| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 233.0 | 366.0 | 498.0 | 582.0 | 415.0 | 450.0 | 496.0 | 756.0 | 658.0 | 390.0 | 140.0 | 159.0 | 139.0 |
| Restricted Cash | 10.0 | 11.0 | 21.0 | 16.0 | 5.0 | 8.0 | 9.0 | 9.0 | 9.0 | 22.0 | 16.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 233.0 | 366.0 | 498.0 | 582.0 | 415.0 | 450.0 | 496.0 | 756.0 | 658.0 | 390.0 | 140.0 | 159.0 | 139.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 500.0 | 493.0 | 559.0 | 630.0 | 699.0 | 670.0 | 652.0 | 782.0 | 1,104.0 | 1,286.0 | 1,246.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | 41.0 | 41.0 | - | - |
| Prepaid Expenses | 87.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 1,151.0 | 1,066.0 | 1,101.0 | 1,182.0 | 1,193.0 | 1,182.0 | 1,292.0 | 1,222.0 | 1,076.0 | 1,040.0 | 964.0 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 142.0 | 157.0 | 174.0 | 228.0 | 198.0 | 182.0 | 198.0 | 230.0 | 138.0 | 164.0 | 264.0 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 102.0 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 0.0 | - | - |
| Additional Paid In Capital | 3,968.0 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 22.0 | 24.0 | 34.0 | 35.0 | 30.0 | 90.0 | 50.0 | 55.0 | - | 28.0 | 1,156.0 | - | - |
| Net debt | (211.0) | ||||||||||||
| (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 | 228.0 | 233.0 | 248.0 | 275.0 | 277.0 | 366.0 | 393.0 | 300.0 | 415.0 | 498.0 | 451.0 | 500.0 | 526.0 | 582.0 | 577.0 | |||||||||||||||||||||||||
| 77.0 |
| 70.0 |
| 88.0 |
| 84.0 |
| 73.0 |
| 70.0 |
| 87.0 |
| - |
| 87.0 |
| 92.0 |
| - |
| - |
| Other Current Assets | 213.0 | 261.0 | 240.0 | 242.0 | 228.0 | 306.0 | 283.0 | 234.0 | 180.0 | 241.0 | 240.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,069.0 | 1,252.0 | 1,655.0 | 1,625.0 | 1,680.0 | 1,577.0 | 1,586.0 | 1,964.0 | 2,710.0 | 1,917.0 | 1,874.0 | - | - |
| 970.0 |
| 899.0 |
| 904.0 |
| 916.0 |
| 912.0 |
| 877.0 |
| 950.0 |
| 894.0 |
| 819.0 |
| 757.0 |
| 684.0 |
| - |
| - |
| Property,Plant & Equipment Net | 181.0 | 167.0 | 197.0 | 266.0 | 281.0 | 305.0 | 342.0 | 328.0 | 257.0 | 283.0 | 280.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 617.0 | 609.0 | 651.0 | 955.0 | 1,339.0 | 1,528.0 | 1,502.0 | 3,408.0 | 3,366.0 | 3,889.0 | 4,872.0 | 4,784.0 | - |
| Intangible Assets | 12.0 | 14.0 | 32.0 | 39.0 | 52.0 | 187.0 | 426.0 | 651.0 | 891.0 | 1,144.0 | 1,425.0 | - | - |
| Operating Lease Right Of Use Assets | 136.0 | 169.0 | 191.0 | 197.0 | 231.0 | 246.0 | 271.0 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | 24.0 | 23.0 | 21.0 | 20.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 266.0 | 276.0 | 436.0 | 489.0 | 453.0 | 413.0 | 387.0 | 329.0 | 313.0 | 476.0 | 607.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,397.0 | 2,599.0 | 3,162.0 | 3,571.0 | 4,036.0 | 4,256.0 | 4,514.0 | 6,680.0 | 7,548.0 | 7,709.0 | 9,058.0 | - | - |
| 22.0 |
| 24.0 |
| 34.0 |
| 35.0 |
| 30.0 |
| 90.0 |
| 50.0 |
| 55.0 |
| - |
| 28.0 |
| 1,156.0 |
| - |
| - |
| Deferred Revenue Current | 74.0 | 103.0 | 91.0 | 81.0 | 82.0 | 133.0 | 108.0 | 112.0 | 151.0 | 206.0 | 227.0 | - | - |
| Operating Lease Liabilities Current | 52.0 | 52.0 | 54.0 | 57.0 | 71.0 | 81.0 | 91.0 | 0.0 | - | - | - | - | - |
| Accrued Expenses | 173.0 | 170.0 | 183.0 | 197.0 | 243.0 | 237.0 | 174.0 | 193.0 | 335.0 | 269.0 | 249.0 | - | - |
| Other Current Liabilities | 270.0 | 290.0 | 328.0 | 382.0 | 443.0 | 450.0 | 647.0 | 567.0 | 493.0 | 611.0 | 845.0 | - | - |
| Total Current Liabilities | 681.0 | 744.0 | 868.0 | 923.0 | 1,025.0 | 1,092.0 | 1,177.0 | 1,197.0 | 1,368.0 | 1,402.0 | 2,741.0 | - | - |
| 138.0 |
| 157.0 |
| 160.0 |
| 184.0 |
| 207.0 |
| 229.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 69.0 | 52.0 | 55.0 | 42.0 | 48.0 | 29.0 | 21.0 | 32.0 | - | 74.0 | 100.0 | - | - |
| Deferred Tax Liabilities | 19.0 | 24.0 | 30.0 | 83.0 | 75.0 | 97.0 | 111.0 | 327.0 | 384.0 | 619.0 | 764.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 103.0 | 93.0 | 84.0 | 69.0 | 95.0 | 108.0 | 91.0 | 280.0 | 142.0 | 173.0 | 201.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,570.0 | 1,614.0 | 2,387.0 | 2,512.0 | 2,762.0 | 2,924.0 | 3,072.0 | 3,316.0 | 3,877.0 | 4,279.0 | 3,896.0 | - | - |
| 3,952.0 |
| 3,938.0 |
| 3,924.0 |
| 3,910.0 |
| 3,899.0 |
| 3,890.0 |
| 3,878.0 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,613.0) | (2,433.0) | (2,849.0) | (2,543.0) | (2,351.0) | (2,313.0) | (2,185.0) | (233.0) | 171.0 | 0.0 | - | - | - |
| Accumulated Other Comprehensive Income | (437.0) | (472.0) | (435.0) | (466.0) | (429.0) | (398.0) | (407.0) | (425.0) | (494.0) | (526.0) | (181.0) | (129.0) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 4.0 | 4.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 685.0 | 839.0 | 629.0 | 917.0 | 1,132.0 | 1,190.0 | 1,300.0 | 3,222.0 | 3,529.0 | 3,288.0 | 5,162.0 | - | - |
| Total Equity | 685.0 | 843.0 | 633.0 | 917.0 | 1,132.0 | 1,190.0 | 1,300.0 | 3,222.0 | 3,529.0 | 3,288.0 | 5,162.0 | - | - |
| (342.0) |
| (464.0) |
| (547.0) |
| (385.0) |
| (360.0) |
| (446.0) |
| (701.0) |
| - |
| (362.0) |
| 1,016.0 |
| - |
| - |
| Working Capital | 388.0 | 508.0 | 787.0 | 702.0 | 655.0 | 485.0 | 409.0 | 767.0 | 1,342.0 | 515.0 | (867.0) | - | - |
| Book Value | 685.0 | 839.0 | 629.0 | 917.0 | 1,132.0 | 1,190.0 | 1,300.0 | 3,222.0 | 3,529.0 | 3,288.0 | 5,162.0 | - | - |
| Tangible Book Value | 56.0 | 216.0 | (54.0) | (77.0) | (259.0) | (525.0) | (628.0) | (837.0) | (728.0) | (1,745.0) | (1,135.0) | - | - |
| 519.0 |
| 588.0 |
| 415.0 |
| 394.0 |
| 397.0 |
| 389.0 |
| 450.0 |
| 488.0 |
| 428.0 |
| 395.0 |
| 496.0 |
| 228.0 |
| 276.0 |
| 520.0 |
| 756.0 |
| 586.0 |
| 993.0 |
| - |
| 658.0 |
| 468.0 |
| 309.0 |
| 255.0 |
| 390.0 |
| 148.0 |
| 160.0 |
| Restricted Cash | 23.0 | 10.0 | 16.0 | 19.0 | 16.0 | 11.0 | 11.0 | 7.0 | 9.0 | 21.0 | 4.0 | 5.0 | 21.0 | 16.0 | 10.0 | 11.0 | 5.0 | 5.0 | 6.0 | 6.0 | 10.0 | 8.0 | 8.0 | 9.0 | 18.0 | 9.0 | 8.0 | 9.0 | - | 9.0 | 9.0 | 10.0 | - | 9.0 | 25.0 | 25.0 | 25.0 | 26.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 228.0 | 233.0 | 248.0 | 275.0 | 277.0 | 366.0 | 393.0 | 300.0 | 415.0 | 498.0 | 451.0 | 500.0 | 526.0 | 582.0 | 577.0 | 519.0 | 588.0 | 415.0 | 394.0 | 397.0 | 389.0 | 450.0 | 488.0 | 428.0 | 395.0 | 496.0 | 228.0 | 276.0 | 520.0 | 756.0 | 586.0 | 993.0 | - | 658.0 | 468.0 | 309.0 | 255.0 | 390.0 | 148.0 | 160.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 499.0 | 500.0 | 488.0 | 458.0 | 480.0 | 493.0 | 528.0 | 518.0 | 600.0 | 559.0 | 612.0 | 583.0 | 590.0 | 630.0 | 653.0 | 684.0 | 661.0 | 699.0 | 701.0 | 664.0 | 664.0 | 670.0 | 687.0 | 693.0 | 690.0 | 652.0 | 840.0 | 824.0 | 820.0 | 782.0 | 951.0 | 930.0 | 908.0 | 1,114.0 | 1,380.0 | 1,374.0 | 1,408.0 | 1,286.0 | 1,420.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 103.0 | 87.0 | 106.0 | 108.0 | 97.0 | 77.0 | 106.0 | 109.0 | 91.0 | 70.0 | 93.0 | 85.0 | 101.0 | 88.0 | 95.0 | 103.0 | 121.0 | |||||||||||||||||||||||
| Other Current Assets | 242.0 | 213.0 | 258.0 | 276.0 | 297.0 | 261.0 | 372.0 | 342.0 | 216.0 | 240.0 | 275.0 | 247.0 | 277.0 | 242.0 | 250.0 | 239.0 | 234.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,088.0 | 1,069.0 | 1,154.0 | 1,147.0 | 1,185.0 | 1,252.0 | 1,445.0 | 1,352.0 | 1,589.0 | 1,655.0 | 1,535.0 | 1,517.0 | 1,556.0 | 1,625.0 | 1,641.0 | 1,597.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 173.0 | 181.0 | 186.0 | 182.0 | 179.0 | 167.0 | 174.0 | 179.0 | 186.0 | 197.0 | 241.0 | 252.0 | 259.0 | 266.0 | 262.0 | 263.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 614.0 | 617.0 | 616.0 | 617.0 | 610.0 | 609.0 | 642.0 | 637.0 | 643.0 | 651.0 | 668.0 | 967.0 | 965.0 | 955.0 | 1,286.0 | 1,310.0 | 1,335.0 | 1,339.0 | ||||||||||||||||||||||
| Intangible Assets | 11.0 | 12.0 | 12.0 | 13.0 | 13.0 | 14.0 | 15.0 | 15.0 | 31.0 | 32.0 | 34.0 | 36.0 | 37.0 | 39.0 | 41.0 | 43.0 | 46.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 141.0 | 136.0 | 150.0 | 159.0 | 164.0 | 169.0 | 174.0 | 175.0 | 188.0 | 191.0 | 202.0 | 192.0 | 192.0 | 197.0 | 205.0 | 212.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 25.0 | 24.0 | 26.0 | 24.0 | 24.0 | 23.0 | 22.0 | 22.0 | 21.0 | 21.0 | 22.0 | 26.0 | 30.0 | 20.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 254.0 | 266.0 | 382.0 | 370.0 | 381.0 | 388.0 | 391.0 | 422.0 | 421.0 | 436.0 | 466.0 | 489.0 | 494.0 | 489.0 | 486.0 | 475.0 | 464.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,393.0 | 2,397.0 | 2,500.0 | 2,488.0 | 2,532.0 | 2,599.0 | 2,841.0 | 2,780.0 | 3,058.0 | 3,162.0 | 3,146.0 | 3,453.0 | 3,503.0 | 3,571.0 | 3,921.0 | 3,900.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 133.0 | 142.0 | 135.0 | 126.0 | 155.0 | 157.0 | 133.0 | 136.0 | 167.0 | 174.0 | 166.0 | 169.0 | 176.0 | 228.0 | 203.0 | 166.0 | 189.0 | 198.0 | 169.0 | 161.0 | 167.0 | 182.0 | 173.0 | 170.0 | 168.0 | 198.0 | 145.0 | 161.0 | 313.0 | 230.0 | 216.0 | 158.0 | - | 138.0 | 147.0 | 106.0 | 130.0 | 164.0 | 116.0 | - |
| Short Term Debt | 23.0 | 22.0 | 16.0 | 28.0 | 26.0 | 24.0 | 26.0 | 33.0 | 33.0 | 34.0 | 40.0 | 41.0 | 38.0 | 35.0 | 33.0 | 30.0 | 30.0 | 30.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 74.0 | 74.0 | 82.0 | 80.0 | 83.0 | 103.0 | 115.0 | 95.0 | 94.0 | 91.0 | 99.0 | 80.0 | 79.0 | 81.0 | 75.0 | 73.0 | 75.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 50.0 | 52.0 | 52.0 | 51.0 | 51.0 | 52.0 | 52.0 | 51.0 | 54.0 | 54.0 | 56.0 | 55.0 | 55.0 | 57.0 | 60.0 | 65.0 | ||||||||||||||||||||||||
| Accrued Expenses | 178.0 | 173.0 | 180.0 | 168.0 | 165.0 | 170.0 | 193.0 | 171.0 | 175.0 | 183.0 | 195.0 | 180.0 | 174.0 | 197.0 | 227.0 | 219.0 | 206.0 | |||||||||||||||||||||||
| Other Current Liabilities | 277.0 | 270.0 | 289.0 | 295.0 | 294.0 | 290.0 | 360.0 | 362.0 | 324.0 | 328.0 | 305.0 | 325.0 | 375.0 | 382.0 | 395.0 | 407.0 | 426.0 | |||||||||||||||||||||||
| Total Current Liabilities | 685.0 | 681.0 | 702.0 | 697.0 | 723.0 | 744.0 | 827.0 | 819.0 | 849.0 | 868.0 | 805.0 | 795.0 | 842.0 | 923.0 | 933.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 108.0 | 102.0 | 117.0 | 127.0 | 134.0 | 138.0 | 141.0 | 144.0 | 155.0 | 157.0 | 167.0 | 159.0 | 158.0 | 160.0 | 167.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 68.0 | 69.0 | 63.0 | 60.0 | 48.0 | 52.0 | 53.0 | 57.0 | 58.0 | 55.0 | 55.0 | 52.0 | 40.0 | 42.0 | 44.0 | 46.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 18.0 | 19.0 | 22.0 | 16.0 | 16.0 | 24.0 | 54.0 | 48.0 | 43.0 | 30.0 | 61.0 | 75.0 | 85.0 | 83.0 | 117.0 | 105.0 | 102.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 101.0 | 103.0 | 103.0 | 101.0 | 88.0 | 93.0 | 78.0 | 83.0 | 81.0 | 84.0 | 85.0 | 81.0 | 70.0 | 69.0 | 84.0 | 88.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,610.0 | 1,570.0 | 1,641.0 | 1,569.0 | 1,586.0 | 1,614.0 | 1,818.0 | 1,883.0 | 2,211.0 | 2,387.0 | 2,384.0 | 2,384.0 | 2,432.0 | 2,512.0 | 2,573.0 | 2,533.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - |
| Additional Paid In Capital | 3,968.0 | 3,968.0 | 3,964.0 | 3,959.0 | 3,955.0 | 3,952.0 | 3,952.0 | 3,947.0 | 3,941.0 | 3,938.0 | 3,937.0 | 3,931.0 | 3,926.0 | 3,924.0 | 3,924.0 | 3,918.0 | ||||||||||||||||||||||||
| Retained Earnings | (2,648.0) | (2,613.0) | (2,577.0) | (2,529.0) | (2,486.0) | (2,433.0) | (2,418.0) | (2,539.0) | (2,752.0) | (2,849.0) | (2,852.0) | (2,561.0) | (2,551.0) | (2,543.0) | (2,207.0) | (2,220.0) | (2,217.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (446.0) | (437.0) | (441.0) | (437.0) | (461.0) | (472.0) | (449.0) | (463.0) | (446.0) | (435.0) | (463.0) | (444.0) | (448.0) | (466.0) | (513.0) | |||||||||||||||||||||||||
| Treasury Stock | 235.0 | 235.0 | 231.0 | 218.0 | 210.0 | 210.0 | 210.0 | 196.0 | 44.0 | 27.0 | 7.0 | 1.0 | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | 0.0 | 0.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 3.0 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 641.0 | 685.0 | 717.0 | 777.0 | 800.0 | 839.0 | 877.0 | 751.0 | 701.0 | 629.0 | 617.0 | 927.0 | 929.0 | 917.0 | 1,206.0 | 1,225.0 | 1,262.0 | |||||||||||||||||||||||
| Total Equity | 641.0 | 685.0 | 717.0 | 777.0 | 804.0 | 843.0 | 881.0 | 755.0 | 705.0 | 633.0 | 620.0 | 927.0 | 929.0 | 917.0 | 1,206.0 | 1,225.0 | 1,262.0 | 1,132.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 23.0 | 22.0 | 16.0 | 28.0 | 26.0 | 24.0 | 26.0 | 33.0 | 33.0 | 34.0 | 40.0 | 41.0 | 38.0 | 35.0 | 33.0 | 30.0 | 30.0 | 30.0 | 21.0 | 89.0 | 89.0 | 90.0 | 78.0 | 68.0 | 60.0 | 50.0 | 50.0 | 52.0 | 53.0 | 55.0 | 49.0 | 43.0 | - | 82.0 | 71.0 | 59.0 | 46.0 | 28.0 | 22.0 | - |
| Net debt | (205.0) | (211.0) | (232.0) | (247.0) | (251.0) | (342.0) | (367.0) | (267.0) | (382.0) | (464.0) | (411.0) | (459.0) | (488.0) | (547.0) | (544.0) | (489.0) | (558.0) | (385.0) | ||||||||||||||||||||||
| Working Capital | 403.0 | 388.0 | 452.0 | 450.0 | 462.0 | 508.0 | 618.0 | 533.0 | 740.0 | 787.0 | 730.0 | 722.0 | 714.0 | 702.0 | 708.0 | 702.0 | 717.0 | 655.0 | ||||||||||||||||||||||
| Book Value | 641.0 | 685.0 | 717.0 | 777.0 | 800.0 | 839.0 | 877.0 | 751.0 | 701.0 | 629.0 | 617.0 | 927.0 | 929.0 | 917.0 | 1,206.0 | 1,225.0 | 1,262.0 | 1,132.0 | ||||||||||||||||||||||
| Tangible Book Value | 16.0 | 56.0 | 89.0 | 147.0 | 177.0 | 216.0 | 220.0 | 99.0 | 27.0 | (54.0) | (85.0) | (76.0) | (73.0) | (77.0) | (121.0) | (128.0) | (119.0) | |||||||||||||||||||||||
| 84.0 |
| 96.0 |
| 99.0 |
| 102.0 |
| 73.0 |
| 82.0 |
| 87.0 |
| 86.0 |
| 70.0 |
| 99.0 |
| 105.0 |
| - |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 228.0 |
| 257.0 |
| 267.0 |
| 334.0 |
| 306.0 |
| 312.0 |
| 287.0 |
| 318.0 |
| 283.0 |
| 313.0 |
| 315.0 |
| 294.0 |
| 234.0 |
| 230.0 |
| 229.0 |
| - |
| 181.0 |
| 233.0 |
| 264.0 |
| 270.0 |
| 241.0 |
| 247.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,643.0 |
| 1,680.0 |
| 1,511.0 |
| 1,487.0 |
| 1,551.0 |
| 1,577.0 |
| 1,653.0 |
| 1,568.0 |
| 1,572.0 |
| 1,586.0 |
| 1,546.0 |
| 1,607.0 |
| 1,831.0 |
| 1,964.0 |
| 1,993.0 |
| 2,661.0 |
| - |
| 2,710.0 |
| 2,112.0 |
| 1,986.0 |
| 1,974.0 |
| 1,917.0 |
| 2,020.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.0 |
| 281.0 |
| 273.0 |
| 281.0 |
| 281.0 |
| 305.0 |
| 306.0 |
| 309.0 |
| 321.0 |
| 342.0 |
| 331.0 |
| 333.0 |
| 336.0 |
| 328.0 |
| 297.0 |
| 276.0 |
| - |
| 257.0 |
| 249.0 |
| 262.0 |
| 282.0 |
| 283.0 |
| 264.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,506.0 |
| 1,519.0 |
| 1,513.0 |
| 1,528.0 |
| 1,506.0 |
| 1,491.0 |
| 1,486.0 |
| 1,502.0 |
| 2,090.0 |
| 2,105.0 |
| 3,171.0 |
| 3,408.0 |
| 3,417.0 |
| 3,424.0 |
| - |
| 3,366.0 |
| 3,899.0 |
| 3,921.0 |
| 3,899.0 |
| 3,889.0 |
| 4,850.0 |
| - |
| 52.0 |
| 84.0 |
| 116.0 |
| 147.0 |
| 187.0 |
| 247.0 |
| 306.0 |
| 366.0 |
| 426.0 |
| 487.0 |
| 566.0 |
| 627.0 |
| 651.0 |
| 711.0 |
| 771.0 |
| - |
| 891.0 |
| 959.0 |
| 1,023.0 |
| 1,083.0 |
| 1,144.0 |
| 1,225.0 |
| - |
| 219.0 |
| 231.0 |
| 243.0 |
| 246.0 |
| 245.0 |
| 246.0 |
| 246.0 |
| 255.0 |
| 265.0 |
| 271.0 |
| 290.0 |
| 317.0 |
| 338.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 453.0 |
| 475.0 |
| 474.0 |
| 413.0 |
| 413.0 |
| 402.0 |
| 397.0 |
| 384.0 |
| 387.0 |
| 370.0 |
| 375.0 |
| 360.0 |
| 329.0 |
| 312.0 |
| 304.0 |
| - |
| 324.0 |
| 328.0 |
| 456.0 |
| 462.0 |
| 476.0 |
| 564.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,979.0 |
| 4,036.0 |
| 4,092.0 |
| 4,123.0 |
| 4,150.0 |
| 4,256.0 |
| 4,360.0 |
| 4,326.0 |
| 4,394.0 |
| 4,514.0 |
| 5,114.0 |
| 5,303.0 |
| 6,663.0 |
| 6,680.0 |
| 6,730.0 |
| 7,436.0 |
| - |
| 7,548.0 |
| 7,547.0 |
| 7,648.0 |
| 7,700.0 |
| 7,709.0 |
| 8,923.0 |
| - |
| 21.0 |
| 89.0 |
| 89.0 |
| 90.0 |
| 78.0 |
| 68.0 |
| 60.0 |
| 50.0 |
| 50.0 |
| 52.0 |
| 53.0 |
| 55.0 |
| 49.0 |
| 43.0 |
| - |
| 82.0 |
| 71.0 |
| 59.0 |
| 46.0 |
| 28.0 |
| 22.0 |
| - |
| 82.0 |
| 111.0 |
| 124.0 |
| 128.0 |
| 133.0 |
| 112.0 |
| 106.0 |
| 109.0 |
| 108.0 |
| 95.0 |
| 92.0 |
| 103.0 |
| 112.0 |
| 119.0 |
| 129.0 |
| 128.0 |
| 151.0 |
| 184.0 |
| 196.0 |
| 212.0 |
| 206.0 |
| 208.0 |
| - |
| 67.0 |
| 71.0 |
| 71.0 |
| 72.0 |
| 78.0 |
| 81.0 |
| 81.0 |
| 82.0 |
| 87.0 |
| 91.0 |
| 97.0 |
| 106.0 |
| 112.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 243.0 |
| 252.0 |
| 234.0 |
| 205.0 |
| 237.0 |
| 200.0 |
| 182.0 |
| 151.0 |
| 174.0 |
| 140.0 |
| 165.0 |
| 148.0 |
| 193.0 |
| 233.0 |
| 297.0 |
| - |
| 335.0 |
| 221.0 |
| 247.0 |
| 257.0 |
| 269.0 |
| 245.0 |
| - |
| 443.0 |
| 434.0 |
| 446.0 |
| 456.0 |
| 450.0 |
| 478.0 |
| 496.0 |
| 535.0 |
| 647.0 |
| 693.0 |
| 747.0 |
| 817.0 |
| 567.0 |
| 613.0 |
| 567.0 |
| - |
| 493.0 |
| 591.0 |
| 604.0 |
| 603.0 |
| 611.0 |
| 609.0 |
| - |
| 895.0 |
| 926.0 |
| 1,025.0 |
| 987.0 |
| 1,054.0 |
| 1,045.0 |
| 1,092.0 |
| 1,041.0 |
| 1,022.0 |
| 1,023.0 |
| 1,177.0 |
| 1,123.0 |
| 1,217.0 |
| 1,434.0 |
| 1,197.0 |
| 1,251.0 |
| 1,313.0 |
| - |
| 1,368.0 |
| 1,214.0 |
| 1,212.0 |
| 1,248.0 |
| 1,402.0 |
| 2,306.0 |
| - |
| 173.0 |
| 179.0 |
| 184.0 |
| 195.0 |
| 199.0 |
| 205.0 |
| 207.0 |
| 209.0 |
| 218.0 |
| 224.0 |
| 229.0 |
| 245.0 |
| 264.0 |
| 282.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| 48.0 |
| 39.0 |
| 40.0 |
| 33.0 |
| 29.0 |
| 20.0 |
| 22.0 |
| 19.0 |
| 21.0 |
| 23.0 |
| 26.0 |
| 29.0 |
| 32.0 |
| 34.0 |
| 39.0 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.0 |
| 87.0 |
| 90.0 |
| 96.0 |
| 97.0 |
| 106.0 |
| 93.0 |
| 108.0 |
| 111.0 |
| 181.0 |
| 186.0 |
| 283.0 |
| 327.0 |
| 320.0 |
| 346.0 |
| - |
| 384.0 |
| 605.0 |
| 592.0 |
| 616.0 |
| 619.0 |
| 781.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| 95.0 |
| 114.0 |
| 113.0 |
| 106.0 |
| 108.0 |
| 105.0 |
| 95.0 |
| 81.0 |
| 91.0 |
| 87.0 |
| 105.0 |
| 99.0 |
| 280.0 |
| 130.0 |
| 135.0 |
| - |
| 146.0 |
| 132.0 |
| 143.0 |
| 148.0 |
| 173.0 |
| 169.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,575.0 |
| 2,762.0 |
| 2,767.0 |
| 2,796.0 |
| 2,840.0 |
| 2,924.0 |
| 3,035.0 |
| 3,009.0 |
| 3,032.0 |
| 3,072.0 |
| 3,104.0 |
| 3,260.0 |
| 3,594.0 |
| 3,316.0 |
| 3,229.0 |
| 3,795.0 |
| - |
| 3,877.0 |
| 4,093.0 |
| 4,189.0 |
| 4,259.0 |
| 4,279.0 |
| 3,433.0 |
| - |
| 3,912.0 |
| 3,910.0 |
| 3,912.0 |
| 3,907.0 |
| 3,902.0 |
| 3,899.0 |
| 3,901.0 |
| 3,896.0 |
| 3,891.0 |
| 3,890.0 |
| 3,886.0 |
| 3,886.0 |
| 3,879.0 |
| 3,878.0 |
| 3,871.0 |
| 3,865.0 |
| - |
| 3,850.0 |
| 3,834.0 |
| 3,828.0 |
| 3,816.0 |
| 3,812.0 |
| - |
| - |
| (2,351.0) |
| (2,308.0) |
| (2,317.0) |
| (2,326.0) |
| (2,313.0) |
| (2,299.0) |
| (2,290.0) |
| (2,236.0) |
| (2,185.0) |
| (1,601.0) |
| (1,583.0) |
| (551.0) |
| (233.0) |
| (90.0) |
| 144.0 |
| - |
| 171.0 |
| (34.0) |
| (15.0) |
| (8.0) |
| 0.0 |
| - |
| - |
| (475.0) |
| (435.0) |
| (429.0) |
| (423.0) |
| (407.0) |
| (410.0) |
| (398.0) |
| (421.0) |
| (433.0) |
| (437.0) |
| (407.0) |
| (419.0) |
| (404.0) |
| (403.0) |
| (425.0) |
| (424.0) |
| (512.0) |
| - |
| (494.0) |
| (490.0) |
| (498.0) |
| (511.0) |
| (526.0) |
| (203.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,132.0 |
| 1,183.0 |
| 1,185.0 |
| 1,168.0 |
| 1,190.0 |
| 1,183.0 |
| 1,175.0 |
| 1,220.0 |
| 1,300.0 |
| 1,868.0 |
| 1,901.0 |
| 2,927.0 |
| 3,222.0 |
| 3,359.0 |
| 3,499.0 |
| - |
| 3,529.0 |
| 3,312.0 |
| 3,317.0 |
| 3,299.0 |
| 3,288.0 |
| - |
| - |
| 1,183.0 |
| 1,185.0 |
| 1,168.0 |
| 1,190.0 |
| 1,183.0 |
| 1,175.0 |
| 1,220.0 |
| 1,300.0 |
| 1,868.0 |
| 1,901.0 |
| 2,927.0 |
| 3,222.0 |
| 3,359.0 |
| 3,499.0 |
| - |
| 3,529.0 |
| 3,312.0 |
| 3,317.0 |
| 3,299.0 |
| 3,288.0 |
| - |
| - |
| (373.0) |
| (308.0) |
| (300.0) |
| (360.0) |
| (410.0) |
| (360.0) |
| (335.0) |
| (446.0) |
| (178.0) |
| (224.0) |
| (467.0) |
| (701.0) |
| (537.0) |
| (950.0) |
| - |
| (576.0) |
| (397.0) |
| (250.0) |
| (209.0) |
| (362.0) |
| (126.0) |
| - |
| 524.0 |
| 433.0 |
| 506.0 |
| 485.0 |
| 612.0 |
| 546.0 |
| 549.0 |
| 409.0 |
| 423.0 |
| 390.0 |
| 397.0 |
| 767.0 |
| 742.0 |
| 1,348.0 |
| - |
| 1,342.0 |
| 898.0 |
| 774.0 |
| 726.0 |
| 515.0 |
| (286.0) |
| - |
| 1,183.0 |
| 1,185.0 |
| 1,168.0 |
| 1,190.0 |
| 1,183.0 |
| 1,175.0 |
| 1,220.0 |
| 1,300.0 |
| 1,868.0 |
| 1,901.0 |
| 2,927.0 |
| 3,222.0 |
| 3,359.0 |
| 3,499.0 |
| - |
| 3,529.0 |
| 3,312.0 |
| 3,317.0 |
| 3,299.0 |
| 3,288.0 |
| - |
| - |
| (259.0) |
| (407.0) |
| (450.0) |
| (492.0) |
| (525.0) |
| (570.0) |
| (622.0) |
| (632.0) |
| (628.0) |
| (709.0) |
| (770.0) |
| (871.0) |
| (837.0) |
| (769.0) |
| (696.0) |
| - |
| (728.0) |
| (1,546.0) |
| (1,627.0) |
| (1,683.0) |
| (1,745.0) |
| - |
| - |