| (in millions of USD) | 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 | 469.0 | 494.0 | 529.0 | 425.0 | 268.0 | 559.0 | 508.0 | 510.0 | 603.0 | 707.0 | 791.0 | 1,121.0 | 1,256.0 | 1,059.0 | 931.0 | 1,090.0 | 888.0 | 698.0 |
| Restricted Cash | 7.0 | 9.0 | 23.0 | 7.0 | 9.0 | 5.0 | 6.0 | 7.0 | 3.0 | 5.0 | 6.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 17.0 | 21.0 | 19.0 | 21.0 | 40.0 | 30.0 | 162.0 | 169.0 | 110.0 | 60.0 | 56.0 | 54.0 | - | |
| Cash And Short Term Investments | 469.0 | 494.0 | 529.0 | 425.0 | 285.0 | 580.0 | 527.0 | 531.0 | 643.0 | 737.0 | 953.0 | 1,290.0 | 1,366.0 | 1,119.0 | 987.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 987.0 | 890.0 | 1,371.0 | 1,374.0 | 1,321.0 | 1,201.0 | 1,103.0 | 1,065.0 | 994.0 | 721.0 | 673.0 | 755.0 | 793.0 | 818.0 | 979.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,015.0 | 1,047.0 | 1,676.0 | 1,609.0 | 1,564.0 | 1,149.0 | 1,193.0 | 1,031.0 | 969.0 | 638.0 | 625.0 | 654.0 | 670.0 | 742.0 | 784.0 | 708.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 4,240.0 | 3,576.0 | 3,363.0 | 2,715.0 | 2,350.0 | 2,327.0 | 2,322.0 | 2,225.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 1,154.0 | 1,120.0 | 1,198.0 | 1,838.0 | 1,571.0 | 1,331.0 | 1,255.0 | 1,217.0 | 1,165.0 | 819.0 | 712.0 | 791.0 | 804.0 | 766.0 | 942.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 831.0 | 780.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 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 | 1.0 | 1.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 615.0 | 8.0 | 22.0 | 52.0 | 23.0 | 26.0 | 14.0 | 8.0 | 17.0 | 69.0 | 22.0 | 65.0 | 57.0 | 101.0 | 902.0 | 947.0 | ||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 477.0 | 469.0 | 414.0 | 486.0 | 507.0 | 494.0 | 419.0 | 419.0 | 351.0 | 529.0 | 421.0 | 484.0 | 401.0 | 425.0 | 371.0 | |||||||||||||||||||||||||
| - |
| 1,144.0 |
| 888.0 |
| 698.0 |
| 816.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 96.0 | 109.0 | 155.0 | 167.0 | 147.0 | 95.0 | 109.0 | 76.0 | 83.0 | 67.0 | 57.0 | 45.0 | 43.0 | 42.0 | 43.0 | 56.0 | - | - |
| Other Current Assets | 114.0 | 130.0 | 200.0 | 219.0 | 196.0 | 127.0 | 137.0 | 102.0 | 97.0 | 78.0 | 65.0 | 111.0 | 113.0 | 104.0 | 106.0 | 81.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,868.0 | 3,704.0 | 4,103.0 | 3,829.0 | 3,586.0 | 3,288.0 | 3,162.0 | 2,907.0 | 2,882.0 | 2,284.0 | 2,431.0 | 2,954.0 | 3,165.0 | 2,953.0 | 3,021.0 | 2,933.0 | - | - |
| 2,135.0 |
| 2,095.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,975.0 | 1,726.0 | 1,556.0 | 1,302.0 | 1,183.0 | 1,151.0 | 1,097.0 | 986.0 | 850.0 | 744.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 2,265.0 | 1,850.0 | 1,807.0 | 1,413.0 | 1,167.0 | 1,176.0 | 1,225.0 | 1,239.0 | 1,285.0 | 1,351.0 | - | - |
| Long Term Investments | - | - | - | - | 0.0 | 49.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 96.0 | 102.0 | 99.0 | 112.0 | 150.0 | 150.0 | 180.0 | 206.0 | 160.0 | 148.0 | 148.0 | 202.0 | 207.0 | 200.0 | 196.0 | - | - | - |
| Goodwill | - | 250.0 | 263.0 | 259.0 | 482.0 | 479.0 | 493.0 | 264.0 | 127.0 | 90.0 | 80.0 | 90.0 | 106.0 | 101.0 | 100.0 | 104.0 | - | - |
| Intangible Assets | 71.0 | 80.0 | 100.0 | 201.0 | 233.0 | 236.0 | 240.0 | 164.0 | 174.0 | 109.0 | 102.0 | 169.0 | 227.0 | 325.0 | 400.0 | 352.0 | - | - |
| Operating Lease Right Of Use Assets | 305.0 | 260.0 | 286.0 | 311.0 | 247.0 | 190.0 | 178.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 534.0 | 514.0 | 440.0 | 397.0 | 580.0 | 611.0 | 580.0 | 445.0 | 420.0 | 588.0 | 96.0 | 217.0 | 73.0 | 89.0 | 31.0 | 28.0 | - | - |
| Other Non-Current Assets | 102.0 | 118.0 | 101.0 | 123.0 | 131.0 | 169.0 | 120.0 | 80.0 | 71.0 | 226.0 | 275.0 | 312.0 | 196.0 | 324.0 | 273.0 | 238.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,808.0 | 7,486.0 | 7,948.0 | 7,449.0 | 7,632.0 | 7,376.0 | 7,220.0 | 5,918.0 | 5,644.0 | 4,860.0 | 4,301.0 | 4,905.0 | 5,129.0 | 5,144.0 | 5,277.0 | 5,101.0 | - | - |
| 779.0 |
| - |
| - |
| Short Term Debt | 615.0 | 8.0 | 22.0 | 52.0 | 23.0 | 26.0 | 14.0 | 8.0 | 17.0 | 69.0 | 22.0 | 65.0 | 57.0 | 101.0 | 71.0 | 167.0 | - | - |
| Deferred Revenue Current | 25.0 | 6.0 | 50.0 | 48.0 | 34.0 | 27.0 | 23.0 | 12.0 | 12.0 | 6.0 | 8.0 | 9.0 | 10.0 | 7.0 | 6.0 | 8.0 | - | - |
| Operating Lease Liabilities Current | 41.0 | 35.0 | 42.0 | 36.0 | 43.0 | 43.0 | 42.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 495.0 | 314.0 | 373.0 | 277.0 | 304.0 | 308.0 | 262.0 | 269.0 | 220.0 | 201.0 | 193.0 | 194.0 | 197.0 | 197.0 | 223.0 | 251.0 | - | - |
| Other Current Liabilities | 128.0 | 103.0 | 111.0 | 72.0 | 144.0 | 139.0 | 115.0 | 116.0 | 82.0 | 68.0 | 53.0 | 53.0 | 53.0 | 63.0 | 59.0 | 63.0 | - | - |
| Total Current Liabilities | 3,308.0 | 2,561.0 | 2,602.0 | 2,479.0 | 2,174.0 | 1,941.0 | 1,845.0 | 1,747.0 | 1,702.0 | 1,253.0 | 1,089.0 | 1,261.0 | 1,268.0 | 1,310.0 | 1,453.0 | 1,407.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 266.0 | 235.0 | 284.0 | 277.0 | 209.0 | 154.0 | 140.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 59.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.0 | 51.0 | 34.0 | 30.0 | 32.0 | 38.0 | 40.0 | 28.0 | 59.0 | 37.0 | 60.0 | 33.0 | 100.0 | 110.0 | 141.0 | 120.0 | - | - |
| Pension Obligations | 249.0 | 233.0 | 334.0 | 298.0 | 398.0 | 479.0 | 459.0 | 561.0 | 607.0 | 565.0 | 521.0 | 580.0 | 530.0 | 715.0 | 762.0 | 740.0 | - | - |
| Other Non-Current Liabilities | 337.0 | 322.0 | 319.0 | 249.0 | 292.0 | 368.0 | 305.0 | 313.0 | 413.0 | 205.0 | 307.0 | 279.0 | 351.0 | 368.0 | 393.0 | 388.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,909.0 | 5,901.0 | 6,137.0 | 5,651.0 | 5,459.0 | 5,362.0 | 5,085.0 | 4,376.0 | 4,483.0 | 3,618.0 | 3,470.0 | 3,725.0 | 3,716.0 | 3,196.0 | 3,439.0 | 3,315.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,671.0 | 2,282.0 | 2,255.0 | 2,229.0 | 2,427.0 | 2,408.0 | 2,386.0 | 2,368.0 | 2,354.0 | 2,327.0 | 2,311.0 | 2,640.0 | 2,840.0 | 2,668.0 | 2,643.0 | 2,613.0 | - | - |
| Retained Earnings | 235.0 | 204.0 | 317.0 | 321.0 | 662.0 | 530.0 | 622.0 | 456.0 | 86.0 | 195.0 | (410.0) | (532.0) | (812.0) | (769.0) | (1,001.0) | (1,189.0) | - | - |
| Accumulated Other Comprehensive Income | (1,032.0) | (1,142.0) | (990.0) | (1,001.0) | (985.0) | (1,026.0) | (987.0) | (1,362.0) | (1,342.0) | (1,284.0) | (1,174.0) | (997.0) | (727.0) | (793.0) | (650.0) | (496.0) | - | - |
| Treasury Stock | - | - | - | 0.0 | 184.0 | 156.0 | 150.0 | 119.0 | 87.0 | 83.0 | 1.0 | 33.0 | 366.0 | 25.0 | 9.0 | 4.0 | - | - |
| Minority Interest | 59.0 | 63.0 | 62.0 | 52.0 | 53.0 | 76.0 | 95.0 | 97.0 | 101.0 | 85.0 | 103.0 | 100.0 | 104.0 | 112.0 | 101.0 | 99.0 | - | - |
| Total Stockholders Equity | 840.0 | 1,333.0 | 1,575.0 | 1,551.0 | 1,922.0 | 1,758.0 | 1,873.0 | 1,345.0 | 1,013.0 | 1,157.0 | 728.0 | 1,080.0 | 1,309.0 | 1,836.0 | 1,737.0 | 1,687.0 | 1,780.0 | 2,135.0 |
| Total Equity | 899.0 | 1,396.0 | 1,637.0 | 1,603.0 | 1,975.0 | 1,834.0 | 1,968.0 | 1,442.0 | 1,114.0 | 1,242.0 | 831.0 | 1,180.0 | 1,413.0 | 1,948.0 | 1,838.0 | 1,786.0 | 1,780.0 | 2,135.0 |
| - |
| - |
| Net debt | 146.0 | (486.0) | (507.0) | (373.0) | (262.0) | (554.0) | (513.0) | (523.0) | (626.0) | (668.0) | (931.0) | (1,225.0) | (1,309.0) | (1,018.0) | (85.0) | (197.0) | - | - |
| Working Capital | 560.0 | 1,143.0 | 1,501.0 | 1,350.0 | 1,412.0 | 1,347.0 | 1,317.0 | 1,160.0 | 1,180.0 | 1,031.0 | 1,342.0 | 1,693.0 | 1,897.0 | 1,643.0 | 1,568.0 | 1,526.0 | - | - |
| Book Value | 840.0 | 1,333.0 | 1,575.0 | 1,551.0 | 1,922.0 | 1,758.0 | 1,873.0 | 1,345.0 | 1,013.0 | 1,157.0 | 728.0 | 1,080.0 | 1,309.0 | 1,836.0 | 1,737.0 | 1,687.0 | 1,780.0 | 2,135.0 |
| Tangible Book Value | 769.0 | 1,003.0 | 1,212.0 | 1,091.0 | 1,207.0 | 1,043.0 | 1,140.0 | 917.0 | 712.0 | 958.0 | 546.0 | 821.0 | 976.0 | 1,410.0 | 1,237.0 | 1,231.0 | - | - |
| 321.0 |
| 259.0 |
| 268.0 |
| 220.0 |
| 384.0 |
| 483.0 |
| 559.0 |
| 956.0 |
| 694.0 |
| 508.0 |
| 402.0 |
| 289.0 |
| 383.0 |
| 510.0 |
| 322.0 |
| 339.0 |
| 479.0 |
| 603.0 |
| 558.0 |
| 568.0 |
| 423.0 |
| 707.0 |
| 727.0 |
| 745.0 |
| 669.0 |
| Restricted Cash | 6.0 | 7.0 | 5.0 | 5.0 | 6.0 | 9.0 | 6.0 | 11.0 | 25.0 | 23.0 | 8.0 | 8.0 | 7.0 | 7.0 | 9.0 | 8.0 | 9.0 | 9.0 | 8.0 | 8.0 | 7.0 | 5.0 | 7.0 | 5.0 | 6.0 | 7.0 | 5.0 | 9.0 | 7.0 | 2.0 | - | 8.0 | 3.0 | 5.0 | 5.0 | 9.0 | 5.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.0 | 19.0 | 19.0 | 17.0 | 18.0 | 59.0 | 26.0 | 21.0 | 22.0 | 19.0 | 19.0 | 20.0 | 15.0 | 20.0 | 21.0 | 36.0 | 37.0 | 41.0 | 40.0 | 38.0 | 36.0 | 31.0 | 30.0 | 126.0 | 164.0 | 164.0 |
| Cash And Short Term Investments | 477.0 | 469.0 | 414.0 | 486.0 | 507.0 | 494.0 | 419.0 | 419.0 | 351.0 | 529.0 | 421.0 | 484.0 | 401.0 | 425.0 | 384.0 | 340.0 | 278.0 | 285.0 | 238.0 | 443.0 | 509.0 | 580.0 | 978.0 | 713.0 | 527.0 | 422.0 | 304.0 | 403.0 | 531.0 | 358.0 | 376.0 | 520.0 | 643.0 | 596.0 | 604.0 | 454.0 | 737.0 | 853.0 | 909.0 | 833.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,257.0 | 987.0 | 1,184.0 | 1,143.0 | 1,425.0 | 890.0 | 1,463.0 | 1,501.0 | 1,526.0 | 1,371.0 | 1,562.0 | 1,581.0 | 1,624.0 | 1,374.0 | 1,507.0 | 1,555.0 | 1,625.0 | 1,321.0 | 1,404.0 | 1,353.0 | 1,428.0 | 1,201.0 | 1,239.0 | 890.0 | 1,103.0 | 1,285.0 | 1,423.0 | 1,416.0 | 1,065.0 | 1,228.0 | 1,231.0 | 1,266.0 | 994.0 | 1,074.0 | 1,061.0 | 1,009.0 | 721.0 | 802.0 | 808.0 | 804.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 994.0 | 1,015.0 | 1,112.0 | 1,105.0 | 1,617.0 | 1,047.0 | 1,714.0 | 1,602.0 | 1,625.0 | 1,676.0 | 1,713.0 | 1,731.0 | 1,723.0 | 1,609.0 | 1,603.0 | 1,594.0 | 1,631.0 | 1,564.0 | 1,546.0 | 1,435.0 | 1,260.0 | 1,149.0 | 1,087.0 | 1,116.0 | 1,193.0 | 1,233.0 | 1,286.0 | 1,282.0 | 1,031.0 | 1,100.0 | 1,046.0 | 1,032.0 | 969.0 | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 201.0 | 114.0 | 151.0 | 145.0 | 246.0 | 148.0 | 231.0 | 253.0 | 287.0 | 247.0 | 232.0 | 247.0 | 237.0 | 219.0 | 208.0 | 217.0 | 210.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,239.0 | 3,868.0 | 4,129.0 | 4,187.0 | 4,031.0 | 3,703.0 | 4,054.0 | 4,076.0 | 4,102.0 | 4,103.0 | 4,220.0 | 4,331.0 | 4,233.0 | 3,829.0 | 3,954.0 | 3,953.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 99.0 | - | 90.0 | 93.0 | 103.0 | - | 102.0 | 99.0 | 99.0 | - | 111.0 | 111.0 | 114.0 | - | 104.0 | 113.0 | 151.0 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | 257.0 | 250.0 | 263.0 | 256.0 | 257.0 | 263.0 | 256.0 | 262.0 | 262.0 | 259.0 | 246.0 | 458.0 | 479.0 | 482.0 | ||||||||||||||||||||||
| Intangible Assets | 61.0 | 71.0 | 74.0 | 79.0 | 148.0 | 80.0 | 160.0 | 163.0 | 169.0 | 182.0 | 184.0 | 192.0 | 197.0 | 201.0 | 200.0 | 213.0 | 225.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 279.0 | 305.0 | 310.0 | 275.0 | 299.0 | 256.0 | 304.0 | 300.0 | 315.0 | 327.0 | 327.0 | 326.0 | 319.0 | 311.0 | 262.0 | 272.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 499.0 | 534.0 | 541.0 | 506.0 | 579.0 | 514.0 | 518.0 | 499.0 | 507.0 | 516.0 | 437.0 | 425.0 | 405.0 | 397.0 | 613.0 | 608.0 | 603.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 92.0 | 102.0 | 96.0 | 92.0 | 137.0 | 118.0 | 176.0 | 171.0 | 158.0 | 140.0 | 128.0 | 106.0 | 106.0 | 123.0 | 181.0 | 142.0 | 128.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,078.0 | 7,808.0 | 8,108.0 | 8,139.0 | 7,800.0 | 7,502.0 | 7,859.0 | 7,808.0 | 7,857.0 | 7,965.0 | 7,937.0 | 8,046.0 | 7,893.0 | 7,449.0 | 7,662.0 | 7,919.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 1,228.0 | 1,154.0 | 1,206.0 | 1,186.0 | 1,659.0 | 1,120.0 | 1,689.0 | 1,767.0 | 1,697.0 | 1,756.0 | 1,883.0 | 1,966.0 | 1,919.0 | 1,838.0 | 1,839.0 | 1,766.0 | 1,717.0 | 1,571.0 | 1,513.0 | 1,568.0 | 1,536.0 | 1,331.0 | 1,187.0 | 796.0 | 1,255.0 | 1,285.0 | 1,405.0 | 1,448.0 | 1,217.0 | 1,246.0 | 1,244.0 | 1,301.0 | 1,165.0 | 1,154.0 | 1,116.0 | 1,028.0 | 819.0 | 833.0 | 843.0 | 795.0 |
| Short Term Debt | 0.0 | 615.0 | 630.0 | 530.0 | 130.0 | 8.0 | 23.0 | 19.0 | 39.0 | 22.0 | 37.0 | 35.0 | 321.0 | 52.0 | 230.0 | 235.0 | 301.0 | 23.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 104.0 | 25.0 | 5.0 | 6.0 | 28.0 | 6.0 | 34.0 | 39.0 | 57.0 | 50.0 | 47.0 | 48.0 | 50.0 | 48.0 | 37.0 | 39.0 | 32.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 38.0 | 41.0 | 41.0 | 39.0 | 46.0 | 34.0 | 44.0 | 42.0 | 41.0 | 42.0 | 38.0 | 35.0 | 35.0 | 36.0 | 37.0 | 43.0 | ||||||||||||||||||||||||
| Accrued Expenses | 469.0 | 495.0 | 301.0 | 307.0 | 415.0 | 314.0 | 417.0 | 367.0 | 352.0 | 373.0 | 323.0 | 301.0 | 287.0 | 277.0 | 269.0 | 269.0 | 293.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 2,068.0 | 3,308.0 | 3,158.0 | 3,070.0 | 2,828.0 | 2,560.0 | 2,716.0 | 2,758.0 | 2,565.0 | 2,602.0 | 2,670.0 | 2,720.0 | 2,876.0 | 2,479.0 | 2,658.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 237.0 | 266.0 | 274.0 | 242.0 | 262.0 | 231.0 | 270.0 | 262.0 | 271.0 | 284.0 | 287.0 | 287.0 | 282.0 | 277.0 | 229.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 55.0 | 59.0 | 10.0 | 11.0 | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 243.0 | 249.0 | 257.0 | 259.0 | 304.0 | 233.0 | 323.0 | 311.0 | 318.0 | 334.0 | 297.0 | 306.0 | 301.0 | 298.0 | 350.0 | 372.0 | 390.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 280.0 | 337.0 | 297.0 | 337.0 | 343.0 | 321.0 | 366.0 | 338.0 | 318.0 | 319.0 | 263.0 | 252.0 | 242.0 | 249.0 | 244.0 | 252.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,064.0 | 6,909.0 | 6,770.0 | 6,680.0 | 6,165.0 | 5,917.0 | 6,111.0 | 6,059.0 | 6,056.0 | 6,137.0 | 6,080.0 | 6,152.0 | 6,029.0 | 5,651.0 | 5,795.0 | 5,817.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 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 | 1,554.0 | 1,671.0 | 1,863.0 | 2,045.0 | 2,294.0 | 2,282.0 | 2,274.0 | 2,267.0 | 2,260.0 | 2,255.0 | 2,249.0 | 2,244.0 | 2,237.0 | 2,229.0 | 2,440.0 | 2,435.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,308.0 | 235.0 | 297.0 | 226.0 | 214.0 | 204.0 | 283.0 | 293.0 | 297.0 | 317.0 | 353.0 | 349.0 | 333.0 | 321.0 | 491.0 | 656.0 | 664.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (856.0) | (1,032.0) | (1,047.0) | (1,047.0) | (1,110.0) | (1,142.0) | (1,066.0) | (1,074.0) | (1,007.0) | (990.0) | (1,007.0) | (964.0) | (961.0) | (1,001.0) | (1,095.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 216.0 | 216.0 | 216.0 | 184.0 | ||||||||||||||||||||||
| Minority Interest | 59.0 | 59.0 | 57.0 | 66.0 | 67.0 | 63.0 | 63.0 | 69.0 | 65.0 | 62.0 | 58.0 | 58.0 | 55.0 | 52.0 | 49.0 | 54.0 | 55.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,955.0 | 840.0 | 1,093.0 | 1,204.0 | 1,379.0 | 1,333.0 | 1,480.0 | 1,475.0 | 1,539.0 | 1,575.0 | 1,589.0 | 1,623.0 | 1,603.0 | 1,551.0 | 1,622.0 | 1,849.0 | ||||||||||||||||||||||||
| Total Equity | 2,014.0 | 899.0 | 1,150.0 | 1,270.0 | 1,446.0 | 1,396.0 | 1,543.0 | 1,544.0 | 1,604.0 | 1,637.0 | 1,647.0 | 1,681.0 | 1,658.0 | 1,603.0 | 1,671.0 | 1,903.0 | 1,987.0 | 1,975.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.0 | 615.0 | 630.0 | 530.0 | 130.0 | 8.0 | 23.0 | 19.0 | 39.0 | 22.0 | 37.0 | 35.0 | 321.0 | 52.0 | 230.0 | 235.0 | 301.0 | 23.0 | 70.0 | 21.0 | 26.0 | 26.0 | 12.0 | 7.0 | 14.0 | 109.0 | 14.0 | 14.0 | 8.0 | 16.0 | 24.0 | 10.0 | 17.0 | 26.0 | 31.0 | 213.0 | 69.0 | 50.0 | 31.0 | 27.0 |
| Net debt | (477.0) | 146.0 | 216.0 | 44.0 | (377.0) | (486.0) | (396.0) | (400.0) | (312.0) | (507.0) | (384.0) | (449.0) | (80.0) | (373.0) | (154.0) | (105.0) | 23.0 | (262.0) | ||||||||||||||||||||||
| Working Capital | 1,171.0 | 560.0 | 971.0 | 1,117.0 | 1,203.0 | 1,143.0 | 1,338.0 | 1,318.0 | 1,537.0 | 1,501.0 | 1,550.0 | 1,611.0 | 1,357.0 | 1,350.0 | 1,296.0 | 1,348.0 | 1,374.0 | |||||||||||||||||||||||
| Book Value | 1,955.0 | 840.0 | 1,093.0 | 1,204.0 | 1,379.0 | 1,333.0 | 1,480.0 | 1,475.0 | 1,539.0 | 1,575.0 | 1,589.0 | 1,623.0 | 1,603.0 | 1,551.0 | 1,622.0 | 1,849.0 | 1,932.0 | 1,922.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,894.0 | 769.0 | 1,019.0 | 1,125.0 | 974.0 | 1,003.0 | 1,057.0 | 1,056.0 | 1,113.0 | 1,130.0 | 1,149.0 | 1,169.0 | 1,144.0 | 1,091.0 | 1,176.0 | 1,178.0 | 1,228.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.0 |
| 176.0 |
| 149.0 |
| 139.0 |
| 127.0 |
| 129.0 |
| 148.0 |
| 137.0 |
| 135.0 |
| 143.0 |
| 140.0 |
| 102.0 |
| 103.0 |
| 104.0 |
| 102.0 |
| 97.0 |
| 86.0 |
| 93.0 |
| 98.0 |
| 78.0 |
| 140.0 |
| 125.0 |
| 123.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,994.0 |
| 3,586.0 |
| 3,603.0 |
| 3,650.0 |
| 3,573.0 |
| 3,288.0 |
| 3,604.0 |
| 3,042.0 |
| 3,162.0 |
| 3,273.0 |
| 3,370.0 |
| 3,443.0 |
| 2,907.0 |
| 2,962.0 |
| 2,947.0 |
| 3,164.0 |
| 2,882.0 |
| 2,843.0 |
| 2,775.0 |
| 2,504.0 |
| 2,284.0 |
| 2,641.0 |
| 2,637.0 |
| 2,563.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,154.0 |
| 2,149.0 |
| 2,265.0 |
| 2,199.0 |
| 2,232.0 |
| 2,242.0 |
| 1,850.0 |
| 1,828.0 |
| 1,806.0 |
| 1,827.0 |
| 1,807.0 |
| 1,762.0 |
| 1,708.0 |
| 1,676.0 |
| 1,413.0 |
| 1,283.0 |
| 1,241.0 |
| 1,210.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.0 |
| 142.0 |
| 147.0 |
| - |
| 172.0 |
| 162.0 |
| - |
| 170.0 |
| 168.0 |
| 224.0 |
| - |
| 214.0 |
| 258.0 |
| 169.0 |
| - |
| 153.0 |
| 154.0 |
| 156.0 |
| - |
| 145.0 |
| 145.0 |
| 148.0 |
| 483.0 |
| 490.0 |
| 488.0 |
| 479.0 |
| 458.0 |
| 451.0 |
| 493.0 |
| 530.0 |
| 533.0 |
| 456.0 |
| 264.0 |
| 249.0 |
| 211.0 |
| 130.0 |
| 127.0 |
| 138.0 |
| 136.0 |
| 134.0 |
| 90.0 |
| 89.0 |
| 88.0 |
| 91.0 |
| 233.0 |
| 240.0 |
| 248.0 |
| 250.0 |
| 236.0 |
| 235.0 |
| 228.0 |
| 240.0 |
| 232.0 |
| 240.0 |
| 185.0 |
| 164.0 |
| 173.0 |
| 177.0 |
| 172.0 |
| 174.0 |
| 177.0 |
| 180.0 |
| 180.0 |
| 109.0 |
| 108.0 |
| 110.0 |
| 112.0 |
| 244.0 |
| 247.0 |
| 188.0 |
| 194.0 |
| 192.0 |
| 190.0 |
| 177.0 |
| 177.0 |
| 178.0 |
| 174.0 |
| 179.0 |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 580.0 |
| 591.0 |
| 628.0 |
| 613.0 |
| 611.0 |
| 594.0 |
| 573.0 |
| 580.0 |
| 539.0 |
| 534.0 |
| 464.0 |
| 445.0 |
| 443.0 |
| 453.0 |
| 407.0 |
| 420.0 |
| 567.0 |
| 577.0 |
| 578.0 |
| 588.0 |
| - |
| - |
| - |
| 131.0 |
| 127.0 |
| 128.0 |
| 153.0 |
| 169.0 |
| 126.0 |
| 124.0 |
| 120.0 |
| 112.0 |
| 88.0 |
| 87.0 |
| 80.0 |
| 76.0 |
| 70.0 |
| 74.0 |
| 71.0 |
| 68.0 |
| 65.0 |
| 60.0 |
| 226.0 |
| 345.0 |
| 344.0 |
| 342.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,053.0 |
| 7,632.0 |
| 7,577.0 |
| 7,679.0 |
| 7,602.0 |
| 7,376.0 |
| 7,522.0 |
| 6,908.0 |
| 7,220.0 |
| 7,231.0 |
| 7,346.0 |
| 7,284.0 |
| 5,918.0 |
| 5,947.0 |
| 5,924.0 |
| 5,945.0 |
| 5,644.0 |
| 5,710.0 |
| 5,597.0 |
| 5,290.0 |
| 4,860.0 |
| 4,613.0 |
| 4,567.0 |
| 4,468.0 |
| 70.0 |
| 21.0 |
| 26.0 |
| 26.0 |
| 12.0 |
| 7.0 |
| 14.0 |
| 109.0 |
| 14.0 |
| 14.0 |
| 8.0 |
| 16.0 |
| 24.0 |
| 10.0 |
| 17.0 |
| 26.0 |
| 31.0 |
| 213.0 |
| 69.0 |
| 50.0 |
| 31.0 |
| 27.0 |
| 34.0 |
| 37.0 |
| 28.0 |
| 29.0 |
| 27.0 |
| 27.0 |
| 26.0 |
| 23.0 |
| 18.0 |
| 19.0 |
| 17.0 |
| 12.0 |
| 14.0 |
| 10.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.0 |
| 43.0 |
| 40.0 |
| 40.0 |
| 42.0 |
| 43.0 |
| 43.0 |
| 42.0 |
| 42.0 |
| 41.0 |
| 41.0 |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.0 |
| 293.0 |
| 287.0 |
| 311.0 |
| 308.0 |
| 308.0 |
| 281.0 |
| 262.0 |
| 279.0 |
| 282.0 |
| 302.0 |
| 269.0 |
| 254.0 |
| 246.0 |
| 278.0 |
| 220.0 |
| 224.0 |
| 225.0 |
| 203.0 |
| 201.0 |
| 202.0 |
| 193.0 |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,605.0 |
| 2,620.0 |
| 2,174.0 |
| 2,173.0 |
| 2,200.0 |
| 2,170.0 |
| 1,941.0 |
| 1,837.0 |
| 1,379.0 |
| 1,845.0 |
| 1,990.0 |
| 2,064.0 |
| 2,113.0 |
| 1,747.0 |
| 1,799.0 |
| 1,812.0 |
| 1,861.0 |
| 1,702.0 |
| 1,653.0 |
| 1,587.0 |
| 1,616.0 |
| 1,253.0 |
| 1,252.0 |
| 1,237.0 |
| 1,152.0 |
| 236.0 |
| 211.0 |
| 209.0 |
| 154.0 |
| 160.0 |
| 157.0 |
| 154.0 |
| 141.0 |
| 139.0 |
| 140.0 |
| 136.0 |
| 142.0 |
| 147.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.0 |
| 454.0 |
| 466.0 |
| 463.0 |
| 479.0 |
| 457.0 |
| 445.0 |
| 459.0 |
| 418.0 |
| 438.0 |
| 602.0 |
| 561.0 |
| 553.0 |
| 578.0 |
| 604.0 |
| 607.0 |
| 564.0 |
| 579.0 |
| 569.0 |
| 565.0 |
| 508.0 |
| 510.0 |
| 523.0 |
| 269.0 |
| 292.0 |
| 302.0 |
| 320.0 |
| 340.0 |
| 368.0 |
| 303.0 |
| 239.0 |
| 305.0 |
| 289.0 |
| 365.0 |
| 353.0 |
| 313.0 |
| 368.0 |
| 367.0 |
| 459.0 |
| 413.0 |
| 384.0 |
| 318.0 |
| 255.0 |
| 205.0 |
| 368.0 |
| 345.0 |
| 335.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,866.0 |
| 5,459.0 |
| 5,470.0 |
| 5,546.0 |
| 5,550.0 |
| 5,362.0 |
| 5,577.0 |
| 5,029.0 |
| 5,085.0 |
| 5,179.0 |
| 5,427.0 |
| 5,640.0 |
| 4,376.0 |
| 4,480.0 |
| 4,524.0 |
| 4,681.0 |
| 4,483.0 |
| 4,366.0 |
| 4,325.0 |
| 4,063.0 |
| 3,618.0 |
| 3,743.0 |
| 3,729.0 |
| 3,584.0 |
| 2,431.0 |
| 2,427.0 |
| 2,425.0 |
| 2,420.0 |
| 2,415.0 |
| 2,408.0 |
| 2,392.0 |
| 2,390.0 |
| 2,386.0 |
| 2,381.0 |
| 2,376.0 |
| 2,372.0 |
| 2,368.0 |
| 2,364.0 |
| 2,356.0 |
| 2,350.0 |
| 2,354.0 |
| 2,348.0 |
| 2,339.0 |
| 2,334.0 |
| 2,327.0 |
| 2,322.0 |
| 2,317.0 |
| 2,313.0 |
| 662.0 |
| 648.0 |
| 617.0 |
| 583.0 |
| 530.0 |
| 535.0 |
| 490.0 |
| 622.0 |
| 552.0 |
| 456.0 |
| 538.0 |
| 456.0 |
| 371.0 |
| 290.0 |
| 181.0 |
| 86.0 |
| 202.0 |
| 143.0 |
| 82.0 |
| 195.0 |
| (281.0) |
| (330.0) |
| (374.0) |
| (1,028.0) |
| (949.0) |
| (985.0) |
| (1,035.0) |
| (1,007.0) |
| (1,044.0) |
| (1,026.0) |
| (1,070.0) |
| (1,082.0) |
| (987.0) |
| (994.0) |
| (968.0) |
| (1,328.0) |
| (1,362.0) |
| (1,379.0) |
| (1,385.0) |
| (1,336.0) |
| (1,342.0) |
| (1,277.0) |
| (1,279.0) |
| (1,254.0) |
| (1,284.0) |
| (1,187.0) |
| (1,163.0) |
| (1,133.0) |
| 184.0 |
| 161.0 |
| 161.0 |
| 156.0 |
| 156.0 |
| 156.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 150.0 |
| 119.0 |
| 119.0 |
| 118.0 |
| 93.0 |
| 87.0 |
| 87.0 |
| 86.0 |
| 86.0 |
| 83.0 |
| 83.0 |
| 83.0 |
| 30.0 |
| 53.0 |
| 56.0 |
| 68.0 |
| 75.0 |
| 76.0 |
| 90.0 |
| 76.0 |
| 95.0 |
| 87.0 |
| 98.0 |
| 105.0 |
| 97.0 |
| 125.0 |
| 106.0 |
| 111.0 |
| 101.0 |
| 109.0 |
| 107.0 |
| 105.0 |
| 85.0 |
| 97.0 |
| 95.0 |
| 106.0 |
| 1,932.0 |
| 1,922.0 |
| 1,856.0 |
| 1,871.0 |
| 1,795.0 |
| 1,758.0 |
| 1,703.0 |
| 1,644.0 |
| 1,873.0 |
| 1,791.0 |
| 1,716.0 |
| 1,434.0 |
| 1,345.0 |
| 1,239.0 |
| 1,145.0 |
| 1,104.0 |
| 1,013.0 |
| 1,188.0 |
| 1,119.0 |
| 1,078.0 |
| 1,157.0 |
| 773.0 |
| 743.0 |
| 778.0 |
| 1,912.0 |
| 1,939.0 |
| 1,870.0 |
| 1,834.0 |
| 1,793.0 |
| 1,720.0 |
| 1,968.0 |
| 1,878.0 |
| 1,814.0 |
| 1,539.0 |
| 1,442.0 |
| 1,364.0 |
| 1,251.0 |
| 1,215.0 |
| 1,114.0 |
| 1,297.0 |
| 1,226.0 |
| 1,183.0 |
| 1,242.0 |
| 870.0 |
| 838.0 |
| 884.0 |
| (168.0) |
| (422.0) |
| (483.0) |
| (554.0) |
| (966.0) |
| (706.0) |
| (513.0) |
| (313.0) |
| (290.0) |
| (389.0) |
| (523.0) |
| (342.0) |
| (352.0) |
| (510.0) |
| (626.0) |
| (570.0) |
| (573.0) |
| (241.0) |
| (668.0) |
| (803.0) |
| (878.0) |
| (806.0) |
| 1,412.0 |
| 1,430.0 |
| 1,450.0 |
| 1,403.0 |
| 1,347.0 |
| 1,767.0 |
| 1,663.0 |
| 1,317.0 |
| 1,283.0 |
| 1,306.0 |
| 1,330.0 |
| 1,160.0 |
| 1,163.0 |
| 1,135.0 |
| 1,303.0 |
| 1,180.0 |
| 1,190.0 |
| 1,188.0 |
| 888.0 |
| 1,031.0 |
| 1,389.0 |
| 1,400.0 |
| 1,411.0 |
| 1,856.0 |
| 1,871.0 |
| 1,795.0 |
| 1,758.0 |
| 1,703.0 |
| 1,644.0 |
| 1,873.0 |
| 1,791.0 |
| 1,716.0 |
| 1,434.0 |
| 1,345.0 |
| 1,239.0 |
| 1,145.0 |
| 1,104.0 |
| 1,013.0 |
| 1,188.0 |
| 1,119.0 |
| 1,078.0 |
| 1,157.0 |
| 773.0 |
| 743.0 |
| 778.0 |
| 1,207.0 |
| 1,133.0 |
| 1,133.0 |
| 1,057.0 |
| 1,043.0 |
| 1,010.0 |
| 965.0 |
| 1,140.0 |
| 1,029.0 |
| 943.0 |
| 793.0 |
| 917.0 |
| 817.0 |
| 757.0 |
| 802.0 |
| 712.0 |
| 873.0 |
| 803.0 |
| 764.0 |
| 958.0 |
| 576.0 |
| 545.0 |
| 575.0 |