| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 891.0 | 1,358.0 | 786.0 | 1,209.0 | 1,722.0 | 2,220.0 | 1,853.0 | 2,539.0 | 2,479.0 | 2,634.0 | 1,708.0 | 1,707.0 | 2,263.0 | 1,427.0 | 990.0 |
| Restricted Cash | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 31.0 | 4.0 | 4.0 | 7.0 | 4.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 6.0 | 20.0 | 480.0 | 411.0 | - | - | - |
| Cash And Short Term Investments | 891.0 | 1,358.0 | 786.0 | 1,209.0 | 1,722.0 | 2,220.0 | 1,853.0 | 2,539.0 | 2,485.0 | 2,654.0 | 2,188.0 | 2,118.0 | 2,263.0 | 1,427.0 | 990.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 959.0 | 429.0 | 621.0 | 1,158.0 | 1,115.0 | 989.0 | 1,184.0 | 1,199.0 | 1,735.0 | 1,729.0 | 1,670.0 | 2,319.0 | 1,400.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 1,440.0 | 1,239.0 | 1,140.0 | 1,204.0 | 1,142.0 | 970.0 | 1,053.0 | 982.0 | 993.0 | 985.0 | 854.0 | 909.0 | 757.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 10,330.0 | 10,260.0 | 10,267.0 | 10,378.0 | 10,212.0 | 9,835.0 | 9,525.0 | 9,633.0 | 9,630.0 | 8,979.0 | 8,544.0 | 8,020.0 | 6,842.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1,604.0 | 1,786.0 | 1,603.0 | 1,725.0 | 1,808.0 | 1,420.0 | 1,728.0 | 1,626.0 | 1,540.0 | 1,549.0 | 1,690.0 | 2,286.0 | 1,780.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 4,995.0 | 5,195.0 | 5,388.0 | 4,894.0 | 4,156.0 | 4,253.0 | 4,320.0 | - | - | - | - | 2,863.0 | 2,173.0 | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 4,995.0 | 5,674.0 | 5,451.0 | 5,139.0 | 4,175.0 | 4,253.0 | 4,320.0 | - | - | - | - | 2,863.0 | 2,502.0 | - | - |
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 363.0 | 306.0 | 358.0 | 208.0 | 135.0 | 184.0 | 220.0 | 321.0 | 233.0 | 279.0 | 484.0 | 767.0 | 514.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,653.0 | 3,332.0 | 2,905.0 | 3,779.0 | 4,114.0 | 4,363.0 | 4,310.0 | 5,041.0 | 5,568.0 | 5,777.0 | 5,412.0 | 6,310.0 | 5,418.0 | - | - |
| - |
| Accumulated Depreciation | 8,673.0 | 8,646.0 | 8,561.0 | 8,197.0 | 8,083.0 | 7,966.0 | 7,733.0 | 7,758.0 | 7,352.0 | 6,843.0 | 6,275.0 | 5,736.0 | 4,579.0 | - | - |
| Property,Plant & Equipment Net | 1,657.0 | 1,614.0 | 1,706.0 | 2,181.0 | 2,129.0 | 1,869.0 | 1,792.0 | 1,875.0 | 2,278.0 | 2,136.0 | 2,269.0 | 2,284.0 | 2,263.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.0 | 12.0 | 55.0 | 78.0 | 29.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,221.0 | 1,219.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,238.0 | 874.0 | 537.0 | 476.0 | 463.0 | - | - | - |
| Intangible Assets | - | - | 0.0 | 29.0 | 58.0 | 111.0 | 188.0 | 281.0 | 370.0 | 359.0 | 405.0 | 506.0 | - | - | - |
| Operating Lease Right Of Use Assets | 353.0 | 403.0 | 396.0 | 97.0 | 103.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,066.0 | 1,037.0 | 1,117.0 | 1,117.0 | 1,120.0 | 1,114.0 | 417.0 | 609.0 | 496.0 | 499.0 | 456.0 | 396.0 | 395.0 | - | - |
| Other Non-Current Assets | 426.0 | 537.0 | 591.0 | 332.0 | 272.0 | 191.0 | 191.0 | 224.0 | 259.0 | 184.0 | 225.0 | 147.0 | 171.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,023.0 | 7,739.0 | 7,556.0 | 8,675.0 | 8,930.0 | 8,885.0 | 9,410.0 | 9,268.0 | 9,845.0 | 9,492.0 | 9,243.0 | 10,106.0 | 8,247.0 | - | - |
| Short Term Debt | 0.0 | 479.0 | 63.0 | 245.0 | 19.0 | 0.0 | - | - | - | - | - | 0.0 | 329.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 61.0 | 61.0 | 51.0 | 15.0 | 14.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 632.0 | 654.0 | 748.0 | 608.0 | 602.0 | 552.0 | 598.0 | 650.0 | 412.0 | 405.0 | 407.0 | 531.0 | 422.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 2,648.0 | 3,099.0 | 2,592.0 | 2,921.0 | 2,722.0 | 2,232.0 | 3,190.0 | 2,626.0 | 2,343.0 | 2,398.0 | 2,611.0 | 3,396.0 | 2,997.0 | - | - |
| Operating Lease Liabilities Non-Current | 317.0 | 338.0 | 333.0 | 39.0 | 49.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 7.0 | 5.0 | 6.0 | 10.0 | 15.0 | 10.0 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 756.0 | 861.0 | 685.0 | 154.0 | 183.0 | 130.0 | 100.0 | 122.0 | 183.0 | 127.0 | 121.0 | 138.0 | 111.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,476.0 | 9,230.0 | 8,755.0 | 8,044.0 | 7,143.0 | 6,723.0 | 7,745.0 | 7,904.0 | 6,827.0 | 6,660.0 | 5,737.0 | 6,609.0 | 5,523.0 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (8,151.0) | (8,960.0) | (8,670.0) | (6,305.0) | (4,904.0) | (4,349.0) | (4,696.0) | (4,771.0) | (2,686.0) | (2,677.0) | (1,778.0) | (1,444.0) | (1,123.0) | - | - |
| Accumulated Other Comprehensive Income | (8.0) | (2.0) | 98.0 | (41.0) | (66.0) | (34.0) | (16.0) | (17.0) | (30.0) | (2.0) | (13.0) | (9.0) | (4.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 11.0 | 0.0 | - | - | - |
| Total Stockholders Equity | (453.0) | (1,491.0) | (1,199.0) | 631.0 | 1,787.0 | 2,162.0 | 1,665.0 | 1,364.0 | 3,018.0 | 2,832.0 | 3,495.0 | 3,497.0 | 2,724.0 | 1,554.0 | 4,667.0 |
| Total Equity | (453.0) | (1,491.0) | (1,199.0) | 631.0 | 1,787.0 | 2,162.0 | 1,665.0 | 1,364.0 | 3,018.0 | 2,832.0 | 3,506.0 | 3,497.0 | 2,724.0 | 1,554.0 | 4,667.0 |
| Net debt |
| 4,104.0 |
| 4,316.0 |
| 4,665.0 |
| 3,930.0 |
| 2,453.0 |
| 2,033.0 |
| 2,467.0 |
| - |
| - |
| - |
| - |
| 745.0 |
| 239.0 |
| - |
| - |
| Working Capital | 1,005.0 | 233.0 | 313.0 | 858.0 | 1,392.0 | 2,131.0 | 1,120.0 | 2,415.0 | 3,225.0 | 3,379.0 | 2,801.0 | 2,914.0 | 2,421.0 | - | - |
| Book Value | (453.0) | (1,491.0) | (1,199.0) | 631.0 | 1,787.0 | 2,162.0 | 1,665.0 | 1,364.0 | 3,018.0 | 2,832.0 | 3,495.0 | 3,497.0 | 2,724.0 | 1,554.0 | 4,667.0 |
| Tangible Book Value | (1,674.0) | (2,710.0) | (2,436.0) | (635.0) | 492.0 | 814.0 | 240.0 | (155.0) | 1,774.0 | 1,936.0 | 2,614.0 | 2,528.0 | - | - | - |
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 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 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,146.0 | 1,046.0 | 1,112.0 | 891.0 | 814.0 | 1,238.0 | 1,239.0 | 1,358.0 | 795.0 | 787.0 | 795.0 | 615.0 | 766.0 | 770.0 | 761.0 | |||||||||||||||||||||||||
| 1,209.0 |
| 1,535.0 |
| 1,722.0 |
| 1,799.0 |
| 1,664.0 |
| 1,612.0 |
| 1,744.0 |
| 1,784.0 |
| 2,220.0 |
| 1,388.0 |
| 1,357.0 |
| 1,942.0 |
| 1,853.0 |
| 2,926.0 |
| 2,556.0 |
| 2,285.0 |
| 1,125.0 |
| 3,026.0 |
| 1,716.0 |
| 1,489.0 |
| 2,479.0 |
| 1,258.0 |
| 1,915.0 |
| 2,604.0 |
| 3,296.0 |
| Restricted Cash | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 31.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 4.0 | 7.0 | 5.0 | 4.0 | 6.0 | 7.0 | 7.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 0.0 | 0.0 | 5.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 |
| Cash And Short Term Investments | 1,146.0 | 1,046.0 | 1,112.0 | 891.0 | 814.0 | 1,238.0 | 1,239.0 | 1,358.0 | 795.0 | 787.0 | 795.0 | 615.0 | 766.0 | 770.0 | 761.0 | 1,209.0 | 1,535.0 | 1,722.0 | 1,799.0 | 1,664.0 | 1,612.0 | 1,744.0 | 1,784.0 | 2,220.0 | 1,388.0 | 1,357.0 | 1,942.0 | 1,853.0 | 2,926.0 | 2,556.0 | 2,285.0 | 1,131.0 | 3,026.0 | 1,716.0 | 1,494.0 | 2,485.0 | 1,264.0 | 1,921.0 | 2,610.0 | 3,302.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,197.0 | 1,246.0 | 1,073.0 | 959.0 | 622.0 | 587.0 | 628.0 | 429.0 | 332.0 | 471.0 | 521.0 | 1,532.0 | 994.0 | 840.0 | 1,098.0 | 1,158.0 | 1,399.0 | 1,115.0 | 801.0 | 866.0 | 1,160.0 | 1,112.0 | 1,065.0 | 989.0 | 897.0 | 1,058.0 | 1,202.0 | 1,184.0 | 1,076.0 | 1,055.0 | 1,209.0 | 1,318.0 | 1,156.0 | 1,211.0 | 1,307.0 | 1,735.0 | 1,398.0 | 1,522.0 | 1,769.0 | 1,829.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,530.0 | 1,498.0 | 1,496.0 | 1,440.0 | 1,472.0 | 1,473.0 | 1,383.0 | 1,239.0 | 1,191.0 | 1,053.0 | 1,052.0 | 1,565.0 | 1,200.0 | 1,194.0 | 1,606.0 | 1,204.0 | 1,287.0 | 1,142.0 | 1,318.0 | 1,323.0 | 1,102.0 | 1,148.0 | 1,041.0 | 970.0 | 1,001.0 | 1,097.0 | 1,116.0 | 1,053.0 | 1,002.0 | 1,014.0 | 1,014.0 | 868.0 | 1,038.0 | 1,008.0 | 914.0 | 993.0 | 1,046.0 | 1,098.0 | 1,083.0 | 1,129.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 426.0 | 419.0 | 351.0 | 363.0 | 374.0 | 364.0 | 358.0 | 306.0 | 297.0 | 317.0 | 268.0 | 321.0 | 637.0 | 277.0 | 275.0 | 208.0 | 229.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,299.0 | 4,209.0 | 4,032.0 | 3,653.0 | 3,282.0 | 3,662.0 | 3,608.0 | 3,332.0 | 2,615.0 | 2,628.0 | 2,636.0 | 4,033.0 | 3,597.0 | 3,081.0 | 3,740.0 | 3,779.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 10,459.0 | 10,441.0 | 10,364.0 | 10,330.0 | 10,308.0 | 10,311.0 | 10,280.0 | 10,260.0 | 10,297.0 | 10,270.0 | 10,260.0 | 10,659.0 | 10,267.0 | 10,743.0 | 10,699.0 | 10,378.0 | 10,521.0 | 10,212.0 | 10,345.0 | 10,280.0 | 10,169.0 | 10,095.0 | 9,994.0 | 9,835.0 | 9,736.0 | 9,689.0 | 9,586.0 | 9,525.0 | 9,436.0 | 9,422.0 | 9,529.0 | 9,884.0 | 9,709.0 | 9,799.0 | 9,898.0 | 9,630.0 | 9,845.0 | 9,746.0 | 9,403.0 | 9,263.0 |
| Accumulated Depreciation | 8,607.0 | 8,670.0 | 8,676.0 | 8,673.0 | 8,695.0 | 8,716.0 | 8,681.0 | 8,646.0 | 8,658.0 | 8,628.0 | 8,608.0 | 8,420.0 | 8,514.0 | 8,621.0 | 8,503.0 | 8,197.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,852.0 | 1,771.0 | 1,688.0 | 1,657.0 | 1,613.0 | 1,595.0 | 1,599.0 | 1,614.0 | 1,639.0 | 1,642.0 | 1,652.0 | 2,239.0 | 1,753.0 | 2,122.0 | 2,196.0 | 2,181.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | 3.0 | 12.0 | 12.0 | 12.0 | 21.0 | 26.0 | 55.0 | 61.0 | 56.0 | 57.0 | 58.0 | 78.0 | 81.0 | |||||||||||||||||||||||
| Goodwill | 1,221.0 | 1,221.0 | 1,221.0 | 1,221.0 | 1,219.0 | 1,219.0 | 1,219.0 | 1,219.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | 1,237.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | 9.0 | 1.0 | 3.0 | 5.0 | 29.0 | 19.0 | 58.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | 94.0 | - | - | - | 97.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,099.0 | 1,088.0 | 1,091.0 | 1,066.0 | 1,026.0 | 1,032.0 | 1,038.0 | 1,037.0 | 1,052.0 | 1,074.0 | 1,087.0 | 1,132.0 | 1,127.0 | 1,135.0 | 1,137.0 | 1,117.0 | 1,126.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 421.0 | 419.0 | 410.0 | 426.0 | 424.0 | 451.0 | 508.0 | 537.0 | 553.0 | 568.0 | 584.0 | 294.0 | 252.0 | 289.0 | 296.0 | 332.0 | 327.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,892.0 | 8,708.0 | 8,442.0 | 8,023.0 | 7,564.0 | 7,959.0 | 7,972.0 | 7,739.0 | 7,096.0 | 7,149.0 | 7,196.0 | 8,944.0 | 7,967.0 | 7,867.0 | 8,611.0 | 8,675.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,694.0 | 1,771.0 | 1,673.0 | 1,604.0 | 1,467.0 | 1,567.0 | 1,778.0 | 1,786.0 | 1,672.0 | 1,619.0 | 1,511.0 | 2,058.0 | 1,697.0 | 1,085.0 | 1,712.0 | 1,725.0 | 1,812.0 | 1,808.0 | 1,730.0 | 1,795.0 | 1,830.0 | 1,870.0 | 1,750.0 | 1,420.0 | 1,310.0 | 1,442.0 | 1,776.0 | 1,728.0 | 1,645.0 | 1,620.0 | 1,539.0 | 1,517.0 | 1,591.0 | 1,631.0 | 1,568.0 | 1,540.0 | 1,759.0 | 1,890.0 | 1,683.0 | 1,736.0 |
| Short Term Debt | 398.0 | 998.0 | 1,496.0 | 0.0 | 0.0 | 479.0 | 479.0 | 479.0 | 479.0 | 0.0 | 0.0 | 584.0 | 1,118.0 | 636.0 | 636.0 | 245.0 | 235.0 | 19.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | 14.0 | - | - | - | 15.0 | ||||||||||||||||||||||||
| Accrued Expenses | 771.0 | 673.0 | 673.0 | 632.0 | 642.0 | 656.0 | 685.0 | 654.0 | 758.0 | 743.0 | 790.0 | 596.0 | 667.0 | 829.0 | 618.0 | 608.0 | 655.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,241.0 | 3,761.0 | 4,117.0 | 2,648.0 | 2,412.0 | 2,969.0 | 3,161.0 | 3,099.0 | 3,062.0 | 2,529.0 | 2,473.0 | 3,555.0 | 3,639.0 | 2,725.0 | 3,138.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,465.0 | 3,501.0 | 3,498.0 | 4,995.0 | 5,146.0 | 5,200.0 | 5,197.0 | 5,195.0 | 5,192.0 | 5,669.0 | 5,666.0 | 5,062.0 | 4,840.0 | 5,393.0 | 5,613.0 | 4,894.0 | 5,626.0 | 4,156.0 | 5,120.0 | 4,138.0 | 4,091.0 | 4,135.0 | 4,140.0 | 4,253.0 | 4,522.0 | 4,324.0 | 4,322.0 | 4,320.0 | 4,319.0 | 4,316.0 | 5,002.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 315.0 | 305.0 | - | 317.0 | - | - | - | - | - | - | - | 36.0 | - | - | - | 39.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 194.0 | 200.0 | - | 211.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 982.0 | 893.0 | 807.0 | 756.0 | 762.0 | 796.0 | 844.0 | 861.0 | 653.0 | 679.0 | 667.0 | 135.0 | 404.0 | 134.0 | 128.0 | 154.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 7,797.0 | 8,249.0 | 8,505.0 | 8,476.0 | 8,393.0 | 9,038.0 | 9,272.0 | 9,230.0 | 8,985.0 | 8,963.0 | 8,898.0 | 8,835.0 | 8,971.0 | 8,337.0 | 8,962.0 | 8,044.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (6,918.0) | (7,423.0) | (7,835.0) | (8,151.0) | (8,476.0) | (8,654.0) | (8,831.0) | (8,960.0) | (9,319.0) | (9,194.0) | (9,025.0) | (7,117.0) | (8,430.0) | (7,850.0) | (7,672.0) | (6,305.0) | (6,533.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.0) | (8.0) | (8.0) | (8.0) | (1.0) | (2.0) | (2.0) | (2.0) | (3.0) | 3.0 | (15.0) | 36.0 | 84.0 | 99.0 | 73.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,095.0 | 459.0 | (63.0) | (453.0) | (829.0) | (1,079.0) | (1,300.0) | (1,491.0) | (1,889.0) | (1,814.0) | (1,702.0) | 109.0 | (1,004.0) | (470.0) | (351.0) | 631.0 | ||||||||||||||||||||||||
| Total Equity | 1,095.0 | 459.0 | (63.0) | (453.0) | (829.0) | (1,079.0) | (1,300.0) | (1,491.0) | (1,889.0) | (1,814.0) | (1,702.0) | 109.0 | (1,004.0) | (470.0) | (351.0) | 631.0 | 526.0 | 1,787.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,863.0 | 4,499.0 | 4,994.0 | 4,995.0 | 5,146.0 | 5,679.0 | 5,676.0 | 5,674.0 | 5,671.0 | 5,669.0 | 5,666.0 | 5,646.0 | 5,958.0 | 6,029.0 | 6,249.0 | 5,139.0 | 5,861.0 | 4,175.0 | 5,145.0 | 4,163.0 | 4,103.0 | 4,141.0 | 4,140.0 | 4,253.0 | 4,522.0 | 4,324.0 | 4,322.0 | 4,320.0 | 4,319.0 | 4,316.0 | 5,002.0 | - | - | - | - | - | - | - | - | - |
| Net debt | 2,717.0 | 3,453.0 | 3,882.0 | 4,104.0 | 4,332.0 | 4,441.0 | 4,437.0 | 4,316.0 | 4,876.0 | 4,882.0 | 4,871.0 | 5,031.0 | 5,192.0 | 5,259.0 | 5,488.0 | 3,930.0 | 4,326.0 | 2,453.0 | ||||||||||||||||||||||
| Working Capital | 1,058.0 | 448.0 | (85.0) | 1,005.0 | 870.0 | 693.0 | 447.0 | 233.0 | (447.0) | 99.0 | 163.0 | 478.0 | (42.0) | 356.0 | 602.0 | 858.0 | 1,458.0 | |||||||||||||||||||||||
| Book Value | 1,095.0 | 459.0 | (63.0) | (453.0) | (829.0) | (1,079.0) | (1,300.0) | (1,491.0) | (1,889.0) | (1,814.0) | (1,702.0) | 109.0 | (1,004.0) | (470.0) | (351.0) | 631.0 | 526.0 | 1,787.0 | ||||||||||||||||||||||
| Tangible Book Value | (126.0) | (762.0) | (1,284.0) | (1,674.0) | (2,048.0) | (2,298.0) | (2,519.0) | (2,710.0) | (3,126.0) | (3,051.0) | (2,939.0) | (1,137.0) | (2,242.0) | (1,710.0) | (1,593.0) | (635.0) | (730.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.0 |
| 163.0 |
| 141.0 |
| 141.0 |
| 148.0 |
| 141.0 |
| 184.0 |
| 201.0 |
| 164.0 |
| 263.0 |
| 220.0 |
| 243.0 |
| 285.0 |
| 316.0 |
| 216.0 |
| 240.0 |
| 205.0 |
| 213.0 |
| 233.0 |
| 223.0 |
| 221.0 |
| 244.0 |
| 245.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,450.0 |
| 4,114.0 |
| 4,081.0 |
| 3,994.0 |
| 4,015.0 |
| 4,152.0 |
| 4,031.0 |
| 4,363.0 |
| 3,487.0 |
| 3,676.0 |
| 4,523.0 |
| 4,310.0 |
| 5,247.0 |
| 4,910.0 |
| 4,824.0 |
| 3,533.0 |
| 5,460.0 |
| 4,140.0 |
| 3,928.0 |
| 5,568.0 |
| 3,931.0 |
| 4,882.0 |
| 5,831.0 |
| 6,632.0 |
| 8,305.0 |
| 8,083.0 |
| 8,127.0 |
| 8,113.0 |
| 8,076.0 |
| 8,046.0 |
| 8,003.0 |
| 7,966.0 |
| 7,914.0 |
| 7,866.0 |
| 7,797.0 |
| 7,733.0 |
| 7,716.0 |
| 7,660.0 |
| 7,712.0 |
| 7,724.0 |
| 7,798.0 |
| 7,787.0 |
| 7,805.0 |
| 7,352.0 |
| 7,615.0 |
| 7,499.0 |
| 7,221.0 |
| 7,108.0 |
| 2,216.0 |
| 2,129.0 |
| 2,218.0 |
| 2,167.0 |
| 2,093.0 |
| 2,049.0 |
| 1,991.0 |
| 1,869.0 |
| 1,822.0 |
| 1,823.0 |
| 1,789.0 |
| 1,792.0 |
| 1,720.0 |
| 1,762.0 |
| 1,817.0 |
| 2,160.0 |
| 1,911.0 |
| 2,012.0 |
| 2,093.0 |
| 2,278.0 |
| 2,230.0 |
| 2,247.0 |
| 2,182.0 |
| 2,155.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,238.0 |
| 1,238.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 1,237.0 |
| 874.0 |
| 1,238.0 |
| 874.0 |
| 871.0 |
| 872.0 |
| 40.0 |
| 45.0 |
| 70.0 |
| 83.0 |
| 97.0 |
| 111.0 |
| 129.0 |
| 149.0 |
| 169.0 |
| 188.0 |
| 204.0 |
| 222.0 |
| 255.0 |
| 448.0 |
| 323.0 |
| 364.0 |
| 406.0 |
| 370.0 |
| 535.0 |
| 329.0 |
| 410.0 |
| 449.0 |
| - |
| 103.0 |
| 105.0 |
| 103.0 |
| 107.0 |
| 109.0 |
| 111.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,120.0 |
| 1,120.0 |
| 1,125.0 |
| 1,112.0 |
| 1,119.0 |
| 1,128.0 |
| 1,114.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 616.0 |
| - |
| - |
| - |
| 496.0 |
| 617.0 |
| 497.0 |
| 499.0 |
| 498.0 |
| 272.0 |
| 290.0 |
| 294.0 |
| 302.0 |
| 292.0 |
| 254.0 |
| 191.0 |
| 187.0 |
| 188.0 |
| 185.0 |
| 191.0 |
| 205.0 |
| 216.0 |
| 214.0 |
| 219.0 |
| 203.0 |
| 194.0 |
| 216.0 |
| 259.0 |
| 245.0 |
| 250.0 |
| 243.0 |
| 208.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,375.0 |
| 8,930.0 |
| 8,986.0 |
| 8,862.0 |
| 8,829.0 |
| 8,932.0 |
| 8,738.0 |
| 8,885.0 |
| 8,596.0 |
| 8,789.0 |
| 9,578.0 |
| 9,410.0 |
| 9,012.0 |
| 8,750.0 |
| 8,956.0 |
| 8,213.0 |
| 9,739.0 |
| 8,561.0 |
| 8,495.0 |
| 9,845.0 |
| 8,796.0 |
| 9,079.0 |
| 10,036.0 |
| 10,814.0 |
| 25.0 |
| 25.0 |
| 12.0 |
| 6.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 17.0 |
| 16.0 |
| 14.0 |
| 14.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 602.0 |
| 599.0 |
| 603.0 |
| 617.0 |
| 553.0 |
| 564.0 |
| 552.0 |
| 591.0 |
| 589.0 |
| 616.0 |
| 598.0 |
| 609.0 |
| 639.0 |
| 658.0 |
| 444.0 |
| 683.0 |
| 682.0 |
| 713.0 |
| 412.0 |
| 486.0 |
| 508.0 |
| 483.0 |
| 658.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,921.0 |
| 2,992.0 |
| 2,722.0 |
| 2,621.0 |
| 2,644.0 |
| 2,690.0 |
| 2,700.0 |
| 2,549.0 |
| 2,232.0 |
| 2,146.0 |
| 2,300.0 |
| 3,175.0 |
| 3,190.0 |
| 3,055.0 |
| 3,113.0 |
| 2,458.0 |
| 2,249.0 |
| 2,789.0 |
| 2,681.0 |
| 2,608.0 |
| 2,343.0 |
| 2,539.0 |
| 2,718.0 |
| 3,043.0 |
| 2,819.0 |
| - |
| 49.0 |
| 52.0 |
| 49.0 |
| 51.0 |
| 55.0 |
| 56.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.0 |
| 183.0 |
| 179.0 |
| 181.0 |
| 166.0 |
| 175.0 |
| 178.0 |
| 130.0 |
| 122.0 |
| 108.0 |
| 102.0 |
| 100.0 |
| 139.0 |
| 123.0 |
| 120.0 |
| 164.0 |
| 142.0 |
| 143.0 |
| 155.0 |
| 183.0 |
| 165.0 |
| 172.0 |
| 185.0 |
| 186.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,849.0 |
| 7,143.0 |
| 7,996.0 |
| 7,041.0 |
| 7,037.0 |
| 7,102.0 |
| 6,968.0 |
| 6,723.0 |
| 6,907.0 |
| 6,855.0 |
| 7,732.0 |
| 7,745.0 |
| 7,648.0 |
| 7,689.0 |
| 7,714.0 |
| 6,620.0 |
| 8,131.0 |
| 7,038.0 |
| 6,971.0 |
| 6,827.0 |
| 6,975.0 |
| 7,157.0 |
| 6,845.0 |
| 7,099.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,904.0) |
| (5,829.0) |
| (4,947.0) |
| (4,866.0) |
| (4,804.0) |
| (4,800.0) |
| (4,349.0) |
| (4,808.0) |
| (4,502.0) |
| (4,569.0) |
| (4,696.0) |
| (4,975.0) |
| (5,174.0) |
| (4,958.0) |
| (4,311.0) |
| (4,487.0) |
| (4,493.0) |
| (4,456.0) |
| (2,686.0) |
| (3,983.0) |
| (3,851.0) |
| (2,472.0) |
| (1,881.0) |
| (41.0) |
| (25.0) |
| (66.0) |
| (36.0) |
| (46.0) |
| (67.0) |
| (33.0) |
| (40.0) |
| (34.0) |
| (21.0) |
| (21.0) |
| (12.0) |
| (16.0) |
| (8.0) |
| (11.0) |
| (13.0) |
| (25.0) |
| (27.0) |
| (33.0) |
| (24.0) |
| (30.0) |
| (32.0) |
| (30.0) |
| (33.0) |
| (25.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 526.0 |
| 1,787.0 |
| 990.0 |
| 1,821.0 |
| 1,792.0 |
| 1,830.0 |
| 1,770.0 |
| 2,162.0 |
| 1,689.0 |
| 1,934.0 |
| 1,846.0 |
| 1,665.0 |
| 1,364.0 |
| 1,061.0 |
| 1,242.0 |
| 1,593.0 |
| 1,608.0 |
| 1,523.0 |
| 1,524.0 |
| 3,018.0 |
| 1,821.0 |
| 1,922.0 |
| 3,191.0 |
| 3,715.0 |
| 990.0 |
| 1,821.0 |
| 1,792.0 |
| 1,830.0 |
| 1,770.0 |
| 2,162.0 |
| 1,689.0 |
| 1,934.0 |
| 1,846.0 |
| 1,665.0 |
| 1,364.0 |
| 1,061.0 |
| 1,242.0 |
| 1,593.0 |
| 1,608.0 |
| 1,523.0 |
| 1,524.0 |
| 3,018.0 |
| 1,821.0 |
| 1,922.0 |
| 3,191.0 |
| 3,715.0 |
| 3,346.0 |
| 2,499.0 |
| 2,491.0 |
| 2,397.0 |
| 2,356.0 |
| 2,033.0 |
| 3,134.0 |
| 2,967.0 |
| 2,380.0 |
| 2,467.0 |
| 1,393.0 |
| 1,760.0 |
| 2,717.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,392.0 |
| 1,460.0 |
| 1,350.0 |
| 1,325.0 |
| 1,452.0 |
| 1,482.0 |
| 2,131.0 |
| 1,341.0 |
| 1,376.0 |
| 1,348.0 |
| 1,120.0 |
| 2,192.0 |
| 1,797.0 |
| 2,366.0 |
| 1,284.0 |
| 2,671.0 |
| 1,459.0 |
| 1,320.0 |
| 3,225.0 |
| 1,392.0 |
| 2,164.0 |
| 2,788.0 |
| 3,813.0 |
| 990.0 |
| 1,821.0 |
| 1,792.0 |
| 1,830.0 |
| 1,770.0 |
| 2,162.0 |
| 1,689.0 |
| 1,934.0 |
| 1,846.0 |
| 1,665.0 |
| 1,364.0 |
| 1,061.0 |
| 1,242.0 |
| 1,593.0 |
| 1,608.0 |
| 1,523.0 |
| 1,524.0 |
| 3,018.0 |
| 1,821.0 |
| 1,922.0 |
| 3,191.0 |
| 3,715.0 |
| 492.0 |
| (287.0) |
| 539.0 |
| 485.0 |
| 510.0 |
| 436.0 |
| 814.0 |
| 323.0 |
| 548.0 |
| 440.0 |
| 240.0 |
| (78.0) |
| (399.0) |
| (250.0) |
| (92.0) |
| 48.0 |
| (78.0) |
| (119.0) |
| 1,774.0 |
| 48.0 |
| 719.0 |
| 1,910.0 |
| 2,394.0 |