| (in millions of USD) | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 57.0 | 257.0 | 462.0 | 1,611.0 | 252.0 | 83.0 |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | 9.0 | 3.0 | - | - |
| Cash And Short Term Investments | 57.0 | 257.0 | 471.0 | 1,614.0 | 252.0 | 83.0 |
| Receivables | ||||||
| Accounts Receivable | 760.0 | 715.0 | 719.0 | 703.0 | - | - |
| Current Assets | ||||||
| Inventory | 350.0 | 332.0 | 337.0 | 365.0 | - | - |
| Prepaid Expenses | - | - | - | - | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 107.0 | 100.0 | 744.0 | 765.0 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 1,319.0 | 1,271.0 | 1,282.0 | 948.0 | - | - |
| Short Term Debt | 419.0 | 0.0 | 250.0 | 150.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 8,431.0 | 7,627.0 | 6,490.0 | 6,212.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 8,850.0 | 7,627.0 | 6,740.0 | 6,362.0 | - | - |
| Net debt | 8,793.0 | 7,370.0 | 6,269.0 | 4,748.0 | - | - |
| Working Capital | ||||||
| 89.0 |
| 81.0 |
| 151.0 |
| 283.0 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 2,612.0 | 2,460.0 | 2,329.0 | 4,202.0 | - | - |
| Property,Plant & Equipment Net |
| 27,642.0 |
| 24,849.0 |
| 22,290.0 |
| 953.0 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 491.0 | 335.0 | 322.0 | 364.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 40,315.0 | 35,906.0 | 32,474.0 | 32,568.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | 759.0 | 663.0 | 637.0 | 572.0 | - | - |
| Total Current Liabilities | 3,848.0 | 3,315.0 | 3,047.0 | 5,774.0 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 5,781.0 | 4,829.0 | 3,651.0 | 2,918.0 | - | - |
| Pension Obligations | 2,461.0 | 1,838.0 | 1,681.0 | 2,485.0 | - | - |
| Other Non-Current Liabilities | 1,529.0 | 1,380.0 | 1,652.0 | 902.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 30,357.0 | 26,699.0 | 23,759.0 | 24,755.0 | - | - |
| 6,173.0 |
| 5,572.0 |
| 4,746.0 |
| 3,827.0 |
| - |
| - |
| Accumulated Other Comprehensive Income | (24.0) | (25.0) | (19.0) | (14.0) | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | 349.0 | 380.0 | - | - |
| Total Stockholders Equity | 9,958.0 | 9,207.0 | 8,715.0 | 7,813.0 | 7,603.0 | 6,727.0 |
| Total Equity | 9,958.0 | 9,207.0 | 8,715.0 | 7,813.0 | 7,603.0 | 6,727.0 |
| (1,236.0) |
| (855.0) |
| (718.0) |
| (1,572.0) |
| - |
| - |
| Book Value | 9,958.0 | 9,207.0 | 8,715.0 | 7,813.0 | 7,603.0 | 6,727.0 |
| Tangible Book Value | - | - | - | - | - | - |
| (in millions of USD) | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q4 FY 10 | Q3 FY 10 | Q2 FY 10 | Q1 FY 10 | Q4 FY 09 | Q3 FY 09 | Q2 FY 09 | Q1 FY 09 | Q4 FY 08 | Q3 FY 08 | Q2 FY 08 | Q4 FY 07 | Q4 FY 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 190.0 | 146.0 | 148.0 | 170.0 | 90.0 | 41.0 | 63.0 | 57.0 | 65.0 | 42.0 | 53.0 | 257.0 | 857.0 | 85.0 | 66.0 | |||||||||
| 462.0 |
| 754.0 |
| 454.0 |
| 1,177.0 |
| 1,611.0 |
| 1,256.0 |
| 185.0 |
| 252.0 |
| 83.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | 6.0 | 9.0 | 9.0 | 3.0 | 3.0 | - | 3.0 | - | - | - | - |
| Cash And Short Term Investments | 190.0 | 146.0 | 148.0 | 170.0 | 90.0 | 41.0 | 63.0 | 57.0 | 65.0 | 42.0 | 53.0 | 257.0 | 861.0 | 91.0 | 75.0 | 471.0 | 757.0 | 457.0 | 1,177.0 | 1,614.0 | 1,256.0 | 185.0 | 252.0 | 83.0 |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 1,034.0 | 838.0 | - | - | 1,067.0 | 721.0 | 641.0 | 760.0 | 969.0 | 655.0 | 625.0 | 715.0 | 887.0 | 731.0 | 626.0 | 719.0 | 952.0 | 706.0 | - | 703.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | 277.0 | 256.0 | - | - | 338.0 | 335.0 | 340.0 | 350.0 | 340.0 | 331.0 | 328.0 | 332.0 | 326.0 | 323.0 | 320.0 | 337.0 | 332.0 | 325.0 | - | 365.0 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Assets | 433.0 | 395.0 | - | - | 110.0 | 234.0 | 188.0 | 89.0 | 107.0 | 66.0 | 101.0 | 81.0 | 69.0 | 51.0 | 229.0 | 175.0 | 127.0 | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 4,551.0 | 3,312.0 | - | - | 2,917.0 | 2,963.0 | 2,762.0 | 2,612.0 | 2,832.0 | 2,321.0 | 2,226.0 | 2,460.0 | 3,228.0 | 2,354.0 | 2,043.0 | 2,329.0 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 77.0 | 74.0 | - | - | 115.0 | 113.0 | 110.0 | 107.0 | 104.0 | 105.0 | 101.0 | 100.0 | 98.0 | 95.0 | 92.0 | 744.0 | 733.0 | |||||||
| Property,Plant & Equipment Net | 31,364.0 | 30,455.0 | - | - | 29,385.0 | 28,778.0 | 28,205.0 | 27,642.0 | 26,563.0 | 25,921.0 | 25,351.0 | 24,849.0 | 69.0 | 68.0 | 70.0 | 324.0 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | 445.0 | 686.0 | - | - | 506.0 | 507.0 | 494.0 | 491.0 | 340.0 | 513.0 | 333.0 | 335.0 | 339.0 | 327.0 | 329.0 | 322.0 | 503.0 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 48,864.0 | 46,646.0 | - | - | 43,059.0 | 42,003.0 | 41,605.0 | 40,315.0 | 38,122.0 | 37,365.0 | 36,344.0 | 35,906.0 | 36,227.0 | 34,213.0 | 32,975.0 | 32,474.0 | ||||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 1,306.0 | 1,407.0 | - | - | 1,214.0 | 1,070.0 | 994.0 | 1,319.0 | 1,128.0 | 979.0 | 958.0 | 1,271.0 | 1,146.0 | 971.0 | 897.0 | 1,282.0 | 888.0 | 753.0 | - | 948.0 | - | - | - | - |
| Short Term Debt | 900.0 | 601.0 | - | - | 380.0 | 300.0 | 330.0 | 419.0 | 550.0 | 200.0 | 200.0 | 0.0 | - | 215.0 | 180.0 | 250.0 | 250.0 | 250.0 | ||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Liabilities | 1,008.0 | 1,186.0 | - | - | 623.0 | 589.0 | 538.0 | 670.0 | 511.0 | 510.0 | 482.0 | 663.0 | 513.0 | 445.0 | 427.0 | 637.0 | 608.0 | |||||||
| Total Current Liabilities | 5,773.0 | 4,881.0 | - | - | 3,233.0 | 3,275.0 | 3,192.0 | 3,848.0 | 3,637.0 | 3,163.0 | 3,009.0 | 3,315.0 | 3,160.0 | 2,759.0 | 2,404.0 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 9,926.0 | 9,825.0 | - | - | 8,828.0 | 8,827.0 | 8,827.0 | 8,431.0 | 8,032.0 | 8,070.0 | 7,627.0 | 7,627.0 | 7,626.0 | 7,129.0 | 6,984.0 | 6,490.0 | 6,490.0 | 6,489.0 | - | 6,212.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | 6,709.0 | 7,346.0 | - | - | 6,574.0 | 6,339.0 | 6,166.0 | 5,781.0 | 5,483.0 | 5,255.0 | 5,096.0 | 4,829.0 | 4,173.0 | 3,959.0 | 3,796.0 | 3,651.0 | 3,335.0 | |||||||
| Pension Obligations | 1,327.0 | 1,378.0 | - | - | 2,359.0 | 2,333.0 | 2,356.0 | 2,461.0 | 1,863.0 | 1,869.0 | 1,851.0 | 1,838.0 | 1,757.0 | 1,725.0 | 1,702.0 | 1,681.0 | 2,613.0 | |||||||
| Other Non-Current Liabilities | 2,522.0 | 2,070.0 | - | - | 1,786.0 | 1,657.0 | 1,589.0 | 1,529.0 | 1,438.0 | 1,359.0 | 1,393.0 | 1,380.0 | 1,879.0 | 1,730.0 | 1,680.0 | 1,652.0 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 36,461.0 | 34,955.0 | - | - | 31,995.0 | 31,187.0 | 31,242.0 | 30,357.0 | 28,290.0 | 27,829.0 | 26,907.0 | 26,699.0 | 27,094.0 | 25,377.0 | 24,443.0 | 23,759.0 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | 2,168.0 | - | 2,168.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Retained Earnings | 7,960.0 | 7,548.0 | - | - | 6,524.0 | 6,282.0 | 6,221.0 | 6,173.0 | 6,054.0 | 5,765.0 | 5,673.0 | 5,572.0 | 5,496.0 | 5,204.0 | 4,905.0 | 4,746.0 | 4,675.0 | |||||||
| Accumulated Other Comprehensive Income | (13.0) | (13.0) | - | - | (23.0) | (24.0) | (21.0) | (24.0) | (22.0) | (23.0) | (24.0) | (25.0) | (17.0) | (17.0) | (18.0) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 2,022.0 | 1,753.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 349.0 | 376.0 | 369.0 | ||||||
| Total Stockholders Equity | 12,403.0 | 11,691.0 | 11,108.0 | 11,191.0 | 11,064.0 | 10,816.0 | 10,363.0 | 9,958.0 | 9,832.0 | 9,536.0 | 9,437.0 | 9,207.0 | 9,133.0 | 8,836.0 | 8,532.0 | 8,715.0 | ||||||||
| Total Equity | 12,403.0 | 11,691.0 | 11,108.0 | 11,191.0 | 11,064.0 | 10,816.0 | 10,363.0 | 9,958.0 | 9,832.0 | 9,536.0 | 9,437.0 | 9,207.0 | 9,133.0 | 8,836.0 | 8,532.0 | 8,715.0 | 8,674.0 | 8,414.0 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 10,826.0 | 10,426.0 | - | - | 9,208.0 | 9,127.0 | 9,157.0 | 8,850.0 | 8,582.0 | 8,270.0 | 7,827.0 | 7,627.0 | 7,626.0 | 7,344.0 | 7,164.0 | 6,740.0 | 6,740.0 | 6,739.0 | - | 6,362.0 | - | - | - | - |
| Net debt | 10,636.0 | 10,280.0 | - | - | 9,118.0 | 9,086.0 | 9,094.0 | 8,793.0 | 8,517.0 | 8,228.0 | 7,774.0 | 7,370.0 | 6,765.0 | 7,253.0 | 7,089.0 | 6,269.0 | 5,983.0 | 6,282.0 | ||||||
| Working Capital | (1,222.0) | (1,569.0) | - | - | (316.0) | (312.0) | (430.0) | (1,236.0) | (805.0) | (842.0) | (783.0) | (855.0) | 68.0 | (405.0) | (361.0) | (718.0) | (846.0) | |||||||
| Book Value | 12,403.0 | 11,691.0 | 11,108.0 | 11,191.0 | 11,064.0 | 10,816.0 | 10,363.0 | 9,958.0 | 9,832.0 | 9,536.0 | 9,437.0 | 9,207.0 | 9,133.0 | 8,836.0 | 8,532.0 | 8,715.0 | 8,674.0 | 8,414.0 | ||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| - |
| 283.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,019.0 |
| 2,606.0 |
| - |
| 4,202.0 |
| - |
| - |
| - |
| - |
| 798.0 |
| - |
| 765.0 |
| - |
| - |
| - |
| - |
| 330.0 |
| 910.0 |
| - |
| 953.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 457.0 |
| - |
| 364.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33,154.0 |
| 31,820.0 |
| - |
| 32,568.0 |
| - |
| - |
| - |
| - |
| - |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 483.0 |
| - |
| 572.0 |
| - |
| - |
| - |
| - |
| 3,047.0 |
| 3,865.0 |
| 3,320.0 |
| - |
| 5,774.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,249.0 |
| - |
| 2,918.0 |
| - |
| - |
| - |
| - |
| 2,570.0 |
| - |
| 2,485.0 |
| - |
| - |
| - |
| - |
| 1,338.0 |
| 1,303.0 |
| - |
| 902.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24,480.0 |
| 23,406.0 |
| - |
| 24,755.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,430.0 |
| - |
| 3,827.0 |
| - |
| - |
| - |
| - |
| (19.0) |
| (13.0) |
| (13.0) |
| - |
| (14.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 380.0 |
| - |
| - |
| - |
| - |
| 8,674.0 |
| 8,414.0 |
| - |
| 7,813.0 |
| - |
| - |
| - |
| 6,727.0 |
| - |
| 7,813.0 |
| - |
| - |
| - |
| 6,727.0 |
| - |
| 4,748.0 |
| - |
| - |
| - |
| - |
| (714.0) |
| - |
| (1,572.0) |
| - |
| - |
| - |
| - |
| - |
| 7,813.0 |
| - |
| - |
| - |
| 6,727.0 |
| - |
| - |
| - |
| - |
| - |
| - |