| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 308.0 | 383.0 | 319.0 | 471.0 | 444.0 | 599.0 | 416.0 | 416.0 | 446.0 | 589.0 | 373.0 | 426.0 | 374.0 | 428.0 | 1,087.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 308.0 | 444.0 | 446.0 | 374.0 | 868.0 | 1,150.0 | 675.0 | 307.0 | 239.0 | 182.0 | 263.0 | 370.0 | 437.0 | 204.0 | 338.0 | 567.0 | 232.0 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 308.0 | 444.0 | 446.0 | 374.0 | 868.0 | 1,150.0 | 675.0 | 307.0 | 239.0 | 182.0 | 263.0 | 370.0 | 437.0 | 204.0 | 338.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 832.0 | 830.0 | 769.0 | 855.0 | 813.0 | 753.0 | 570.0 | 609.0 | 639.0 | 557.0 | 559.0 | 583.0 | 569.0 | 548.0 | 475.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 2,543.0 | 2,511.0 | 2,556.0 | 2,283.0 | 1,818.0 | 1,751.0 | 1,685.0 | 1,520.0 | 1,379.0 | 1,270.0 | 1,054.0 | 953.0 | 882.0 | 827.0 | 712.0 | 647.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,038.0 | 1,939.0 | 1,940.0 | 1,920.0 | 1,724.0 | 1,624.0 | 1,589.0 | 1,525.0 | 1,436.0 | 1,333.0 | 1,217.0 | 1,140.0 | 1,054.0 | 956.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,083.0 | 2,421.0 | 2,372.0 | 2,678.0 | 2,019.0 | 2,354.0 | 2,269.0 | 2,290.0 | 2,341.0 | 1,689.0 | 1,230.0 | 743.0 | 997.0 | 997.0 | 503.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,434.0 | 2,421.0 | 2,672.0 | 2,678.0 | 2,269.0 | 2,354.0 | 2,602.0 | 2,440.0 | 2,341.0 | 1,938.0 | 1,230.0 | 993.0 | 997.0 | 999.0 | 506.0 | 759.0 | |||
| 899.0 |
| 868.0 |
| 812.0 |
| 1,073.0 |
| 1,172.0 |
| 1,150.0 |
| 1,106.0 |
| 964.0 |
| 908.0 |
| 675.0 |
| 276.0 |
| 235.0 |
| 307.0 |
| 307.0 |
| 260.0 |
| 193.0 |
| 211.0 |
| 239.0 |
| 287.0 |
| 212.0 |
| 212.0 |
| 182.0 |
| 197.0 |
| 211.0 |
| 459.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 308.0 | 383.0 | 319.0 | 471.0 | 444.0 | 599.0 | 416.0 | 416.0 | 446.0 | 589.0 | 373.0 | 426.0 | 374.0 | 428.0 | 1,087.0 | 899.0 | 868.0 | 812.0 | 1,073.0 | 1,172.0 | 1,150.0 | 1,106.0 | 964.0 | 908.0 | 675.0 | 276.0 | 235.0 | 307.0 | 307.0 | 260.0 | 193.0 | 211.0 | 239.0 | 287.0 | 212.0 | 212.0 | 182.0 | 197.0 | 211.0 | 459.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 832.0 | 983.0 | 1,042.0 | 847.0 | 830.0 | 855.0 | 954.0 | 806.0 | 769.0 | 878.0 | 948.0 | 872.0 | 855.0 | 944.0 | 894.0 | 841.0 | 813.0 | 796.0 | 933.0 | 803.0 | 753.0 | 820.0 | 879.0 | 721.0 | 570.0 | 732.0 | 823.0 | 626.0 | 609.0 | 737.0 | 768.0 | 658.0 | 639.0 | 725.0 | 753.0 | 576.0 | 557.0 | 611.0 | 660.0 | 501.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 2,543.0 | 2,560.0 | 2,559.0 | 2,586.0 | 2,511.0 | 2,451.0 | 2,565.0 | 2,596.0 | 2,556.0 | 2,529.0 | 2,585.0 | 2,502.0 | 2,283.0 | 2,160.0 | 1,995.0 | 1,912.0 | 1,818.0 | 1,769.0 | 1,793.0 | 1,771.0 | 1,751.0 | 1,723.0 | 1,715.0 | 1,741.0 | 1,685.0 | 1,668.0 | 1,654.0 | 1,609.0 | 1,520.0 | 1,471.0 | 1,477.0 | 1,449.0 | 1,379.0 | 1,343.0 | 1,359.0 | 1,337.0 | 1,270.0 | 1,238.0 | 1,286.0 | 1,262.0 |
| Prepaid Expenses | 308.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | 308.0 | 291.0 | 274.0 | 289.0 | 254.0 | 261.0 | 263.0 | 265.0 | 258.0 | 250.0 | 255.0 | 289.0 | 311.0 | 282.0 | 271.0 | 277.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,991.0 | 4,234.0 | 4,211.0 | 4,178.0 | 4,195.0 | 4,279.0 | 4,196.0 | 4,081.0 | 4,036.0 | 4,415.0 | 4,273.0 | 4,190.0 | 3,801.0 | 3,843.0 | 4,258.0 | 3,923.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,038.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 922.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,116.0 | 1,111.0 | 1,101.0 | 1,094.0 | 1,095.0 | 1,041.0 | 1,060.0 | 1,052.0 | 1,074.0 | 1,014.0 | 1,060.0 | 1,050.0 | 1,031.0 | 955.0 | 890.0 | 880.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | 3.0 | 272.0 | 270.0 | 270.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,522.0 | 1,536.0 | 1,510.0 | 1,507.0 | 1,505.0 | 1,435.0 | 1,468.0 | 1,464.0 | 1,455.0 | 1,464.0 | 1,461.0 | 1,494.0 | 1,457.0 | 1,455.0 | 748.0 | 756.0 | 761.0 | 771.0 | ||||||||||||||||||||||
| Intangible Assets | 943.0 | 1,088.0 | 1,075.0 | 1,071.0 | 981.0 | 973.0 | 1,000.0 | 997.0 | 990.0 | 1,004.0 | 989.0 | 1,014.0 | 1,164.0 | 1,145.0 | 571.0 | 578.0 | 586.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 106.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 35.0 | 50.0 | 48.0 | 48.0 | 47.0 | 63.0 | 60.0 | 63.0 | 69.0 | 66.0 | 63.0 | 67.0 | 66.0 | 87.0 | 82.0 | 81.0 | 74.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 287.0 | 283.0 | 276.0 | 273.0 | 263.0 | 277.0 | 276.0 | 278.0 | 272.0 | 274.0 | 269.0 | 271.0 | 258.0 | 269.0 | 303.0 | 303.0 | 301.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,894.0 | 8,302.0 | 8,221.0 | 8,171.0 | 8,086.0 | 8,071.0 | 8,332.0 | 8,205.0 | 8,166.0 | 8,237.0 | 8,115.0 | 8,086.0 | 7,777.0 | 7,754.0 | 6,852.0 | 6,521.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 351.0 | 356.0 | 347.0 | 344.0 | 0.0 | 300.0 | 300.0 | 300.0 | 300.0 | 728.0 | 456.0 | 389.0 | 235.0 | 0.0 | 250.0 | 250.0 | 250.0 | 250.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 31.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 581.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,232.0 | 1,530.0 | 1,416.0 | 1,497.0 | 1,080.0 | 1,227.0 | 1,553.0 | 1,649.0 | 1,559.0 | 1,612.0 | 1,297.0 | 1,308.0 | 1,084.0 | 1,933.0 | 1,243.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,083.0 | 2,089.0 | 2,072.0 | 2,075.0 | 2,421.0 | 2,361.0 | 2,391.0 | 2,384.0 | 2,372.0 | 2,678.0 | 2,654.0 | 2,687.0 | 2,678.0 | 2,024.0 | 1,974.0 | 1,998.0 | 2,019.0 | 2,061.0 | 2,331.0 | 2,346.0 | 2,354.0 | 2,347.0 | 2,309.0 | 2,316.0 | 2,269.0 | 2,293.0 | 2,288.0 | 2,267.0 | 2,290.0 | 2,301.0 | 2,288.0 | 2,310.0 | 2,341.0 | 1,770.0 | 1,719.0 | 1,720.0 | 1,689.0 | 1,669.0 | 1,917.0 | 1,953.0 |
| Operating Lease Liabilities Non-Current | 78.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 207.0 | 223.0 | 224.0 | 242.0 | 241.0 | 266.0 | 290.0 | 302.0 | 315.0 | 289.0 | 299.0 | 324.0 | 323.0 | 341.0 | 234.0 | 236.0 | 219.0 | |||||||||||||||||||||||
| Pension Obligations | 172.0 | 172.0 | 172.0 | 173.0 | 164.0 | 161.0 | 159.0 | 159.0 | 160.0 | 171.0 | 171.0 | 171.0 | 171.0 | 171.0 | 183.0 | 183.0 | 183.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 180.0 | 206.0 | 203.0 | 196.0 | 187.0 | 233.0 | 234.0 | 246.0 | 243.0 | 242.0 | 240.0 | 258.0 | 253.0 | 247.0 | 178.0 | 187.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,874.0 | 4,220.0 | 4,087.0 | 4,183.0 | 4,093.0 | 4,248.0 | 4,627.0 | 4,740.0 | 4,649.0 | 4,992.0 | 4,661.0 | 4,748.0 | 4,509.0 | 4,716.0 | 3,812.0 | 3,714.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 4,998.0 | 5,050.0 | 4,890.0 | 4,666.0 | 4,710.0 | 4,671.0 | 4,508.0 | 4,250.0 | 4,261.0 | 3,995.0 | 3,916.0 | 3,674.0 | 3,643.0 | 3,437.0 | 3,534.0 | 3,307.0 | 3,242.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (108.0) | (88.0) | (170.0) | (184.0) | (220.0) | (343.0) | (291.0) | (264.0) | (221.0) | (224.0) | (290.0) | (199.0) | (235.0) | (258.0) | (349.0) | |||||||||||||||||||||||||
| Treasury Stock | 1,004.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,020.0 | 4,082.0 | 4,134.0 | 3,988.0 | 3,993.0 | 3,823.0 | 3,705.0 | 3,465.0 | 3,517.0 | 3,245.0 | 3,454.0 | 3,338.0 | 3,268.0 | 3,038.0 | 3,040.0 | 2,807.0 | ||||||||||||||||||||||||
| Total Equity | 4,020.0 | 4,082.0 | 4,134.0 | 3,988.0 | 3,993.0 | 3,823.0 | 3,705.0 | 3,465.0 | 3,517.0 | 3,245.0 | 3,454.0 | 3,338.0 | 3,268.0 | 3,038.0 | 3,040.0 | 2,807.0 | 2,737.0 | 2,519.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,434.0 | 2,445.0 | 2,419.0 | 2,419.0 | 2,421.0 | 2,661.0 | 2,691.0 | 2,684.0 | 2,672.0 | 3,406.0 | 3,110.0 | 3,076.0 | 2,913.0 | 2,024.0 | 2,224.0 | 2,248.0 | 2,269.0 | 2,311.0 | 2,350.0 | 2,501.0 | 2,354.0 | 2,659.0 | 2,667.0 | 2,705.0 | 2,602.0 | 2,297.0 | 2,444.0 | 2,487.0 | 2,440.0 | 2,508.0 | 2,546.0 | 2,486.0 | 2,556.0 | 1,770.0 | 1,969.0 | 1,970.0 | 1,938.0 | 1,918.0 | 2,254.0 | 2,241.0 |
| Net debt | 2,126.0 | 2,062.0 | 2,100.0 | 1,948.0 | 1,977.0 | 2,062.0 | 2,275.0 | 2,268.0 | 2,226.0 | 2,817.0 | 2,737.0 | 2,650.0 | 2,539.0 | 1,596.0 | 1,137.0 | 1,349.0 | 1,401.0 | 1,499.0 | ||||||||||||||||||||||
| Working Capital | 2,759.0 | 2,704.0 | 2,795.0 | 2,681.0 | 3,115.0 | 3,052.0 | 2,643.0 | 2,432.0 | 2,477.0 | 2,803.0 | 2,976.0 | 2,882.0 | 2,717.0 | 1,910.0 | 3,015.0 | 2,813.0 | 2,742.0 | |||||||||||||||||||||||
| Book Value | 4,020.0 | 4,082.0 | 4,134.0 | 3,988.0 | 3,993.0 | 3,823.0 | 3,705.0 | 3,465.0 | 3,517.0 | 3,245.0 | 3,454.0 | 3,338.0 | 3,268.0 | 3,038.0 | 3,040.0 | 2,807.0 | 2,737.0 | 2,519.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,555.0 | 1,458.0 | 1,549.0 | 1,410.0 | 1,507.0 | 1,415.0 | 1,237.0 | 1,004.0 | 1,072.0 | 777.0 | 1,004.0 | 830.0 | 647.0 | 438.0 | 1,721.0 | 1,473.0 | 1,390.0 | |||||||||||||||||||||||
| 340.0 |
| 119.0 |
| - |
| - |
| - |
| 567.0 |
| 232.0 |
| 340.0 |
| 119.0 |
| 496.0 |
| 418.0 |
| - |
| - |
| 651.0 |
| - |
| - |
| Prepaid Expenses | 308.0 | 289.0 | 265.0 | 289.0 | 277.0 | 263.0 | 335.0 | 283.0 | 298.0 | 342.0 | 357.0 | 332.0 | 256.0 | 213.0 | 188.0 | - | - | - | - |
| Other Current Assets | - | - | 165.0 | 167.0 | 122.0 | 93.0 | 140.0 | 92.0 | 102.0 | 132.0 | 149.0 | 151.0 | 84.0 | 90.0 | 68.0 | 218.0 | 184.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,991.0 | 4,195.0 | 4,036.0 | 3,801.0 | 3,776.0 | 3,917.0 | 3,265.0 | 2,719.0 | 2,555.0 | 2,351.0 | 2,233.0 | 2,254.0 | 2,177.0 | 1,821.0 | 1,749.0 | 1,976.0 | 1,527.0 | - | - |
| 875.0 |
| 843.0 |
| 944.0 |
| - |
| - |
| Accumulated Depreciation | 922.0 | 844.0 | 866.0 | 889.0 | 849.0 | 792.0 | 741.0 | 709.0 | 656.0 | 620.0 | 588.0 | 554.0 | 528.0 | 506.0 | 476.0 | 450.0 | 476.0 | - | - |
| Property,Plant & Equipment Net | 1,116.0 | 1,095.0 | 1,074.0 | 1,031.0 | 875.0 | 832.0 | 848.0 | 816.0 | 780.0 | 713.0 | 629.0 | 586.0 | 526.0 | 450.0 | 399.0 | 393.0 | 468.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 3.0 | 270.0 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,522.0 | 1,505.0 | 1,455.0 | 1,457.0 | 761.0 | 779.0 | 756.0 | 753.0 | 763.0 | 753.0 | 590.0 | 607.0 | 620.0 | 617.0 | 617.0 | 625.0 | 666.0 | 675.0 | - |
| Intangible Assets | 943.0 | 981.0 | 990.0 | 1,164.0 | 586.0 | 676.0 | 635.0 | 645.0 | 670.0 | 641.0 | 595.0 | 611.0 | 677.0 | 668.0 | 668.0 | 670.0 | 669.0 | - | - |
| Operating Lease Right Of Use Assets | 106.0 | 101.0 | 96.0 | 84.0 | 74.0 | 67.0 | 51.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 35.0 | 47.0 | 69.0 | 66.0 | 74.0 | 70.0 | 15.0 | 16.0 | 16.0 | 16.0 | 17.0 | 18.0 | 18.0 | 14.0 | 6.0 | 12.0 | 11.0 | - | - |
| Other Non-Current Assets | 287.0 | 263.0 | 272.0 | 255.0 | 301.0 | 248.0 | 247.0 | 190.0 | 192.0 | 151.0 | 119.0 | 112.0 | 85.0 | 56.0 | 38.0 | 36.0 | 42.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,894.0 | 8,086.0 | 8,166.0 | 7,777.0 | 6,373.0 | 6,522.0 | 5,766.0 | 5,139.0 | 4,976.0 | 4,625.0 | 4,183.0 | 4,188.0 | 4,103.0 | 3,626.0 | 3,477.0 | 3,712.0 | 3,383.0 | - | - |
| - |
| - |
| - |
| Short Term Debt | 351.0 | 0.0 | 300.0 | 0.0 | 250.0 | 0.0 | 333.0 | 150.0 | 0.0 | 249.0 | 0.0 | 250.0 | 0.0 | 2.0 | 3.0 | 255.0 | 3.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 31.0 | 26.0 | 24.0 | 22.0 | 21.0 | 20.0 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 581.0 | 498.0 | 526.0 | 519.0 | 485.0 | 507.0 | 386.0 | 394.0 | 427.0 | 364.0 | 380.0 | 374.0 | 340.0 | 318.0 | 266.0 | 286.0 | 245.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,232.0 | 1,080.0 | 1,559.0 | 1,084.0 | 1,034.0 | 918.0 | 880.0 | 703.0 | 821.0 | 970.0 | 791.0 | 958.0 | 561.0 | 473.0 | 404.0 | 707.0 | 546.0 | - | - |
| 504.0 |
| 508.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 78.0 | 78.0 | 73.0 | 63.0 | 54.0 | 49.0 | 37.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 207.0 | 241.0 | 315.0 | 323.0 | 219.0 | 169.0 | 177.0 | 145.0 | 85.0 | 152.0 | 101.0 | 107.0 | 102.0 | 180.0 | 158.0 | 150.0 | 82.0 | - | - |
| Pension Obligations | 172.0 | 164.0 | 160.0 | 171.0 | 183.0 | 219.0 | 297.0 | 197.0 | 191.0 | 314.0 | 353.0 | 311.0 | 244.0 | 280.0 | 278.0 | 203.0 | 283.0 | - | - |
| Other Non-Current Liabilities | 180.0 | 187.0 | 243.0 | 253.0 | 181.0 | 206.0 | 168.0 | 157.0 | 222.0 | 130.0 | 146.0 | 164.0 | 167.0 | 68.0 | 65.0 | 88.0 | 69.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,874.0 | 4,093.0 | 4,649.0 | 4,509.0 | 3,636.0 | 3,866.0 | 3,791.0 | 3,492.0 | 3,660.0 | 3,255.0 | 2,621.0 | 2,283.0 | 2,071.0 | 1,998.0 | 1,408.0 | 1,652.0 | 1,488.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 4,998.0 | 4,710.0 | 4,261.0 | 3,643.0 | 3,242.0 | 3,243.0 | 2,708.0 | 2,238.0 | 1,730.0 | 4,470.0 | 4,065.0 | 3,300.0 | 2,894.0 | 2,500.0 | 3,031.0 | 2,710.0 | 2,464.0 | - | - |
| Accumulated Other Comprehensive Income | (108.0) | (220.0) | (221.0) | (235.0) | (352.0) | (422.0) | (547.0) | (363.0) | (378.0) | (390.0) | (350.0) | (300.0) | (188.0) | (211.0) | - | - | - | - | - |
| Treasury Stock | 1,004.0 | 605.0 | 608.0 | 213.0 | 225.0 | 237.0 | 258.0 | 300.0 | 112.0 | 2,843.0 | 2,301.0 | 1,228.0 | 789.0 | 766.0 | 805.0 | 598.0 | 476.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,020.0 | 3,993.0 | 3,517.0 | 3,268.0 | 2,737.0 | 2,656.0 | 1,975.0 | 1,647.0 | 1,316.0 | 1,370.0 | 1,562.0 | 1,905.0 | 2,032.0 | 1,628.0 | 2,069.0 | 2,060.0 | 1,895.0 | 1,816.0 | - |
| Total Equity | 4,020.0 | 3,993.0 | 3,517.0 | 3,268.0 | 2,737.0 | 2,656.0 | 1,975.0 | 1,647.0 | 1,316.0 | 1,370.0 | 1,562.0 | 1,905.0 | 2,032.0 | 1,628.0 | 2,069.0 | 2,060.0 | 1,895.0 | 1,816.0 | - |
| 511.0 |
| - |
| - |
| Net debt | 2,126.0 | 1,977.0 | 2,226.0 | 2,304.0 | 1,401.0 | 1,204.0 | 1,927.0 | 2,133.0 | 2,102.0 | 1,756.0 | 967.0 | 623.0 | 560.0 | 795.0 | 168.0 | 192.0 | 279.0 | - | - |
| Working Capital | 2,759.0 | 3,115.0 | 2,477.0 | 2,717.0 | 2,742.0 | 2,999.0 | 2,385.0 | 2,016.0 | 1,734.0 | 1,381.0 | 1,442.0 | 1,296.0 | 1,616.0 | 1,348.0 | 1,345.0 | 1,269.0 | 981.0 | - | - |
| Book Value | 4,020.0 | 3,993.0 | 3,517.0 | 3,268.0 | 2,737.0 | 2,656.0 | 1,975.0 | 1,647.0 | 1,316.0 | 1,370.0 | 1,562.0 | 1,905.0 | 2,032.0 | 1,628.0 | 2,069.0 | 2,060.0 | 1,895.0 | 1,816.0 | - |
| Tangible Book Value | 1,555.0 | 1,507.0 | 1,072.0 | 647.0 | 1,390.0 | 1,201.0 | 584.0 | 249.0 | (117.0) | (24.0) | 377.0 | 687.0 | 735.0 | 343.0 | 784.0 | 765.0 | 560.0 | 1,141.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.0 |
| 233.0 |
| 246.0 |
| 263.0 |
| 265.0 |
| 257.0 |
| 276.0 |
| 335.0 |
| 318.0 |
| 327.0 |
| 295.0 |
| 283.0 |
| 287.0 |
| 305.0 |
| 305.0 |
| 298.0 |
| 286.0 |
| 337.0 |
| 352.0 |
| 342.0 |
| 331.0 |
| 373.0 |
| 339.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,776.0 |
| 3,653.0 |
| 4,032.0 |
| 3,992.0 |
| 3,917.0 |
| 3,914.0 |
| 3,815.0 |
| 3,646.0 |
| 3,265.0 |
| 2,994.0 |
| 3,039.0 |
| 2,837.0 |
| 2,719.0 |
| 2,755.0 |
| 2,743.0 |
| 2,623.0 |
| 2,555.0 |
| 2,641.0 |
| 2,661.0 |
| 2,503.0 |
| 2,351.0 |
| 2,377.0 |
| 2,530.0 |
| 2,561.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 875.0 |
| 818.0 |
| 813.0 |
| 816.0 |
| 832.0 |
| 826.0 |
| 828.0 |
| 834.0 |
| 848.0 |
| 840.0 |
| 828.0 |
| 815.0 |
| 816.0 |
| 801.0 |
| 785.0 |
| 778.0 |
| 780.0 |
| 766.0 |
| 740.0 |
| 719.0 |
| 713.0 |
| 669.0 |
| 651.0 |
| 645.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 776.0 |
| 778.0 |
| 779.0 |
| 774.0 |
| 759.0 |
| 760.0 |
| 756.0 |
| 765.0 |
| 762.0 |
| 754.0 |
| 753.0 |
| 754.0 |
| 750.0 |
| 755.0 |
| 763.0 |
| 768.0 |
| 756.0 |
| 755.0 |
| 753.0 |
| 746.0 |
| 743.0 |
| 756.0 |
| 652.0 |
| 663.0 |
| 670.0 |
| 676.0 |
| 676.0 |
| 654.0 |
| 657.0 |
| 635.0 |
| 654.0 |
| 655.0 |
| 654.0 |
| 645.0 |
| 651.0 |
| 648.0 |
| 658.0 |
| 670.0 |
| 680.0 |
| 659.0 |
| 661.0 |
| 641.0 |
| 636.0 |
| 640.0 |
| 649.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 60.0 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 68.0 |
| 70.0 |
| 70.0 |
| 68.0 |
| 58.0 |
| 58.0 |
| 15.0 |
| 19.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 20.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 17.0 |
| 15.0 |
| 17.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 16.0 |
| 265.0 |
| 264.0 |
| 253.0 |
| 248.0 |
| 237.0 |
| 236.0 |
| 236.0 |
| 247.0 |
| 246.0 |
| 253.0 |
| 246.0 |
| 190.0 |
| 182.0 |
| 207.0 |
| 195.0 |
| 192.0 |
| 170.0 |
| 147.0 |
| 147.0 |
| 151.0 |
| 156.0 |
| 140.0 |
| 128.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,373.0 |
| 6,226.0 |
| 6,616.0 |
| 6,579.0 |
| 6,522.0 |
| 6,495.0 |
| 6,350.0 |
| 6,191.0 |
| 5,766.0 |
| 5,518.0 |
| 5,553.0 |
| 5,322.0 |
| 5,139.0 |
| 5,163.0 |
| 5,149.0 |
| 5,025.0 |
| 4,976.0 |
| 5,042.0 |
| 4,978.0 |
| 4,802.0 |
| 4,625.0 |
| 4,600.0 |
| 4,720.0 |
| 4,755.0 |
| 19.0 |
| 155.0 |
| 0.0 |
| 312.0 |
| 358.0 |
| 389.0 |
| 333.0 |
| 4.0 |
| 156.0 |
| 220.0 |
| 150.0 |
| 207.0 |
| 258.0 |
| 176.0 |
| 215.0 |
| 0.0 |
| 250.0 |
| 250.0 |
| 249.0 |
| 249.0 |
| 337.0 |
| 288.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 17.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,110.0 |
| 1,034.0 |
| 1,049.0 |
| 783.0 |
| 943.0 |
| 918.0 |
| 1,044.0 |
| 1,022.0 |
| 1,091.0 |
| 880.0 |
| 664.0 |
| 771.0 |
| 867.0 |
| 703.0 |
| 895.0 |
| 895.0 |
| 868.0 |
| 821.0 |
| 1,486.0 |
| 1,052.0 |
| 1,089.0 |
| 970.0 |
| 1,130.0 |
| 904.0 |
| 874.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 43.0 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.0 |
| 164.0 |
| 191.0 |
| 169.0 |
| 146.0 |
| 146.0 |
| 156.0 |
| 177.0 |
| 187.0 |
| 162.0 |
| 148.0 |
| 145.0 |
| 119.0 |
| 113.0 |
| 119.0 |
| 85.0 |
| 61.0 |
| 139.0 |
| 135.0 |
| 152.0 |
| 150.0 |
| 150.0 |
| 122.0 |
| 216.0 |
| 218.0 |
| 218.0 |
| 219.0 |
| 296.0 |
| 297.0 |
| 297.0 |
| 297.0 |
| 198.0 |
| 198.0 |
| 197.0 |
| 197.0 |
| 198.0 |
| 193.0 |
| 192.0 |
| 191.0 |
| 282.0 |
| 287.0 |
| 298.0 |
| 314.0 |
| 336.0 |
| 335.0 |
| 344.0 |
| 181.0 |
| 191.0 |
| 197.0 |
| 198.0 |
| 206.0 |
| 194.0 |
| 173.0 |
| 181.0 |
| 168.0 |
| 171.0 |
| 192.0 |
| 180.0 |
| 157.0 |
| 157.0 |
| 163.0 |
| 168.0 |
| 222.0 |
| 242.0 |
| 134.0 |
| 140.0 |
| 130.0 |
| 131.0 |
| 131.0 |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,636.0 |
| 3,707.0 |
| 3,693.0 |
| 3,896.0 |
| 3,866.0 |
| 4,027.0 |
| 3,947.0 |
| 4,041.0 |
| 3,791.0 |
| 3,513.0 |
| 3,611.0 |
| 3,659.0 |
| 3,492.0 |
| 3,670.0 |
| 3,652.0 |
| 3,657.0 |
| 3,660.0 |
| 3,841.0 |
| 3,331.0 |
| 3,382.0 |
| 3,255.0 |
| 3,416.0 |
| 3,437.0 |
| 3,425.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,091.0 |
| 3,491.0 |
| 3,255.0 |
| 3,243.0 |
| 3,125.0 |
| 3,082.0 |
| 2,849.0 |
| 2,708.0 |
| 2,588.0 |
| 2,544.0 |
| 2,282.0 |
| 2,238.0 |
| 2,085.0 |
| 2,016.0 |
| 1,767.0 |
| 1,730.0 |
| 1,620.0 |
| 2,063.0 |
| 1,824.0 |
| 4,470.0 |
| 4,326.0 |
| 4,283.0 |
| 4,085.0 |
| (351.0) |
| (352.0) |
| (418.0) |
| (412.0) |
| (414.0) |
| (422.0) |
| (489.0) |
| (508.0) |
| (523.0) |
| (547.0) |
| (392.0) |
| (400.0) |
| (407.0) |
| (363.0) |
| (360.0) |
| (365.0) |
| (364.0) |
| (378.0) |
| (382.0) |
| (391.0) |
| (376.0) |
| (390.0) |
| (433.0) |
| (407.0) |
| (402.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,737.0 |
| 2,519.0 |
| 2,923.0 |
| 2,683.0 |
| 2,656.0 |
| 2,468.0 |
| 2,403.0 |
| 2,150.0 |
| 1,975.0 |
| 2,005.0 |
| 1,942.0 |
| 1,663.0 |
| 1,647.0 |
| 1,493.0 |
| 1,497.0 |
| 1,368.0 |
| 1,316.0 |
| 1,201.0 |
| 1,647.0 |
| 1,420.0 |
| 1,370.0 |
| 1,184.0 |
| 1,283.0 |
| 1,330.0 |
| 2,923.0 |
| 2,683.0 |
| 2,656.0 |
| 2,468.0 |
| 2,403.0 |
| 2,150.0 |
| 1,975.0 |
| 2,005.0 |
| 1,942.0 |
| 1,663.0 |
| 1,647.0 |
| 1,493.0 |
| 1,497.0 |
| 1,368.0 |
| 1,316.0 |
| 1,201.0 |
| 1,647.0 |
| 1,420.0 |
| 1,370.0 |
| 1,184.0 |
| 1,283.0 |
| 1,330.0 |
| 1,277.0 |
| 1,329.0 |
| 1,204.0 |
| 1,553.0 |
| 1,703.0 |
| 1,797.0 |
| 1,927.0 |
| 2,021.0 |
| 2,209.0 |
| 2,180.0 |
| 2,133.0 |
| 2,248.0 |
| 2,353.0 |
| 2,275.0 |
| 2,317.0 |
| 1,483.0 |
| 1,757.0 |
| 1,758.0 |
| 1,756.0 |
| 1,721.0 |
| 2,043.0 |
| 1,782.0 |
| 2,604.0 |
| 3,249.0 |
| 3,049.0 |
| 2,999.0 |
| 2,870.0 |
| 2,793.0 |
| 2,555.0 |
| 2,385.0 |
| 2,330.0 |
| 2,268.0 |
| 1,970.0 |
| 2,016.0 |
| 1,860.0 |
| 1,848.0 |
| 1,755.0 |
| 1,734.0 |
| 1,155.0 |
| 1,609.0 |
| 1,414.0 |
| 1,381.0 |
| 1,247.0 |
| 1,626.0 |
| 1,687.0 |
| 2,923.0 |
| 2,683.0 |
| 2,656.0 |
| 2,468.0 |
| 2,403.0 |
| 2,150.0 |
| 1,975.0 |
| 2,005.0 |
| 1,942.0 |
| 1,663.0 |
| 1,647.0 |
| 1,493.0 |
| 1,497.0 |
| 1,368.0 |
| 1,316.0 |
| 1,201.0 |
| 1,647.0 |
| 1,420.0 |
| 1,370.0 |
| 1,184.0 |
| 1,283.0 |
| 1,330.0 |
| 1,096.0 |
| 1,484.0 |
| 1,235.0 |
| 1,201.0 |
| 1,018.0 |
| 990.0 |
| 733.0 |
| 584.0 |
| 586.0 |
| 525.0 |
| 255.0 |
| 249.0 |
| 88.0 |
| 99.0 |
| (45.0) |
| (117.0) |
| (247.0) |
| 232.0 |
| 4.0 |
| (24.0) |
| (198.0) |
| (100.0) |
| (75.0) |