| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 329.0 | 349.0 | 453.0 | 404.0 | 452.0 | 25.0 | 47.0 | 69.0 | 40.0 | 50.0 | 30.0 | 404.0 | 43.0 | 25.0 | 27.0 | 37.0 |
| Restricted Cash | - | - | - | - | 4.0 | 38.0 | 37.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 329.0 | 349.0 | 453.0 | 404.0 | 452.0 | 25.0 | 47.0 | 69.0 | 40.0 | 50.0 | 30.0 | 404.0 | 43.0 | 25.0 | 27.0 | |
| 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 | 3,637.0 | 3,564.0 | - | |
| 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 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 18,620.0 | 18,983.0 | 17,905.0 | 16,901.0 | 16,261.0 | 15,695.0 | 14,219.0 | 12,514.0 | 11,183.0 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1,099.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1,662.0 | 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 | - | - |
| (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 | 172.0 | 329.0 | 1,181.0 | 460.0 | 429.0 | 349.0 | 641.0 | 556.0 | 334.0 | 453.0 | 262.0 | 936.0 | 529.0 | 404.0 | 625.0 | |||||||||||||||||||||||||
| 37.0 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 87.0 | 72.0 | 155.0 | 318.0 | 200.0 | 405.0 | 312.0 | 373.0 | 221.0 | 603.0 | 241.0 | 271.0 | 220.0 | 351.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,704.0 | 4,776.0 | 4,916.0 | 5,358.0 | 6,140.0 | 3,668.0 | 4,614.0 | 3,536.0 | 4,003.0 | 4,275.0 | 2,972.0 | 4,181.0 | 4,965.0 | 5,149.0 | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 4,000.0 | 3,616.0 | 3,103.0 | 2,796.0 | 2,371.0 | 2,202.0 | 1,927.0 | 1,673.0 | 1,519.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 14,620.0 | 15,367.0 | 14,802.0 | 14,105.0 | 13,890.0 | 13,493.0 | 12,292.0 | 10,841.0 | 9,664.0 | - | - |
| 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 | - | - |
| 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 | - |
| 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 | - | - |
| Operating Lease Right Of Use Assets | 198.0 | 189.0 | 313.0 | 349.0 | 393.0 | 378.0 | 466.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,136.0 | 1,220.0 | 1,239.0 | 1,309.0 | 1,362.0 | 1,444.0 | 1,280.0 | 1,304.0 | 1,386.0 | 1,876.0 | 1,835.0 | 1,705.0 | 1,068.0 | - | - | - |
| Other Non-Current Assets | 107.0 | 142.0 | 411.0 | 464.0 | 249.0 | 160.0 | 856.0 | 913.0 | 901.0 | 286.0 | 383.0 | 429.0 | 542.0 | 587.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 31,276.0 | 27,756.0 | 28,597.0 | 29,207.0 | 29,978.0 | 25,951.0 | 29,969.0 | 26,830.0 | 26,753.0 | 26,103.0 | 24,142.0 | 23,923.0 | 21,411.0 | 19,259.0 | 15,414.0 | - |
| 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 | - | - |
| 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 | 500.0 | 520.0 | 714.0 | 689.0 | 601.0 | 999.0 | 828.0 | 687.0 | 472.0 | 361.0 | 370.0 | 482.0 | 315.0 | 275.0 | - | - |
| Total Current Liabilities | 4,902.0 | 4,924.0 | 5,005.0 | 5,893.0 | 6,234.0 | 4,255.0 | 5,019.0 | 3,458.0 | 4,533.0 | 4,666.0 | 3,409.0 | 4,756.0 | 5,413.0 | 5,185.0 | - | - |
| 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 | - | - | - | - | - | - | - | - | - |
| 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 | 11,499.0 | 9,786.0 | 7,761.0 | 7,106.0 | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | (1,009.0) | (1,081.0) | (467.0) | (97.0) | 79.0 | 50.0 | 111.0 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,333.0 | 58.0 | (7.0) | 755.0 | 370.0 | 806.0 | 457.0 | (3.0) | 697.0 | 1,665.0 | 969.0 | 883.0 | 1,070.0 | 1,061.0 | - | - |
| Working Capital | (198.0) | (148.0) | (89.0) | (535.0) | (94.0) | (587.0) | (405.0) | 78.0 | (530.0) | (391.0) | (437.0) | (575.0) | (448.0) | (36.0) | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 270.0 |
| 117.0 |
| 452.0 |
| 194.0 |
| 26.0 |
| 32.0 |
| 25.0 |
| 27.0 |
| 42.0 |
| 40.0 |
| 47.0 |
| 611.0 |
| 428.0 |
| 439.0 |
| 69.0 |
| 33.0 |
| 37.0 |
| 26.0 |
| 40.0 |
| 36.0 |
| 50.0 |
| 41.0 |
| 50.0 |
| 34.0 |
| 37.0 |
| 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 | 172.0 | 329.0 | 1,181.0 | 460.0 | 429.0 | 349.0 | 641.0 | 556.0 | 334.0 | 453.0 | 262.0 | 936.0 | 529.0 | 404.0 | 625.0 | 270.0 | 117.0 | 452.0 | 194.0 | 26.0 | 32.0 | 25.0 | 27.0 | 42.0 | 40.0 | 47.0 | 611.0 | 428.0 | 439.0 | 69.0 | 33.0 | 37.0 | 26.0 | 40.0 | 36.0 | 50.0 | 41.0 | 50.0 | 34.0 | 37.0 |
| 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 | 2,014.0 |
| 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 | 183.0 | 87.0 | 155.0 | 100.0 | 145.0 | 72.0 | 131.0 | 114.0 | 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 | 6,158.0 | 4,704.0 | 5,577.0 | 4,658.0 | 4,729.0 | 4,776.0 | 5,160.0 | 5,380.0 | 5,004.0 | 4,916.0 | 5,333.0 | 4,660.0 | 5,125.0 | 5,358.0 | 5,576.0 | 6,664.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17,318.0 | 17,577.0 | 18,751.0 | 18,620.0 | 18,455.0 | 18,304.0 | 17,962.0 | 18,983.0 | 18,729.0 | 18,497.0 | 18,117.0 | 17,905.0 | 17,751.0 | 17,215.0 | 16,976.0 | 16,901.0 | 16,906.0 | 16,890.0 | 16,509.0 | 16,261.0 | 16,144.0 | 15,890.0 |
| 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 | 1,176.0 | 1,136.0 | 1,157.0 | 1,175.0 | 1,199.0 | 1,220.0 | 1,211.0 | 1,221.0 | 1,231.0 | 1,239.0 | 1,259.0 | 1,263.0 | 1,278.0 | 1,309.0 | 1,325.0 | 1,335.0 | 1,341.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 104.0 | 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 | 32,760.0 | 31,276.0 | 29,252.0 | 28,300.0 | 28,252.0 | 27,756.0 | 28,357.0 | 28,667.0 | 28,590.0 | 28,597.0 | 28,997.0 | 28,167.0 | 28,739.0 | 29,207.0 | 28,788.0 | 30,228.0 | ||||||||||||||||||||||||
| 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 | 627.0 | 500.0 | 482.0 | 496.0 | 481.0 | 520.0 | 686.0 | 617.0 | 600.0 | 714.0 | 752.0 | 649.0 | 650.0 | 689.0 | 879.0 | 823.0 | 801.0 | |||||||||||||||||||||||
| Total Current Liabilities | 6,536.0 | 4,902.0 | 5,359.0 | 4,648.0 | 4,684.0 | 4,924.0 | 5,126.0 | 5,398.0 | 5,146.0 | 5,005.0 | 5,608.0 | 4,654.0 | 5,368.0 | 5,893.0 | 5,335.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,099.0 | 1,099.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 1,519.0 | 1,662.0 | 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 | 1,347.0 | 1,333.0 | (171.0) | 15.0 | 49.0 | 58.0 | 124.0 | 209.0 | 220.0 | (7.0) | 448.0 | (227.0) | 179.0 | 755.0 | (166.0) | 360.0 | 783.0 | 370.0 | ||||||||||||||||||||||
| Working Capital | (378.0) | (198.0) | 218.0 | 10.0 | 45.0 | (148.0) | 34.0 | (18.0) | (142.0) | (89.0) | (275.0) | 6.0 | (243.0) | (535.0) | 241.0 | (212.0) | (472.0) | |||||||||||||||||||||||
| 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 |
| 736.0 |
| 603.0 |
| 538.0 |
| 469.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,100.0 |
| 6,140.0 |
| 4,877.0 |
| 5,678.0 |
| 4,426.0 |
| 3,668.0 |
| 3,407.0 |
| 3,163.0 |
| 3,073.0 |
| 4,614.0 |
| 4,678.0 |
| 4,291.0 |
| 4,250.0 |
| 3,536.0 |
| 4,131.0 |
| 3,855.0 |
| 3,965.0 |
| 4,003.0 |
| 4,018.0 |
| 3,531.0 |
| 4,214.0 |
| 4,275.0 |
| 3,776.0 |
| 3,605.0 |
| - |
| 4,228.0 |
| 4,119.0 |
| 4,159.0 |
| 4,000.0 |
| 3,828.0 |
| 3,694.0 |
| 3,549.0 |
| 3,616.0 |
| 3,460.0 |
| 3,343.0 |
| 3,214.0 |
| 3,103.0 |
| 3,059.0 |
| 2,942.0 |
| 2,847.0 |
| 2,796.0 |
| 2,621.0 |
| 2,552.0 |
| 2,432.0 |
| 2,371.0 |
| 2,315.0 |
| 2,273.0 |
| - |
| 13,090.0 |
| 13,458.0 |
| 14,592.0 |
| 14,620.0 |
| 14,627.0 |
| 14,610.0 |
| 14,413.0 |
| 15,367.0 |
| 15,269.0 |
| 15,154.0 |
| 14,903.0 |
| 14,802.0 |
| 14,692.0 |
| 14,273.0 |
| 14,129.0 |
| 14,105.0 |
| 14,285.0 |
| 14,338.0 |
| 14,077.0 |
| 13,890.0 |
| 13,829.0 |
| 13,617.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,362.0 |
| 1,423.0 |
| 1,414.0 |
| 1,408.0 |
| 1,444.0 |
| 1,438.0 |
| 1,442.0 |
| 1,455.0 |
| 1,280.0 |
| 1,301.0 |
| 1,256.0 |
| 1,247.0 |
| 1,304.0 |
| 1,347.0 |
| 1,377.0 |
| 1,373.0 |
| 1,386.0 |
| 2,210.0 |
| 2,214.0 |
| 2,221.0 |
| 1,876.0 |
| 1,886.0 |
| 1,893.0 |
| 249.0 |
| 1,031.0 |
| 1,054.0 |
| 1,022.0 |
| 965.0 |
| 997.0 |
| 990.0 |
| 1,053.0 |
| 856.0 |
| 893.0 |
| 875.0 |
| 891.0 |
| 913.0 |
| 948.0 |
| 901.0 |
| 891.0 |
| 901.0 |
| 909.0 |
| 919.0 |
| 917.0 |
| 286.0 |
| 306.0 |
| 317.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31,991.0 |
| 29,978.0 |
| 25,627.0 |
| 26,812.0 |
| 26,747.0 |
| 25,951.0 |
| 25,693.0 |
| 25,489.0 |
| 25,166.0 |
| 29,969.0 |
| 29,690.0 |
| 29,033.0 |
| 28,648.0 |
| 26,830.0 |
| 27,290.0 |
| 27,092.0 |
| 26,812.0 |
| 26,753.0 |
| 27,710.0 |
| 27,235.0 |
| 27,508.0 |
| 26,103.0 |
| 25,411.0 |
| 25,075.0 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 601.0 |
| 714.0 |
| 594.0 |
| 1,026.0 |
| 999.0 |
| 932.0 |
| 767.0 |
| 750.0 |
| 828.0 |
| 755.0 |
| 782.0 |
| 581.0 |
| 687.0 |
| 615.0 |
| 624.0 |
| 256.0 |
| 337.0 |
| 385.0 |
| 294.0 |
| 342.0 |
| 361.0 |
| 414.0 |
| 395.0 |
| 6,876.0 |
| 8,572.0 |
| 6,234.0 |
| 5,399.0 |
| 6,163.0 |
| 4,679.0 |
| 4,255.0 |
| 3,805.0 |
| 3,634.0 |
| 3,359.0 |
| 5,019.0 |
| 4,873.0 |
| 4,301.0 |
| 4,184.0 |
| 3,458.0 |
| 4,658.0 |
| 5,124.0 |
| 4,602.0 |
| 4,533.0 |
| 4,018.0 |
| 3,759.0 |
| 4,158.0 |
| 4,666.0 |
| 4,079.0 |
| 4,031.0 |
| 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 |
| 10,958.0 |
| 10,755.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28,463.0 |
| - |
| - |
| 27,112.0 |
| 26,492.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (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) |
| - |
| 614.0 |
| 1,430.0 |
| 222.0 |
| 806.0 |
| 763.0 |
| 687.0 |
| 323.0 |
| 457.0 |
| 473.0 |
| 42.0 |
| (290.0) |
| (3.0) |
| 396.0 |
| 906.0 |
| 748.0 |
| 697.0 |
| 882.0 |
| 1,064.0 |
| 1,300.0 |
| 1,665.0 |
| 1,350.0 |
| 1,265.0 |
| (94.0) |
| (522.0) |
| (485.0) |
| (253.0) |
| (587.0) |
| (398.0) |
| (471.0) |
| (286.0) |
| (405.0) |
| (195.0) |
| (10.0) |
| 66.0 |
| 78.0 |
| (527.0) |
| (1,269.0) |
| (637.0) |
| (530.0) |
| 0.0 |
| (228.0) |
| 56.0 |
| (391.0) |
| (303.0) |
| (426.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (753.0) |
| - |
| - |
| (1,009.0) |
| (1,081.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,351.0) |
| - |
| - |
| (3,353.0) |
| (3,434.0) |
| - |