| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (in millions of USD) | 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 | - | - | - | - | - | - | 30.0 | 119.0 | 39.0 | 6.0 | 4.0 | 127.0 | 107.0 | 12.0 | 6.0 | 4.0 | 31.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | 30.0 | 119.0 | 39.0 | 6.0 | 4.0 | 127.0 | 107.0 | 12.0 | 6.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 460.0 | 456.0 | 414.0 | 398.0 | 329.0 | 271.0 | 253.0 | 193.0 | 168.0 | 155.0 | 158.0 | 149.0 | 146.0 | 152.0 | 144.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 330.0 | 365.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 4,662.0 | 4,354.0 | 3,905.0 | 3,386.0 | 3,285.0 | 2,886.0 | 2,597.0 | 2,178.0 | 2,426.0 | 2,200.0 | 2,060.0 | 2,126.0 | 1,916.0 | 1,536.0 | 1,635.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2,382.0 | 2,118.0 | 1,750.0 | 1,249.0 | 1,241.0 | 1,231.0 | 1,220.0 | 1,212.0 | 1,207.0 | 1,201.0 | 1,196.0 | 918.0 | 911.0 | 841.0 | 836.0 | 831.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 4,662.0 | 4,524.0 | 3,985.0 | 3,646.0 | 3,285.0 | 3,046.0 | 2,597.0 | 2,478.0 | 2,426.0 | 2,350.0 | 2,193.0 | 2,501.0 | 1,916.0 | 1,636.0 | 1,735.0 | 1,808.0 | |||
| - |
| - |
| - |
| 294.0 |
| 17.0 |
| 135.0 |
| 257.0 |
| 253.0 |
| - |
| 30.0 |
| 30.0 |
| 11.0 |
| 89.0 |
| 119.0 |
| 200.0 |
| 48.0 |
| 70.0 |
| 39.0 |
| 89.0 |
| 33.0 |
| 31.0 |
| 6.0 |
| 88.0 |
| 93.0 |
| 4.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | 11.0 | 24.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 294.0 | 17.0 | 135.0 | 257.0 | 253.0 | - | 30.0 | 30.0 | 11.0 | 89.0 | 119.0 | 200.0 | 48.0 | 70.0 | 39.0 | 89.0 | 33.0 | 31.0 | 6.0 | 88.0 | 93.0 | 4.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 405.0 | 460.0 | 455.0 | 397.0 | 473.0 | 456.0 | 459.0 | 385.0 | 412.0 | 414.0 | 364.0 | 310.0 | 362.0 | 398.0 | 345.0 | 289.0 | 303.0 | 329.0 | 273.0 | 274.0 | 268.0 | 271.0 | 250.0 | - | 233.0 | 253.0 | 150.0 | 226.0 | 193.0 | 189.0 | 162.0 | 152.0 | 168.0 | 151.0 | 139.0 | 162.0 | 155.0 | 140.0 | 124.0 | 130.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 109.0 | 96.0 | 61.0 | 74.0 | 119.0 | 81.0 | 45.0 | 83.0 | 109.0 | 68.0 | 45.0 | 56.0 | 89.0 | 69.0 | 38.0 | 55.0 | 92.0 | 66.0 | ||||||||||||||||||||||
| Other Current Assets | 224.0 | 244.0 | 136.0 | 126.0 | 215.0 | 238.0 | 156.0 | 175.0 | 203.0 | 182.0 | 149.0 | 157.0 | 232.0 | 498.0 | 283.0 | 310.0 | 371.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,010.0 | 1,072.0 | 1,059.0 | 890.0 | 974.0 | 1,025.0 | 950.0 | 848.0 | 1,082.0 | 935.0 | 724.0 | 676.0 | 766.0 | 1,210.0 | 750.0 | 802.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 16,629.0 | 16,412.0 | 16,184.0 | 15,920.0 | 15,721.0 | 15,430.0 | 15,056.0 | 14,816.0 | 14,509.0 | 14,303.0 | 13,754.0 | 13,436.0 | 13,115.0 | 12,888.0 | 12,649.0 | 12,445.0 | 12,280.0 | 12,151.0 | 11,837.0 | 11,678.0 | 11,545.0 | 11,403.0 | 11,675.0 | - | 11,389.0 | 11,256.0 | 10,903.0 | 10,616.0 | 10,690.0 | 10,558.0 | 10,547.0 | 10,414.0 | 10,305.0 | 10,152.0 | 10,020.0 | 9,847.0 | 9,747.0 | 9,609.0 | 9,489.0 | 9,310.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 19.0 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.0 | 29.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 464.0 | 468.0 | 472.0 | 488.0 | 476.0 | 478.0 | 166.0 | 175.0 | 171.0 | 169.0 | 188.0 | 189.0 | 217.0 | 234.0 | 225.0 | 238.0 | 208.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,204.0 | 13,230.0 | 13,014.0 | 12,681.0 | 12,695.0 | 12,544.0 | 11,881.0 | 11,582.0 | 11,588.0 | 11,208.0 | 10,603.0 | 10,370.0 | 10,151.0 | 10,459.0 | 9,849.0 | 9,783.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 277.0 | 330.0 | 276.0 | 267.0 | 281.0 | 365.0 | 351.0 | 259.0 | 289.0 | 347.0 | 187.0 | 227.0 | 242.0 | 457.0 | 287.0 | 191.0 | 169.0 | 244.0 | 201.0 | 196.0 | 199.0 | 153.0 | 139.0 | - | 128.0 | 165.0 | 119.0 | 136.0 | 168.0 | 110.0 | 103.0 | 97.0 | 132.0 | 100.0 | 90.0 | 92.0 | 129.0 | 112.0 | 114.0 | 98.0 |
| Short Term Debt | 9.0 | 0.0 | 68.0 | 68.0 | 68.0 | 170.0 | 80.0 | 80.0 | 80.0 | 80.0 | 0.0 | 0.0 | 0.0 | 260.0 | 40.0 | - | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 60.0 | 87.0 | 80.0 | 65.0 | 56.0 | 80.0 | 75.0 | 56.0 | 50.0 | 74.0 | 74.0 | 58.0 | 52.0 | 66.0 | 66.0 | 51.0 | 47.0 | 67.0 | ||||||||||||||||||||||
| Other Current Liabilities | 449.0 | 478.0 | 481.0 | 439.0 | 437.0 | 410.0 | 401.0 | 345.0 | 356.0 | 355.0 | 356.0 | 276.0 | 321.0 | 641.0 | 574.0 | 653.0 | 680.0 | |||||||||||||||||||||||
| Total Current Liabilities | 929.0 | 993.0 | 985.0 | 913.0 | 922.0 | 1,119.0 | 972.0 | 850.0 | 885.0 | 1,112.0 | 636.0 | 761.0 | 751.0 | 1,496.0 | 990.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 4,658.0 | 4,662.0 | 4,662.0 | 4,663.0 | 4,663.0 | 4,354.0 | 4,354.0 | 4,353.0 | 4,353.0 | 3,905.0 | 3,786.0 | 3,486.0 | 3,485.0 | 3,386.0 | 3,286.0 | 3,286.0 | 3,286.0 | 3,285.0 | 3,285.0 | 2,887.0 | 2,886.0 | 2,886.0 | 2,657.0 | - | 2,478.0 | 2,597.0 | 2,377.0 | 2,178.0 | 2,178.0 | 2,127.0 | 2,126.0 | 2,426.0 | 2,426.0 | 2,277.0 | 2,200.0 | 2,200.0 | 2,200.0 | 2,325.0 | 2,324.0 | 2,199.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 384.0 | 362.0 | 359.0 | 352.0 | 357.0 | 358.0 | 97.0 | 98.0 | 99.0 | 99.0 | 101.0 | 98.0 | 94.0 | 91.0 | 89.0 | 84.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 9,084.0 | 9,097.0 | 9,064.0 | 8,829.0 | 8,851.0 | 8,750.0 | 8,251.0 | 8,098.0 | 8,129.0 | 7,889.0 | 7,308.0 | 7,170.0 | 7,039.0 | 7,680.0 | 7,089.0 | 7,045.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2,386.0 | 2,382.0 | 2,179.0 | 2,127.0 | 2,123.0 | 2,118.0 | 1,938.0 | 1,833.0 | 1,828.0 | 1,750.0 | 1,744.0 | 1,647.0 | 1,548.0 | 1,249.0 | 1,245.0 | 1,241.0 | 1,236.0 | 1,241.0 | 1,237.0 | 1,235.0 | 1,233.0 | 1,231.0 | 1,226.0 | - | 1,220.0 | 1,220.0 | 1,215.0 | 1,212.0 | 1,212.0 | 1,209.0 | 1,208.0 | 1,206.0 | 1,207.0 | 1,204.0 | 1,203.0 | 1,200.0 | 1,201.0 | 1,199.0 | 1,198.0 | 1,195.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,738.0 | 1,755.0 | 1,774.0 | 1,729.0 | 1,725.0 | 1,680.0 | 1,697.0 | 1,655.0 | 1,635.0 | 1,574.0 | 1,554.0 | 1,556.0 | 1,568.0 | 1,534.0 | 1,524.0 | 1,506.0 | 1,483.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.0) | (4.0) | (3.0) | (4.0) | (4.0) | (4.0) | (5.0) | (4.0) | (4.0) | (5.0) | (3.0) | (3.0) | (4.0) | (4.0) | (9.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,120.0 | 4,133.0 | 3,950.0 | 3,852.0 | 3,844.0 | 3,794.0 | 3,630.0 | 3,484.0 | 3,459.0 | 3,319.0 | 3,295.0 | 3,200.0 | 3,112.0 | 2,779.0 | 2,760.0 | 2,738.0 | ||||||||||||||||||||||||
| Total Equity | 4,120.0 | 4,133.0 | 3,950.0 | 3,852.0 | 3,844.0 | 3,794.0 | 3,630.0 | 3,484.0 | 3,459.0 | 3,319.0 | 3,295.0 | 3,200.0 | 3,112.0 | 2,779.0 | 2,760.0 | 2,738.0 | 2,709.0 | 2,707.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 4,667.0 | 4,662.0 | 4,730.0 | 4,731.0 | 4,731.0 | 4,524.0 | 4,434.0 | 4,433.0 | 4,433.0 | 3,985.0 | 3,786.0 | 3,486.0 | 3,485.0 | 3,646.0 | 3,326.0 | 3,286.0 | 3,286.0 | 3,285.0 | 3,285.0 | 2,907.0 | 2,906.0 | 3,046.0 | 2,817.0 | 150.0 | 2,618.0 | 2,597.0 | 2,377.0 | 2,478.0 | 2,478.0 | 2,427.0 | 2,426.0 | 2,426.0 | 2,426.0 | 2,377.0 | 2,350.0 | 2,350.0 | 2,350.0 | 2,325.0 | 2,324.0 | 2,199.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,991.0 | |||||||||||||||||||||
| Working Capital | 81.0 | 79.0 | 74.0 | (23.0) | 52.0 | (94.0) | (22.0) | (2.0) | 197.0 | (177.0) | 88.0 | (85.0) | 15.0 | (286.0) | (240.0) | (118.0) | (55.0) | |||||||||||||||||||||||
| Book Value | 4,120.0 | 4,133.0 | 3,950.0 | 3,852.0 | 3,844.0 | 3,794.0 | 3,630.0 | 3,484.0 | 3,459.0 | 3,319.0 | 3,295.0 | 3,200.0 | 3,112.0 | 2,779.0 | 2,760.0 | 2,738.0 | 2,709.0 | 2,707.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 10.0 |
| 73.0 |
| - |
| - |
| - |
| 4.0 |
| 31.0 |
| 10.0 |
| 73.0 |
| 137.0 |
| 159.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 96.0 | 81.0 | 68.0 | 69.0 | 66.0 | 57.0 | 63.0 | 54.0 | 50.0 | 48.0 | 43.0 | 39.0 | 38.0 | 37.0 | - | - | - | - | - |
| Other Current Assets | 244.0 | 238.0 | 182.0 | 498.0 | 205.0 | 98.0 | 104.0 | 90.0 | 73.0 | 77.0 | 88.0 | 115.0 | 103.0 | 93.0 | 98.0 | 67.0 | 94.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,072.0 | 1,025.0 | 935.0 | 1,210.0 | 688.0 | 721.0 | 500.0 | 643.0 | 526.0 | 463.0 | 557.0 | 699.0 | 591.0 | 622.0 | 716.0 | 661.0 | 690.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 7,161.0 | 6,887.0 | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 19.0 | 13.0 | 9.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 303.0 | 312.0 | 18.0 | 22.0 | 25.0 | 44.0 | 51.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 468.0 | 478.0 | 169.0 | 234.0 | 176.0 | 153.0 | 166.0 | 101.0 | 54.0 | 57.0 | 44.0 | 48.0 | 49.0 | 62.0 | 65.0 | 75.0 | 62.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,230.0 | 12,544.0 | 11,208.0 | 10,459.0 | 9,494.0 | 9,069.0 | 8,394.0 | 8,110.0 | 7,838.0 | 7,527.0 | 7,210.0 | 7,042.0 | 6,101.0 | 5,670.0 | 5,733.0 | 5,491.0 | 5,172.0 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 170.0 | 80.0 | 260.0 | 0.0 | 160.0 | 0.0 | 300.0 | 0.0 | 150.0 | 133.0 | 375.0 | 0.0 | 100.0 | 100.0 | 10.0 | 186.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 26.0 | 26.0 | 3.0 | 4.0 | 4.0 | 8.0 | 8.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 87.0 | 80.0 | 74.0 | 66.0 | 67.0 | 67.0 | 74.0 | 66.0 | 60.0 | 52.0 | 51.0 | 51.0 | 46.0 | 46.0 | 44.0 | 36.0 | - | - | - |
| Other Current Liabilities | 478.0 | 410.0 | 355.0 | 641.0 | 457.0 | 322.0 | 315.0 | 268.0 | 241.0 | 254.0 | 259.0 | 236.0 | 171.0 | 179.0 | 157.0 | 145.0 | 92.0 | - | - |
| Total Current Liabilities | 993.0 | 1,119.0 | 1,112.0 | 1,496.0 | 768.0 | 815.0 | 519.0 | 791.0 | 432.0 | 577.0 | 626.0 | 873.0 | 393.0 | 521.0 | 614.0 | 489.0 | 620.0 | - | - |
| 1,798.0 |
| 1,558.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 277.0 | 286.0 | 16.0 | 18.0 | 22.0 | 36.0 | 43.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 564.0 | 488.0 | 439.0 | 413.0 | 374.0 | 378.0 | 369.0 | 376.0 | 669.0 | 632.0 | 625.0 | 586.0 | 588.0 | 529.0 | 445.0 | 356.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | 247.0 | 307.0 | 284.0 | 281.0 | 259.0 | 237.0 | 154.0 | 247.0 | 195.0 | 140.0 | 143.0 | - | - |
| Other Non-Current Liabilities | 362.0 | 358.0 | 99.0 | 91.0 | 59.0 | 77.0 | 76.0 | 203.0 | 192.0 | 107.0 | 29.0 | 21.0 | 25.0 | 14.0 | 14.0 | 78.0 | 75.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,097.0 | 8,750.0 | 7,889.0 | 7,680.0 | 6,787.0 | 6,456.0 | 5,803.0 | 5,604.0 | 5,422.0 | 5,183.0 | 4,952.0 | 5,131.0 | 4,281.0 | 3,940.0 | 4,067.0 | 3,892.0 | 3,629.0 | - | - |
| 829.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,755.0 | 1,680.0 | 1,574.0 | 1,534.0 | 1,476.0 | 1,393.0 | 1,381.0 | 1,301.0 | 1,217.0 | 1,150.0 | 1,070.0 | 1,000.0 | 913.0 | 893.0 | 833.0 | 766.0 | 719.0 | - | - |
| Accumulated Other Comprehensive Income | (4.0) | (4.0) | (5.0) | (4.0) | (10.0) | (11.0) | (10.0) | (7.0) | (8.0) | (7.0) | (8.0) | (7.0) | (5.0) | (6.0) | (6.0) | (5.0) | (6.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.0 | 2.0 | 3.0 | 7.0 | 1.0 | - | - |
| Total Stockholders Equity | 4,133.0 | 3,794.0 | 3,319.0 | 2,779.0 | 2,707.0 | 2,613.0 | 2,591.0 | 2,506.0 | 2,416.0 | 2,344.0 | 2,258.0 | 1,911.0 | 1,819.0 | 1,728.0 | 1,663.0 | 1,592.0 | 1,542.0 | - | - |
| Total Equity | 4,133.0 | 3,794.0 | 3,319.0 | 2,779.0 | 2,707.0 | 2,613.0 | 2,591.0 | 2,506.0 | 2,416.0 | 2,344.0 | 2,258.0 | 1,911.0 | 1,820.0 | 1,730.0 | 1,666.0 | 1,599.0 | 1,543.0 | - | - |
| 1,744.0 |
| - |
| - |
| Net debt | - | - | - | - | - | - | 2,567.0 | 2,359.0 | 2,387.0 | 2,344.0 | 2,189.0 | 2,374.0 | 1,809.0 | 1,624.0 | 1,729.0 | 1,804.0 | 1,713.0 | - | - |
| Working Capital | 79.0 | (94.0) | (177.0) | (286.0) | (80.0) | (94.0) | (19.0) | (148.0) | 94.0 | (114.0) | (69.0) | (174.0) | 198.0 | 101.0 | 102.0 | 172.0 | 70.0 | - | - |
| Book Value | 4,133.0 | 3,794.0 | 3,319.0 | 2,779.0 | 2,707.0 | 2,613.0 | 2,591.0 | 2,506.0 | 2,416.0 | 2,344.0 | 2,258.0 | 1,911.0 | 1,819.0 | 1,728.0 | 1,663.0 | 1,592.0 | 1,542.0 | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 44.0 |
| 51.0 |
| 68.0 |
| 57.0 |
| 44.0 |
| - |
| 64.0 |
| 63.0 |
| 35.0 |
| 60.0 |
| 54.0 |
| 31.0 |
| 38.0 |
| 56.0 |
| 50.0 |
| 27.0 |
| 34.0 |
| 58.0 |
| 48.0 |
| 28.0 |
| 35.0 |
| 55.0 |
| 205.0 |
| 243.0 |
| 219.0 |
| 127.0 |
| 98.0 |
| 123.0 |
| - |
| 124.0 |
| 104.0 |
| 69.0 |
| 108.0 |
| 90.0 |
| 51.0 |
| 56.0 |
| 81.0 |
| 73.0 |
| 43.0 |
| 43.0 |
| 87.0 |
| 77.0 |
| 41.0 |
| 64.0 |
| 113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 876.0 |
| 688.0 |
| 899.0 |
| 604.0 |
| 622.0 |
| 721.0 |
| 720.0 |
| - |
| 505.0 |
| 500.0 |
| 440.0 |
| 596.0 |
| 643.0 |
| 631.0 |
| 493.0 |
| 532.0 |
| 526.0 |
| 466.0 |
| 412.0 |
| 485.0 |
| 463.0 |
| 476.0 |
| 512.0 |
| 537.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| - |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.0 |
| 216.0 |
| 170.0 |
| 153.0 |
| 153.0 |
| 165.0 |
| - |
| 156.0 |
| 166.0 |
| 142.0 |
| 142.0 |
| 101.0 |
| 55.0 |
| 55.0 |
| 53.0 |
| 54.0 |
| 51.0 |
| 55.0 |
| 54.0 |
| 57.0 |
| 49.0 |
| 51.0 |
| 48.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,723.0 |
| 9,494.0 |
| 9,542.0 |
| 9,099.0 |
| 9,069.0 |
| 9,069.0 |
| 8,869.0 |
| - |
| 8,470.0 |
| 8,394.0 |
| 7,997.0 |
| 7,948.0 |
| 8,110.0 |
| 7,975.0 |
| 7,909.0 |
| 7,892.0 |
| 7,838.0 |
| 7,759.0 |
| 7,653.0 |
| 7,612.0 |
| 7,527.0 |
| 7,455.0 |
| 7,446.0 |
| 7,344.0 |
| 0.0 |
| 20.0 |
| 20.0 |
| 160.0 |
| 160.0 |
| 150.0 |
| 140.0 |
| 0.0 |
| 0.0 |
| 300.0 |
| 300.0 |
| 300.0 |
| 300.0 |
| 0.0 |
| 0.0 |
| 100.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 51.0 |
| 48.0 |
| 67.0 |
| 63.0 |
| - |
| 48.0 |
| 74.0 |
| 58.0 |
| 42.0 |
| 66.0 |
| 52.0 |
| 54.0 |
| 39.0 |
| 60.0 |
| 51.0 |
| 52.0 |
| 41.0 |
| 52.0 |
| 45.0 |
| 45.0 |
| 42.0 |
| 457.0 |
| 611.0 |
| 369.0 |
| 319.0 |
| 322.0 |
| 368.0 |
| - |
| 296.0 |
| 315.0 |
| 247.0 |
| 263.0 |
| 268.0 |
| 251.0 |
| 225.0 |
| 229.0 |
| 241.0 |
| 248.0 |
| 226.0 |
| 247.0 |
| 254.0 |
| 270.0 |
| 247.0 |
| 268.0 |
| 920.0 |
| 931.0 |
| 768.0 |
| 867.0 |
| 856.0 |
| 774.0 |
| 815.0 |
| 924.0 |
| - |
| 632.0 |
| 519.0 |
| 440.0 |
| 731.0 |
| 791.0 |
| 703.0 |
| 679.0 |
| 393.0 |
| 432.0 |
| 491.0 |
| 512.0 |
| 548.0 |
| 577.0 |
| 448.0 |
| 442.0 |
| 508.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.0 |
| 380.0 |
| 369.0 |
| 372.0 |
| 378.0 |
| 378.0 |
| 376.0 |
| 701.0 |
| 685.0 |
| 682.0 |
| 669.0 |
| 644.0 |
| 649.0 |
| 646.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.0 |
| 309.0 |
| 307.0 |
| 283.0 |
| 280.0 |
| 282.0 |
| 284.0 |
| 288.0 |
| 286.0 |
| 283.0 |
| 281.0 |
| 267.0 |
| 264.0 |
| 261.0 |
| 83.0 |
| 59.0 |
| 75.0 |
| 81.0 |
| 74.0 |
| 77.0 |
| 71.0 |
| - |
| 72.0 |
| 76.0 |
| 69.0 |
| 67.0 |
| 203.0 |
| 199.0 |
| 198.0 |
| 198.0 |
| 192.0 |
| 177.0 |
| 160.0 |
| 113.0 |
| 107.0 |
| 79.0 |
| 83.0 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,014.0 |
| 6,787.0 |
| 6,867.0 |
| 6,438.0 |
| 6,394.0 |
| 6,456.0 |
| 6,274.0 |
| - |
| 5,832.0 |
| 5,803.0 |
| 5,455.0 |
| 5,400.0 |
| 5,604.0 |
| 5,489.0 |
| 5,444.0 |
| 5,443.0 |
| 5,422.0 |
| 5,357.0 |
| 5,261.0 |
| 5,225.0 |
| 5,183.0 |
| 5,145.0 |
| 5,143.0 |
| 5,053.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,476.0 |
| 1,448.0 |
| 1,437.0 |
| 1,453.0 |
| 1,393.0 |
| 1,378.0 |
| - |
| 1,427.0 |
| 1,381.0 |
| 1,334.0 |
| 1,344.0 |
| 1,301.0 |
| 1,285.0 |
| 1,265.0 |
| 1,251.0 |
| 1,217.0 |
| 1,205.0 |
| 1,196.0 |
| 1,195.0 |
| 1,150.0 |
| 1,118.0 |
| 1,113.0 |
| 1,104.0 |
| (9.0) |
| (10.0) |
| (10.0) |
| (10.0) |
| (11.0) |
| (11.0) |
| (11.0) |
| (9.0) |
| - |
| (9.0) |
| (10.0) |
| (7.0) |
| (8.0) |
| (7.0) |
| (8.0) |
| (8.0) |
| (8.0) |
| (8.0) |
| (7.0) |
| (7.0) |
| (8.0) |
| (7.0) |
| (7.0) |
| (8.0) |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,709.0 |
| 2,707.0 |
| 2,675.0 |
| 2,661.0 |
| 2,675.0 |
| 2,613.0 |
| 2,675.0 |
| - |
| 2,638.0 |
| 2,591.0 |
| 2,542.0 |
| 2,548.0 |
| 2,506.0 |
| 2,486.0 |
| 2,465.0 |
| 2,449.0 |
| 2,416.0 |
| 2,402.0 |
| 2,392.0 |
| 2,387.0 |
| 2,344.0 |
| 2,310.0 |
| 2,303.0 |
| 2,291.0 |
| 2,675.0 |
| 2,661.0 |
| 2,675.0 |
| 2,613.0 |
| 2,675.0 |
| - |
| 2,638.0 |
| 2,591.0 |
| 2,542.0 |
| 2,548.0 |
| 2,506.0 |
| 2,486.0 |
| 2,465.0 |
| 2,449.0 |
| 2,416.0 |
| 2,402.0 |
| 2,392.0 |
| 2,387.0 |
| 2,344.0 |
| 2,310.0 |
| 2,303.0 |
| 2,291.0 |
| 2,890.0 |
| 2,771.0 |
| 2,789.0 |
| 2,564.0 |
| - |
| 2,588.0 |
| 2,567.0 |
| 2,366.0 |
| 2,389.0 |
| 2,359.0 |
| 2,227.0 |
| 2,378.0 |
| 2,356.0 |
| 2,387.0 |
| 2,288.0 |
| 2,317.0 |
| 2,319.0 |
| 2,344.0 |
| 2,237.0 |
| 2,231.0 |
| 2,195.0 |
| (80.0) |
| 32.0 |
| (252.0) |
| (152.0) |
| (94.0) |
| (204.0) |
| - |
| (127.0) |
| (19.0) |
| 0.0 |
| (135.0) |
| (148.0) |
| (72.0) |
| (186.0) |
| 139.0 |
| 94.0 |
| (25.0) |
| (100.0) |
| (63.0) |
| (114.0) |
| 28.0 |
| 70.0 |
| 29.0 |
| 2,675.0 |
| 2,661.0 |
| 2,675.0 |
| 2,613.0 |
| 2,675.0 |
| - |
| 2,638.0 |
| 2,591.0 |
| 2,542.0 |
| 2,548.0 |
| 2,506.0 |
| 2,486.0 |
| 2,465.0 |
| 2,449.0 |
| 2,416.0 |
| 2,402.0 |
| 2,392.0 |
| 2,387.0 |
| 2,344.0 |
| 2,310.0 |
| 2,303.0 |
| 2,291.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |