| (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 | 709.0 | 616.0 | 512.0 | 367.0 | 486.0 | 730.0 | 605.0 | 292.0 | 1,522.0 | - | 737.0 | 578.0 | 573.0 | 776.0 | 1,198.0 | 1,426.0 | 353.0 | |||
| Restricted Cash | 192.0 | 155.0 | 177.0 | 220.0 | 250.0 | 258.0 | 138.0 | 151.0 | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 0.0 | 91.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 709.0 | 707.0 | 512.0 | 367.0 | 486.0 | 730.0 | 605.0 | 292.0 | 1,522.0 | - | 737.0 | 578.0 | 573.0 | 776.0 | 1,198.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 229.0 | 301.0 | 294.0 | 313.0 | 273.0 | 189.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,091.0 | 2,688.0 | 2,529.0 | 2,454.0 | 2,477.0 | 2,465.0 | 2,306.0 | 2,353.0 | - | - | 7,832.0 | 8,082.0 | 7,850.0 | 7,389.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | 173.0 | 202.0 | - | - | 616.0 | 694.0 | 692.0 | 684.0 | 712.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 3,800.0 | 3,200.0 | 2,800.0 | 2,800.0 | 3,000.0 | 2,884.0 | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 60.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 18.0 | 86.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 38.0 | 27.0 | 53.0 | 398.0 | 68.0 | 463.0 | 441.0 | 331.0 | 386.0 | 66.0 | 4,112.0 | 3,464.0 | 2,871.0 | 2,810.0 | 3,320.0 | 3,557.0 | ||||
| (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 | 689.0 | 709.0 | 1,045.0 | 677.0 | 607.0 | 616.0 | 457.0 | 404.0 | 652.0 | 512.0 | 656.0 | 437.0 | 349.0 | 367.0 | 410.0 | |||||||||||||||||||||||||
| 216.0 |
| 789.0 |
| 319.0 |
| - |
| - |
| - |
| - |
| - |
| 1,426.0 |
| 353.0 |
| 216.0 |
| 789.0 |
| 319.0 |
| - |
| - |
| - |
| - |
| - |
| 122.0 |
| 143.0 |
| - |
| - |
| Prepaid Expenses | 490.0 | 480.0 | 360.0 | 594.0 | 450.0 | 425.0 | 338.0 | 354.0 | - | - | 173.0 | 185.0 | 181.0 | 161.0 | 164.0 | 131.0 | - | - | - | - |
| Other Current Assets | 64.0 | 58.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | 56.0 | 24.0 | 23.0 | - | - | - | - |
| Total Current Assets | 2,040.0 | 1,871.0 | 1,609.0 | 1,609.0 | 1,532.0 | 1,689.0 | 1,527.0 | 1,207.0 | 2,507.0 | 1,505.0 | 1,687.0 | 1,553.0 | 1,691.0 | 1,925.0 | 2,321.0 | 2,313.0 | 1,208.0 | 951.0 | - | - |
| 7,267.0 |
| 7,103.0 |
| 7,247.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,485.0 | 1,384.0 | 1,332.0 | 1,283.0 | 1,270.0 | 1,230.0 | 1,136.0 | 1,116.0 | - | - | 3,643.0 | 3,584.0 | 3,391.0 | 3,139.0 | 3,225.0 | 3,273.0 | 3,348.0 | - | - | - |
| Property,Plant & Equipment Net | 1,605.0 | 1,304.0 | 1,197.0 | 1,171.0 | 1,207.0 | 1,235.0 | 1,170.0 | 1,237.0 | - | - | 4,189.0 | 4,498.0 | 4,459.0 | 4,250.0 | 4,042.0 | 3,830.0 | 3,899.0 | 3,710.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 969.0 | 736.0 | 642.0 | 638.0 | 657.0 | 597.0 | 530.0 | 525.0 | 512.0 | - | 656.0 | 700.0 | 889.0 | 1,034.0 | 681.0 | 659.0 | 640.0 | 605.0 | - | - |
| Intangible Assets | 909.0 | 416.0 | 377.0 | 354.0 | 359.0 | 343.0 | 244.0 | 242.0 | - | - | 271.0 | 318.0 | 638.0 | 690.0 | 299.0 | 475.0 | 462.0 | 335.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 851.0 | 642.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 965.0 | 1,071.0 | 1,045.0 | 750.0 | 724.0 | 553.0 | 447.0 | 195.0 | - | - | 676.0 | 653.0 | 399.0 | 467.0 | 549.0 | 366.0 | 251.0 | 300.0 | - | - |
| Other Non-Current Assets | 1,708.0 | 1,329.0 | 1,361.0 | 1,324.0 | 1,487.0 | 1,435.0 | 1,313.0 | 724.0 | - | - | 534.0 | 560.0 | 566.0 | 575.0 | 475.0 | 519.0 | 544.0 | 561.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,197.0 | 6,727.0 | 6,231.0 | 5,846.0 | 5,966.0 | 5,852.0 | 5,231.0 | 4,130.0 | 5,311.0 | 5,453.0 | 8,061.0 | 8,334.0 | 8,695.0 | 9,013.0 | 8,834.0 | 8,316.0 | 7,148.0 | 6,527.0 | - | - |
| 540.0 |
| 499.0 |
| - |
| - |
| - |
| Short Term Debt | 38.0 | 27.0 | 53.0 | 398.0 | 68.0 | 463.0 | 441.0 | 331.0 | 386.0 | 66.0 | 312.0 | 264.0 | 71.0 | 10.0 | 320.0 | 673.0 | 56.0 | 25.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 91.0 | - | - | - | - | 67.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | 223.0 | 206.0 | - | - | 465.0 | 419.0 | 442.0 | 487.0 | 440.0 | 357.0 | 342.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 349.0 | 347.0 | - | - | 417.0 | 329.0 | 303.0 | 347.0 | 250.0 | 318.0 | 251.0 | - | - | - |
| Total Current Liabilities | 1,516.0 | 1,269.0 | 1,277.0 | 1,665.0 | 1,415.0 | 1,675.0 | 1,541.0 | 1,301.0 | 1,512.0 | 1,306.0 | 3,087.0 | 2,409.0 | 2,265.0 | 2,279.0 | 2,450.0 | 2,448.0 | 1,653.0 | 1,722.0 | - | - |
| 3,171.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 640.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 7.0 | - | - | 32.0 | 31.0 | 138.0 | 149.0 | 45.0 | 51.0 | (66.0) | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2,133.0 | 1,800.0 | 1,670.0 | 1,604.0 | 1,746.0 | 1,796.0 | - | 1,004.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 15,521.0 | 14,375.0 | 14,089.0 | 14,722.0 | 14,339.0 | 13,743.0 | 13,247.0 | 12,056.0 | 11,645.0 | 11,068.0 | 7,086.0 | 6,721.0 | 6,427.0 | 6,701.0 | 6,918.0 | 6,647.0 | 6,034.0 | 6,621.0 | - | - |
| 253.0 |
| 7.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (7,014.0) | (7,256.0) | (7,616.0) | (8,507.0) | (8,048.0) | (7,480.0) | (7,628.0) | (7,592.0) | - | - | 1,150.0 | 1,737.0 | 2,102.0 | 2,286.0 | 2,052.0 | 1,717.0 | 996.0 | 303.0 | - | - |
| Accumulated Other Comprehensive Income | (311.0) | (392.0) | (302.0) | (369.0) | (325.0) | (411.0) | (388.0) | (334.0) | - | - | (239.0) | (190.0) | 64.0 | (132.0) | (247.0) | (227.0) | (224.0) | (418.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 58.0 | 57.0 | 63.0 | 99.0 | 93.0 | 93.0 | 89.0 | 14.0 | - | - |
| Total Stockholders Equity | (7,325.0) | (7,648.0) | (7,858.0) | (8,876.0) | (8,373.0) | (7,891.0) | (8,016.0) | (7,926.0) | (6,334.0) | (5,615.0) | 911.0 | 1,547.0 | 2,166.0 | 2,154.0 | 1,823.0 | 1,576.0 | 1,025.0 | (108.0) | 1,139.0 | 1,452.0 |
| Total Equity | (7,325.0) | (7,648.0) | (7,858.0) | (8,876.0) | (8,373.0) | (7,891.0) | (8,016.0) | (7,926.0) | (6,334.0) | (5,615.0) | 969.0 | 1,604.0 | 2,229.0 | 2,253.0 | 1,916.0 | 1,669.0 | 1,114.0 | (94.0) | 1,139.0 | 1,452.0 |
| 3,227.0 |
| 25.0 |
| - |
| - |
| Net debt | (671.0) | (680.0) | (459.0) | 31.0 | (418.0) | (267.0) | (164.0) | 39.0 | (1,136.0) | - | 3,375.0 | 2,886.0 | 2,298.0 | 2,034.0 | 2,122.0 | 2,131.0 | 2,874.0 | (191.0) | - | - |
| Working Capital | 524.0 | 602.0 | 332.0 | (56.0) | 117.0 | 14.0 | (14.0) | (94.0) | 995.0 | 199.0 | (1,400.0) | (856.0) | (574.0) | (354.0) | (129.0) | (135.0) | (445.0) | (771.0) | - | - |
| Book Value | (7,325.0) | (7,648.0) | (7,858.0) | (8,876.0) | (8,373.0) | (7,891.0) | (8,016.0) | (7,926.0) | (6,334.0) | (5,615.0) | 911.0 | 1,547.0 | 2,166.0 | 2,154.0 | 1,823.0 | 1,576.0 | 1,025.0 | (108.0) | 1,139.0 | 1,452.0 |
| Tangible Book Value | (9,203.0) | (8,800.0) | (8,877.0) | (9,868.0) | (9,389.0) | (8,831.0) | (8,790.0) | (8,693.0) | (6,846.0) | - | (16.0) | 529.0 | 639.0 | 430.0 | 843.0 | 442.0 | (77.0) | (1,048.0) | - | - |
| 412.0 |
| 365.0 |
| 486.0 |
| 1,001.0 |
| 552.0 |
| 561.0 |
| 730.0 |
| 1,110.0 |
| 1,243.0 |
| 1,154.0 |
| 605.0 |
| 691.0 |
| 252.0 |
| 278.0 |
| 292.0 |
| 198.0 |
| 313.0 |
| 982.0 |
| 1,522.0 |
| 980.0 |
| 970.0 |
| 525.0 |
| 725.0 |
| 2,885.0 |
| 795.0 |
| Restricted Cash | 176.0 | 192.0 | 132.0 | 119.0 | 141.0 | 155.0 | 135.0 | 183.0 | - | 177.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 0.0 | 0.0 | 91.0 | 91.0 | 116.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 689.0 | 709.0 | 1,045.0 | 677.0 | 607.0 | 707.0 | 548.0 | 520.0 | 652.0 | 512.0 | 656.0 | 437.0 | 349.0 | 367.0 | 410.0 | 412.0 | 365.0 | 486.0 | 1,001.0 | 552.0 | 561.0 | 730.0 | 1,110.0 | 1,243.0 | 1,154.0 | 605.0 | 691.0 | 252.0 | 278.0 | 292.0 | 198.0 | 313.0 | 982.0 | 1,522.0 | 980.0 | 970.0 | 525.0 | 725.0 | 2,885.0 | 795.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 31.0 | 34.0 | 37.0 | 255.0 | 255.0 |
| Prepaid Expenses | 513.0 | 490.0 | 415.0 | 394.0 | 408.0 | 480.0 | 460.0 | 518.0 | 436.0 | 360.0 | 402.0 | 422.0 | 575.0 | 594.0 | - | - | - | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,030.0 | 2,040.0 | 2,204.0 | 1,826.0 | 1,727.0 | 1,871.0 | 1,625.0 | 1,635.0 | 1,774.0 | 1,609.0 | 1,705.0 | 1,515.0 | 1,546.0 | 1,609.0 | 1,595.0 | 1,429.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,139.0 | 3,091.0 | 2,909.0 | 2,839.0 | 2,757.0 | 2,688.0 | 2,694.0 | 2,633.0 | 2,536.0 | 2,529.0 | 2,462.0 | 2,466.0 | 2,465.0 | 2,454.0 | 2,376.0 | 2,491.0 | 2,468.0 | 2,477.0 | 2,467.0 | 2,490.0 | 2,466.0 | 2,465.0 | 2,430.0 | 2,432.0 | 2,366.0 | 2,306.0 | 2,279.0 | 2,328.0 | 2,338.0 | 2,353.0 | 2,669.0 | 2,951.0 | 3,118.0 | 3,177.0 | 3,622.0 | 4,011.0 | 4,092.0 | 4,108.0 | 7,708.0 | 7,795.0 |
| Accumulated Depreciation | 1,517.0 | 1,485.0 | 1,487.0 | 1,456.0 | 1,419.0 | 1,384.0 | 1,394.0 | 1,361.0 | 1,346.0 | 1,332.0 | 1,305.0 | 1,304.0 | 1,303.0 | 1,283.0 | 1,262.0 | 1,299.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,622.0 | 1,605.0 | 1,422.0 | 1,383.0 | 1,338.0 | 1,304.0 | 1,300.0 | 1,272.0 | 1,190.0 | 1,197.0 | 1,157.0 | 1,162.0 | 1,162.0 | 1,171.0 | 1,114.0 | 1,192.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 971.0 | 969.0 | 779.0 | 792.0 | 746.0 | 736.0 | 735.0 | 718.0 | 641.0 | 642.0 | 638.0 | 641.0 | 639.0 | 638.0 | 633.0 | 649.0 | 656.0 | 657.0 | ||||||||||||||||||||||
| Intangible Assets | 899.0 | 909.0 | 462.0 | 454.0 | 418.0 | 416.0 | 416.0 | 417.0 | 370.0 | 377.0 | 369.0 | 369.0 | 351.0 | 354.0 | 341.0 | 361.0 | 354.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,231.0 | 1,213.0 | 955.0 | 946.0 | 889.0 | 881.0 | 890.0 | 865.0 | 755.0 | 764.0 | 763.0 | 753.0 | 753.0 | 742.0 | 734.0 | 776.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 952.0 | 965.0 | 898.0 | 1,061.0 | 1,065.0 | 1,071.0 | 1,033.0 | 1,018.0 | 1,021.0 | 1,045.0 | 842.0 | 821.0 | 752.0 | 750.0 | 667.0 | 702.0 | 784.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 1,738.0 | 1,708.0 | 1,428.0 | 1,400.0 | 1,366.0 | 1,329.0 | 1,352.0 | 1,335.0 | 1,228.0 | 1,361.0 | 1,360.0 | 1,340.0 | 1,299.0 | 1,324.0 | 1,429.0 | 1,457.0 | 1,485.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,211.0 | 8,197.0 | 7,193.0 | 6,917.0 | 6,659.0 | 6,727.0 | 6,461.0 | 6,395.0 | 6,224.0 | 6,231.0 | 6,071.0 | 5,848.0 | 5,749.0 | 5,846.0 | 5,779.0 | 5,790.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1,751.0 | 39.0 | 36.0 | 974.0 | 32.0 | 29.0 | 26.0 | 26.0 | 61.0 | 56.0 | 376.0 | 381.0 | 405.0 | 405.0 | 79.0 | 79.0 | 80.0 | 75.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,118.0 | 1,516.0 | 1,301.0 | 2,229.0 | 1,231.0 | 1,269.0 | 1,186.0 | 1,136.0 | 1,188.0 | 1,277.0 | 1,504.0 | 1,487.0 | 1,555.0 | 1,665.0 | 1,244.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,200.0 |
| Operating Lease Liabilities Non-Current | 1,190.0 | 1,174.0 | 926.0 | 921.0 | 869.0 | 862.0 | 868.0 | 848.0 | 748.0 | 757.0 | 752.0 | 744.0 | 744.0 | 731.0 | 721.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2,164.0 | 2,133.0 | 1,890.0 | 1,951.0 | 1,906.0 | 1,800.0 | 1,780.0 | 1,749.0 | 1,662.0 | 1,670.0 | 1,605.0 | 1,603.0 | 1,619.0 | 1,604.0 | 1,560.0 | 1,635.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 15,494.0 | 15,521.0 | 14,698.0 | 14,597.0 | 14,463.0 | 14,375.0 | 14,135.0 | 14,025.0 | 13,980.0 | 14,089.0 | 14,261.0 | 14,284.0 | 14,523.0 | 14,722.0 | 14,321.0 | 14,358.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 45.0 | 60.0 | 33.0 | 13.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 23.0 | 11.0 | 15.0 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (6,971.0) | (7,014.0) | (7,183.0) | (7,361.0) | (7,434.0) | (7,256.0) | (7,389.0) | (7,321.0) | (7,492.0) | (7,616.0) | (7,909.0) | (8,156.0) | (8,403.0) | (8,507.0) | (8,244.0) | (8,274.0) | (8,199.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (312.0) | (311.0) | (322.0) | (319.0) | (371.0) | (392.0) | (285.0) | (309.0) | (309.0) | (302.0) | (314.0) | (293.0) | (371.0) | (369.0) | (298.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (7,283.0) | (7,325.0) | (7,505.0) | (7,680.0) | (7,804.0) | (7,648.0) | (7,674.0) | (7,630.0) | (7,756.0) | (7,858.0) | (8,190.0) | (8,436.0) | (8,774.0) | (8,876.0) | (8,542.0) | (8,568.0) | ||||||||||||||||||||||||
| Total Equity | (7,283.0) | (7,325.0) | (7,505.0) | (7,680.0) | (7,804.0) | (7,648.0) | (7,674.0) | (7,630.0) | (7,756.0) | (7,858.0) | (8,190.0) | (8,436.0) | (8,774.0) | (8,876.0) | (8,542.0) | (8,568.0) | (8,491.0) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,751.0 | 39.0 | 36.0 | 974.0 | 32.0 | 29.0 | 26.0 | 26.0 | 61.0 | 56.0 | 376.0 | 381.0 | 405.0 | 405.0 | 79.0 | 79.0 | 80.0 | 75.0 | 71.0 | 407.0 | 401.0 | 463.0 | 454.0 | 444.0 | 440.0 | 437.0 | 84.0 | 331.0 | 331.0 | 331.0 | 301.0 | 51.0 | 67.0 | 386.0 | 383.0 | 376.0 | 395.0 | 66.0 | 55.0 | 2,230.0 |
| Net debt | 1,062.0 | (670.0) | (1,009.0) | 297.0 | (575.0) | (678.0) | (522.0) | (494.0) | (591.0) | (456.0) | (280.0) | (56.0) | 56.0 | 38.0 | (331.0) | (333.0) | (285.0) | (411.0) | ||||||||||||||||||||||
| Working Capital | (1,088.0) | 524.0 | 903.0 | (403.0) | 496.0 | 602.0 | 439.0 | 499.0 | 586.0 | 332.0 | 201.0 | 28.0 | (9.0) | (56.0) | 351.0 | 246.0 | 54.0 | 117.0 | ||||||||||||||||||||||
| Book Value | (7,283.0) | (7,325.0) | (7,505.0) | (7,680.0) | (7,804.0) | (7,648.0) | (7,674.0) | (7,630.0) | (7,756.0) | (7,858.0) | (8,190.0) | (8,436.0) | (8,774.0) | (8,876.0) | (8,542.0) | (8,568.0) | (8,491.0) | (8,373.0) | ||||||||||||||||||||||
| Tangible Book Value | (9,153.0) | (9,203.0) | (8,746.0) | (8,926.0) | (8,968.0) | (8,800.0) | (8,825.0) | (8,765.0) | (8,767.0) | (8,877.0) | (9,197.0) | (9,446.0) | (9,764.0) | (9,868.0) | (9,516.0) | (9,578.0) | (9,501.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,356.0 |
| 1,532.0 |
| 2,062.0 |
| 1,514.0 |
| 1,454.0 |
| 1,689.0 |
| 2,030.0 |
| 2,398.0 |
| 1,991.0 |
| 1,527.0 |
| 1,548.0 |
| 1,122.0 |
| 1,186.0 |
| 1,207.0 |
| 1,169.0 |
| 1,203.0 |
| 1,889.0 |
| 2,507.0 |
| 1,999.0 |
| 1,785.0 |
| 1,277.0 |
| 1,505.0 |
| 4,003.0 |
| 1,879.0 |
| 1,287.0 |
| 1,270.0 |
| 1,274.0 |
| 1,279.0 |
| 1,251.0 |
| 1,230.0 |
| 1,201.0 |
| 1,167.0 |
| 1,114.0 |
| 1,136.0 |
| 1,128.0 |
| 1,135.0 |
| 1,126.0 |
| 1,116.0 |
| 1,291.0 |
| 1,418.0 |
| 1,467.0 |
| 1,480.0 |
| 1,761.0 |
| 1,990.0 |
| 2,008.0 |
| 1,995.0 |
| 3,698.0 |
| 3,699.0 |
| 1,181.0 |
| 1,207.0 |
| 1,193.0 |
| 1,211.0 |
| 1,215.0 |
| 1,235.0 |
| 1,229.0 |
| 1,265.0 |
| 1,252.0 |
| 1,170.0 |
| 1,151.0 |
| 1,193.0 |
| 1,212.0 |
| 1,237.0 |
| 1,378.0 |
| 1,533.0 |
| 1,651.0 |
| 1,697.0 |
| 1,861.0 |
| 2,021.0 |
| 2,084.0 |
| 2,113.0 |
| 4,010.0 |
| 4,096.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 650.0 |
| 597.0 |
| 597.0 |
| 597.0 |
| 590.0 |
| 602.0 |
| 596.0 |
| 530.0 |
| 521.0 |
| 526.0 |
| 529.0 |
| 525.0 |
| 489.0 |
| 502.0 |
| 514.0 |
| 512.0 |
| 525.0 |
| 540.0 |
| 539.0 |
| 536.0 |
| 635.0 |
| 649.0 |
| 359.0 |
| 361.0 |
| 352.0 |
| 354.0 |
| 343.0 |
| 339.0 |
| 344.0 |
| 347.0 |
| 244.0 |
| 243.0 |
| 243.0 |
| 243.0 |
| 242.0 |
| 84.0 |
| 90.0 |
| 105.0 |
| 110.0 |
| 116.0 |
| 147.0 |
| 150.0 |
| 151.0 |
| 258.0 |
| 264.0 |
| 791.0 |
| 809.0 |
| 835.0 |
| 847.0 |
| 840.0 |
| 851.0 |
| 821.0 |
| 794.0 |
| 773.0 |
| 642.0 |
| 657.0 |
| 663.0 |
| 661.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 724.0 |
| 694.0 |
| 567.0 |
| 514.0 |
| 553.0 |
| 512.0 |
| 499.0 |
| 501.0 |
| 447.0 |
| 224.0 |
| 212.0 |
| 202.0 |
| 195.0 |
| 149.0 |
| 211.0 |
| 187.0 |
| 139.0 |
| 649.0 |
| 763.0 |
| 744.0 |
| 772.0 |
| 900.0 |
| 722.0 |
| 1,487.0 |
| 1,459.0 |
| 1,408.0 |
| 1,416.0 |
| 1,435.0 |
| 1,361.0 |
| 1,313.0 |
| 1,398.0 |
| 1,313.0 |
| 1,316.0 |
| 1,378.0 |
| 1,372.0 |
| 724.0 |
| 886.0 |
| 787.0 |
| 490.0 |
| 346.0 |
| 304.0 |
| 340.0 |
| 357.0 |
| 376.0 |
| 562.0 |
| 528.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,816.0 |
| 5,966.0 |
| 6,419.0 |
| 5,649.0 |
| 5,550.0 |
| 5,852.0 |
| 6,061.0 |
| 6,421.0 |
| 6,085.0 |
| 5,231.0 |
| 5,003.0 |
| 4,674.0 |
| 4,744.0 |
| 4,130.0 |
| 4,155.0 |
| 4,326.0 |
| 4,836.0 |
| 5,311.0 |
| 5,454.0 |
| 5,596.0 |
| 5,151.0 |
| 5,453.0 |
| 10,432.0 |
| 8,184.0 |
| 71.0 |
| 407.0 |
| 401.0 |
| 463.0 |
| 454.0 |
| 444.0 |
| 440.0 |
| 437.0 |
| 84.0 |
| 331.0 |
| 331.0 |
| 331.0 |
| 301.0 |
| 51.0 |
| 67.0 |
| 386.0 |
| 383.0 |
| 376.0 |
| 395.0 |
| 66.0 |
| 55.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 74.0 |
| 78.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,183.0 |
| 1,302.0 |
| 1,415.0 |
| 1,355.0 |
| 1,558.0 |
| 1,479.0 |
| 1,675.0 |
| 1,553.0 |
| 1,475.0 |
| 1,500.0 |
| 1,541.0 |
| 987.0 |
| 1,186.0 |
| 1,327.0 |
| 1,301.0 |
| 1,194.0 |
| 924.0 |
| 1,109.0 |
| 1,512.0 |
| 1,403.0 |
| 1,478.0 |
| 1,558.0 |
| 1,302.0 |
| 2,299.0 |
| 2,279.0 |
| 759.0 |
| 776.0 |
| 793.0 |
| 811.0 |
| 821.0 |
| 816.0 |
| 823.0 |
| - |
| - |
| - |
| - |
| 653.0 |
| 653.0 |
| 643.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,673.0 |
| 1,746.0 |
| 1,730.0 |
| 1,726.0 |
| 1,754.0 |
| 1,796.0 |
| 1,780.0 |
| 1,802.0 |
| 1,755.0 |
| 1,575.0 |
| 1,622.0 |
| 1,613.0 |
| 1,585.0 |
| 1,004.0 |
| 1,014.0 |
| 1,037.0 |
| 1,062.0 |
| 704.0 |
| 693.0 |
| 746.0 |
| 690.0 |
| 704.0 |
| 844.0 |
| 912.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,307.0 |
| 14,339.0 |
| 14,274.0 |
| 13,542.0 |
| 13,462.0 |
| 13,743.0 |
| 13,980.0 |
| 14,529.0 |
| 14,314.0 |
| 13,247.0 |
| 13,100.0 |
| 12,668.0 |
| 12,648.0 |
| 12,056.0 |
| 11,613.0 |
| 11,573.0 |
| 11,590.0 |
| 11,645.0 |
| 11,575.0 |
| 11,698.0 |
| 10,963.0 |
| 11,065.0 |
| 12,262.0 |
| 8,515.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8,048.0) |
| (7,524.0) |
| (7,569.0) |
| (7,566.0) |
| (7,480.0) |
| (7,490.0) |
| (7,631.0) |
| (7,695.0) |
| (7,628.0) |
| (7,669.0) |
| (7,614.0) |
| (7,580.0) |
| (7,592.0) |
| (7,141.0) |
| (6,965.0) |
| (6,539.0) |
| (6,063.0) |
| (5,817.0) |
| (5,710.0) |
| (5,433.0) |
| (5,158.0) |
| (1,572.0) |
| (123.0) |
| (294.0) |
| (292.0) |
| (325.0) |
| (331.0) |
| (324.0) |
| (346.0) |
| (411.0) |
| (452.0) |
| (488.0) |
| (549.0) |
| (388.0) |
| (428.0) |
| (380.0) |
| (324.0) |
| (334.0) |
| (317.0) |
| (282.0) |
| (215.0) |
| (271.0) |
| (304.0) |
| (392.0) |
| (379.0) |
| (454.0) |
| (324.0) |
| (266.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| 58.0 |
| (8,491.0) |
| (8,373.0) |
| (7,855.0) |
| (7,893.0) |
| (7,912.0) |
| (7,891.0) |
| (7,919.0) |
| (8,108.0) |
| (8,229.0) |
| (8,016.0) |
| (8,097.0) |
| (7,994.0) |
| (7,904.0) |
| (7,926.0) |
| (7,458.0) |
| (7,247.0) |
| (6,754.0) |
| (6,334.0) |
| (6,121.0) |
| (6,102.0) |
| (5,812.0) |
| (5,612.0) |
| (1,896.0) |
| (389.0) |
| (8,373.0) |
| (7,855.0) |
| (7,893.0) |
| (7,912.0) |
| (7,891.0) |
| (7,919.0) |
| (8,108.0) |
| (8,229.0) |
| (8,016.0) |
| (428.0) |
| (380.0) |
| (324.0) |
| (334.0) |
| (317.0) |
| (282.0) |
| (215.0) |
| (271.0) |
| (6,121.0) |
| (6,102.0) |
| (5,812.0) |
| (5,612.0) |
| (1,830.0) |
| (331.0) |
| (930.0) |
| (145.0) |
| (160.0) |
| (267.0) |
| (656.0) |
| (799.0) |
| (714.0) |
| (168.0) |
| (607.0) |
| 79.0 |
| 53.0 |
| 39.0 |
| 103.0 |
| (262.0) |
| (915.0) |
| (1,136.0) |
| (597.0) |
| (594.0) |
| (130.0) |
| (659.0) |
| (2,830.0) |
| 1,435.0 |
| 707.0 |
| (44.0) |
| (25.0) |
| 14.0 |
| 477.0 |
| 923.0 |
| 491.0 |
| (14.0) |
| 561.0 |
| (64.0) |
| (141.0) |
| (94.0) |
| (25.0) |
| 279.0 |
| 780.0 |
| 995.0 |
| 596.0 |
| 307.0 |
| (281.0) |
| 203.0 |
| 1,704.0 |
| (400.0) |
| (7,855.0) |
| (7,893.0) |
| (7,912.0) |
| (7,891.0) |
| (7,919.0) |
| (8,108.0) |
| (8,229.0) |
| (8,016.0) |
| (8,097.0) |
| (7,994.0) |
| (7,904.0) |
| (7,926.0) |
| (7,458.0) |
| (7,247.0) |
| (6,754.0) |
| (6,334.0) |
| (6,121.0) |
| (6,102.0) |
| (5,812.0) |
| (5,612.0) |
| (1,896.0) |
| (389.0) |
| (9,389.0) |
| (8,866.0) |
| (8,842.0) |
| (8,863.0) |
| (8,831.0) |
| (8,848.0) |
| (9,054.0) |
| (9,172.0) |
| (8,790.0) |
| (8,861.0) |
| (8,763.0) |
| (8,676.0) |
| (8,693.0) |
| (8,031.0) |
| (7,839.0) |
| (7,373.0) |
| (6,956.0) |
| (6,762.0) |
| (6,789.0) |
| (6,501.0) |
| (6,299.0) |
| (2,789.0) |
| (1,302.0) |