| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 135.0 | 107.0 | 199.0 | 169.0 | 232.0 | 592.0 | 172.0 | 163.0 | 702.0 | 978.9 | 971.2 | 487.3 | 113.6 | 5.7 | 2.5 |
| Restricted Cash | 10.0 | 9.0 | 6.0 | 3.0 | 2.0 | 0.0 | - | 0.3 | 0.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 135.0 | 107.0 | 199.0 | 169.0 | 232.0 | 592.0 | 172.0 | 163.0 | 702.0 | 978.9 | 971.2 | 487.3 | 113.6 | 5.7 | 2.5 |
| Receivables | |||||||||||||||
| Accounts Receivable | 211.0 | 215.0 | 332.0 | 434.0 | 373.0 | 308.0 | 383.0 | 290.0 | 307.9 | 363.4 | 298.0 | 206.5 | 127.2 | - | - |
| Current Assets | |||||||||||||||
| Inventory | 581.0 | 701.0 | 862.0 | 1,096.0 | 736.0 | 827.0 | 953.0 | 661.0 | 546.8 | 519.9 | 426.9 | 266.9 | 187.4 | - | - |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | 1,223.0 | 1,200.0 | 1,709.0 | 1,802.0 | 1,678.0 | 1,547.0 | 1,132.3 | 821.7 | 531.2 | 366.2 | 275.0 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 311.0 | 379.0 | 352.0 | 555.0 | 512.0 | 428.0 | 371.0 | 294.0 | 131.4 | 114.1 | 143.6 | 83.0 | 67.3 | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 343.0 | 1,466.0 | 1,261.0 | 1,131.0 | 1,219.0 | 2,012.0 | 1,936.0 | 675.0 | 2.3 | 0.0 | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 357.0 | 1,490.0 | 1,723.0 | 1,160.0 | 1,342.0 | 2,179.0 | 2,566.0 | 875.0 | 2.3 | 0.0 | - | - | - | - | - |
| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 135.0 | 154.0 | 120.0 | 129.0 | 107.0 | 356.0 | 182.0 | 213.0 | 199.0 | 249.0 | 238.0 | 169.0 | 281.0 | 221.0 | 261.0 | |||||||||||||||||||||||||
| Prepaid Expenses |
| 226.0 |
| 156.0 |
| 215.0 |
| 192.0 |
| 205.0 |
| 167.0 |
| 221.0 |
| 148.0 |
| 113.1 |
| 127.5 |
| 50.5 |
| 34.9 |
| 31.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,153.0 | 1,521.0 | 1,608.0 | 1,891.0 | 1,546.0 | 1,894.0 | 1,729.0 | 1,262.0 | 1,669.8 | 1,989.7 | 1,777.2 | 989.2 | 464.1 | - | - |
| - |
| Accumulated Depreciation | 627.0 | 675.0 | 726.0 | 790.0 | 1,271.0 | 1,310.0 | 1,115.0 | 1,002.0 | 490.9 | 337.8 | 234.4 | 165.3 | 117.5 | - | - |
| Property,Plant & Equipment Net | 371.0 | 393.0 | 579.0 | 476.0 | 485.0 | 561.0 | 615.0 | 583.0 | 758.2 | 562.9 | 350.7 | 242.1 | 170.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 202.0 | 199.0 | 253.0 | 1,418.0 | 1,498.0 | 1,488.0 | 1,659.0 | 848.0 | 23.2 | 14.0 | 14.0 | 14.0 | 14.0 | - | - |
| Intangible Assets | 562.0 | 582.0 | 1,394.0 | 1,847.0 | 1,992.0 | 1,986.0 | 2,293.0 | 1,236.0 | 67.4 | 61.5 | 48.0 | 21.0 | 14.1 | - | - |
| Operating Lease Right Of Use Assets | 854.0 | 825.0 | 1,438.0 | 1,358.0 | 1,504.0 | 1,625.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 0.0 | 352.0 | 240.0 | 278.0 | 225.0 | 112.0 | 56.0 | 24.5 | 23.0 | 3.7 | 4.4 | 4.0 | - | - |
| Other Non-Current Assets | 92.0 | 99.0 | 212.0 | 250.0 | 178.0 | 167.0 | 242.0 | 74.0 | 23.7 | 33.5 | 23.4 | 18.9 | 7.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,234.0 | 5,213.0 | 6,689.0 | 7,480.0 | 7,481.0 | 7,946.0 | 6,650.0 | 4,059.0 | 2,566.8 | 2,684.6 | 2,217.0 | 1,289.6 | 674.4 | - | - |
| Short Term Debt | 14.0 | 24.0 | 462.0 | 29.0 | 123.0 | 167.0 | 630.0 | 200.0 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 10.0 | 10.0 | 15.0 | 17.0 | 12.0 | 11.0 | 13.0 | 23.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 233.0 | 249.0 | 400.0 | 414.0 | 447.0 | 430.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 251.0 | 233.0 | 310.0 | 351.0 | 297.0 | 241.0 | 374.0 | 295.0 | 192.8 | 123.8 | 62.7 | 33.6 | 33.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 954.0 | 1,336.0 | 1,695.0 | 1,566.0 | 1,621.0 | 1,401.0 | 1,542.0 | 960.0 | 435.5 | 326.3 | 308.4 | 164.2 | 165.0 | - | - |
| Operating Lease Liabilities Non-Current |
| 830.0 |
| 814.0 |
| 1,452.0 |
| 1,467.0 |
| 1,657.0 |
| 1,758.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 88.0 | 233.0 | 362.0 | 432.0 | 397.0 | 465.0 | 438.0 | 186.0 | 3.5 | 7.0 | 5.9 | 13.2 | 6.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 935.0 | 417.0 | 319.0 | 326.0 | 430.0 | 142.0 | 166.0 | 88.0 | 19.6 | 22.0 | 19.8 | 7.9 | 3.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,150.0 | 4,841.0 | 5,089.0 | 4,922.0 | 5,324.0 | 5,778.0 | 4,214.0 | 2,037.0 | 567.3 | 443.6 | 410.8 | 242.3 | 218.2 | - | - |
| Additional Paid In Capital |
| 1,512.0 |
| 1,476.0 |
| 1,417.0 |
| 1,260.0 |
| 1,158.0 |
| 1,085.0 |
| 1,011.0 |
| 831.0 |
| 718.9 |
| 636.7 |
| 527.2 |
| 424.5 |
| 228.3 |
| - |
| - |
| Retained Earnings | 4,434.0 | 4,297.0 | 5,479.0 | 5,092.0 | 4,270.0 | 4,332.0 | 4,707.0 | 4,152.0 | 3,007.8 | 2,168.8 | 1,287.7 | 626.3 | 228.7 | - | - |
| Accumulated Other Comprehensive Income | (323.0) | 57.0 | 161.0 | 194.0 | 56.0 | 75.0 | (66.0) | 51.0 | (80.9) | (66.8) | (6.4) | (3.5) | (0.7) | - | - |
| Treasury Stock | - | - | - | 3,987.0 | 3,326.0 | 3,325.0 | 3,223.0 | 3,016.0 | 1,650.1 | 497.7 | 2.4 | - | - | - | - |
| Minority Interest | 4.0 | 4.0 | 1.0 | (1.0) | (1.0) | 1.0 | 3.0 | 4.0 | 3.8 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | 80.0 | 368.0 | 1,599.0 | 2,559.0 | 2,158.0 | 2,167.0 | 2,429.0 | 2,018.0 | 1,995.7 | 2,241.0 | 1,806.1 | 1,047.2 | 456.2 | 49.0 | 11.5 |
| Total Equity | 84.0 | 372.0 | 1,600.0 | 2,558.0 | 2,157.0 | 2,168.0 | 2,432.0 | 2,034.0 | 1,999.0 | 2,241.0 | 1,806.2 | 1,047.2 | 456.2 | 49.0 | 11.5 |
| Net debt |
| 222.0 |
| 1,383.0 |
| 1,524.0 |
| 991.0 |
| 1,110.0 |
| 1,587.0 |
| 2,394.0 |
| 712.0 |
| (699.7) |
| (978.9) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 199.0 | 185.0 | (87.0) | 325.0 | (75.0) | 493.0 | 187.0 | 302.0 | 1,234.3 | 1,663.4 | 1,468.8 | 824.9 | 299.1 | - | - |
| Book Value | 80.0 | 368.0 | 1,599.0 | 2,559.0 | 2,158.0 | 2,167.0 | 2,429.0 | 2,018.0 | 1,995.7 | 2,241.0 | 1,806.1 | 1,047.2 | 456.2 | 49.0 | 11.5 |
| Tangible Book Value | (684.0) | (413.0) | (48.0) | (706.0) | (1,332.0) | (1,307.0) | (1,523.0) | (66.0) | 1,905.1 | 2,165.5 | 1,744.1 | 1,012.3 | 428.1 | - | - |
| 234.0 |
| 356.0 |
| 232.0 |
| 229.0 |
| 238.0 |
| 207.0 |
| 592.0 |
| 237.0 |
| 179.0 |
| 160.0 |
| 172.0 |
| 264.5 |
| 155.2 |
| 169.9 |
| 163.1 |
| 317.1 |
| 178.2 |
| 702.0 |
| 368.8 |
| 337.1 |
| 696.8 |
| 431.5 |
| 808.5 |
| 978.9 |
| 1,002.8 |
| Restricted Cash | 10.0 | 10.0 | 10.0 | 10.0 | 9.0 | 9.0 | 9.0 | 9.0 | 6.0 | 6.0 | 6.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | 1,922.0 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.0 | 1.1 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 135.0 | 154.0 | 120.0 | 129.0 | 107.0 | 356.0 | 182.0 | 213.0 | 199.0 | 249.0 | 238.0 | 169.0 | 281.0 | 221.0 | 261.0 | 234.0 | 356.0 | 232.0 | 229.0 | 238.0 | 207.0 | 592.0 | 237.0 | 179.0 | 160.0 | 172.0 | 264.5 | 155.2 | 169.9 | 163.1 | 317.1 | 178.2 | 702.0 | 368.8 | 337.1 | 696.8 | 431.5 | 808.5 | 978.9 | 1,002.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 211.0 | 184.0 | 217.0 | 171.0 | 215.0 | 275.0 | 298.0 | 292.0 | 332.0 | 339.0 | 383.0 | 434.0 | 372.0 | 394.0 | 449.0 | 358.0 | 382.0 | 373.0 | 369.0 | 344.0 | 183.0 | 308.0 | 321.0 | 368.0 | 310.0 | 383.0 | 291.2 | 339.9 | 262.5 | 290.5 | 288.0 | 274.5 | 307.9 | 252.4 | 202.8 | 301.6 | 344.1 | 252.5 | 363.4 | 364.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 581.0 | 663.0 | 766.0 | 779.0 | 701.0 | 892.0 | 984.0 | 902.0 | 862.0 | 1,020.0 | 1,099.0 | 1,096.0 | 1,188.0 | 1,265.0 | 978.0 | 866.0 | 760.0 | 736.0 | 789.0 | 930.0 | 948.0 | 827.0 | 960.0 | 1,073.0 | 1,016.0 | 953.0 | 764.7 | 767.6 | 697.0 | 660.7 | 677.2 | 696.5 | 546.8 | 586.2 | 606.9 | 588.3 | 713.7 | 606.5 | 519.9 | 537.5 |
| Prepaid Expenses | 226.0 | 218.0 | 203.0 | 176.0 | 156.0 | 212.0 | 203.0 | 197.0 | 215.0 | 310.0 | 270.0 | 192.0 | 243.0 | 201.0 | 384.0 | 214.0 | 209.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,153.0 | 1,219.0 | 1,705.0 | 1,639.0 | 1,521.0 | 1,735.0 | 1,667.0 | 1,604.0 | 1,608.0 | 1,918.0 | 1,990.0 | 1,891.0 | 2,084.0 | 2,081.0 | 2,072.0 | 1,672.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,257.0 | 1,223.0 | 1,279.0 | 1,283.0 | 1,200.0 | 1,211.0 | 1,182.0 | 1,202.0 | 1,730.0 | 1,715.0 | 1,709.0 | 1,914.0 | 1,849.0 | 1,821.0 | 1,802.0 | 1,787.0 | 1,720.0 | 1,719.0 | 1,678.0 | 1,582.4 | 1,545.2 | 1,525.6 | 1,546.6 | 1,546.5 | 1,466.9 | 1,132.3 | 1,335.3 | 1,222.5 | 1,074.2 | 984.4 | 920.1 | 821.7 | 762.8 |
| Accumulated Depreciation | 627.0 | 629.0 | 730.0 | 713.0 | 675.0 | 757.0 | 798.0 | 746.0 | 726.0 | 782.0 | 793.0 | 790.0 | 756.0 | 783.0 | 791.0 | 1,317.0 | 1,292.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 371.0 | 373.0 | 383.0 | 400.0 | 393.0 | 533.0 | 565.0 | 573.0 | 579.0 | 560.0 | 542.0 | 476.0 | 546.0 | 466.0 | 460.0 | 454.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 202.0 | 203.0 | 203.0 | 204.0 | 199.0 | 667.0 | 1,153.0 | 1,108.0 | 1,106.0 | 1,319.0 | 1,268.0 | 1,418.0 | 1,358.0 | 1,336.0 | 1,447.0 | 1,488.0 | 1,512.0 | 1,498.0 | ||||||||||||||||||||||
| Intangible Assets | 562.0 | 575.0 | 580.0 | 595.0 | 582.0 | 1,099.0 | 1,418.0 | 1,378.0 | 1,394.0 | 1,727.0 | 1,676.0 | 1,847.0 | 1,743.0 | 1,739.0 | 1,895.0 | 1,956.0 | 1,996.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 854.0 | 868.0 | 885.0 | 823.0 | 825.0 | 1,300.0 | 1,375.0 | 1,385.0 | 1,438.0 | 1,485.0 | 1,307.0 | 1,358.0 | 1,369.0 | 1,388.0 | 1,401.0 | 1,425.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 0.0 | 1.0 | 1.0 | 1.0 | 0.0 | 362.0 | 410.0 | 351.0 | 352.0 | 371.0 | 308.0 | 240.0 | 247.0 | 231.0 | 178.0 | 284.0 | 281.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 92.0 | 94.0 | 98.0 | 100.0 | 99.0 | 209.0 | 204.0 | 218.0 | 212.0 | 237.0 | 255.0 | 250.0 | 207.0 | 369.0 | 227.0 | 214.0 | 188.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,234.0 | 3,333.0 | 5,617.0 | 5,469.0 | 5,213.0 | 5,905.0 | 6,792.0 | 6,617.0 | 6,689.0 | 7,617.0 | 7,346.0 | 7,480.0 | 7,554.0 | 7,610.0 | 7,680.0 | 7,493.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 311.0 | 346.0 | 370.0 | 403.0 | 379.0 | 533.0 | 472.0 | 416.0 | 352.0 | 370.0 | 355.0 | 555.0 | 519.0 | 540.0 | 593.0 | 491.0 | 464.0 | 512.0 | 495.0 | 558.0 | 596.0 | 428.0 | 375.0 | 390.0 | 355.0 | 371.0 | 329.0 | 290.5 | 279.3 | 294.1 | 290.2 | 174.0 | 131.4 | 214.0 | 167.4 | 190.7 | 199.2 | 172.1 | 142.8 | 175.2 |
| Short Term Debt | 14.0 | 10.0 | 11.0 | 21.0 | 24.0 | 25.0 | 471.0 | 461.0 | 462.0 | 461.0 | 15.0 | 29.0 | 19.0 | 37.0 | 26.0 | 40.0 | 127.0 | 123.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 10.0 | 9.0 | 9.0 | 10.0 | 10.0 | 15.0 | 14.0 | 14.0 | 15.0 | 15.0 | 14.0 | 17.0 | 15.0 | 15.0 | 16.0 | 13.0 | 12.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 233.0 | 244.0 | 254.0 | 241.0 | 249.0 | 360.0 | 377.0 | 374.0 | 400.0 | 408.0 | 406.0 | 414.0 | 412.0 | 399.0 | 437.0 | 438.0 | ||||||||||||||||||||||||
| Accrued Expenses | 251.0 | 286.0 | 230.0 | 265.0 | 233.0 | 359.0 | 325.0 | 296.0 | 310.0 | 397.0 | 291.0 | 351.0 | 413.0 | 379.0 | 381.0 | 299.0 | 297.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 954.0 | 1,071.0 | 1,362.0 | 1,399.0 | 1,336.0 | 1,430.0 | 1,790.0 | 1,697.0 | 1,695.0 | 1,815.0 | 1,244.0 | 1,566.0 | 1,559.0 | 1,614.0 | 1,752.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 343.0 | 224.0 | 1,753.0 | 1,650.0 | 1,466.0 | 1,454.0 | 1,237.0 | 1,252.0 | 1,261.0 | 1,383.0 | 2,079.0 | 1,131.0 | 1,521.0 | 1,382.0 | 976.0 | 1,104.0 | 1,206.0 | 1,219.0 | 1,243.0 | 1,581.0 | 1,577.0 | 2,012.0 | 1,085.0 | 1,796.0 | 1,917.0 | 1,936.0 | 1,954.7 | 504.6 | 554.2 | 674.4 | 992.4 | - | 2.3 | 0.0 | 0.0 | 4.0 | 4.1 | - | 0.0 | - |
| Operating Lease Liabilities Non-Current | 830.0 | 833.0 | 859.0 | 808.0 | 814.0 | 1,278.0 | 1,387.0 | 1,391.0 | 1,452.0 | 1,459.0 | 1,291.0 | 1,467.0 | 1,392.0 | 1,465.0 | 1,503.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 88.0 | 74.0 | 67.0 | 75.0 | 233.0 | 300.0 | 356.0 | 361.0 | 362.0 | 519.0 | 508.0 | 432.0 | 531.0 | 476.0 | 443.0 | 413.0 | 443.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 935.0 | 1,023.0 | 1,042.0 | 962.0 | 417.0 | 372.0 | 536.0 | 334.0 | 319.0 | 506.0 | 312.0 | 326.0 | 328.0 | 295.0 | 231.0 | 307.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,150.0 | 3,225.0 | 5,687.0 | 5,482.0 | 4,841.0 | 4,834.0 | 5,306.0 | 5,035.0 | 5,089.0 | 5,682.0 | 5,434.0 | 4,922.0 | 5,331.0 | 5,232.0 | 4,905.0 | 4,893.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1,512.0 | 1,506.0 | 1,501.0 | 1,492.0 | 1,476.0 | 1,466.0 | 1,454.0 | 1,443.0 | 1,417.0 | 1,410.0 | 1,392.0 | 1,260.0 | 1,327.0 | 1,294.0 | 1,238.0 | 1,225.0 | ||||||||||||||||||||||||
| Retained Earnings | 4,434.0 | 4,438.0 | 4,322.0 | 4,350.0 | 4,297.0 | 4,942.0 | 5,489.0 | 5,465.0 | 5,479.0 | 5,951.0 | 5,846.0 | 5,092.0 | 5,742.0 | 5,293.0 | 5,011.0 | 4,689.0 | 4,489.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (323.0) | (375.0) | (433.0) | (396.0) | 57.0 | 122.0 | 3.0 | 132.0 | 161.0 | 31.0 | 130.0 | 194.0 | 105.0 | 89.0 | 213.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 3,987.0 | 4,951.0 | 4,299.0 | 3,686.0 | 3,486.0 | 3,385.0 | 3,326.0 | ||||||||||||||||||||||
| Minority Interest | 4.0 | 3.0 | 4.0 | 4.0 | 4.0 | 3.0 | 2.0 | 3.0 | 1.0 | 1.0 | 1.0 | (1.0) | 0.0 | 1.0 | (1.0) | (2.0) | (2.0) | |||||||||||||||||||||||
| Total Stockholders Equity | 80.0 | 105.0 | (74.0) | (17.0) | 368.0 | 1,068.0 | 1,484.0 | 1,579.0 | 1,599.0 | 1,934.0 | 1,911.0 | 2,559.0 | 2,223.0 | 2,377.0 | 2,776.0 | 2,602.0 | ||||||||||||||||||||||||
| Total Equity | 84.0 | 108.0 | (70.0) | (13.0) | 372.0 | 1,071.0 | 1,486.0 | 1,582.0 | 1,600.0 | 1,935.0 | 1,912.0 | 2,558.0 | 2,223.0 | 2,378.0 | 2,775.0 | 2,600.0 | 2,450.0 | 2,157.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 357.0 | 234.0 | 1,764.0 | 1,671.0 | 1,490.0 | 1,479.0 | 1,708.0 | 1,713.0 | 1,723.0 | 1,844.0 | 2,094.0 | 1,160.0 | 1,540.0 | 1,419.0 | 1,002.0 | 1,144.0 | 1,333.0 | 1,342.0 | 1,412.0 | 1,781.0 | 1,768.0 | 2,179.0 | 2,116.0 | 2,399.0 | 2,431.0 | 2,566.0 | 2,534.1 | 759.6 | 821.1 | 874.4 | 992.5 | 0.0 | 2.3 | 147.8 | 248.6 | 4.0 | 9.5 | - | 0.0 | - |
| Net debt | 222.0 | 80.0 | 1,644.0 | 1,542.0 | 1,383.0 | 1,123.0 | 1,526.0 | 1,500.0 | 1,524.0 | 1,595.0 | 1,856.0 | 991.0 | 1,259.0 | 1,198.0 | 741.0 | 910.0 | 977.0 | 1,110.0 | ||||||||||||||||||||||
| Working Capital | 199.0 | 148.0 | 343.0 | 240.0 | 185.0 | 305.0 | (123.0) | (93.0) | (87.0) | 103.0 | 746.0 | 325.0 | 525.0 | 467.0 | 320.0 | 152.0 | 145.0 | (75.0) | ||||||||||||||||||||||
| Book Value | 80.0 | 105.0 | (74.0) | (17.0) | 368.0 | 1,068.0 | 1,484.0 | 1,579.0 | 1,599.0 | 1,934.0 | 1,911.0 | 2,559.0 | 2,223.0 | 2,377.0 | 2,776.0 | 2,602.0 | 2,452.0 | 2,158.0 | ||||||||||||||||||||||
| Tangible Book Value | (684.0) | (673.0) | (857.0) | (816.0) | (413.0) | (698.0) | (1,087.0) | (907.0) | (901.0) | (1,112.0) | (1,033.0) | (706.0) | (878.0) | (698.0) | (566.0) | (842.0) | (1,056.0) | |||||||||||||||||||||||
| 205.0 |
| 106.0 |
| 122.0 |
| 151.0 |
| 167.0 |
| 263.0 |
| 275.0 |
| 224.0 |
| 221.0 |
| 2,119.1 |
| 211.4 |
| 164.8 |
| 147.8 |
| 162.3 |
| 181.5 |
| 113.1 |
| 160.3 |
| 109.3 |
| 74.9 |
| 106.6 |
| 118.1 |
| 127.4 |
| 110.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,707.0 |
| 1,546.0 |
| 1,493.0 |
| 1,634.0 |
| 1,489.0 |
| 1,894.0 |
| 1,781.0 |
| 1,895.0 |
| 1,710.0 |
| 1,729.0 |
| 3,439.5 |
| 1,474.1 |
| 1,294.2 |
| 1,262.1 |
| 1,444.6 |
| 1,330.7 |
| 1,669.8 |
| 1,367.7 |
| 1,256.1 |
| 1,661.7 |
| 1,624.2 |
| 1,813.9 |
| 1,989.7 |
| 1,983.3 |
| 1,271.0 |
| 1,445.0 |
| 1,377.0 |
| 1,343.0 |
| 1,310.0 |
| 1,260.0 |
| 1,205.0 |
| 1,169.0 |
| 1,115.0 |
| 1,083.0 |
| 1,042.3 |
| 1,007.6 |
| 1,001.6 |
| 969.9 |
| 933.9 |
| 490.9 |
| 619.6 |
| 535.6 |
| 438.1 |
| 406.0 |
| 369.8 |
| 337.8 |
| 310.6 |
| 472.0 |
| 485.0 |
| 518.0 |
| 530.0 |
| 541.0 |
| 561.0 |
| 596.0 |
| 589.0 |
| 608.0 |
| 615.0 |
| 543.6 |
| 552.0 |
| 560.7 |
| 583.2 |
| 599.4 |
| 562.7 |
| 758.2 |
| 771.0 |
| 798.7 |
| 739.9 |
| 672.4 |
| 624.2 |
| 562.9 |
| 532.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,615.0 |
| 1,539.0 |
| 1,490.0 |
| 1,488.0 |
| 1,681.0 |
| 1,598.0 |
| 1,652.0 |
| 1,659.0 |
| 780.0 |
| 796.9 |
| 806.2 |
| 847.7 |
| 822.0 |
| 119.7 |
| 23.2 |
| 119.7 |
| 122.2 |
| 23.2 |
| 26.2 |
| 14.0 |
| 14.0 |
| 14.0 |
| 1,992.0 |
| 2,102.0 |
| 2,024.0 |
| 1,977.0 |
| 1,986.0 |
| 2,225.0 |
| 2,171.0 |
| 2,250.0 |
| 2,293.0 |
| 1,132.9 |
| 1,158.6 |
| 1,178.1 |
| 1,235.7 |
| 1,215.4 |
| 405.7 |
| 67.4 |
| 453.7 |
| 464.3 |
| 66.4 |
| 69.2 |
| 68.9 |
| 61.5 |
| 63.6 |
| 1,468.0 |
| 1,504.0 |
| 1,575.0 |
| 1,677.0 |
| 1,641.0 |
| 1,625.0 |
| 1,665.0 |
| 1,671.0 |
| 1,718.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.0 |
| 283.0 |
| 226.0 |
| 226.0 |
| 225.0 |
| 165.0 |
| 160.0 |
| 149.0 |
| 112.0 |
| 47.2 |
| 47.1 |
| 46.2 |
| 56.2 |
| 64.7 |
| 69.2 |
| 24.5 |
| 20.8 |
| 16.9 |
| 24.0 |
| 10.8 |
| 4.6 |
| 23.0 |
| 3.7 |
| 178.0 |
| 179.0 |
| 173.0 |
| 169.0 |
| 167.0 |
| 212.0 |
| 309.0 |
| 221.0 |
| 242.0 |
| 85.2 |
| 78.6 |
| 75.4 |
| 74.1 |
| 70.7 |
| 43.7 |
| 23.7 |
| 38.1 |
| 32.5 |
| 19.1 |
| 17.1 |
| 31.1 |
| 33.5 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,624.0 |
| 7,481.0 |
| 7,765.0 |
| 7,803.0 |
| 7,533.0 |
| 7,946.0 |
| 8,325.0 |
| 8,393.0 |
| 8,308.0 |
| 6,650.0 |
| 6,028.4 |
| 4,107.3 |
| 3,960.8 |
| 4,059.0 |
| 4,216.8 |
| 2,531.7 |
| 2,566.8 |
| 2,771.0 |
| 2,690.7 |
| 2,534.2 |
| 2,420.0 |
| 2,556.7 |
| 2,684.6 |
| 2,630.6 |
| 169.0 |
| 200.0 |
| 191.0 |
| 167.0 |
| 1,031.0 |
| 603.0 |
| 514.0 |
| 630.0 |
| 579.4 |
| 255.0 |
| 266.9 |
| 200.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 147.8 |
| 248.6 |
| - |
| 5.4 |
| - |
| 0.0 |
| - |
| 12.0 |
| 13.0 |
| 11.0 |
| 11.0 |
| 11.0 |
| 13.0 |
| 17.0 |
| 27.0 |
| 13.0 |
| 25.1 |
| 17.5 |
| 19.0 |
| 23.3 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 442.0 |
| 447.0 |
| 448.0 |
| 439.0 |
| 431.0 |
| 430.0 |
| 406.0 |
| 403.0 |
| 384.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 297.0 |
| 309.0 |
| 253.0 |
| 243.0 |
| 241.0 |
| 353.0 |
| 283.0 |
| 283.0 |
| 374.0 |
| 357.3 |
| 345.8 |
| 298.5 |
| 295.6 |
| 277.4 |
| 188.7 |
| 192.8 |
| 202.0 |
| 197.8 |
| 149.8 |
| 107.8 |
| 94.9 |
| 95.1 |
| 105.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,520.0 |
| 1,562.0 |
| 1,621.0 |
| 1,594.0 |
| 1,581.0 |
| 1,589.0 |
| 1,401.0 |
| 2,305.0 |
| 1,803.0 |
| 1,668.0 |
| 1,542.0 |
| 1,387.4 |
| 997.9 |
| 945.7 |
| 960.3 |
| 722.1 |
| 474.7 |
| 435.5 |
| 671.8 |
| 701.9 |
| 423.1 |
| 387.1 |
| 339.0 |
| 326.3 |
| 361.3 |
| 1,549.0 |
| 1,594.0 |
| 1,657.0 |
| 1,724.0 |
| 1,772.0 |
| 1,751.0 |
| 1,758.0 |
| 1,751.0 |
| 1,766.0 |
| 1,754.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 444.0 |
| 483.0 |
| 465.0 |
| 465.0 |
| 440.0 |
| 440.0 |
| 431.0 |
| 438.0 |
| 181.6 |
| 181.5 |
| 182.5 |
| 186.3 |
| 217.0 |
| 78.7 |
| 3.5 |
| 89.0 |
| 88.5 |
| 4.3 |
| 16.3 |
| 13.8 |
| 7.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 369.0 |
| 430.0 |
| 405.0 |
| 187.0 |
| 144.0 |
| 142.0 |
| 133.0 |
| 176.0 |
| 210.0 |
| 166.0 |
| 107.0 |
| 106.5 |
| 104.2 |
| 88.1 |
| 70.2 |
| 41.4 |
| 19.6 |
| 27.6 |
| 22.1 |
| 18.6 |
| 21.0 |
| 19.9 |
| 22.0 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,174.0 |
| 5,324.0 |
| 5,410.0 |
| 5,604.0 |
| 5,526.0 |
| 5,778.0 |
| 5,714.0 |
| 5,981.0 |
| 5,980.0 |
| 4,214.0 |
| 3,761.3 |
| 1,924.0 |
| 1,919.3 |
| 2,037.5 |
| 2,136.5 |
| 726.5 |
| 567.3 |
| 916.5 |
| 933.0 |
| 554.3 |
| 531.2 |
| 467.5 |
| 443.7 |
| 479.1 |
| 1,201.0 |
| 1,158.0 |
| 1,138.0 |
| 1,126.0 |
| 1,109.0 |
| 1,085.0 |
| 1,080.0 |
| 1,060.0 |
| 1,039.0 |
| 1,011.0 |
| 892.4 |
| 877.9 |
| 850.1 |
| 831.1 |
| 803.3 |
| 791.9 |
| 718.9 |
| 760.0 |
| 732.5 |
| 692.8 |
| 677.7 |
| 662.5 |
| 636.7 |
| 610.9 |
| 4,270.0 |
| 4,453.0 |
| 4,274.0 |
| 4,152.0 |
| 4,332.0 |
| 4,883.0 |
| 4,673.0 |
| 4,600.0 |
| 4,707.0 |
| 4,687.3 |
| 4,487.7 |
| 4,350.1 |
| 4,152.0 |
| 4,107.9 |
| 3,888.5 |
| 3,007.8 |
| 3,587.1 |
| 3,154.9 |
| 2,830.8 |
| 2,536.3 |
| 2,343.1 |
| 2,168.8 |
| 1,986.1 |
| 174.0 |
| 147.0 |
| 56.0 |
| 91.0 |
| 125.0 |
| 71.0 |
| 75.0 |
| (29.0) |
| (103.0) |
| (93.0) |
| (66.0) |
| (92.9) |
| (62.9) |
| (40.5) |
| 50.5 |
| (18.4) |
| (59.6) |
| (80.9) |
| (90.1) |
| (78.3) |
| (97.9) |
| (81.1) |
| (67.6) |
| (66.8) |
| (39.9) |
| 3,326.0 |
| 3,326.0 |
| 3,326.0 |
| 3,325.0 |
| 3,325.0 |
| 3,225.0 |
| 3,225.0 |
| 3,223.0 |
| 3,223.1 |
| 3,123.0 |
| 3,121.8 |
| 3,015.9 |
| 2,815.9 |
| 2,815.8 |
| 1,650.1 |
| 2,404.9 |
| 2,054.5 |
| 1,450.1 |
| 1,248.8 |
| 848.8 |
| 497.7 |
| 405.7 |
| (1.0) |
| (1.0) |
| 0.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.4 |
| 3.6 |
| 3.6 |
| 3.8 |
| 3.4 |
| 0.2 |
| 3.8 |
| 2.4 |
| 3.1 |
| 4.4 |
| 4.7 |
| - |
| 0.0 |
| - |
| 2,452.0 |
| 2,158.0 |
| 2,356.0 |
| 2,199.0 |
| 2,006.0 |
| 2,167.0 |
| 2,609.0 |
| 2,405.0 |
| 2,321.0 |
| 2,429.0 |
| 2,263.7 |
| 2,179.7 |
| 2,037.9 |
| 2,017.7 |
| 2,076.9 |
| 1,805.0 |
| 1,995.7 |
| 1,852.1 |
| 1,754.6 |
| 1,975.5 |
| 1,884.0 |
| 2,089.2 |
| 2,241.0 |
| 2,151.5 |
| 2,355.0 |
| 2,199.0 |
| 2,007.0 |
| 2,168.0 |
| 2,611.0 |
| 2,408.0 |
| 2,324.0 |
| 2,432.0 |
| 2,267.0 |
| 2,184.0 |
| 2,042.0 |
| 2,022.0 |
| 2,080.3 |
| 1,805.2 |
| 1,999.0 |
| 1,854.5 |
| 1,757.7 |
| 1,979.9 |
| 1,888.7 |
| 2,089.2 |
| 2,241.0 |
| 2,151.5 |
| 1,183.0 |
| 1,543.0 |
| 1,561.0 |
| 1,587.0 |
| 1,879.0 |
| 2,220.0 |
| 2,271.0 |
| 2,394.0 |
| 2,269.6 |
| 604.4 |
| 651.2 |
| 711.3 |
| 675.4 |
| (178.2) |
| (699.7) |
| (221.0) |
| (88.5) |
| (692.8) |
| (422.0) |
| - |
| (978.9) |
| - |
| (101.0) |
| 53.0 |
| (100.0) |
| 493.0 |
| (524.0) |
| 92.0 |
| 42.0 |
| 187.0 |
| 2,052.1 |
| 476.2 |
| 348.5 |
| 301.8 |
| 722.5 |
| 856.0 |
| 1,234.3 |
| 695.9 |
| 554.2 |
| 1,238.6 |
| 1,237.1 |
| 1,474.9 |
| 1,663.4 |
| 1,622.0 |
| 2,356.0 |
| 2,199.0 |
| 2,006.0 |
| 2,167.0 |
| 2,609.0 |
| 2,405.0 |
| 2,321.0 |
| 2,429.0 |
| 2,263.7 |
| 2,179.7 |
| 2,037.9 |
| 2,017.7 |
| 2,076.9 |
| 1,805.0 |
| 1,995.7 |
| 1,852.1 |
| 1,754.6 |
| 1,975.5 |
| 1,884.0 |
| 2,089.2 |
| 2,241.0 |
| 2,151.5 |
| (1,332.0) |
| (1,361.0) |
| (1,364.0) |
| (1,461.0) |
| (1,307.0) |
| (1,297.0) |
| (1,364.0) |
| (1,581.0) |
| (1,523.0) |
| 350.8 |
| 224.2 |
| 53.6 |
| (65.7) |
| 39.5 |
| 1,279.6 |
| 1,905.1 |
| 1,278.7 |
| 1,168.1 |
| 1,886.0 |
| 1,788.5 |
| 2,006.3 |
| 2,165.4 |
| 2,073.8 |