| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 199.0 | 151.0 | 273.0 | 164.0 | 228.0 | 619.0 | 302.0 | 1,034.0 | 1,116.0 | 248.0 | 229.0 | 1,276.0 | 1,475.0 | 713.0 | 154.0 |
| Restricted Cash | 12.0 | 1.0 | 0.0 | 0.0 | 4.0 | 29.0 | 9.0 | 662.0 | 653.0 | 3.0 | 5.0 | 3.0 | 3.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 199.0 | 151.0 | 273.0 | 164.0 | 228.0 | 619.0 | 302.0 | 1,034.0 | 1,116.0 | 248.0 | 229.0 | 1,276.0 | 1,475.0 | 713.0 | 154.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 289.0 | 266.0 | 290.0 | 377.0 | 631.0 | 540.0 | 482.0 | 317.0 | 328.0 | 278.0 | 391.0 | 277.0 | 308.0 | 391.0 | - |
| Current Assets | |||||||||||||||
| Inventory | 1,652.0 | 1,551.0 | 1,421.0 | 1,278.0 | 1,048.0 | 1,137.0 | 1,131.0 | 479.0 | 473.0 | 499.0 | 630.0 | 770.0 | 759.0 | 914.0 | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 4,213.0 | 3,789.0 | 3,550.0 | 3,378.0 | 3,123.0 | 3,032.0 | 2,769.0 | 1,835.0 | 1,893.0 | 1,726.0 | 2,402.0 | 1,676.0 | 1,577.0 | 1,598.0 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 481.0 | 499.0 | 461.0 | 486.0 | 438.0 | 356.0 | 342.0 | 133.0 | 165.0 | 136.0 | 159.0 | 160.0 | 164.0 | 189.0 | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 2,888.0 | 2,910.0 | 2,375.0 | 2,395.0 | 1,605.0 | - |
| Common Equity | |||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.0 | 1.0 | 1.0 | - | - | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 39.0 | 35.0 | 27.0 | 24.0 | 18.0 | 0.0 | 0.0 | - | 0.0 | 2,904.0 | 2,926.0 | 2,393.0 | 2,413.0 | 1,615.0 | - |
| (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 | 126.0 | 199.0 | 185.0 | 132.0 | 138.0 | 151.0 | 167.0 | 201.0 | 152.0 | 273.0 | 246.0 | 167.0 | 115.0 | 164.0 | 91.0 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 112.0 |
| 184.0 |
| 141.0 |
| 135.0 |
| 132.0 |
| 200.0 |
| 143.0 |
| 50.0 |
| 61.0 |
| 28.0 |
| 46.0 |
| 42.0 |
| 61.0 |
| 38.0 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 49.0 | 46.0 | 55.0 | 1,175.0 | 1,457.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,265.0 | 2,155.0 | 2,135.0 | 1,960.0 | 2,049.0 | 2,529.0 | 2,073.0 | 2,544.0 | 2,639.0 | 2,738.0 | 1,301.0 | 2,381.0 | 2,653.0 | 2,173.0 | - |
| - |
| Accumulated Depreciation | 2,206.0 | 1,862.0 | 1,715.0 | 1,548.0 | 1,413.0 | 1,273.0 | 1,007.0 | 831.0 | 778.0 | 634.0 | 559.0 | 449.0 | 319.0 | 175.0 | - |
| Property,Plant & Equipment Net | 2,007.0 | 1,927.0 | 1,835.0 | 1,830.0 | 1,710.0 | 1,759.0 | 1,762.0 | 1,004.0 | 1,115.0 | 1,092.0 | 1,843.0 | 1,227.0 | 1,258.0 | 1,423.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 214.0 | 244.0 | 243.0 | 250.0 | 217.0 | 201.0 | 208.0 | 176.0 | 198.0 | 223.0 | 244.0 | 272.0 | 300.0 | 326.0 | - |
| Operating Lease Right Of Use Assets | 173.0 | 140.0 | 132.0 | 136.0 | 85.0 | 81.0 | 101.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 833.0 | 830.0 | 917.0 | 1,233.0 | 985.0 | 1,020.0 | 110.0 | 37.0 | 1.0 | - | 0.0 | 9.0 | 192.0 | 91.0 | - |
| Other Non-Current Assets | 117.0 | 126.0 | 218.0 | 196.0 | 194.0 | 175.0 | 162.0 | 85.0 | 23.0 | 20.0 | 23.0 | 61.0 | 80.0 | 59.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,217.0 | 6,038.0 | 6,134.0 | 6,306.0 | 5,987.0 | 6,568.0 | 5,268.0 | 4,642.0 | 4,864.0 | 4,964.0 | 5,027.0 | 5,065.0 | 5,699.0 | 5,511.0 | - |
| Short Term Debt | 39.0 | 35.0 | 27.0 | 24.0 | 18.0 | 0.0 | 0.0 | - | 0.0 | 16.0 | 16.0 | 18.0 | 18.0 | 10.0 | - |
| Deferred Revenue Current | 4.0 | 1.0 | 1.0 | 1.0 | 2.0 | - | - | - | 3.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 22.0 | 24.0 | 24.0 | 20.0 | 26.0 | 39.0 | 38.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 274.0 | 247.0 | 230.0 | 252.0 | 328.0 | 350.0 | 283.0 | 140.0 | 163.0 | 150.0 | 180.0 | 147.0 | 146.0 | 209.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 372.0 | 398.0 | - | - | - | - |
| Total Current Liabilities | 919.0 | 874.0 | 753.0 | 850.0 | 822.0 | 805.0 | 702.0 | 300.0 | 353.0 | 564.0 | 548.0 | 366.0 | 363.0 | 467.0 | - |
| Operating Lease Liabilities Non-Current |
| 148.0 |
| 107.0 |
| 103.0 |
| 110.0 |
| 55.0 |
| 41.0 |
| 62.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 208.0 | 174.0 | 149.0 | 153.0 | 157.0 | 176.0 | 184.0 | 163.0 | 171.0 | 151.0 | 143.0 | 204.0 | 204.0 | 222.0 | - |
| Pension Obligations | 81.0 | 85.0 | 104.0 | 89.0 | 116.0 | 146.0 | 160.0 | 93.0 | 103.0 | 115.0 | 141.0 | 172.0 | 148.0 | 176.0 | - |
| Other Non-Current Liabilities | 43.0 | 36.0 | 39.0 | 33.0 | 32.0 | 42.0 | 49.0 | 16.0 | 18.0 | 20.0 | 98.0 | 75.0 | 62.0 | 53.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,768.0 | 4,247.0 | 4,154.0 | 3,903.0 | 3,945.0 | 4,697.0 | 4,352.0 | 3,780.0 | 3,849.0 | 3,811.0 | 3,917.0 | 3,277.0 | 3,262.0 | 2,629.0 | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 30.0 | 555.0 | 684.0 | 1,080.0 | 663.0 | 434.0 | (493.0) | (357.0) | (327.0) | (19.0) | 93.0 | 529.0 | 1,073.0 | 1,314.0 | - |
| Accumulated Other Comprehensive Income | (717.0) | (880.0) | (814.0) | (768.0) | (738.0) | (610.0) | (606.0) | (540.0) | (403.0) | (497.0) | (596.0) | (396.0) | (284.0) | (95.0) | (57.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 31.0 | 30.0 | 44.0 | 46.0 | 48.0 | 173.0 | 168.0 | 179.0 | 186.0 | 144.0 | 112.0 | 178.0 | 199.0 | 233.0 | 0.0 |
| Total Stockholders Equity | 1,418.0 | 1,761.0 | 1,936.0 | 2,357.0 | 1,994.0 | 1,698.0 | 748.0 | 683.0 | 829.0 | 1,009.0 | 998.0 | 1,610.0 | 2,238.0 | 2,649.0 | 752.0 |
| Total Equity | 1,449.0 | 1,791.0 | 1,980.0 | 2,403.0 | 2,042.0 | 1,871.0 | 916.0 | 862.0 | 1,015.0 | 1,153.0 | 1,104.0 | 1,792.0 | 2,437.0 | 2,882.0 | 752.0 |
| Net debt |
| (160.0) |
| (116.0) |
| (246.0) |
| (140.0) |
| (210.0) |
| (619.0) |
| (302.0) |
| - |
| (1,116.0) |
| 2,656.0 |
| 2,697.0 |
| 1,117.0 |
| 938.0 |
| 902.0 |
| - |
| Working Capital | 1,346.0 | 1,281.0 | 1,382.0 | 1,110.0 | 1,227.0 | 1,724.0 | 1,371.0 | 2,244.0 | 2,286.0 | 2,174.0 | 753.0 | 2,015.0 | 2,290.0 | 1,706.0 | - |
| Book Value | 1,418.0 | 1,761.0 | 1,936.0 | 2,357.0 | 1,994.0 | 1,698.0 | 748.0 | 683.0 | 829.0 | 1,009.0 | 998.0 | 1,610.0 | 2,238.0 | 2,649.0 | 752.0 |
| Tangible Book Value | 1,204.0 | 1,517.0 | 1,693.0 | 2,107.0 | 1,777.0 | 1,497.0 | 540.0 | 507.0 | 631.0 | 786.0 | 754.0 | 1,338.0 | 1,938.0 | 2,323.0 | - |
| 112.0 |
| 292.0 |
| 228.0 |
| 309.0 |
| 303.0 |
| 759.0 |
| 619.0 |
| 722.0 |
| 722.0 |
| 420.0 |
| 302.0 |
| 305.0 |
| 397.0 |
| 1,068.0 |
| 1,034.0 |
| 1,077.0 |
| 1,036.0 |
| 1,074.0 |
| 1,116.0 |
| 1,058.0 |
| 303.0 |
| 265.0 |
| 248.0 |
| 202.0 |
| 188.0 |
| Restricted Cash | 12.0 | 12.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | - | 2.0 | 0.0 | - | - | - | - | 0.0 | 2.0 | 4.0 | 4.0 | 4.0 | 4.0 | 8.0 | 29.0 | 27.0 | 27.0 | 9.0 | 9.0 | 11.0 | 9.0 | 666.0 | 662.0 | 659.0 | 656.0 | 655.0 | 653.0 | 653.0 | 2.0 | 2.0 | 3.0 | 3.0 | 3.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 126.0 | 199.0 | 185.0 | 132.0 | 138.0 | 151.0 | 167.0 | 201.0 | 152.0 | 273.0 | 246.0 | 167.0 | 115.0 | 164.0 | 91.0 | 112.0 | 292.0 | 228.0 | 309.0 | 303.0 | 759.0 | 619.0 | 722.0 | 722.0 | 420.0 | 302.0 | 305.0 | 397.0 | 1,068.0 | 1,034.0 | 1,077.0 | 1,036.0 | 1,074.0 | 1,116.0 | 1,058.0 | 303.0 | 265.0 | 248.0 | 202.0 | 188.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 331.0 | 289.0 | 301.0 | 294.0 | 319.0 | 266.0 | 373.0 | 382.0 | 378.0 | 290.0 | 286.0 | 372.0 | 411.0 | 377.0 | 584.0 | 636.0 | 651.0 | 631.0 | 625.0 | 681.0 | 652.0 | 540.0 | 484.0 | 439.0 | 554.0 | 482.0 | 573.0 | 599.0 | 300.0 | 317.0 | 326.0 | 341.0 | 329.0 | 329.0 | 309.0 | 457.0 | 428.0 | 278.0 | 394.0 | 405.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,577.0 | 1,652.0 | 1,688.0 | 1,685.0 | 1,605.0 | 1,551.0 | 1,482.0 | 1,424.0 | 1,403.0 | 1,421.0 | 1,422.0 | 1,400.0 | 1,359.0 | 1,278.0 | 1,132.0 | 1,106.0 | 1,050.0 | 1,048.0 | 1,011.0 | 1,020.0 | 1,052.0 | 1,137.0 | 1,176.0 | 1,174.0 | 1,054.0 | 1,131.0 | 1,035.0 | 1,097.0 | 486.0 | 479.0 | 475.0 | 451.0 | 470.0 | 473.0 | 459.0 | 506.0 | 510.0 | 499.0 | 558.0 | 566.0 |
| Prepaid Expenses | 119.0 | 112.0 | 131.0 | 124.0 | 129.0 | 184.0 | 187.0 | 210.0 | 214.0 | 141.0 | 175.0 | 145.0 | 134.0 | 135.0 | 155.0 | 143.0 | 187.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,166.0 | 2,265.0 | 2,308.0 | 2,238.0 | 2,193.0 | 2,155.0 | 2,219.0 | 2,226.0 | 2,159.0 | 2,135.0 | 2,132.0 | 2,084.0 | 2,024.0 | 1,960.0 | 1,967.0 | 2,004.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,059.0 | 4,213.0 | 4,127.0 | 4,047.0 | 3,889.0 | 3,789.0 | 3,805.0 | 3,644.0 | 3,547.0 | 3,550.0 | 3,418.0 | 3,398.0 | 3,399.0 | 3,378.0 | - | - | - | - | - | - | - | - | - | - | - | - | 2,634.0 | 2,567.0 | 1,850.0 | 1,835.0 | 1,824.0 | 1,825.0 | 1,927.0 | 1,893.0 | 1,797.0 | 2,636.0 | 2,584.0 | 1,726.0 | 2,548.0 | 2,479.0 |
| Accumulated Depreciation | 2,086.0 | 2,206.0 | 2,103.0 | 2,050.0 | 1,967.0 | 1,862.0 | 1,867.0 | 1,803.0 | 1,743.0 | 1,715.0 | 1,648.0 | 1,608.0 | 1,579.0 | 1,548.0 | - | - | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,973.0 | 2,007.0 | 2,024.0 | 1,997.0 | 1,922.0 | 1,927.0 | 1,938.0 | 1,841.0 | 1,804.0 | 1,835.0 | 1,770.0 | 1,790.0 | 1,820.0 | 1,830.0 | - | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 208.0 | 214.0 | 221.0 | 227.0 | 243.0 | 244.0 | 247.0 | 246.0 | 243.0 | 243.0 | 245.0 | 246.0 | 249.0 | 250.0 | 251.0 | 242.0 | 229.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 169.0 | 173.0 | 178.0 | 145.0 | 137.0 | 140.0 | 129.0 | 130.0 | 134.0 | 132.0 | 131.0 | 136.0 | 138.0 | 136.0 | 82.0 | 84.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 834.0 | 833.0 | 832.0 | 833.0 | 831.0 | 830.0 | 874.0 | 888.0 | 915.0 | 917.0 | 923.0 | 929.0 | 1,243.0 | 1,233.0 | 1,216.0 | 1,221.0 | 981.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 113.0 | 117.0 | 130.0 | 133.0 | 129.0 | 126.0 | 140.0 | 126.0 | 128.0 | 218.0 | 184.0 | 208.0 | 202.0 | 196.0 | 201.0 | 198.0 | 197.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,057.0 | 6,217.0 | 6,303.0 | 6,186.0 | 6,069.0 | 6,038.0 | 6,191.0 | 6,096.0 | 6,022.0 | 6,134.0 | 6,040.0 | 6,055.0 | 6,359.0 | 6,306.0 | 6,159.0 | 6,220.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 419.0 | 481.0 | 433.0 | 500.0 | 478.0 | 499.0 | 492.0 | 457.0 | 398.0 | 461.0 | 370.0 | 437.0 | 410.0 | 486.0 | 426.0 | 508.0 | 490.0 | 438.0 | 394.0 | 375.0 | 378.0 | 356.0 | 306.0 | 322.0 | 280.0 | 342.0 | 246.0 | 297.0 | 150.0 | 133.0 | 155.0 | 131.0 | 146.0 | 165.0 | 155.0 | 201.0 | 198.0 | 136.0 | 162.0 | 159.0 |
| Short Term Debt | 39.0 | 39.0 | 39.0 | 38.0 | 38.0 | 35.0 | 34.0 | 26.0 | 27.0 | 27.0 | 26.0 | 23.0 | 24.0 | 24.0 | 84.0 | 72.0 | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 1.0 | 4.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 6.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 22.0 | 22.0 | 27.0 | 25.0 | 23.0 | 24.0 | 20.0 | 20.0 | 22.0 | 24.0 | 20.0 | 23.0 | 22.0 | 20.0 | 18.0 | 19.0 | ||||||||||||||||||||||||
| Accrued Expenses | 231.0 | 274.0 | 238.0 | 239.0 | 239.0 | 247.0 | 243.0 | 243.0 | 240.0 | 230.0 | 199.0 | 244.0 | 263.0 | 252.0 | 262.0 | 256.0 | 377.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 895.0 | 919.0 | 847.0 | 1,068.0 | 961.0 | 874.0 | 817.0 | 746.0 | 691.0 | 753.0 | 643.0 | 940.0 | 915.0 | 850.0 | 838.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,887.0 | 2,888.0 | 2,889.0 | 2,889.0 |
| Operating Lease Liabilities Non-Current | 146.0 | 148.0 | 147.0 | 114.0 | 106.0 | 107.0 | 102.0 | 103.0 | 105.0 | 103.0 | 104.0 | 108.0 | 110.0 | 110.0 | 55.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 204.0 | 208.0 | 201.0 | 191.0 | 181.0 | 174.0 | 183.0 | 171.0 | 156.0 | 149.0 | 143.0 | 142.0 | 152.0 | 153.0 | 143.0 | 156.0 | 176.0 | |||||||||||||||||||||||
| Pension Obligations | 80.0 | 81.0 | 90.0 | 88.0 | 86.0 | 85.0 | 102.0 | 101.0 | 103.0 | 104.0 | 90.0 | 91.0 | 91.0 | 89.0 | 108.0 | 111.0 | 117.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 41.0 | 43.0 | 45.0 | 47.0 | 44.0 | 36.0 | 38.0 | 34.0 | 38.0 | 39.0 | 34.0 | 36.0 | 33.0 | 33.0 | 30.0 | 30.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,736.0 | 4,768.0 | 4,710.0 | 4,507.0 | 4,363.0 | 4,247.0 | 4,245.0 | 4,165.0 | 4,097.0 | 4,154.0 | 4,004.0 | 3,969.0 | 3,960.0 | 3,903.0 | 3,837.0 | 3,894.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (73.0) | 30.0 | 213.0 | 321.0 | 425.0 | 555.0 | 606.0 | 651.0 | 655.0 | 684.0 | 760.0 | 794.0 | 1,083.0 | 1,080.0 | 1,116.0 | 1,014.0 | 659.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (741.0) | (717.0) | (751.0) | (769.0) | (842.0) | (880.0) | (775.0) | (829.0) | (845.0) | (814.0) | (827.0) | (809.0) | (785.0) | (768.0) | (885.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 32.0 | 31.0 | 32.0 | 33.0 | 32.0 | 30.0 | 33.0 | 33.0 | 43.0 | 44.0 | 43.0 | 45.0 | 50.0 | 46.0 | 51.0 | 51.0 | 56.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,289.0 | 1,418.0 | 1,561.0 | 1,646.0 | 1,674.0 | 1,761.0 | 1,913.0 | 1,898.0 | 1,882.0 | 1,936.0 | 1,993.0 | 2,041.0 | 2,349.0 | 2,357.0 | 2,271.0 | 2,275.0 | ||||||||||||||||||||||||
| Total Equity | 1,321.0 | 1,449.0 | 1,593.0 | 1,679.0 | 1,706.0 | 1,791.0 | 1,946.0 | 1,931.0 | 1,925.0 | 1,980.0 | 2,036.0 | 2,086.0 | 2,399.0 | 2,403.0 | 2,322.0 | 2,326.0 | 2,129.0 | 2,042.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 39.0 | 39.0 | 39.0 | 38.0 | 38.0 | 35.0 | 34.0 | 26.0 | 27.0 | 27.0 | 26.0 | 23.0 | 24.0 | 24.0 | 84.0 | 72.0 | - | 0.0 | - | - | - | - | 6.0 | 13.0 | 212.0 | 0.0 | - | - | 94.0 | 0.0 | - | - | - | - | 0.0 | 150.0 | 2,903.0 | 2,904.0 | 2,905.0 | 2,905.0 |
| Net debt | (87.0) | (160.0) | (146.0) | (94.0) | (100.0) | (116.0) | (133.0) | (175.0) | (125.0) | (246.0) | (220.0) | (144.0) | (91.0) | (140.0) | (7.0) | (40.0) | - | (228.0) | ||||||||||||||||||||||
| Working Capital | 1,271.0 | 1,346.0 | 1,461.0 | 1,170.0 | 1,232.0 | 1,281.0 | 1,402.0 | 1,480.0 | 1,468.0 | 1,382.0 | 1,489.0 | 1,144.0 | 1,109.0 | 1,110.0 | 1,129.0 | 1,119.0 | 1,266.0 | |||||||||||||||||||||||
| Book Value | 1,289.0 | 1,418.0 | 1,561.0 | 1,646.0 | 1,674.0 | 1,761.0 | 1,913.0 | 1,898.0 | 1,882.0 | 1,936.0 | 1,993.0 | 2,041.0 | 2,349.0 | 2,357.0 | 2,271.0 | 2,275.0 | 2,073.0 | 1,994.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,081.0 | 1,204.0 | 1,340.0 | 1,419.0 | 1,431.0 | 1,517.0 | 1,666.0 | 1,652.0 | 1,639.0 | 1,693.0 | 1,748.0 | 1,795.0 | 2,100.0 | 2,107.0 | 2,020.0 | 2,033.0 | 1,844.0 | |||||||||||||||||||||||
| 132.0 |
| 147.0 |
| 171.0 |
| 163.0 |
| 200.0 |
| 174.0 |
| 135.0 |
| 115.0 |
| 143.0 |
| 125.0 |
| 156.0 |
| 49.0 |
| 50.0 |
| 59.0 |
| 81.0 |
| 55.0 |
| 60.0 |
| 44.0 |
| 54.0 |
| 40.0 |
| 28.0 |
| 45.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.0 |
| 40.0 |
| 49.0 |
| 45.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,189.0 |
| 2,049.0 |
| 2,102.0 |
| 2,185.0 |
| 2,640.0 |
| 2,529.0 |
| 2,586.0 |
| 2,507.0 |
| 2,158.0 |
| 2,073.0 |
| 2,053.0 |
| 2,262.0 |
| 2,571.0 |
| 2,544.0 |
| 2,604.0 |
| 2,605.0 |
| 2,623.0 |
| 2,639.0 |
| 2,524.0 |
| 1,322.0 |
| 1,245.0 |
| 2,738.0 |
| 1,202.0 |
| 1,204.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 924.0 |
| 932.0 |
| 858.0 |
| 831.0 |
| 810.0 |
| 792.0 |
| 807.0 |
| 778.0 |
| 728.0 |
| 820.0 |
| 768.0 |
| 634.0 |
| 698.0 |
| 647.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,710.0 |
| 1,635.0 |
| 992.0 |
| 1,004.0 |
| 1,014.0 |
| 1,033.0 |
| 1,120.0 |
| 1,115.0 |
| 1,069.0 |
| 1,816.0 |
| 1,816.0 |
| 1,092.0 |
| 1,850.0 |
| 1,832.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.0 |
| 214.0 |
| 206.0 |
| 201.0 |
| 201.0 |
| 203.0 |
| 195.0 |
| 202.0 |
| 208.0 |
| 222.0 |
| 231.0 |
| 169.0 |
| 176.0 |
| 182.0 |
| 188.0 |
| 192.0 |
| 198.0 |
| 203.0 |
| 210.0 |
| 217.0 |
| 223.0 |
| 226.0 |
| 232.0 |
| 86.0 |
| 85.0 |
| 65.0 |
| 69.0 |
| 78.0 |
| 81.0 |
| 86.0 |
| 86.0 |
| 92.0 |
| 101.0 |
| 101.0 |
| 93.0 |
| 62.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 985.0 |
| 995.0 |
| 1,013.0 |
| 1,022.0 |
| 1,020.0 |
| 997.0 |
| 103.0 |
| 107.0 |
| 110.0 |
| 110.0 |
| 123.0 |
| 35.0 |
| 37.0 |
| 43.0 |
| 43.0 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.0 |
| 182.0 |
| 182.0 |
| 177.0 |
| 175.0 |
| 177.0 |
| 171.0 |
| 158.0 |
| 162.0 |
| 151.0 |
| 170.0 |
| 110.0 |
| 85.0 |
| 62.0 |
| 36.0 |
| 27.0 |
| 23.0 |
| 22.0 |
| 23.0 |
| 24.0 |
| 20.0 |
| 24.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,215.0 |
| 5,987.0 |
| 6,043.0 |
| 6,182.0 |
| 6,623.0 |
| 6,568.0 |
| 6,476.0 |
| 5,482.0 |
| 5,130.0 |
| 5,268.0 |
| 5,157.0 |
| 5,416.0 |
| 4,726.0 |
| 4,642.0 |
| 4,714.0 |
| 4,733.0 |
| 4,858.0 |
| 4,864.0 |
| 4,691.0 |
| 4,994.0 |
| 4,922.0 |
| 4,964.0 |
| 4,925.0 |
| 4,893.0 |
| - |
| - |
| - |
| - |
| 6.0 |
| 13.0 |
| 212.0 |
| 0.0 |
| - |
| - |
| 94.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 150.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 2.0 |
| 3.0 |
| 1.0 |
| 8.0 |
| 4.0 |
| 3.0 |
| 1.0 |
| 3.0 |
| 1.0 |
| 3.0 |
| 8.0 |
| - |
| - |
| - |
| - |
| 1.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 26.0 |
| 34.0 |
| 41.0 |
| 43.0 |
| 39.0 |
| 38.0 |
| 37.0 |
| 37.0 |
| 38.0 |
| 35.0 |
| 30.0 |
| 19.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.0 |
| 326.0 |
| 334.0 |
| 308.0 |
| 350.0 |
| 364.0 |
| 305.0 |
| 346.0 |
| 283.0 |
| 283.0 |
| 330.0 |
| 119.0 |
| 140.0 |
| 154.0 |
| 165.0 |
| 143.0 |
| 163.0 |
| 131.0 |
| 181.0 |
| 143.0 |
| 150.0 |
| 148.0 |
| 156.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 400.0 |
| 360.0 |
| 383.0 |
| 383.0 |
| 385.0 |
| 885.0 |
| 923.0 |
| 822.0 |
| 779.0 |
| 793.0 |
| 1,254.0 |
| 805.0 |
| 764.0 |
| 727.0 |
| 911.0 |
| 702.0 |
| 629.0 |
| 718.0 |
| 442.0 |
| 300.0 |
| 346.0 |
| 335.0 |
| 320.0 |
| 353.0 |
| 299.0 |
| 550.0 |
| 510.0 |
| 564.0 |
| 533.0 |
| 535.0 |
| 58.0 |
| 61.0 |
| 55.0 |
| 27.0 |
| 25.0 |
| 33.0 |
| 41.0 |
| 46.0 |
| 48.0 |
| 52.0 |
| 62.0 |
| 65.0 |
| 59.0 |
| 44.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.0 |
| 165.0 |
| 177.0 |
| 179.0 |
| 176.0 |
| 152.0 |
| 145.0 |
| 139.0 |
| 184.0 |
| 159.0 |
| 175.0 |
| 159.0 |
| 163.0 |
| 162.0 |
| 165.0 |
| 183.0 |
| 171.0 |
| 161.0 |
| 161.0 |
| 155.0 |
| 151.0 |
| 156.0 |
| 148.0 |
| 116.0 |
| 139.0 |
| 144.0 |
| 144.0 |
| 146.0 |
| 138.0 |
| 151.0 |
| 153.0 |
| 160.0 |
| 144.0 |
| 146.0 |
| 91.0 |
| 93.0 |
| 91.0 |
| 94.0 |
| 100.0 |
| 103.0 |
| 100.0 |
| 116.0 |
| 120.0 |
| 114.0 |
| 151.0 |
| 137.0 |
| 30.0 |
| 32.0 |
| 33.0 |
| 34.0 |
| 33.0 |
| 42.0 |
| 42.0 |
| 41.0 |
| 43.0 |
| 49.0 |
| 56.0 |
| 54.0 |
| 17.0 |
| 16.0 |
| 18.0 |
| 19.0 |
| 17.0 |
| 18.0 |
| 18.0 |
| 30.0 |
| 32.0 |
| 21.0 |
| 111.0 |
| 109.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,086.0 |
| 3,945.0 |
| 4,044.0 |
| 4,206.0 |
| 4,766.0 |
| 4,697.0 |
| 4,788.0 |
| 4,754.0 |
| 4,451.0 |
| 4,352.0 |
| 4,333.0 |
| 4,487.0 |
| 4,046.0 |
| 3,780.0 |
| 3,835.0 |
| 3,836.0 |
| 3,825.0 |
| 3,849.0 |
| 3,785.0 |
| 3,819.0 |
| 3,778.0 |
| 3,811.0 |
| 3,918.0 |
| 3,893.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 663.0 |
| 596.0 |
| 501.0 |
| 440.0 |
| 434.0 |
| 400.0 |
| (485.0) |
| (471.0) |
| (493.0) |
| (486.0) |
| (466.0) |
| (397.0) |
| (357.0) |
| (346.0) |
| (347.0) |
| (377.0) |
| (327.0) |
| (321.0) |
| (69.0) |
| (66.0) |
| (19.0) |
| (129.0) |
| (84.0) |
| (772.0) |
| (637.0) |
| (738.0) |
| (705.0) |
| (628.0) |
| (668.0) |
| (610.0) |
| (712.0) |
| (768.0) |
| (829.0) |
| (606.0) |
| (686.0) |
| (616.0) |
| (612.0) |
| (540.0) |
| (522.0) |
| (496.0) |
| (358.0) |
| (403.0) |
| (474.0) |
| (454.0) |
| (480.0) |
| (497.0) |
| (525.0) |
| (553.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| 49.0 |
| 54.0 |
| 45.0 |
| 173.0 |
| 137.0 |
| 126.0 |
| 126.0 |
| 168.0 |
| 157.0 |
| 150.0 |
| 104.0 |
| 179.0 |
| 172.0 |
| 172.0 |
| 204.0 |
| 186.0 |
| 158.0 |
| 162.0 |
| 153.0 |
| 144.0 |
| 142.0 |
| 126.0 |
| 2,073.0 |
| 1,994.0 |
| 1,950.0 |
| 1,922.0 |
| 1,812.0 |
| 1,698.0 |
| 1,551.0 |
| 602.0 |
| 553.0 |
| 748.0 |
| 667.0 |
| 779.0 |
| 576.0 |
| 683.0 |
| 707.0 |
| 725.0 |
| 829.0 |
| 829.0 |
| 748.0 |
| 1,013.0 |
| 991.0 |
| 1,009.0 |
| 865.0 |
| 874.0 |
| 1,999.0 |
| 1,976.0 |
| 1,857.0 |
| 1,871.0 |
| 1,688.0 |
| 728.0 |
| 679.0 |
| 916.0 |
| 824.0 |
| 929.0 |
| 680.0 |
| 862.0 |
| 879.0 |
| 897.0 |
| 1,033.0 |
| 1,015.0 |
| 906.0 |
| 1,175.0 |
| 1,144.0 |
| 1,153.0 |
| 1,007.0 |
| 1,000.0 |
| - |
| - |
| - |
| - |
| (716.0) |
| (709.0) |
| (208.0) |
| (302.0) |
| - |
| - |
| (974.0) |
| (1,034.0) |
| - |
| - |
| - |
| - |
| (1,058.0) |
| (153.0) |
| 2,638.0 |
| 2,656.0 |
| 2,703.0 |
| 2,717.0 |
| 1,227.0 |
| 1,323.0 |
| 1,392.0 |
| 1,386.0 |
| 1,724.0 |
| 1,822.0 |
| 1,780.0 |
| 1,247.0 |
| 1,371.0 |
| 1,424.0 |
| 1,544.0 |
| 2,129.0 |
| 2,244.0 |
| 2,258.0 |
| 2,270.0 |
| 2,303.0 |
| 2,286.0 |
| 2,225.0 |
| 772.0 |
| 735.0 |
| 2,174.0 |
| 669.0 |
| 669.0 |
| 1,950.0 |
| 1,922.0 |
| 1,812.0 |
| 1,698.0 |
| 1,551.0 |
| 602.0 |
| 553.0 |
| 748.0 |
| 667.0 |
| 779.0 |
| 576.0 |
| 683.0 |
| 707.0 |
| 725.0 |
| 829.0 |
| 829.0 |
| 748.0 |
| 1,013.0 |
| 991.0 |
| 1,009.0 |
| 865.0 |
| 874.0 |
| 1,777.0 |
| 1,736.0 |
| 1,716.0 |
| 1,611.0 |
| 1,497.0 |
| 1,348.0 |
| 407.0 |
| 351.0 |
| 540.0 |
| 445.0 |
| 480.0 |
| 407.0 |
| 507.0 |
| 525.0 |
| 537.0 |
| 637.0 |
| 631.0 |
| 545.0 |
| 803.0 |
| 774.0 |
| 786.0 |
| 639.0 |
| 642.0 |