.0 | 4,770.0 | 4,843.0 | 4,493.0 | 4,215.0 | 3,879.0 | 3,621.0 | 3,288.0 | 2,964.0 | 3,041.0 | 2,830.0 | ||||||||||||||||||||||||
| Total Equity | 4,080.0 | 4,069.0 | 4,191.0 | 4,603.0 | 4,310.0 | 4,496.0 | 4,770.0 | 4,843.0 | 4,493.0 | 4,215.0 | 3,879.0 | 3,621.0 | 3,288.0 | 2,964.0 | 3,041.0 | 2,830.0 | 2,794.0 | 2,630.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,767.0 | 3,766.0 | 3,664.0 | 3,375.0 | 3,574.0 | 2,923.0 | 2,332.0 | 2,181.0 | 2,180.0 | 2,180.0 | 2,179.0 | 2,178.0 | 2,177.0 | 2,176.0 | 2,175.0 | 2,175.0 | 2,174.0 | 2,173.0 | 2,130.0 | 2,129.0 | 2,128.0 | 2,127.0 | 1,813.0 | 1,812.0 | 1,596.0 | 1,237.0 | 1,239.0 | 1,241.0 | 1,121.0 | 1,020.0 | 1,019.0 | 1,019.0 | 1,318.0 | 1,318.0 | 1,317.0 | 1,017.0 | 1,654.0 | 1,447.0 | 1,635.0 | 1,429.0 |
| Net debt | (5,484.0) | (4,490.0) | (4,783.0) | (5,434.0) | (5,720.0) | (6,064.0) | (6,882.0) | (6,520.0) | (6,757.0) | (6,927.0) | (7,497.0) | (6,618.0) | (6,187.0) | (5,329.0) | (5,706.0) | (5,704.0) | (5,618.0) | (5,467.0) | ||||||||||||||||||||||
| Working Capital | 5,138.0 | 5,072.0 | 5,071.0 | 5,236.0 | 5,102.0 | 4,877.0 | 4,544.0 | 4,495.0 | 4,154.0 | 4,374.0 | 3,976.0 | 3,904.0 | 3,545.0 | 3,229.0 | 3,250.0 | 3,107.0 | 3,105.0 | |||||||||||||||||||||||
| Book Value | 4,080.0 | 4,069.0 | 4,191.0 | 4,603.0 | 4,310.0 | 4,496.0 | 4,770.0 | 4,843.0 | 4,493.0 | 4,215.0 | 3,879.0 | 3,621.0 | 3,288.0 | 2,964.0 | 3,041.0 | 2,830.0 | 2,794.0 | 2,630.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 247.0 |
| 197.0 |
| 168.0 |
| 163.0 |
| 175.0 |
| 213.0 |
| 273.0 |
| 346.0 |
| 163.0 |
| 140.0 |
| 132.0 |
| 124.0 |
| 149.0 |
| 486.0 |
| 344.0 |
| 411.0 |
| 239.0 |
| 174.0 |
| 159.0 |
| 142.0 |
| 131.0 |
| 169.0 |
| 197.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,146.0 |
| 10,064.0 |
| 9,366.0 |
| 8,874.0 |
| 8,308.0 |
| 7,876.0 |
| 6,953.0 |
| 7,062.0 |
| 6,324.0 |
| 5,967.0 |
| 5,877.0 |
| 5,863.0 |
| 6,731.0 |
| 6,462.0 |
| 7,301.0 |
| 8,027.0 |
| 8,196.0 |
| 7,511.0 |
| 7,708.0 |
| 7,169.0 |
| 6,402.0 |
| 5,988.0 |
| 6,113.0 |
| 5,545.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.0 |
| 373.0 |
| 376.0 |
| 241.0 |
| 264.0 |
| 276.0 |
| 318.0 |
| 342.0 |
| 397.0 |
| 449.0 |
| 447.0 |
| 454.0 |
| 450.0 |
| 448.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 430.0 |
| 559.0 |
| 620.0 |
| 620.0 |
| 619.0 |
| 611.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.0 |
| 112.0 |
| 131.0 |
| 140.0 |
| 149.0 |
| 146.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 77.0 |
| 83.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 83.0 |
| 65.0 |
| 66.0 |
| 69.0 |
| 74.0 |
| 65.0 |
| 71.0 |
| 79.0 |
| 82.0 |
| 70.0 |
| 76.0 |
| 117.0 |
| 143.0 |
| 114.0 |
| 114.0 |
| 103.0 |
| 62.0 |
| 36.0 |
| - |
| 10.0 |
| - |
| - |
| 179.0 |
| 128.0 |
| 134.0 |
| 137.0 |
| 119.0 |
| 101.0 |
| 99.0 |
| 99.0 |
| 105.0 |
| 108.0 |
| 106.0 |
| 111.0 |
| 24.0 |
| 30.0 |
| 28.0 |
| 135.0 |
| 141.0 |
| 42.0 |
| 47.0 |
| 43.0 |
| 41.0 |
| 40.0 |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,360.0 |
| 12,209.0 |
| 11,033.0 |
| 10,530.0 |
| 9,950.0 |
| 9,532.0 |
| 7,881.0 |
| 7,876.0 |
| 7,129.0 |
| 6,787.0 |
| 6,701.0 |
| 6,690.0 |
| 7,579.0 |
| 7,154.0 |
| 8,051.0 |
| 8,763.0 |
| 9,133.0 |
| 8,471.0 |
| 8,954.0 |
| 8,583.0 |
| 8,038.0 |
| 7,449.0 |
| 7,570.0 |
| 7,202.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 472.0 |
| 466.0 |
| 1.0 |
| 370.0 |
| 1.0 |
| 42.0 |
| 71.0 |
| 375.0 |
| 61.0 |
| 54.0 |
| 43.0 |
| 249.0 |
| 207.0 |
| 30.0 |
| 207.0 |
| 211.0 |
| 178.0 |
| 193.0 |
| 404.0 |
| 282.0 |
| 468.0 |
| 284.0 |
| 461.0 |
| 315.0 |
| 380.0 |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 29.0 |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,225.0 |
| 7,041.0 |
| 7,047.0 |
| 6,070.0 |
| 5,707.0 |
| 5,323.0 |
| 4,965.0 |
| 3,556.0 |
| 3,755.0 |
| 3,570.0 |
| 3,269.0 |
| 3,308.0 |
| 3,388.0 |
| 4,292.0 |
| 4,246.0 |
| 5,213.0 |
| 5,820.0 |
| 6,005.0 |
| 5,557.0 |
| 5,962.0 |
| 5,793.0 |
| 4,422.0 |
| 4,570.0 |
| 4,665.0 |
| 3,646.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 56.0 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 11.0 |
| 15.0 |
| 6.0 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.0 |
| 140.0 |
| 95.0 |
| 101.0 |
| 112.0 |
| 119.0 |
| 85.0 |
| 84.0 |
| 87.0 |
| 90.0 |
| 90.0 |
| 93.0 |
| 97.0 |
| 44.0 |
| 60.0 |
| 68.0 |
| 59.0 |
| 61.0 |
| 48.0 |
| 54.0 |
| 44.0 |
| 42.0 |
| 39.0 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,566.0 |
| 9,579.0 |
| 8,515.0 |
| 8,160.0 |
| 7,786.0 |
| 7,436.0 |
| 5,680.0 |
| 5,880.0 |
| 5,482.0 |
| 4,827.0 |
| 4,870.0 |
| 4,954.0 |
| 5,744.0 |
| 5,507.0 |
| 6,490.0 |
| 7,105.0 |
| 7,580.0 |
| 7,134.0 |
| 7,525.0 |
| 7,062.0 |
| 6,311.0 |
| 5,800.0 |
| 5,879.0 |
| 5,561.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,399.0 |
| 2,296.0 |
| 2,153.0 |
| 1,968.0 |
| 1,860.0 |
| 1,983.0 |
| 1,798.0 |
| 1,522.0 |
| 1,781.0 |
| 1,666.0 |
| 1,491.0 |
| 1,295.0 |
| 1,012.0 |
| 811.0 |
| 614.0 |
| 412.0 |
| 298.0 |
| 560.0 |
| 657.0 |
| 887.0 |
| 810.0 |
| 857.0 |
| 815.0 |
| (128.0) |
| (81.0) |
| (5.0) |
| 17.0 |
| 26.0 |
| 26.0 |
| 37.0 |
| 37.0 |
| 32.0 |
| (15.0) |
| 4.0 |
| 5.0 |
| 5.0 |
| (3.0) |
| (8.0) |
| (10.0) |
| (11.0) |
| (12.0) |
| (5.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (2.0) |
| 3.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,794.0 |
| 2,630.0 |
| 2,518.0 |
| 2,370.0 |
| 2,164.0 |
| 2,096.0 |
| 2,201.0 |
| 1,996.0 |
| 1,647.0 |
| 1,960.0 |
| 1,831.0 |
| 1,736.0 |
| 1,835.0 |
| 1,647.0 |
| 1,561.0 |
| 1,658.0 |
| 1,553.0 |
| 1,337.0 |
| 1,429.0 |
| 1,521.0 |
| 1,727.0 |
| 1,649.0 |
| 1,691.0 |
| 1,641.0 |
| 2,518.0 |
| 2,370.0 |
| 2,164.0 |
| 2,096.0 |
| 2,201.0 |
| 1,996.0 |
| 1,647.0 |
| 1,960.0 |
| 1,831.0 |
| 1,736.0 |
| 1,835.0 |
| 1,647.0 |
| 1,561.0 |
| 1,658.0 |
| 1,553.0 |
| 1,337.0 |
| 1,429.0 |
| 1,521.0 |
| 1,727.0 |
| 1,649.0 |
| 1,691.0 |
| 1,641.0 |
| (5,127.0) |
| (4,720.0) |
| (4,241.0) |
| (3,902.0) |
| (3,152.0) |
| (3,397.0) |
| (2,779.0) |
| (3,161.0) |
| (3,197.0) |
| (3,082.0) |
| (3,611.0) |
| (3,487.0) |
| (3,607.0) |
| (4,558.0) |
| (4,855.0) |
| (4,392.0) |
| (4,404.0) |
| (4,154.0) |
| (3,600.0) |
| (3,130.0) |
| (2,942.0) |
| (2,884.0) |
| 3,017.0 |
| 3,296.0 |
| 3,167.0 |
| 2,985.0 |
| 2,911.0 |
| 3,397.0 |
| 3,307.0 |
| 2,754.0 |
| 2,698.0 |
| 2,569.0 |
| 2,475.0 |
| 2,439.0 |
| 2,216.0 |
| 2,088.0 |
| 2,207.0 |
| 2,191.0 |
| 1,954.0 |
| 1,746.0 |
| 1,376.0 |
| 1,980.0 |
| 1,418.0 |
| 1,448.0 |
| 1,899.0 |
| 2,518.0 |
| 2,370.0 |
| 2,164.0 |
| 2,096.0 |
| 2,201.0 |
| 1,996.0 |
| 1,647.0 |
| 1,960.0 |
| 1,831.0 |
| 1,736.0 |
| 1,835.0 |
| 1,647.0 |
| 1,561.0 |
| 1,658.0 |
| 1,553.0 |
| 1,337.0 |
| 1,429.0 |
| 1,521.0 |
| 1,727.0 |
| 1,649.0 |
| 1,691.0 |
| 1,641.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 898.0 |
| 850.0 |
| 976.0 |
| 889.0 |
| 923.0 |
| 884.0 |