| (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 | 987.0 | 916.0 | 958.0 | 910.0 | 951.0 | 1,118.0 | - | 602.0 | 613.0 | 1,037.0 | 467.0 | 474.0 | 435.0 | 300.0 | 371.0 |
| Restricted Cash | 55.0 | 59.0 | 105.0 | 202.0 | 162.0 | 167.0 | - | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 987.0 | 916.0 | 958.0 | 910.0 | 951.0 | 1,118.0 | - | 602.0 | 613.0 | 1,037.0 | 467.0 | 474.0 | 435.0 | 300.0 | 371.0 |
| Receivables | |||||||||||||||
| Accounts Receivable | 1,234.0 | 1,261.0 | 1,216.0 | 989.0 | 825.0 | 826.0 | - | 1,051.0 | 1,103.0 | 1,383.0 | 1,781.0 | 3,015.0 | 3,351.0 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 836.0 | 880.0 | 788.0 | 689.0 | 670.0 | 717.0 | - | 1,025.0 | 1,234.0 | 1,802.0 | 2,344.0 | 3,087.0 | 3,200.0 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 2,274.0 | 2,001.0 | 1,840.0 | 1,691.0 | 1,619.0 | 1,603.0 | - | 7,872.0 | 9,310.0 | 11,842.0 | 12,914.0 | 14,018.0 | 14,160.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 650.0 | 792.0 | 679.0 | 460.0 | 380.0 | 325.0 | - | 732.0 | 856.0 | 845.0 | 948.0 | 1,736.0 | 1,918.0 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,415.0 | 1,586.0 | 1,830.0 | - | 2,372.0 | 2,553.0 | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 775.0 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,415.0 | 1,586.0 | 1,830.0 | 45.0 | 2,384.0 | 2,566.0 | - | 383.0 | 148.0 | 2.0 | 1,181.0 | 677.0 | 1,580.0 | - | - |
| (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 | 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 | 1,012.0 | 987.0 | 967.0 | 943.0 | 873.0 | 916.0 | 920.0 | 862.0 | 824.0 | 958.0 | 839.0 | 787.0 | 833.0 | 910.0 | 933.0 | |||||||||||||||||||||||||
| Prepaid Expenses |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.0 |
| 263.0 |
| 343.0 |
| 357.0 |
| - |
| - |
| - |
| Other Current Assets | 260.0 | 286.0 | 278.0 | 253.0 | 303.0 | 349.0 | - | 693.0 | 569.0 | 402.0 | 464.0 | 708.0 | 1,052.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,372.0 | 3,402.0 | 3,345.0 | 3,043.0 | 2,911.0 | 3,177.0 | - | 3,450.0 | 3,878.0 | 4,910.0 | 5,564.0 | 7,944.0 | 9,934.0 | - | - |
| - |
| Accumulated Depreciation | 1,150.0 | 940.0 | 883.0 | 773.0 | 623.0 | 367.0 | - | 5,786.0 | 6,602.0 | 7,362.0 | 7,235.0 | 6,895.0 | 6,471.0 | - | - |
| Property,Plant & Equipment Net | 1,124.0 | 1,061.0 | 957.0 | 918.0 | 996.0 | 1,236.0 | - | 2,086.0 | 2,708.0 | 4,480.0 | 5,679.0 | 7,123.0 | 7,689.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | 62.0 | 66.0 | 76.0 | 106.0 | 296.0 | - | - |
| Goodwill | - | - | - | - | - | 0.0 | - | 713.0 | 2,727.0 | 2,797.0 | 2,803.0 | 3,011.0 | 3,290.0 | 3,871.0 | - |
| Intangible Assets | 285.0 | 325.0 | 370.0 | 506.0 | 657.0 | 810.0 | - | 213.0 | 213.0 | 248.0 | 356.0 | 440.0 | 566.0 | - | - |
| Operating Lease Right Of Use Assets | 128.0 | 124.0 | 138.0 | 115.0 | 113.0 | 138.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 35.0 | 36.0 | 36.0 | 81.0 | 129.0 | 33.0 | - | - |
| Other Non-Current Assets | 288.0 | 247.0 | 258.0 | 138.0 | 97.0 | 73.0 | - | 139.0 | 434.0 | 163.0 | 282.0 | 265.0 | 202.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,197.0 | 5,159.0 | 5,068.0 | 4,720.0 | 4,774.0 | 5,434.0 | - | 6,601.0 | 9,747.0 | 12,664.0 | 14,760.0 | 18,889.0 | 21,977.0 | - | - |
| Short Term Debt | - | - | - | 45.0 | 12.0 | 13.0 | - | 383.0 | 148.0 | 2.0 | 1,181.0 | 677.0 | 1,580.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 48.0 | 44.0 | 46.0 | 44.0 | 59.0 | 71.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 285.0 | 302.0 | 387.0 | 367.0 | 343.0 | 297.0 | - | 249.0 | 308.0 | 291.0 | 406.0 | 425.0 | 472.0 | - | - |
| Other Current Liabilities | 395.0 | 412.0 | 448.0 | 413.0 | 398.0 | 471.0 | - | 722.0 | 690.0 | 858.0 | 765.0 | 909.0 | 1,086.0 | - | - |
| Total Current Liabilities | 1,537.0 | 1,696.0 | 1,866.0 | 1,470.0 | 1,332.0 | 1,362.0 | 1,707.0 | 2,300.0 | 2,230.0 | 2,428.0 | 4,031.0 | 4,027.0 | 5,757.0 | - | - |
| Operating Lease Liabilities Non-Current |
| 109.0 |
| 110.0 |
| 131.0 |
| 117.0 |
| 128.0 |
| 177.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 2.0 | 2.0 | 5.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | 22.0 | 22.0 | - | - | - | - | - |
| Other Non-Current Liabilities | 158.0 | 179.0 | 152.0 | 128.0 | 402.0 | 357.0 | - | 362.0 | 547.0 | 765.0 | 512.0 | 1,031.0 | 956.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,501.0 | 3,876.0 | 4,146.0 | 4,169.0 | 4,278.0 | 4,497.0 | - | 10,267.0 | 10,318.0 | 10,596.0 | 10,395.0 | 11,856.0 | 13,774.0 | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,711.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,129.0) | (1,486.0) | (1,954.0) | (2,371.0) | (2,397.0) | (1,947.0) | - | (8,671.0) | (5,763.0) | (2,950.0) | 442.0 | 2,427.0 | 3,011.0 | - | - |
| Accumulated Other Comprehensive Income | 13.0 | (150.0) | (28.0) | (22.0) | (35.0) | (43.0) | (1,697.0) | (1,746.0) | (1,519.0) | (1,610.0) | (1,641.0) | (881.0) | (187.0) | 163.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 37.0 | - | - |
| Minority Interest | (3.0) | (2.0) | (2.0) | 16.0 | 24.0 | 30.0 | - | 39.0 | 55.0 | 56.0 | 61.0 | 75.0 | 41.0 | - | - |
| Total Stockholders Equity | 1,699.0 | 1,285.0 | 924.0 | 535.0 | 472.0 | 907.0 | 2,931.0 | (3,705.0) | (626.0) | 2,012.0 | 4,304.0 | 6,958.0 | 8,162.0 | 8,818.0 | 9,345.0 |
| Total Equity | 1,696.0 | 1,283.0 | 922.0 | 551.0 | 496.0 | 937.0 | 2,931.0 | (3,666.0) | (571.0) | 2,068.0 | 4,365.0 | 7,033.0 | 8,203.0 | 8,818.0 | 9,345.0 |
| Net debt |
| 428.0 |
| 670.0 |
| 872.0 |
| (865.0) |
| 1,433.0 |
| 1,448.0 |
| - |
| (219.0) |
| (465.0) |
| (1,035.0) |
| 714.0 |
| 203.0 |
| 1,145.0 |
| - |
| - |
| Working Capital | 1,835.0 | 1,706.0 | 1,479.0 | 1,573.0 | 1,579.0 | 1,815.0 | - | 1,150.0 | 1,648.0 | 2,482.0 | 1,533.0 | 3,917.0 | 4,177.0 | - | - |
| Book Value | 1,699.0 | 1,285.0 | 924.0 | 535.0 | 472.0 | 907.0 | 2,931.0 | (3,705.0) | (626.0) | 2,012.0 | 4,304.0 | 6,958.0 | 8,162.0 | 8,818.0 | 9,345.0 |
| Tangible Book Value | 1,414.0 | 960.0 | 554.0 | 29.0 | (185.0) | 97.0 | - | (4,631.0) | (3,566.0) | (1,033.0) | 1,145.0 | 3,507.0 | 4,306.0 | 4,947.0 | - |
| 879.0 |
| 841.0 |
| 951.0 |
| 1,291.0 |
| 1,217.0 |
| 1,177.0 |
| 1,118.0 |
| 1,121.0 |
| 680.0 |
| 670.0 |
| - |
| 618.0 |
| 598.0 |
| - |
| 393.0 |
| 415.0 |
| 459.0 |
| 613.0 |
| 445.0 |
| 584.0 |
| 546.0 |
| 1,037.0 |
| 440.0 |
| 452.0 |
| 464.0 |
| Restricted Cash | 38.0 | 55.0 | 64.0 | 60.0 | 57.0 | 59.0 | 58.0 | 58.0 | 113.0 | 105.0 | 107.0 | 135.0 | 150.0 | 202.0 | 210.0 | 211.0 | 215.0 | 162.0 | 155.0 | 170.0 | 166.0 | 167.0 | 172.0 | 76.0 | 94.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,012.0 | 987.0 | 967.0 | 943.0 | 873.0 | 916.0 | 920.0 | 862.0 | 824.0 | 958.0 | 839.0 | 787.0 | 833.0 | 910.0 | 933.0 | 879.0 | 841.0 | 951.0 | 1,291.0 | 1,217.0 | 1,177.0 | 1,118.0 | 1,121.0 | 680.0 | 670.0 | - | 618.0 | 598.0 | - | 393.0 | 415.0 | 459.0 | 613.0 | 445.0 | 584.0 | 546.0 | 1,037.0 | 440.0 | 452.0 | 464.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,166.0 | 1,234.0 | 1,282.0 | 1,177.0 | 1,175.0 | 1,261.0 | 1,231.0 | 1,319.0 | 1,251.0 | 1,216.0 | 1,261.0 | 1,068.0 | 1,088.0 | 989.0 | 927.0 | 930.0 | 868.0 | 825.0 | 782.0 | 744.0 | 758.0 | 792.0 | 793.0 | 884.0 | 1,124.0 | - | 1,114.0 | 1,067.0 | 1,051.0 | 1,066.0 | 1,070.0 | 1,037.0 | 1,103.0 | 1,236.0 | 1,165.0 | 1,292.0 | 1,383.0 | 1,414.0 | 1,484.0 | 1,693.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 824.0 | 836.0 | 880.0 | 881.0 | 889.0 | 880.0 | 919.0 | 884.0 | 850.0 | 788.0 | 776.0 | 751.0 | 719.0 | 689.0 | 723.0 | 716.0 | 684.0 | 670.0 | 681.0 | 662.0 | 676.0 | 717.0 | 811.0 | 862.0 | 1,004.0 | - | 1,081.0 | 1,050.0 | - | 1,097.0 | 1,143.0 | 1,225.0 | 1,234.0 | 1,752.0 | 1,728.0 | 1,700.0 | 1,802.0 | 1,917.0 | 2,195.0 | 2,302.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 235.0 | 260.0 | 283.0 | 267.0 | 270.0 | 286.0 | 272.0 | 239.0 | 274.0 | 278.0 | 237.0 | 230.0 | 253.0 | 253.0 | 270.0 | 274.0 | 281.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,275.0 | 3,372.0 | 3,476.0 | 3,328.0 | 3,264.0 | 3,402.0 | 3,400.0 | 3,362.0 | 3,312.0 | 3,345.0 | 3,220.0 | 2,971.0 | 3,043.0 | 3,043.0 | 3,063.0 | 3,010.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,189.0 | 1,150.0 | 1,103.0 | 1,070.0 | 1,011.0 | 940.0 | 964.0 | 934.0 | 900.0 | 883.0 | 843.0 | 825.0 | 801.0 | 773.0 | 753.0 | 718.0 | 661.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,130.0 | 1,124.0 | 1,118.0 | 1,136.0 | 1,103.0 | 1,061.0 | 1,050.0 | 1,007.0 | 988.0 | 957.0 | 922.0 | 906.0 | 919.0 | 918.0 | 908.0 | 939.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 275.0 | 285.0 | 294.0 | 305.0 | 315.0 | 325.0 | 356.0 | 384.0 | 417.0 | 370.0 | 404.0 | 440.0 | 474.0 | 506.0 | 540.0 | 579.0 | 619.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 119.0 | 128.0 | 126.0 | 124.0 | 124.0 | 124.0 | 133.0 | 138.0 | 135.0 | 138.0 | 132.0 | 127.0 | 130.0 | 115.0 | 111.0 | 115.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 286.0 | 288.0 | 258.0 | 248.0 | 248.0 | 247.0 | 249.0 | 220.0 | 238.0 | 258.0 | 217.0 | 204.0 | 143.0 | 138.0 | 85.0 | 92.0 | 93.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,085.0 | 5,197.0 | 5,272.0 | 5,141.0 | 5,054.0 | 5,159.0 | 5,188.0 | 5,111.0 | 5,090.0 | 5,068.0 | 4,895.0 | 4,648.0 | 4,709.0 | 4,720.0 | 4,707.0 | 4,735.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 630.0 | 650.0 | 690.0 | 685.0 | 714.0 | 792.0 | 723.0 | 771.0 | 716.0 | 679.0 | 620.0 | 502.0 | 502.0 | 460.0 | 425.0 | 448.0 | 385.0 | 380.0 | 350.0 | 348.0 | 330.0 | 325.0 | 332.0 | 384.0 | 544.0 | - | 735.0 | 746.0 | - | 728.0 | 754.0 | 809.0 | 856.0 | 815.0 | 837.0 | 803.0 | 845.0 | 666.0 | 790.0 | 934.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 91.0 | 33.0 | 120.0 | 45.0 | 14.0 | 64.0 | 13.0 | 12.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 41.0 | 48.0 | 35.0 | 45.0 | 49.0 | 51.0 | 32.0 | 35.0 | 66.0 | 58.0 | 46.0 | 36.0 | 52.0 | 54.0 | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 47.0 | 48.0 | 48.0 | 47.0 | 46.0 | 44.0 | 46.0 | 46.0 | 47.0 | 46.0 | 43.0 | 42.0 | 44.0 | 44.0 | 46.0 | 53.0 | ||||||||||||||||||||||||
| Accrued Expenses | 224.0 | 285.0 | 281.0 | 252.0 | 249.0 | 302.0 | 328.0 | 293.0 | 298.0 | 387.0 | 339.0 | 293.0 | 271.0 | 367.0 | 337.0 | 291.0 | 261.0 | |||||||||||||||||||||||
| Other Current Liabilities | 374.0 | 395.0 | 429.0 | 381.0 | 418.0 | 412.0 | 403.0 | 418.0 | 491.0 | 448.0 | 458.0 | 432.0 | 449.0 | 413.0 | 424.0 | 385.0 | 445.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,418.0 | 1,537.0 | 1,678.0 | 1,503.0 | 1,567.0 | 1,696.0 | 1,667.0 | 1,691.0 | 1,800.0 | 1,866.0 | 1,731.0 | 1,464.0 | 1,511.0 | 1,470.0 | 1,384.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 99.0 | 109.0 | 108.0 | 109.0 | 108.0 | 110.0 | 122.0 | 127.0 | 124.0 | 131.0 | 129.0 | 125.0 | 130.0 | 117.0 | 114.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 2.0 | 2.0 | 3.0 | 2.0 | 2.0 | 2.0 | 3.0 | 3.0 | 4.0 | 5.0 | 3.0 | 3.0 | 2.0 | 0.0 | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 152.0 | 158.0 | 174.0 | 177.0 | 181.0 | 179.0 | 151.0 | 147.0 | 151.0 | 152.0 | 146.0 | 137.0 | 154.0 | 128.0 | 143.0 | 135.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,326.0 | 3,501.0 | 3,705.0 | 3,622.0 | 3,694.0 | 3,876.0 | 3,832.0 | 3,871.0 | 3,990.0 | 4,146.0 | 4,132.0 | 3,976.0 | 4,123.0 | 4,169.0 | 4,235.0 | 4,244.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,041.0) | (1,129.0) | (1,249.0) | (1,311.0) | (1,428.0) | (1,486.0) | (1,579.0) | (1,717.0) | (1,842.0) | (1,954.0) | (2,094.0) | (2,217.0) | (2,299.0) | (2,371.0) | (2,443.0) | (2,471.0) | (2,477.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 13.0 | (2.0) | 11.0 | (54.0) | (150.0) | (32.0) | (52.0) | (52.0) | (28.0) | (64.0) | (29.0) | (19.0) | (22.0) | (27.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 1.0 | (3.0) | 7.0 | 9.0 | 8.0 | (2.0) | 11.0 | 12.0 | 9.0 | (2.0) | 21.0 | 27.0 | 19.0 | 16.0 | 19.0 | 25.0 | 30.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,758.0 | 1,699.0 | 1,560.0 | 1,510.0 | 1,352.0 | 1,285.0 | 1,345.0 | 1,228.0 | 1,091.0 | 924.0 | 742.0 | 645.0 | 567.0 | 535.0 | 453.0 | 466.0 | ||||||||||||||||||||||||
| Total Equity | 1,759.0 | 1,696.0 | 1,567.0 | 1,519.0 | 1,360.0 | 1,283.0 | 1,356.0 | 1,240.0 | 1,100.0 | 922.0 | 763.0 | 672.0 | 586.0 | 551.0 | 472.0 | 491.0 | 426.0 | 496.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 91.0 | 33.0 | 120.0 | 45.0 | 14.0 | 64.0 | 13.0 | 12.0 | 211.0 | 10.0 | 11.0 | 13.0 | 14.0 | 32.0 | 26.0 | - | 930.0 | 612.0 | - | 396.0 | 295.0 | 153.0 | 148.0 | 138.0 | 145.0 | 2.0 | 177.0 | 373.0 | 120.0 | 1,165.0 |
| Net debt | - | - | - | - | - | - | - | - | - | - | (748.0) | (754.0) | (713.0) | (865.0) | (919.0) | (815.0) | (828.0) | (939.0) | ||||||||||||||||||||||
| Working Capital | 1,857.0 | 1,835.0 | 1,798.0 | 1,825.0 | 1,697.0 | 1,706.0 | 1,733.0 | 1,671.0 | 1,512.0 | 1,479.0 | 1,489.0 | 1,507.0 | 1,532.0 | 1,573.0 | 1,679.0 | 1,627.0 | 1,589.0 | |||||||||||||||||||||||
| Book Value | 1,758.0 | 1,699.0 | 1,560.0 | 1,510.0 | 1,352.0 | 1,285.0 | 1,345.0 | 1,228.0 | 1,091.0 | 924.0 | 742.0 | 645.0 | 567.0 | 535.0 | 453.0 | 466.0 | 396.0 | 472.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,483.0 | 1,414.0 | 1,266.0 | 1,205.0 | 1,037.0 | 960.0 | 989.0 | 844.0 | 674.0 | 554.0 | 338.0 | 205.0 | 93.0 | 29.0 | (87.0) | (113.0) | (223.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| 137.0 |
| 127.0 |
| 237.0 |
| 266.0 |
| 233.0 |
| 247.0 |
| 263.0 |
| 295.0 |
| 302.0 |
| 308.0 |
| 303.0 |
| 301.0 |
| 295.0 |
| 346.0 |
| 349.0 |
| 354.0 |
| 382.0 |
| 402.0 |
| - |
| 476.0 |
| 434.0 |
| 579.0 |
| 334.0 |
| 342.0 |
| 335.0 |
| 332.0 |
| 409.0 |
| 408.0 |
| 461.0 |
| 402.0 |
| 481.0 |
| 480.0 |
| 466.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,889.0 |
| 2,911.0 |
| 3,244.0 |
| 3,126.0 |
| 3,158.0 |
| 3,177.0 |
| 3,293.0 |
| 2,927.0 |
| 3,374.0 |
| - |
| 3,406.0 |
| 3,406.0 |
| - |
| 3,730.0 |
| 3,693.0 |
| 3,615.0 |
| 3,878.0 |
| 5,043.0 |
| 5,047.0 |
| 5,106.0 |
| 4,910.0 |
| 4,598.0 |
| 5,049.0 |
| 5,366.0 |
| 623.0 |
| 570.0 |
| 505.0 |
| 430.0 |
| 367.0 |
| 284.0 |
| 210.0 |
| 124.0 |
| - |
| 6,048.0 |
| 5,932.0 |
| - |
| - |
| 6,839.0 |
| 7,423.0 |
| 7,462.0 |
| 7,633.0 |
| 7,518.0 |
| 7,424.0 |
| 7,362.0 |
| 7,426.0 |
| 7,369.0 |
| 7,437.0 |
| 964.0 |
| 996.0 |
| 1,022.0 |
| 1,108.0 |
| 1,170.0 |
| 1,236.0 |
| 1,304.0 |
| 1,367.0 |
| 1,554.0 |
| - |
| 1,984.0 |
| 1,994.0 |
| - |
| 2,157.0 |
| 2,273.0 |
| 2,580.0 |
| 2,708.0 |
| 3,989.0 |
| 4,111.0 |
| 4,265.0 |
| 4,480.0 |
| 4,708.0 |
| 5,247.0 |
| 5,471.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| 62.0 |
| 65.0 |
| 63.0 |
| 65.0 |
| 66.0 |
| 65.0 |
| 65.0 |
| 65.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 72.0 |
| - |
| 403.0 |
| 504.0 |
| - |
| 2,632.0 |
| 2,621.0 |
| 2,740.0 |
| 2,727.0 |
| 2,346.0 |
| 2,293.0 |
| 2,363.0 |
| 2,797.0 |
| 2,840.0 |
| 2,852.0 |
| 2,864.0 |
| 657.0 |
| 695.0 |
| 734.0 |
| 771.0 |
| 810.0 |
| 841.0 |
| 875.0 |
| 928.0 |
| - |
| - |
| - |
| - |
| 192.0 |
| 216.0 |
| 228.0 |
| 213.0 |
| 229.0 |
| 234.0 |
| 239.0 |
| 248.0 |
| 264.0 |
| 330.0 |
| 352.0 |
| 119.0 |
| 113.0 |
| 117.0 |
| 126.0 |
| 128.0 |
| 138.0 |
| 147.0 |
| 155.0 |
| 172.0 |
| - |
| 280.0 |
| 281.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.0 |
| 70.0 |
| 66.0 |
| 68.0 |
| 73.0 |
| 79.0 |
| 85.0 |
| 237.0 |
| - |
| 588.0 |
| 615.0 |
| - |
| 127.0 |
| 176.0 |
| 145.0 |
| 221.0 |
| 341.0 |
| 304.0 |
| 124.0 |
| 163.0 |
| 160.0 |
| 569.0 |
| 398.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,684.0 |
| 4,774.0 |
| 5,148.0 |
| 5,160.0 |
| 5,295.0 |
| 5,434.0 |
| 5,664.0 |
| 5,409.0 |
| 6,165.0 |
| - |
| 6,381.0 |
| 6,519.0 |
| - |
| 8,838.0 |
| 8,979.0 |
| 9,334.0 |
| 9,747.0 |
| 12,013.0 |
| 12,052.0 |
| 12,162.0 |
| 12,664.0 |
| 12,635.0 |
| 14,112.0 |
| 14,516.0 |
| 211.0 |
| 10.0 |
| 11.0 |
| 13.0 |
| 14.0 |
| 32.0 |
| 26.0 |
| - |
| 930.0 |
| 612.0 |
| - |
| 396.0 |
| 295.0 |
| 153.0 |
| 148.0 |
| 138.0 |
| 145.0 |
| 2.0 |
| 177.0 |
| 373.0 |
| 120.0 |
| 1,165.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| 59.0 |
| 63.0 |
| 68.0 |
| 67.0 |
| 71.0 |
| 70.0 |
| 73.0 |
| 79.0 |
| - |
| 95.0 |
| 90.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.0 |
| 317.0 |
| 287.0 |
| 253.0 |
| 297.0 |
| 287.0 |
| 269.0 |
| 248.0 |
| - |
| 263.0 |
| 236.0 |
| - |
| 241.0 |
| 272.0 |
| 311.0 |
| 308.0 |
| 285.0 |
| 295.0 |
| 288.0 |
| 291.0 |
| 336.0 |
| 338.0 |
| 389.0 |
| 398.0 |
| 444.0 |
| 390.0 |
| 509.0 |
| 471.0 |
| 516.0 |
| 465.0 |
| 627.0 |
| - |
| 775.0 |
| 712.0 |
| 692.0 |
| 654.0 |
| 668.0 |
| 618.0 |
| 690.0 |
| 702.0 |
| 783.0 |
| 786.0 |
| 858.0 |
| 1,035.0 |
| 999.0 |
| 836.0 |
| 1,383.0 |
| 1,300.0 |
| 1,332.0 |
| 1,524.0 |
| 1,243.0 |
| 1,364.0 |
| 1,362.0 |
| 1,416.0 |
| 1,426.0 |
| 1,644.0 |
| 1,707.0 |
| 2,889.0 |
| 2,504.0 |
| - |
| 2,299.0 |
| 2,200.0 |
| 2,092.0 |
| 2,230.0 |
| 2,470.0 |
| 2,380.0 |
| 2,447.0 |
| 2,428.0 |
| 2,720.0 |
| 2,528.0 |
| 3,478.0 |
| 121.0 |
| 130.0 |
| 128.0 |
| 135.0 |
| 149.0 |
| 159.0 |
| 177.0 |
| 183.0 |
| 195.0 |
| 196.0 |
| - |
| 209.0 |
| 212.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.0 |
| 138.0 |
| 411.0 |
| 404.0 |
| 349.0 |
| 357.0 |
| 340.0 |
| 335.0 |
| 509.0 |
| - |
| 515.0 |
| 515.0 |
| - |
| 421.0 |
| 457.0 |
| 501.0 |
| 547.0 |
| 629.0 |
| 610.0 |
| 725.0 |
| 765.0 |
| 595.0 |
| 454.0 |
| 533.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,258.0 |
| 4,278.0 |
| 4,501.0 |
| 4,401.0 |
| 4,474.0 |
| 4,497.0 |
| 4,541.0 |
| 4,104.0 |
| 4,302.0 |
| - |
| 10,770.0 |
| 10,625.0 |
| - |
| 10,346.0 |
| 10,291.0 |
| 10,232.0 |
| 10,318.0 |
| 10,629.0 |
| 10,528.0 |
| 10,471.0 |
| 10,596.0 |
| 10,252.0 |
| 9,925.0 |
| 9,857.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,397.0) |
| (2,236.0) |
| (2,141.0) |
| (2,063.0) |
| (1,947.0) |
| (1,747.0) |
| (1,573.0) |
| (992.0) |
| - |
| (9,468.0) |
| (9,152.0) |
| (5,755.0) |
| (6,568.0) |
| (6,369.0) |
| (6,105.0) |
| (5,763.0) |
| (3,825.0) |
| (3,569.0) |
| (3,398.0) |
| (2,950.0) |
| (2,401.0) |
| (621.0) |
| (56.0) |
| 24.0 |
| (35.0) |
| (35.0) |
| (43.0) |
| (32.0) |
| (47.0) |
| (43.0) |
| (63.0) |
| (57.0) |
| (86.0) |
| (1,697.0) |
| (1,683.0) |
| (1,713.0) |
| - |
| (1,688.0) |
| (1,679.0) |
| (1,514.0) |
| (1,519.0) |
| (1,489.0) |
| (1,577.0) |
| (1,567.0) |
| (1,610.0) |
| (1,549.0) |
| (1,507.0) |
| (1,507.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 26.0 |
| 33.0 |
| 34.0 |
| 30.0 |
| 36.0 |
| 38.0 |
| 44.0 |
| - |
| 37.0 |
| 39.0 |
| - |
| 45.0 |
| 47.0 |
| 44.0 |
| 55.0 |
| 56.0 |
| 57.0 |
| 56.0 |
| 56.0 |
| 59.0 |
| 64.0 |
| 68.0 |
| 396.0 |
| 472.0 |
| 621.0 |
| 726.0 |
| 787.0 |
| 907.0 |
| 1,087.0 |
| 1,267.0 |
| 1,819.0 |
| 2,931.0 |
| (4,426.0) |
| (4,145.0) |
| - |
| (1,553.0) |
| (1,359.0) |
| (942.0) |
| (626.0) |
| 1,328.0 |
| 1,467.0 |
| 1,635.0 |
| 2,012.0 |
| 2,324.0 |
| 4,123.0 |
| 4,591.0 |
| 647.0 |
| 759.0 |
| 821.0 |
| 937.0 |
| 1,123.0 |
| 1,305.0 |
| 1,863.0 |
| 2,931.0 |
| (4,389.0) |
| (4,106.0) |
| - |
| (1,508.0) |
| (1,312.0) |
| (898.0) |
| (571.0) |
| 1,384.0 |
| 1,524.0 |
| 1,691.0 |
| 2,068.0 |
| 2,383.0 |
| 4,187.0 |
| 4,659.0 |
| (1,080.0) |
| (1,207.0) |
| (1,166.0) |
| (1,105.0) |
| (1,107.0) |
| (648.0) |
| (644.0) |
| - |
| 312.0 |
| 14.0 |
| - |
| 3.0 |
| (120.0) |
| (306.0) |
| (465.0) |
| (307.0) |
| (439.0) |
| (544.0) |
| (860.0) |
| (67.0) |
| (332.0) |
| 701.0 |
| 1,579.0 |
| 1,720.0 |
| 1,883.0 |
| 1,794.0 |
| 1,815.0 |
| 1,877.0 |
| 1,501.0 |
| 1,730.0 |
| - |
| 517.0 |
| 902.0 |
| - |
| 1,431.0 |
| 1,493.0 |
| 1,523.0 |
| 1,648.0 |
| 2,573.0 |
| 2,667.0 |
| 2,659.0 |
| 2,482.0 |
| 1,878.0 |
| 2,521.0 |
| 1,888.0 |
| 621.0 |
| 726.0 |
| 787.0 |
| 907.0 |
| 1,087.0 |
| 1,267.0 |
| 1,819.0 |
| 2,931.0 |
| (4,426.0) |
| (4,145.0) |
| - |
| (1,553.0) |
| (1,359.0) |
| (942.0) |
| (626.0) |
| 1,328.0 |
| 1,467.0 |
| 1,635.0 |
| 2,012.0 |
| 2,324.0 |
| 4,123.0 |
| 4,591.0 |
| (185.0) |
| (74.0) |
| (8.0) |
| 16.0 |
| 97.0 |
| 246.0 |
| 392.0 |
| 819.0 |
| - |
| (4,829.0) |
| (4,649.0) |
| - |
| (4,377.0) |
| (4,196.0) |
| (3,910.0) |
| (3,566.0) |
| (1,247.0) |
| (1,060.0) |
| (967.0) |
| (1,033.0) |
| (780.0) |
| 941.0 |
| 1,375.0 |