| (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 | 299.0 | 464.0 | 401.0 | 592.0 | 560.0 | 684.0 | 877.0 | 997.0 | 871.0 | 1,164.0 | 1,173.0 | 1,095.0 | 797.0 | 1,581.0 | 1,920.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 464.0 | 684.0 | 1,164.0 | 1,581.0 | 1,879.0 | 495.0 | 139.0 | 334.0 | 824.0 | 676.0 | 1,011.0 | 1,577.0 | 822.0 | 898.0 | 953.0 | 1,467.0 | 1,869.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 464.0 | 684.0 | 1,164.0 | 1,581.0 | 1,879.0 | 495.0 | 139.0 | 334.0 | 824.0 | 676.0 | 1,011.0 | 1,577.0 | 822.0 | 898.0 | 953.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 303.0 | 306.0 | 354.0 | 357.0 | 507.0 | 450.0 | 309.0 | 337.0 | 396.0 | 390.0 | 276.0 | 525.0 | 518.0 | 523.0 | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 593.0 | 607.0 | 566.0 | 550.0 | 520.0 | 443.0 | 416.0 | 389.0 | 383.0 | 358.0 | 325.0 | 595.0 | 542.0 | 531.0 | 476.0 | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 6,578.0 | 6,309.0 | 6,170.0 | 5,881.0 | 5,649.0 | 5,445.0 | 5,446.0 | 5,233.0 | 4,956.0 | 4,868.0 | 4,520.0 | 8,947.0 | 9,016.0 | 9,260.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 278.0 | 255.0 | 287.0 | 247.0 | 281.0 | 204.0 | 246.0 | 222.0 | 249.0 | 233.0 | 204.0 | 331.0 | 343.0 | 373.0 | - | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 5,050.0 | 4,866.0 | 5,069.0 | 4,071.0 | 5,099.0 | 5,325.0 | 6,147.0 | 5,419.0 | 5,930.0 | 6,329.0 | 4,787.0 | 4,891.0 | 4,891.0 | 3,882.0 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 5,572.0 | 5,076.0 | 5,069.0 | 5,049.0 | 5,099.0 | 5,475.0 | 6,147.0 | 5,919.0 | 5,992.0 | 6,610.0 | 4,787.0 | 4,891.0 | 4,891.0 | 4,291.0 | - | - | ||||
| 1,723.0 |
| 1,205.0 |
| 1,879.0 |
| 2,326.0 |
| 1,777.0 |
| 1,016.0 |
| 495.0 |
| 787.0 |
| 643.0 |
| 1,458.0 |
| 139.0 |
| 153.0 |
| 212.0 |
| 259.0 |
| 334.0 |
| 348.0 |
| 901.0 |
| 598.0 |
| 824.0 |
| 497.0 |
| 701.0 |
| 455.0 |
| 676.0 |
| 769.0 |
| 485.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 668.0 | 665.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 299.0 | 464.0 | 401.0 | 592.0 | 560.0 | 684.0 | 877.0 | 997.0 | 871.0 | 1,164.0 | 1,841.0 | 1,760.0 | 797.0 | 1,581.0 | 1,920.0 | 1,723.0 | 1,205.0 | 1,879.0 | 2,326.0 | 1,777.0 | 1,016.0 | 495.0 | 787.0 | 643.0 | 1,458.0 | 139.0 | 153.0 | 212.0 | 259.0 | 334.0 | 348.0 | 901.0 | 598.0 | 824.0 | 497.0 | 701.0 | 455.0 | 676.0 | 769.0 | 485.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 396.0 | 303.0 | 353.0 | 369.0 | 382.0 | 306.0 | 373.0 | 410.0 | 405.0 | 354.0 | 443.0 | 462.0 | 440.0 | 357.0 | 425.0 | 547.0 | 745.0 | 507.0 | 497.0 | 702.0 | 589.0 | 450.0 | 500.0 | 420.0 | 390.0 | 309.0 | 368.0 | 408.0 | 398.0 | 337.0 | 444.0 | 491.0 | 481.0 | 396.0 | 485.0 | 442.0 | 472.0 | 390.0 | 412.0 | 409.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 659.0 | 593.0 | 588.0 | 610.0 | 675.0 | 607.0 | 592.0 | 614.0 | 630.0 | 566.0 | 528.0 | 539.0 | 586.0 | 550.0 | 542.0 | 571.0 | 611.0 | 520.0 | 499.0 | 499.0 | 505.0 | 443.0 | 411.0 | 409.0 | 480.0 | 416.0 | 393.0 | 425.0 | 451.0 | 389.0 | 389.0 | 414.0 | 445.0 | 383.0 | 340.0 | 349.0 | 386.0 | 358.0 | 368.0 | 387.0 |
| Prepaid Expenses | 141.0 | 154.0 | 121.0 | 178.0 | 141.0 | 142.0 | 142.0 | 152.0 | 192.0 | 219.0 | 186.0 | 188.0 | 202.0 | 216.0 | 146.0 | 165.0 | 206.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 0.0 | 128.0 | 141.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,503.0 | 1,652.0 | 1,612.0 | 1,758.0 | 1,771.0 | 1,748.0 | 1,994.0 | 2,183.0 | 2,111.0 | 2,313.0 | 3,016.0 | 2,967.0 | 2,053.0 | 2,746.0 | 3,048.0 | 3,012.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 4,203.0 | 4,158.0 | 4,108.0 | 4,137.0 | 4,044.0 | 3,980.0 | 3,935.0 | 3,970.0 | 3,935.0 | 3,901.0 | 3,854.0 | 3,820.0 | 3,759.0 | 3,710.0 | 3,680.0 | 3,673.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,376.0 | 2,420.0 | 2,332.0 | 2,321.0 | 2,333.0 | 2,329.0 | 2,247.0 | 2,240.0 | 2,283.0 | 2,269.0 | 2,106.0 | 2,133.0 | 2,157.0 | 2,171.0 | 1,997.0 | 2,000.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 91.0 | 97.0 | 62.0 | 23.0 | 23.0 | 24.0 | 13.0 | 13.0 | 14.0 | 15.0 | 8.0 | 8.0 | 8.0 | 8.0 | 10.0 | 11.0 | 15.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 383.0 | 397.0 | 413.0 | 424.0 | 409.0 | 408.0 | 404.0 | 392.0 | 426.0 | 388.0 | 385.0 | 383.0 | 365.0 | 375.0 | 364.0 | 370.0 | 376.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 16,401.0 | 16,613.0 | 16,668.0 | 16,478.0 | 16,520.0 | 16,536.0 | 16,668.0 | 16,800.0 | 16,756.0 | 16,983.0 | 17,550.0 | 17,470.0 | 16,580.0 | 17,340.0 | 17,590.0 | 17,580.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 284.0 | 278.0 | 280.0 | 283.0 | 288.0 | 255.0 | 275.0 | 281.0 | 310.0 | 287.0 | 288.0 | 254.0 | 266.0 | 247.0 | 272.0 | 283.0 | 310.0 | 281.0 | 264.0 | 253.0 | 236.0 | 204.0 | 215.0 | 199.0 | 241.0 | 246.0 | 242.0 | 271.0 | 243.0 | 222.0 | 271.0 | 270.0 | 245.0 | 249.0 | 259.0 | 252.0 | 227.0 | 233.0 | 234.0 | 300.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 404.0 | 478.0 | 512.0 | 511.0 | 430.0 | 512.0 | 507.0 | 504.0 | 424.0 | 501.0 | 537.0 | 473.0 | 403.0 | 511.0 | 664.0 | 658.0 | 674.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,060.0 | 1,278.0 | 1,314.0 | 1,694.0 | 868.0 | 977.0 | 992.0 | 995.0 | 944.0 | 788.0 | 1,686.0 | 1,707.0 | 1,650.0 | 1,740.0 | 1,054.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 5,052.0 | 5,050.0 | 4,948.0 | 4,268.0 | 5,017.0 | 4,866.0 | 4,864.0 | 4,862.0 | 4,861.0 | 5,069.0 | 4,818.0 | 4,817.0 | 4,072.0 | 4,071.0 | 4,935.0 | 5,053.0 | 5,053.0 | 5,099.0 | 5,100.0 | 5,100.0 | 5,325.0 | 5,325.0 | 5,974.0 | 6,299.0 | 6,299.0 | 6,147.0 | 6,150.0 | 6,153.0 | 6,156.0 | 5,419.0 | 5,921.0 | 5,924.0 | 5,928.0 | 5,930.0 | 5,933.0 | 5,936.0 | 6,263.0 | 6,329.0 | 6,329.0 | 8,013.0 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 15.0 | 18.0 | 14.0 | 37.0 | 32.0 | 26.0 | 78.0 | 87.0 | 84.0 | 81.0 | 113.0 | 105.0 | 101.0 | 96.0 | 89.0 | 83.0 | 66.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 351.0 | 356.0 | 341.0 | 346.0 | 356.0 | 350.0 | 345.0 | 351.0 | 353.0 | 348.0 | 356.0 | 352.0 | 335.0 | 340.0 | 339.0 | 340.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,962.0 | 7,187.0 | 7,230.0 | 6,954.0 | 6,875.0 | 6,815.0 | 6,741.0 | 6,755.0 | 6,702.0 | 6,747.0 | 7,322.0 | 7,329.0 | 6,504.0 | 6,591.0 | 6,752.0 | 6,764.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,431.0 | 1,428.0 | 1,506.0 | 1,576.0 | 1,643.0 | 1,715.0 | 1,780.0 | 1,897.0 | 1,870.0 | 2,009.0 | 1,929.0 | 1,828.0 | 1,738.0 | 2,389.0 | 2,510.0 | 2,333.0 | 1,679.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (284.0) | (293.0) | (355.0) | (356.0) | (389.0) | (402.0) | (279.0) | (292.0) | (294.0) | (293.0) | (223.0) | (225.0) | (240.0) | (247.0) | (418.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 9,439.0 | 9,426.0 | 9,438.0 | 9,524.0 | 9,645.0 | 9,721.0 | 9,927.0 | 10,045.0 | 10,054.0 | 10,236.0 | 10,228.0 | 10,141.0 | 10,076.0 | 10,749.0 | 10,838.0 | 10,816.0 | ||||||||||||||||||||||||
| Total Equity | 9,439.0 | 9,426.0 | 9,438.0 | 9,524.0 | 9,645.0 | 9,721.0 | 9,927.0 | 10,045.0 | 10,054.0 | 10,236.0 | 10,228.0 | 10,141.0 | 10,076.0 | 10,749.0 | 10,838.0 | 10,816.0 | 10,237.0 | 10,767.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 5,052.0 | 5,050.0 | 4,948.0 | 4,268.0 | 5,017.0 | 4,866.0 | 4,864.0 | 4,862.0 | 4,861.0 | 5,069.0 | 4,818.0 | 4,817.0 | 4,072.0 | 4,071.0 | 4,935.0 | 5,053.0 | 5,053.0 | 5,099.0 | 5,100.0 | 5,100.0 | 5,325.0 | 5,325.0 | 5,974.0 | 6,299.0 | 6,299.0 | 6,147.0 | 6,150.0 | 6,153.0 | 6,156.0 | 5,919.0 | 5,921.0 | 5,924.0 | 5,928.0 | 5,992.0 | 5,995.0 | 6,604.0 | 6,606.0 | 6,610.0 | 8,310.0 | 8,013.0 |
| Net debt | 4,753.0 | 4,586.0 | 4,547.0 | 3,676.0 | 4,457.0 | 4,182.0 | 3,987.0 | 3,865.0 | 3,990.0 | 3,905.0 | 2,977.0 | 3,057.0 | 3,275.0 | 2,490.0 | 3,015.0 | 3,330.0 | 3,848.0 | 3,220.0 | ||||||||||||||||||||||
| Working Capital | 443.0 | 374.0 | 298.0 | 64.0 | 903.0 | 771.0 | 1,002.0 | 1,188.0 | 1,167.0 | 1,525.0 | 1,330.0 | 1,260.0 | 403.0 | 1,006.0 | 1,994.0 | 2,071.0 | 1,791.0 | |||||||||||||||||||||||
| Book Value | 9,439.0 | 9,426.0 | 9,438.0 | 9,524.0 | 9,645.0 | 9,721.0 | 9,927.0 | 10,045.0 | 10,054.0 | 10,236.0 | 10,228.0 | 10,141.0 | 10,076.0 | 10,749.0 | 10,838.0 | 10,816.0 | 10,237.0 | 10,767.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 2,294.0 |
| 114.0 |
| 243.0 |
| - |
| - |
| - |
| - |
| - |
| 1,467.0 |
| 1,869.0 |
| 2,294.0 |
| 114.0 |
| 243.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 154.0 | 142.0 | 219.0 | 216.0 | 205.0 | 139.0 | 147.0 | 152.0 | 98.0 | 114.0 | 63.0 | 80.0 | 117.0 | 88.0 | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 128.0 | 0.0 | - | - | - | 0.0 | 140.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,652.0 | 1,748.0 | 2,313.0 | 2,746.0 | 3,135.0 | 1,609.0 | 1,611.0 | 1,602.0 | 1,715.0 | 1,622.0 | 3,639.0 | 2,805.0 | 2,326.0 | 2,407.0 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 4,158.0 | 3,980.0 | 3,901.0 | 3,710.0 | 3,592.0 | 3,432.0 | 3,477.0 | 3,376.0 | 3,338.0 | 3,306.0 | 3,287.0 | 6,324.0 | 6,327.0 | 6,388.0 | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 2,420.0 | 2,329.0 | 2,269.0 | 2,171.0 | 2,057.0 | 2,013.0 | 1,969.0 | 1,857.0 | 1,618.0 | 1,562.0 | 1,233.0 | 2,623.0 | 2,689.0 | 2,872.0 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | 40.0 | 40.0 | 40.0 | 40.0 | 42.0 | 40.0 | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 125.0 | 138.0 | 105.0 | 102.0 | 101.0 | 106.0 | 120.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 97.0 | 24.0 | 15.0 | 8.0 | 17.0 | 120.0 | 72.0 | 15.0 | 268.0 | 293.0 | 254.0 | 44.0 | 5.0 | 368.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 397.0 | 408.0 | 388.0 | 375.0 | 503.0 | 401.0 | 414.0 | 312.0 | 356.0 | 224.0 | 229.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16,613.0 | 16,536.0 | 16,983.0 | 17,340.0 | 17,652.0 | 16,311.0 | 16,406.0 | 17,249.0 | 18,059.0 | 19,243.0 | 12,720.0 | 13,603.0 | 14,372.0 | 12,592.0 | 12,634.0 | 13,464.0 | 15,250.0 | 16,695.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 522.0 | 210.0 | 0.0 | 978.0 | 0.0 | 150.0 | 0.0 | 500.0 | 62.0 | 281.0 | 0.0 | 0.0 | 0.0 | 409.0 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 48.0 | 40.0 | 28.0 | 75.0 | 82.0 | 71.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 19.0 | 25.0 | 15.0 | 17.0 | 17.0 | 16.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 478.0 | 512.0 | 501.0 | 511.0 | 673.0 | 596.0 | 530.0 | 490.0 | 645.0 | 692.0 | 427.0 | 587.0 | 629.0 | 662.0 | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,278.0 | 977.0 | 788.0 | 1,740.0 | 954.0 | 950.0 | 1,006.0 | 1,939.0 | 1,165.0 | 1,206.0 | 1,325.0 | 918.0 | 1,128.0 | 1,605.0 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 108.0 | 121.0 | 96.0 | 91.0 | 90.0 | 95.0 | 103.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 18.0 | 26.0 | 81.0 | 96.0 | 46.0 | 24.0 | 6.0 | 43.0 | 0.0 | 0.0 | 0.0 | 14.0 | 285.0 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 356.0 | 350.0 | 348.0 | 340.0 | 346.0 | 370.0 | 377.0 | 275.0 | 276.0 | 269.0 | 241.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,187.0 | 6,815.0 | 6,747.0 | 6,591.0 | 6,885.0 | 7,580.0 | 8,229.0 | 8,203.0 | 9,160.0 | 10,063.0 | 7,851.0 | 7,961.0 | 7,745.0 | 8,479.0 | 8,367.0 | 8,815.0 | 11,196.0 | 11,848.0 | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | 8,172.0 | 8,439.0 | 8,282.0 | 4,080.0 | 4,519.0 | 6,444.0 | 4,731.0 | 4,595.0 | 4,552.0 | 1,786.0 | 1,767.0 | - | - |
| Retained Earnings | 1,428.0 | 1,715.0 | 2,009.0 | 2,389.0 | 2,131.0 | 411.0 | (3.0) | 1,093.0 | 1,078.0 | 1,421.0 | 1,349.0 | 1,508.0 | 294.0 | 219.0 | 176.0 | 181.0 | 2,658.0 | 3,278.0 | - | - |
| Accumulated Other Comprehensive Income | (293.0) | (402.0) | (293.0) | (247.0) | (479.0) | (822.0) | (904.0) | (1,152.0) | (1,562.0) | (1,459.0) | (1,212.0) | (1,393.0) | (686.0) | (1,558.0) | (1,179.0) | (791.0) | (664.0) | (495.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.0 | 43.0 | 4.0 | 2.0 | 10.0 | 33.0 | - | - |
| Total Stockholders Equity | 9,426.0 | 9,721.0 | 10,236.0 | 10,749.0 | 10,767.0 | 8,731.0 | 8,177.0 | 9,046.0 | 8,899.0 | 9,180.0 | 4,869.0 | 5,304.0 | 6,795.0 | 4,070.0 | 4,263.0 | 4,612.0 | 4,044.0 | 4,814.0 | - | - |
| Total Equity | 9,426.0 | 9,721.0 | 10,236.0 | 10,749.0 | 10,767.0 | 8,731.0 | 8,177.0 | 9,046.0 | 8,899.0 | 9,180.0 | 4,869.0 | 5,304.0 | 6,832.0 | 4,113.0 | 4,267.0 | 4,614.0 | 4,054.0 | 4,847.0 | - | - |
| - |
| - |
| - |
| - |
| Net debt | 5,108.0 | 4,392.0 | 3,905.0 | 3,468.0 | 3,220.0 | 4,980.0 | 6,008.0 | 5,585.0 | 5,168.0 | 5,934.0 | 3,776.0 | 3,314.0 | 4,069.0 | 3,393.0 | - | - | - | - | - | - |
| Working Capital | 374.0 | 771.0 | 1,525.0 | 1,006.0 | 2,181.0 | 659.0 | 605.0 | (337.0) | 550.0 | 416.0 | 2,314.0 | 1,887.0 | 1,198.0 | 802.0 | - | - | - | - | - | - |
| Book Value | 9,426.0 | 9,721.0 | 10,236.0 | 10,749.0 | 10,767.0 | 8,731.0 | 8,177.0 | 9,046.0 | 8,899.0 | 9,180.0 | 4,869.0 | 5,304.0 | 6,795.0 | 4,070.0 | 4,263.0 | 4,612.0 | 4,044.0 | 4,814.0 | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | 8,859.0 | 9,140.0 | 4,829.0 | 5,264.0 | 6,753.0 | 4,030.0 | - | - | - | - | - | - |
| 205.0 |
| 146.0 |
| 141.0 |
| 141.0 |
| 139.0 |
| 101.0 |
| 131.0 |
| 141.0 |
| 147.0 |
| 141.0 |
| 132.0 |
| 141.0 |
| 152.0 |
| 140.0 |
| 146.0 |
| 118.0 |
| 98.0 |
| 130.0 |
| 177.0 |
| 142.0 |
| 114.0 |
| 150.0 |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 935.0 |
| - |
| 229.0 |
| - |
| 0.0 |
| 199.0 |
| 0.0 |
| 0.0 |
| 140.0 |
| 251.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,775.0 |
| 3,135.0 |
| 3,540.0 |
| 3,355.0 |
| 2,258.0 |
| 1,609.0 |
| 2,046.0 |
| 1,651.0 |
| 2,493.0 |
| 1,611.0 |
| 1,817.0 |
| 1,696.0 |
| 1,774.0 |
| 1,602.0 |
| 1,714.0 |
| 2,228.0 |
| 1,919.0 |
| 1,715.0 |
| 1,517.0 |
| 2,088.0 |
| 1,465.0 |
| 1,622.0 |
| 3,356.0 |
| 3,328.0 |
| 3,654.0 |
| 3,592.0 |
| 3,559.0 |
| 3,550.0 |
| 3,487.0 |
| 3,432.0 |
| 3,423.0 |
| 3,493.0 |
| 3,460.0 |
| 3,477.0 |
| 3,471.0 |
| 3,437.0 |
| 3,424.0 |
| 3,376.0 |
| 3,411.0 |
| 3,370.0 |
| 3,354.0 |
| 3,338.0 |
| 3,393.0 |
| 3,319.0 |
| 3,346.0 |
| 3,306.0 |
| 3,364.0 |
| 3,334.0 |
| 2,026.0 |
| 2,057.0 |
| 1,924.0 |
| 1,965.0 |
| 1,971.0 |
| 2,013.0 |
| 1,945.0 |
| 1,958.0 |
| 1,911.0 |
| 1,969.0 |
| 1,860.0 |
| 1,901.0 |
| 1,917.0 |
| 1,857.0 |
| 1,672.0 |
| 1,597.0 |
| 1,573.0 |
| 1,618.0 |
| 1,534.0 |
| 1,534.0 |
| 1,544.0 |
| 1,562.0 |
| 1,476.0 |
| 1,462.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.0 |
| 126.0 |
| 125.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 52.0 |
| 71.0 |
| 106.0 |
| 120.0 |
| 44.0 |
| 65.0 |
| 147.0 |
| 72.0 |
| 31.0 |
| 33.0 |
| 18.0 |
| 15.0 |
| 71.0 |
| 168.0 |
| 244.0 |
| 268.0 |
| 240.0 |
| 261.0 |
| 287.0 |
| 293.0 |
| 122.0 |
| 250.0 |
| 503.0 |
| 543.0 |
| 432.0 |
| 407.0 |
| 401.0 |
| 466.0 |
| 415.0 |
| 399.0 |
| 414.0 |
| 461.0 |
| 461.0 |
| 444.0 |
| 312.0 |
| 289.0 |
| 279.0 |
| 278.0 |
| 316.0 |
| 259.0 |
| 246.0 |
| 229.0 |
| 224.0 |
| 317.0 |
| 424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17,116.0 |
| 17,652.0 |
| 18,092.0 |
| 17,830.0 |
| 16,874.0 |
| 16,311.0 |
| 16,356.0 |
| 16,254.0 |
| 17,228.0 |
| 16,406.0 |
| 16,832.0 |
| 17,029.0 |
| 17,132.0 |
| 17,249.0 |
| 17,427.0 |
| 18,048.0 |
| 17,885.0 |
| 18,059.0 |
| 18,402.0 |
| 18,990.0 |
| 19,001.0 |
| 19,243.0 |
| 20,946.0 |
| 21,989.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 500.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 62.0 |
| 62.0 |
| 668.0 |
| 343.0 |
| 281.0 |
| 1,981.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.0 |
| 31.0 |
| 48.0 |
| 60.0 |
| 64.0 |
| 30.0 |
| 40.0 |
| 54.0 |
| 63.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 15.0 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 673.0 |
| 1,110.0 |
| 775.0 |
| 549.0 |
| 596.0 |
| 617.0 |
| 525.0 |
| 448.0 |
| 530.0 |
| 487.0 |
| 510.0 |
| 411.0 |
| 490.0 |
| 491.0 |
| 543.0 |
| 457.0 |
| 645.0 |
| 702.0 |
| 585.0 |
| 452.0 |
| 692.0 |
| 533.0 |
| 590.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 891.0 |
| 941.0 |
| 984.0 |
| 954.0 |
| 1,524.0 |
| 1,178.0 |
| 935.0 |
| 950.0 |
| 832.0 |
| 724.0 |
| 1,816.0 |
| 1,006.0 |
| 1,169.0 |
| 1,223.0 |
| 1,201.0 |
| 1,939.0 |
| 1,273.0 |
| 1,022.0 |
| 911.0 |
| 1,165.0 |
| 1,023.0 |
| 1,524.0 |
| 1,022.0 |
| 1,206.0 |
| 3,327.0 |
| 1,557.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 114.0 |
| 113.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.0 |
| 28.0 |
| 42.0 |
| 26.0 |
| 24.0 |
| 27.0 |
| 18.0 |
| 10.0 |
| 6.0 |
| 25.0 |
| 17.0 |
| 34.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 344.0 |
| 346.0 |
| 360.0 |
| 363.0 |
| 367.0 |
| 370.0 |
| 358.0 |
| 359.0 |
| 352.0 |
| 377.0 |
| 383.0 |
| 397.0 |
| 398.0 |
| 275.0 |
| 291.0 |
| 295.0 |
| 299.0 |
| 276.0 |
| 273.0 |
| 280.0 |
| 281.0 |
| 269.0 |
| 285.0 |
| 285.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,879.0 |
| 6,885.0 |
| 7,723.0 |
| 7,430.0 |
| 7,546.0 |
| 7,580.0 |
| 7,829.0 |
| 8,052.0 |
| 9,146.0 |
| 8,229.0 |
| 8,233.0 |
| 8,305.0 |
| 8,331.0 |
| 8,203.0 |
| 8,370.0 |
| 8,767.0 |
| 8,894.0 |
| 9,160.0 |
| 9,357.0 |
| 9,900.0 |
| 9,786.0 |
| 10,063.0 |
| 11,756.0 |
| 12,559.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,130.0 |
| 8,121.0 |
| 8,172.0 |
| 8,234.0 |
| 8,496.0 |
| 8,466.0 |
| 8,439.0 |
| 8,391.0 |
| 8,374.0 |
| 8,340.0 |
| 8,282.0 |
| 8,264.0 |
| 8,527.0 |
| 2,131.0 |
| 1,842.0 |
| 1,861.0 |
| 962.0 |
| 411.0 |
| 246.0 |
| (37.0) |
| (109.0) |
| (3.0) |
| 264.0 |
| 418.0 |
| 543.0 |
| 1,093.0 |
| 1,439.0 |
| 1,441.0 |
| 1,365.0 |
| 1,078.0 |
| 1,050.0 |
| 1,154.0 |
| 1,364.0 |
| 1,421.0 |
| 1,101.0 |
| 1,106.0 |
| (398.0) |
| (450.0) |
| (479.0) |
| (651.0) |
| (656.0) |
| (792.0) |
| (822.0) |
| (830.0) |
| (860.0) |
| (901.0) |
| (904.0) |
| (736.0) |
| (755.0) |
| (794.0) |
| (1,152.0) |
| (1,552.0) |
| (1,603.0) |
| (1,786.0) |
| (1,562.0) |
| (1,337.0) |
| (1,379.0) |
| (1,428.0) |
| (1,459.0) |
| (1,110.0) |
| (1,133.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,237.0 |
| 10,767.0 |
| 10,369.0 |
| 10,400.0 |
| 9,328.0 |
| 8,731.0 |
| 8,527.0 |
| 8,202.0 |
| 8,082.0 |
| 8,177.0 |
| 8,599.0 |
| 8,724.0 |
| 8,801.0 |
| 9,046.0 |
| 9,057.0 |
| 9,281.0 |
| 8,991.0 |
| 8,899.0 |
| 9,045.0 |
| 9,090.0 |
| 9,215.0 |
| 9,180.0 |
| 9,190.0 |
| 9,430.0 |
| 10,369.0 |
| 10,400.0 |
| 9,328.0 |
| 8,731.0 |
| 8,527.0 |
| 8,202.0 |
| 8,082.0 |
| 8,177.0 |
| 8,599.0 |
| 8,724.0 |
| 8,801.0 |
| 9,046.0 |
| 9,057.0 |
| 9,281.0 |
| 8,991.0 |
| 8,899.0 |
| 9,045.0 |
| 9,090.0 |
| 9,215.0 |
| 9,180.0 |
| 9,190.0 |
| 9,430.0 |
| 2,774.0 |
| 3,323.0 |
| 4,309.0 |
| 4,830.0 |
| 5,187.0 |
| 5,656.0 |
| 4,841.0 |
| 6,008.0 |
| 5,997.0 |
| 5,941.0 |
| 5,897.0 |
| 5,585.0 |
| 5,573.0 |
| 5,023.0 |
| 5,330.0 |
| 5,168.0 |
| 5,498.0 |
| 5,903.0 |
| 6,151.0 |
| 5,934.0 |
| 7,541.0 |
| 7,528.0 |
| 2,181.0 |
| 2,016.0 |
| 2,177.0 |
| 1,323.0 |
| 659.0 |
| 1,214.0 |
| 927.0 |
| 677.0 |
| 605.0 |
| 648.0 |
| 473.0 |
| 573.0 |
| (337.0) |
| 441.0 |
| 1,206.0 |
| 1,008.0 |
| 550.0 |
| 494.0 |
| 564.0 |
| 443.0 |
| 416.0 |
| 29.0 |
| 1,771.0 |
| 10,369.0 |
| 10,400.0 |
| 9,328.0 |
| 8,731.0 |
| 8,527.0 |
| 8,202.0 |
| 8,082.0 |
| 8,177.0 |
| 8,599.0 |
| 8,724.0 |
| 8,801.0 |
| 9,046.0 |
| 9,057.0 |
| 9,281.0 |
| 8,991.0 |
| 8,899.0 |
| 9,045.0 |
| 9,090.0 |
| 9,215.0 |
| 9,180.0 |
| 9,190.0 |
| 9,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,017.0 |
| 9,241.0 |
| 8,951.0 |
| 8,859.0 |
| 9,005.0 |
| 9,050.0 |
| 9,175.0 |
| 9,140.0 |
| 9,150.0 |
| 9,390.0 |