| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 328.0 | 348.0 | 450.0 | 401.0 | 449.0 | 22.0 | 45.0 | 66.0 | 37.0 | 47.0 | 27.0 | 403.0 | 41.0 | 24.0 | 26.0 | 36.0 | 25.0 | |||
| Restricted Cash | - | - | - | - | 4.0 | 38.0 | 37.0 | - | - | - | - | - | - | - | - | 20.0 | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 328.0 | 348.0 | 450.0 | 401.0 | 449.0 | 22.0 | 45.0 | 66.0 | 37.0 | 47.0 | 27.0 | 403.0 | 41.0 | 24.0 | 26.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 3,598.0 | 3,679.0 | 3,760.0 | 3,907.0 | 4,705.0 | 2,553.0 | 3,614.0 | 2,454.0 | 3,029.0 | 2,279.0 | 1,785.0 | 2,615.0 | 3,638.0 | 3,563.0 | 3,190.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 211.0 | 261.0 | 548.0 | 729.0 | 783.0 | 647.0 | 604.0 | 640.0 | 713.0 | 1,343.0 | 916.0 | 891.0 | 1,065.0 | 1,209.0 | 978.0 | 1,491.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 18,585.0 | 18,948.0 | 17,866.0 | 16,862.0 | 16,220.0 | 15,654.0 | 14,178.0 | 12,473.0 | 11,142.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,520.0 | 4,631.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 563.0 | 407.0 | 446.0 | 1,159.0 | 822.0 | 831.0 | 504.0 | 66.0 | 737.0 | 1,715.0 | 999.0 | 1,287.0 | 1,113.0 | 1,086.0 | 5,199.0 | 5,957.0 | ||||
| (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 | 171.0 | 328.0 | 1,180.0 | 459.0 | 427.0 | 348.0 | 640.0 | 553.0 | 331.0 | 450.0 | 260.0 | 933.0 | 526.0 | 401.0 | 623.0 | |||||||||||||||||||||||||
| 11.0 |
| 24.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 25.0 |
| 11.0 |
| 24.0 |
| 11.0 |
| 2,746.0 |
| 2,253.0 |
| 1,525.0 |
| - |
| - |
| 1,157.0 |
| 801.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 117.0 | 99.0 | 155.0 | 318.0 | 200.0 | 405.0 | 312.0 | 373.0 | 221.0 | 603.0 | 241.0 | 270.0 | 220.0 | 351.0 | 157.0 | 88.0 | 223.0 | 259.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,733.0 | 4,802.0 | 4,913.0 | 5,355.0 | 6,137.0 | 3,665.0 | 4,612.0 | 3,533.0 | 4,000.0 | 4,272.0 | 2,969.0 | 4,179.0 | 4,964.0 | 5,147.0 | 4,351.0 | 4,381.0 | 3,658.0 | 2,596.0 | - | - |
| 9,029.0 |
| 7,814.0 |
| 7,240.0 |
| 5,727.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 3,974.0 | 3,593.0 | 3,079.0 | 2,773.0 | 2,348.0 | 2,180.0 | 1,906.0 | 1,654.0 | 1,499.0 | 1,289.0 | 1,123.0 | 900.0 | 668.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 14,611.0 | 15,355.0 | 14,787.0 | 14,089.0 | 13,872.0 | 13,474.0 | 12,272.0 | 10,819.0 | 9,643.0 | 7,740.0 | 6,691.0 | 6,340.0 | 5,059.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 2,846.0 | 2,811.0 | 2,820.0 | 3,084.0 | 3,805.0 | 3,764.0 | 3,683.0 | 2,702.0 | 2,756.0 | 2,343.0 | 2,027.0 | 1,735.0 | 485.0 | 343.0 | 191.0 | 200.0 | 82.0 | 257.0 | - | - |
| Goodwill | - | - | - | - | - | 0.0 | 2,540.0 | 2,521.0 | 2,566.0 | 2,344.0 | 2,405.0 | 2,465.0 | 2,503.0 | 2,535.0 | 1,854.0 | 1,376.0 | 1,287.0 | 1,210.0 | - | - |
| Intangible Assets | 1,754.0 | 1,677.0 | 1,875.0 | 2,145.0 | 1,960.0 | 805.0 | 707.0 | 772.0 | 844.0 | 242.0 | 283.0 | 345.0 | 420.0 | 473.0 | 430.0 | 274.0 | 202.0 | - | - | - |
| Operating Lease Right Of Use Assets | 198.0 | 189.0 | 313.0 | 349.0 | 393.0 | 378.0 | 466.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 107.0 | 142.0 | 411.0 | 464.0 | 251.0 | 162.0 | 858.0 | 916.0 | 904.0 | 290.0 | 386.0 | 431.0 | 540.0 | 586.0 | 546.0 | 382.0 | 369.0 | 346.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 30,169.0 | 26,562.0 | 27,355.0 | 27,892.0 | 28,609.0 | 24,497.0 | 28,677.0 | 25,511.0 | 25,351.0 | 24,210.0 | 22,288.0 | 22,198.0 | 20,320.0 | 19,235.0 | 15,381.0 | 13,703.0 | 12,358.0 | 10,032.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 563.0 | 407.0 | 446.0 | 1,159.0 | 822.0 | 831.0 | 504.0 | 66.0 | 737.0 | 1,715.0 | 999.0 | 1,287.0 | 1,113.0 | 1,086.0 | 679.0 | 1,326.0 | 1,074.0 | 1,027.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 27.0 | 30.0 | 69.0 | 71.0 | 77.0 | 78.0 | 94.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 529.0 | 546.0 | 713.0 | 688.0 | 600.0 | 985.0 | 827.0 | 686.0 | 471.0 | 361.0 | 370.0 | 482.0 | 315.0 | 275.0 | 233.0 | 151.0 | 413.0 | 426.0 | - | - |
| Total Current Liabilities | 4,931.0 | 4,950.0 | 5,003.0 | 5,891.0 | 6,232.0 | 4,253.0 | 5,017.0 | 3,456.0 | 4,531.0 | 4,664.0 | 3,407.0 | 4,755.0 | 5,411.0 | 5,183.0 | 4,511.0 | 4,215.0 | 3,782.0 | 2,960.0 | - | - |
| 4,142.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 202.0 | 192.0 | 274.0 | 308.0 | 339.0 | 317.0 | 387.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 654.0 | 537.0 | 1,041.0 | 1,081.0 | 830.0 | 807.0 | 891.0 | - | - | - | - | - | - | - | 376.0 | 284.0 | 275.0 | - | - | - |
| Total Non-Current Liabilities | 12,158.0 | 8,516.0 | 8,620.0 | 8,676.0 | 9,567.0 | 10,506.0 | 10,465.0 | 10,053.0 | 9,862.0 | 10,730.0 | 10,942.0 | 9,252.0 | 7,246.0 | 6,906.0 | 4,896.0 | 4,915.0 | 4,417.0 | 3,520.0 | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9,130.0 | 8,199.0 | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | (1,009.0) | (1,081.0) | (467.0) | (97.0) | 80.0 | 54.0 | 118.0 | 123.0 | 75.0 | 180.0 | 50.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 509.0 | 524.0 | 231.0 | 63.0 | 0.0 | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5,216.0 |
| 1,027.0 |
| - |
| - |
| Net debt | 235.0 | 59.0 | (4.0) | 758.0 | 373.0 | 809.0 | 459.0 | 0.0 | 700.0 | 1,668.0 | 972.0 | 884.0 | 1,072.0 | 1,062.0 | 5,173.0 | 5,921.0 | 5,191.0 | 1,016.0 | - | - |
| Working Capital | (198.0) | (148.0) | (90.0) | (536.0) | (95.0) | (588.0) | (405.0) | 77.0 | (531.0) | (392.0) | (438.0) | (576.0) | (447.0) | (36.0) | (160.0) | 166.0 | (124.0) | (364.0) | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 267.0 |
| 114.0 |
| 449.0 |
| 191.0 |
| 24.0 |
| 30.0 |
| 22.0 |
| 25.0 |
| 40.0 |
| 38.0 |
| 45.0 |
| 609.0 |
| 419.0 |
| 436.0 |
| 66.0 |
| 29.0 |
| 34.0 |
| 23.0 |
| 37.0 |
| 33.0 |
| 47.0 |
| 38.0 |
| 47.0 |
| 31.0 |
| 34.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 4.0 | 3.0 | 7.0 | 26.0 | 38.0 | 21.0 | 64.0 | 122.0 | 37.0 | 59.0 | 42.0 | 33.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 171.0 | 328.0 | 1,180.0 | 459.0 | 427.0 | 348.0 | 640.0 | 553.0 | 331.0 | 450.0 | 260.0 | 933.0 | 526.0 | 401.0 | 623.0 | 267.0 | 114.0 | 449.0 | 191.0 | 24.0 | 30.0 | 22.0 | 25.0 | 40.0 | 38.0 | 45.0 | 609.0 | 419.0 | 436.0 | 66.0 | 29.0 | 34.0 | 23.0 | 37.0 | 33.0 | 47.0 | 38.0 | 47.0 | 31.0 | 34.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 4,821.0 | 3,598.0 | 3,623.0 | 3,562.0 | 3,820.0 | 3,679.0 | 3,952.0 | 4,208.0 | 4,040.0 | 3,760.0 | 4,253.0 | 3,220.0 | 3,968.0 | 3,907.0 | 4,101.0 | 5,581.0 | 7,136.0 | 4,705.0 | 3,765.0 | 3,897.0 | 3,401.0 | 2,553.0 | 2,153.0 | 1,919.0 | 2,200.0 | 3,614.0 | 2,912.0 | 2,835.0 | 3,001.0 | 2,454.0 | 2,954.0 | 2,824.0 | 3,023.0 | 3,029.0 | 2,287.0 | 2,088.0 | 2,218.0 | 2,279.0 | 1,946.0 | 2,015.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 380.0 | 211.0 | 184.0 | 151.0 | 335.0 | 261.0 | 436.0 | 502.0 | 453.0 | 548.0 | 617.0 | 367.0 | 463.0 | 729.0 | 603.0 | 528.0 | 527.0 | 783.0 | 681.0 | 675.0 | 484.0 | 647.0 | 683.0 | 662.0 | 181.0 | 604.0 | 816.0 | 558.0 | 498.0 | 640.0 | 824.0 | 636.0 | 620.0 | 713.0 | 884.0 | 936.0 | 1,219.0 | 1,343.0 | 1,258.0 | 1,085.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 190.0 | 117.0 | 162.0 | 131.0 | 153.0 | 99.0 | 141.0 | 124.0 | 177.0 | 155.0 | 201.0 | 137.0 | 165.0 | 318.0 | 247.0 | 285.0 | 320.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,164.0 | 4,733.0 | 5,583.0 | 4,688.0 | 4,735.0 | 4,802.0 | 5,169.0 | 5,387.0 | 5,001.0 | 4,913.0 | 5,331.0 | 4,657.0 | 5,122.0 | 5,355.0 | 5,574.0 | 6,661.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17,283.0 | 17,543.0 | 18,716.0 | 18,585.0 | 18,420.0 | 18,269.0 | 17,927.0 | 18,948.0 | 18,694.0 | 18,460.0 | 18,078.0 | 17,866.0 | 17,712.0 | 17,176.0 | 16,937.0 | 16,862.0 | 16,866.0 | 16,850.0 | 16,468.0 | 16,220.0 | 16,103.0 | 15,849.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 2,838.0 | 2,846.0 | 2,873.0 | 2,709.0 | 2,745.0 | 2,811.0 | 2,846.0 | 2,862.0 | 2,878.0 | 2,820.0 | 2,830.0 | 3,062.0 | 3,070.0 | 3,084.0 | 3,684.0 | 3,773.0 | ||||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 1,686.0 | 1,754.0 | 1,570.0 | 1,636.0 | 1,675.0 | 1,677.0 | 1,674.0 | 1,741.0 | 1,807.0 | 1,875.0 | 1,969.0 | 1,999.0 | 2,073.0 | 2,145.0 | 1,785.0 | 1,839.0 | 1,901.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 197.0 | 198.0 | 184.0 | 182.0 | 321.0 | 189.0 | 298.0 | 312.0 | 298.0 | 313.0 | 315.0 | 339.0 | 347.0 | 349.0 | 338.0 | 365.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 150.0 | 107.0 | 109.0 | 107.0 | 244.0 | 142.0 | 269.0 | 265.0 | 421.0 | 411.0 | 417.0 | 386.0 | 430.0 | 464.0 | 256.0 | 266.0 | 293.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 31,636.0 | 30,169.0 | 28,101.0 | 27,155.0 | 27,059.0 | 26,562.0 | 27,155.0 | 27,453.0 | 27,356.0 | 27,355.0 | 27,735.0 | 26,900.0 | 27,456.0 | 27,892.0 | 27,457.0 | 28,886.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 420.0 | 563.0 | 1,010.0 | 475.0 | 478.0 | 407.0 | 765.0 | 765.0 | 554.0 | 446.0 | 710.0 | 709.0 | 708.0 | 1,159.0 | 459.0 | 630.0 | 900.0 | 822.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 634.0 | 529.0 | 488.0 | 527.0 | 488.0 | 546.0 | 696.0 | 626.0 | 599.0 | 713.0 | 751.0 | 648.0 | 649.0 | 688.0 | 879.0 | 823.0 | 803.0 | |||||||||||||||||||||||
| Total Current Liabilities | 6,544.0 | 4,931.0 | 5,365.0 | 4,679.0 | 4,691.0 | 4,950.0 | 5,136.0 | 5,406.0 | 5,144.0 | 5,003.0 | 5,606.0 | 4,652.0 | 5,366.0 | 5,891.0 | 5,333.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 202.0 | 202.0 | 188.0 | 190.0 | 301.0 | 192.0 | 269.0 | 279.0 | 261.0 | 274.0 | 280.0 | 299.0 | 307.0 | 308.0 | 300.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 449.0 | 654.0 | 523.0 | 535.0 | 1,003.0 | 537.0 | 1,006.0 | 979.0 | 997.0 | 1,041.0 | 1,002.0 | 1,059.0 | 1,012.0 | 1,081.0 | 1,095.0 | 991.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 12,272.0 | 12,158.0 | 9,747.0 | 9,527.0 | 9,508.0 | 8,516.0 | 8,487.0 | 8,469.0 | 8,566.0 | 8,620.0 | 8,578.0 | 8,646.0 | 8,607.0 | 8,676.0 | 9,381.0 | 9,293.0 | ||||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 420.0 | 563.0 | 1,010.0 | 475.0 | 478.0 | 407.0 | 765.0 | 765.0 | 554.0 | 446.0 | 710.0 | 709.0 | 708.0 | 1,159.0 | 459.0 | 630.0 | 900.0 | 822.0 | 808.0 | 1,456.0 | 254.0 | 831.0 | 790.0 | 729.0 | 363.0 | 504.0 | 1,084.0 | 470.0 | 149.0 | 66.0 | 429.0 | 943.0 | 774.0 | 737.0 | 918.0 | 1,114.0 | 1,341.0 | 1,715.0 | 1,384.0 | 1,302.0 |
| Net debt | 249.0 | 235.0 | (170.0) | 16.0 | 51.0 | 59.0 | 125.0 | 212.0 | 223.0 | (4.0) | 450.0 | (224.0) | 182.0 | 758.0 | (164.0) | 363.0 | 786.0 | 373.0 | ||||||||||||||||||||||
| Working Capital | (380.0) | (198.0) | 218.0 | 9.0 | 44.0 | (148.0) | 33.0 | (19.0) | (143.0) | (90.0) | (275.0) | 5.0 | (244.0) | (536.0) | 241.0 | (213.0) | (473.0) | |||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| 234.0 |
| 1,073.0 |
| 483.0 |
| 405.0 |
| 523.0 |
| 476.0 |
| 530.0 |
| 312.0 |
| 280.0 |
| 428.0 |
| 279.0 |
| 373.0 |
| 320.0 |
| 358.0 |
| 296.0 |
| 221.0 |
| 811.0 |
| 457.0 |
| 735.0 |
| 603.0 |
| 538.0 |
| 469.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,097.0 |
| 6,137.0 |
| 4,874.0 |
| 5,676.0 |
| 4,424.0 |
| 3,665.0 |
| 3,405.0 |
| 3,161.0 |
| 3,071.0 |
| 4,612.0 |
| 4,676.0 |
| 4,282.0 |
| 4,247.0 |
| 3,533.0 |
| 4,127.0 |
| 3,852.0 |
| 3,962.0 |
| 4,000.0 |
| 4,015.0 |
| 3,528.0 |
| 4,210.0 |
| 4,272.0 |
| 3,773.0 |
| 3,603.0 |
| - |
| 4,199.0 |
| 4,092.0 |
| 4,132.0 |
| 3,974.0 |
| 3,802.0 |
| 3,669.0 |
| 3,525.0 |
| 3,593.0 |
| 3,437.0 |
| 3,319.0 |
| 3,189.0 |
| 3,079.0 |
| 3,035.0 |
| 2,919.0 |
| 2,823.0 |
| 2,773.0 |
| 2,597.0 |
| 2,528.0 |
| 2,408.0 |
| 2,348.0 |
| 2,292.0 |
| 2,251.0 |
| - |
| 13,084.0 |
| 13,451.0 |
| 14,584.0 |
| 14,611.0 |
| 14,618.0 |
| 14,600.0 |
| 14,402.0 |
| 15,355.0 |
| 15,257.0 |
| 15,141.0 |
| 14,889.0 |
| 14,787.0 |
| 14,677.0 |
| 14,257.0 |
| 14,114.0 |
| 14,089.0 |
| 14,269.0 |
| 14,322.0 |
| 14,060.0 |
| 13,872.0 |
| 13,811.0 |
| 13,598.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,807.0 |
| 3,805.0 |
| 3,710.0 |
| 3,745.0 |
| 3,777.0 |
| 3,764.0 |
| 3,743.0 |
| 3,781.0 |
| 3,714.0 |
| 3,683.0 |
| 3,485.0 |
| 3,377.0 |
| 3,263.0 |
| 2,702.0 |
| 2,539.0 |
| 3,116.0 |
| 2,882.0 |
| 2,756.0 |
| 2,671.0 |
| 2,626.0 |
| 2,469.0 |
| 2,343.0 |
| 2,216.0 |
| 2,161.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2,540.0 |
| 2,532.0 |
| 2,537.0 |
| 2,529.0 |
| 2,521.0 |
| 2,540.0 |
| 2,535.0 |
| 2,543.0 |
| 2,566.0 |
| 2,598.0 |
| 2,596.0 |
| 2,596.0 |
| 2,344.0 |
| 2,353.0 |
| 2,396.0 |
| 1,960.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.0 |
| 393.0 |
| 374.0 |
| 344.0 |
| 361.0 |
| 378.0 |
| 395.0 |
| 416.0 |
| 430.0 |
| 466.0 |
| 443.0 |
| 469.0 |
| 477.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.0 |
| 1,033.0 |
| 1,056.0 |
| 1,024.0 |
| 967.0 |
| 999.0 |
| 992.0 |
| 1,055.0 |
| 858.0 |
| 895.0 |
| 877.0 |
| 893.0 |
| 916.0 |
| 951.0 |
| 904.0 |
| 893.0 |
| 904.0 |
| 911.0 |
| 921.0 |
| 920.0 |
| 290.0 |
| 309.0 |
| 319.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30,642.0 |
| 28,609.0 |
| 24,197.0 |
| 25,391.0 |
| 25,331.0 |
| 24,497.0 |
| 24,246.0 |
| 24,037.0 |
| 23,700.0 |
| 28,677.0 |
| 28,377.0 |
| 27,757.0 |
| 27,386.0 |
| 25,511.0 |
| 25,927.0 |
| 25,699.0 |
| 25,423.0 |
| 25,351.0 |
| 25,483.0 |
| 25,004.0 |
| 25,269.0 |
| 24,210.0 |
| 23,507.0 |
| 23,163.0 |
| 808.0 |
| 1,456.0 |
| 254.0 |
| 831.0 |
| 790.0 |
| 729.0 |
| 363.0 |
| 504.0 |
| 1,084.0 |
| 470.0 |
| 149.0 |
| 66.0 |
| 429.0 |
| 943.0 |
| 774.0 |
| 737.0 |
| 918.0 |
| 1,114.0 |
| 1,341.0 |
| 1,715.0 |
| 1,384.0 |
| 1,302.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 600.0 |
| 716.0 |
| 595.0 |
| 1,027.0 |
| 985.0 |
| 923.0 |
| 763.0 |
| 747.0 |
| 827.0 |
| 754.0 |
| 782.0 |
| 579.0 |
| 686.0 |
| 615.0 |
| 624.0 |
| 256.0 |
| 337.0 |
| 385.0 |
| 294.0 |
| 341.0 |
| 361.0 |
| 413.0 |
| 395.0 |
| 6,874.0 |
| 8,570.0 |
| 6,232.0 |
| 5,397.0 |
| 6,163.0 |
| 4,678.0 |
| 4,253.0 |
| 3,804.0 |
| 3,633.0 |
| 3,357.0 |
| 5,017.0 |
| 4,872.0 |
| 4,294.0 |
| 4,182.0 |
| 3,456.0 |
| 4,656.0 |
| 5,122.0 |
| 4,601.0 |
| 4,531.0 |
| 4,016.0 |
| 3,757.0 |
| 4,156.0 |
| 4,664.0 |
| 4,077.0 |
| 4,029.0 |
| 316.0 |
| 331.0 |
| 339.0 |
| 326.0 |
| 289.0 |
| 303.0 |
| 317.0 |
| 337.0 |
| 356.0 |
| 370.0 |
| 387.0 |
| 348.0 |
| 370.0 |
| 383.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 901.0 |
| 830.0 |
| 789.0 |
| 910.0 |
| 928.0 |
| 807.0 |
| 873.0 |
| 853.0 |
| - |
| 891.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,218.0 |
| 9,567.0 |
| 9,503.0 |
| 9,588.0 |
| 10,569.0 |
| 10,506.0 |
| 10,591.0 |
| 10,602.0 |
| 10,621.0 |
| 10,465.0 |
| 10,394.0 |
| 10,390.0 |
| 10,442.0 |
| 10,053.0 |
| 9,921.0 |
| 9,753.0 |
| 9,786.0 |
| 9,862.0 |
| 11,187.0 |
| 10,746.0 |
| 10,523.0 |
| 10,730.0 |
| 10,356.0 |
| 10,164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26,236.0 |
| - |
| - |
| 25,219.0 |
| 24,588.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (898.0) |
| (973.0) |
| (1,009.0) |
| (1,081.0) |
| (1,036.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (753.0) |
| - |
| - |
| (1,009.0) |
| (1,081.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (753.0) |
| - |
| - |
| (1,009.0) |
| (1,081.0) |
| - |
| 617.0 |
| 1,432.0 |
| 224.0 |
| 809.0 |
| 765.0 |
| 689.0 |
| 325.0 |
| 459.0 |
| 475.0 |
| 51.0 |
| (287.0) |
| 0.0 |
| 400.0 |
| 909.0 |
| 751.0 |
| 700.0 |
| 885.0 |
| 1,067.0 |
| 1,303.0 |
| 1,668.0 |
| 1,353.0 |
| 1,268.0 |
| (95.0) |
| (523.0) |
| (487.0) |
| (254.0) |
| (588.0) |
| (399.0) |
| (472.0) |
| (286.0) |
| (405.0) |
| (196.0) |
| (12.0) |
| 65.0 |
| 77.0 |
| (529.0) |
| (1,270.0) |
| (639.0) |
| (531.0) |
| (1.0) |
| (229.0) |
| 54.0 |
| (392.0) |
| (304.0) |
| (426.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (753.0) |
| - |
| - |
| (1,009.0) |
| (1,081.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,351.0) |
| - |
| - |
| (3,353.0) |
| (3,434.0) |
| - |