| (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 | - | - | - | - | - | - | - | - | 1,225.0 | 735.0 | 769.0 | 636.0 | 711.6 | 434.0 | 303.0 | 248.9 | 144.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 215.0 | 93.0 | 6.0 | 26.0 | 107.0 | 1,662.0 | 1,372.0 | - | 920.0 | 824.0 | 617.5 | 702.2 | 454.0 | 916.2 | 886.6 | 645.3 | 548.9 | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 2,145.0 | 1,559.0 | 1,386.5 | 1,338.2 | 1,165.6 | 1,350.2 | 1,189.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 854.0 | 735.0 | 734.0 | 671.0 | 648.0 | 487.0 | 573.0 | - | 411.0 | 381.0 | 385.5 | 289.5 | 238.9 | 215.0 | 173.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 564.0 | 547.0 | 587.0 | 568.0 | 431.0 | 372.0 | 359.0 | - | 333.0 | 300.0 | 270.8 | 191.1 | 154.1 | 158.7 | 128.8 | 142.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,122.0 | 2,069.0 | 2,145.0 | 2,053.0 | 1,820.0 | 1,600.0 | 1,457.0 | - | 1,347.0 | 1,040.0 | 609.4 | 480.0 | 380.2 | 319.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 240.0 | 221.0 | 245.0 | 293.0 | 332.0 | 192.0 | 149.0 | - | 160.0 | 138.0 | 139.2 | 82.6 | 73.7 | 65.7 | 49.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 673.0 | 1,141.0 | - | 1,182.0 | 1,056.0 | 1,015.6 | 986.8 | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | 2.0 | 2.0 | 1.9 | 1.8 | 1.8 | 1.7 | 1.7 | 1.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | 1,184.0 | 1,141.0 | 838.0 | 1,192.0 | 1,058.0 | 1,090.6 | 1,291.0 | 29.3 | 37.0 | 0.0 | 311.6 | |||
| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| 327.0 |
| 174.9 |
| - |
| - |
| - |
| 894.3 |
| 693.5 |
| 327.0 |
| 174.9 |
| 165.6 |
| 157.8 |
| - |
| - |
| 92.8 |
| - |
| - |
| Prepaid Expenses | 238.0 | 244.0 | 234.0 | 285.0 | 295.0 | 152.0 | 105.0 | 70.0 | 91.0 | 78.0 | 54.3 | 29.8 | 22.8 | 32.7 | 29.2 | 36.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,289.0 | 2,746.0 | 2,609.0 | 3,561.0 | 2,713.0 | 4,483.0 | 4,451.0 | - | 2,980.0 | 2,318.0 | 2,096.8 | 1,889.6 | 1,617.5 | 1,787.0 | 1,544.6 | 1,258.4 | 981.6 | - | - |
| 280.2 |
| 233.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,363.0 | 1,254.0 | 1,138.0 | 962.0 | 796.0 | 678.0 | 568.0 | - | 416.0 | 327.0 | 266.7 | 214.7 | 177.5 | 153.4 | 136.7 | 103.6 | - | - | - |
| Property,Plant & Equipment Net | 759.0 | 815.0 | 1,007.0 | 1,091.0 | 1,024.0 | 922.0 | 889.0 | 834.0 | 931.0 | 713.0 | 342.7 | 265.3 | 202.7 | 166.2 | 143.5 | 129.9 | 117.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 104.0 | 53.0 | - | - | 9.7 | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,113.0 | 1,113.0 | 2,545.0 | 3,239.0 | 7,113.0 | 897.0 | 897.0 | - | 771.0 | 776.0 | 753.0 | 724.9 | 723.1 | 369.3 | 321.9 | 278.2 | 213.5 | - | - |
| Intangible Assets | 210.0 | 295.0 | 2,993.0 | 3,285.0 | 3,250.0 | 142.0 | 145.0 | - | 175.0 | 243.0 | 273.6 | 314.5 | 331.2 | 130.2 | 106.5 | 91.5 | 43.8 | - | - |
| Operating Lease Right Of Use Assets | 370.0 | 419.0 | 544.0 | 653.0 | 672.0 | 532.0 | 555.0 | 579.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 454.0 | 567.0 | 56.0 | - | - | 20.0 | 64.0 | 76.0 | 88.0 | - | - | 49.8 | 88.5 | 40.2 | 19.7 | 39.5 | 47.4 | - | - |
| Other Non-Current Assets | 449.0 | 348.0 | 357.0 | 423.0 | 445.0 | 609.0 | 388.0 | - | 312.0 | 108.0 | 87.5 | 95.5 | 56.1 | 73.2 | 59.7 | 41.7 | 26.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,644.0 | 6,303.0 | 10,111.0 | 12,252.0 | 15,217.0 | 7,585.0 | 7,316.0 | - | 5,257.0 | 4,281.0 | 3,688.0 | 3,339.6 | 3,019.0 | 2,566.1 | 2,195.8 | 1,839.1 | 1,429.9 | - | - |
| 66.7 |
| 52.8 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 511.0 | 0.0 | 838.0 | 10.0 | 2.0 | 74.9 | 304.3 | 29.3 | 37.0 | 0.0 | 311.6 | 290.2 | - | - |
| Deferred Revenue Current | 270.0 | 260.0 | 252.0 | 245.0 | 234.0 | 186.0 | 167.0 | - | 150.0 | 121.0 | 96.7 | 75.3 | 50.8 | 55.8 | 52.6 | 45.9 | - | - | - |
| Operating Lease Liabilities Current | 78.0 | 79.0 | 86.0 | 76.0 | 71.0 | 51.0 | 45.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 846.0 | 827.0 | 1,325.0 | 1,232.0 | 761.0 | 541.0 | 516.0 | 549.0 | 432.0 | 342.0 | 386.8 | 335.3 | 219.1 | 201.9 | 177.1 | 156.2 | 98.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,585.0 | 1,547.0 | 1,570.0 | 2,773.0 | 1,093.0 | 1,244.0 | 665.0 | - | 746.0 | 705.0 | 610.5 | 722.2 | 322.1 | 304.6 | 226.9 | 534.5 | 441.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 486.0 | 554.0 | 687.0 | 744.0 | 774.0 | 671.0 | 695.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 360.0 | 339.0 | 620.0 | 649.0 | 915.0 | 303.0 | 202.0 | 224.0 | 360.0 | 206.0 | 180.5 | 167.9 | 191.2 | 134.4 | 80.6 | 28.5 | 24.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,921.0 | 3,930.0 | 4,366.0 | 5,653.0 | 4,477.0 | 2,891.0 | 2,703.0 | - | 2,508.0 | 2,011.0 | 1,839.0 | 1,876.6 | 1,485.8 | 1,247.5 | 1,120.6 | 641.4 | 565.7 | - | - |
| 1.4 |
| - |
| - |
| Additional Paid In Capital | 7,822.0 | 7,525.0 | 9,555.0 | 9,207.0 | 8,938.0 | 3,815.0 | 3,560.0 | - | 2,833.0 | 2,733.0 | 2,497.5 | 2,172.9 | - | - | - | - | - | - | - |
| Retained Earnings | (392.0) | (1,242.0) | (19.0) | 1,142.0 | 5,485.0 | 4,723.0 | 4,067.0 | 3,065.0 | 2,256.0 | 1,485.0 | 1,022.8 | 561.2 | 207.9 | 82.5 | (68.7) | (155.3) | (280.2) | - | - |
| Accumulated Other Comprehensive Income | (10.0) | 22.0 | (1.0) | 3.0 | 17.0 | 2.0 | 5.0 | - | (1.0) | (1.0) | 0.0 | (1.1) | 1.2 | 2.1 | 2.1 | 1.8 | 2.8 | - | - |
| Treasury Stock | - | - | - | - | 3,702.0 | 3,848.0 | 3,021.0 | - | 2,341.0 | 2,022.0 | 1,673.6 | 1,272.1 | 1,240.3 | 1,187.6 | 1,109.8 | 541.6 | 497.5 | - | - |
| Minority Interest | - | - | - | - | - | - | 0.0 | - | - | 73.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,723.0 | 2,373.0 | 5,745.0 | 6,599.0 | 10,740.0 | 4,694.0 | 4,613.0 | - | 2,749.0 | 2,197.0 | 1,848.6 | 1,462.8 | 1,533.2 | 1,318.6 | 1,075.2 | 1,197.7 | 864.2 | 798.7 | 353.9 |
| Total Equity | 2,723.0 | 2,373.0 | 5,745.0 | 6,599.0 | 10,740.0 | 4,694.0 | 4,613.0 | - | 2,749.0 | 2,270.0 | 1,849.0 | 1,463.0 | 1,533.2 | 1,318.6 | 1,075.2 | 1,197.7 | 864.2 | 798.7 | 353.9 |
| 290.2 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | (953.0) | (501.0) | (295.9) | (47.2) | (1,136.3) | (1,313.2) | (1,189.6) | (582.7) | (403.3) | - | - |
| Working Capital | 1,704.0 | 1,199.0 | 1,039.0 | 788.0 | 1,620.0 | 3,239.0 | 3,786.0 | - | 2,234.0 | 1,613.0 | 1,486.3 | 1,167.4 | 1,295.5 | 1,482.5 | 1,317.7 | 723.9 | 540.4 | - | - |
| Book Value | 2,723.0 | 2,373.0 | 5,745.0 | 6,599.0 | 10,740.0 | 4,694.0 | 4,613.0 | - | 2,749.0 | 2,197.0 | 1,848.6 | 1,462.8 | 1,533.2 | 1,318.6 | 1,075.2 | 1,197.7 | 864.2 | 798.7 | 353.9 |
| Tangible Book Value | 1,400.0 | 965.0 | 207.0 | 75.0 | 377.0 | 3,655.0 | 3,571.0 | - | 1,803.0 | 1,178.0 | 821.9 | 423.4 | 479.0 | 819.1 | 646.9 | 828.0 | 607.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,346.0 |
| 1,344.0 |
| 1,560.0 |
| 1,225.0 |
| 1,354.0 |
| 1,219.0 |
| 981.0 |
| 735.0 |
| 795.0 |
| 952.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 66.0 | 215.0 | 228.0 | 221.0 | 124.0 | 93.0 | 70.0 | 74.0 | - | 6.0 | 6.0 | 6.0 | 24.0 | 26.0 | 41.0 | 38.0 | 65.0 | 107.0 | 185.0 | 90.0 | 197.0 | 1,662.0 | 1,563.0 | 1,498.0 | 1,341.0 | 1,372.0 | 1,351.0 | 1,230.0 | 1,345.0 | - | 2,043.0 | 1,168.0 | 813.0 | 920.0 | 687.0 | 674.0 | 797.0 | 824.0 | 741.6 | 473.6 |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,389.0 | 2,512.0 | 2,373.0 | 2,145.0 | 2,041.0 | 1,893.0 | 1,778.0 | 1,559.0 | 1,536.6 | 1,425.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 738.0 | 854.0 | 729.0 | 701.0 | 699.0 | 735.0 | 699.0 | 641.0 | 635.0 | 734.0 | 690.0 | 741.0 | 665.0 | 671.0 | 628.0 | 642.0 | 614.0 | 648.0 | 604.0 | 540.0 | 517.0 | 487.0 | 464.0 | 385.0 | 472.0 | 573.0 | 541.0 | 470.0 | 457.0 | - | 433.0 | 395.0 | 400.0 | 411.0 | 383.0 | 372.0 | 368.0 | 381.0 | 381.6 | 372.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 611.0 | 564.0 | 590.0 | 575.0 | 537.0 | 547.0 | 574.0 | 561.0 | 584.0 | 587.0 | 615.0 | 617.0 | 586.0 | 568.0 | 559.0 | 518.0 | 465.0 | 431.0 | 401.0 | 380.0 | 364.0 | 372.0 | 415.0 | 435.0 | 384.0 | 359.0 | 417.0 | 420.0 | 412.0 | - | 374.0 | 362.0 | 350.0 | 333.0 | 327.0 | 309.0 | 299.0 | 300.0 | 312.2 | 311.4 |
| Prepaid Expenses | 234.0 | 238.0 | 199.0 | 210.0 | 200.0 | 244.0 | 161.0 | 263.0 | 256.0 | 234.0 | 268.0 | 306.0 | 403.0 | 285.0 | 259.0 | 404.0 | 260.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,738.0 | 3,289.0 | 2,796.0 | 2,641.0 | 2,673.0 | 2,746.0 | 2,373.0 | 2,459.0 | 2,583.0 | 2,609.0 | 2,506.0 | 3,223.0 | 3,172.0 | 3,561.0 | 2,487.0 | 2,891.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,411.0 | 1,409.0 | 1,406.0 | - | 1,542.0 | 1,512.0 | 1,427.0 | 1,347.0 | 1,253.0 | 1,208.0 | 1,080.0 | 1,040.0 | 952.9 | 813.2 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 755.0 | 759.0 | 748.0 | 764.0 | 782.0 | 815.0 | 832.0 | 859.0 | 964.0 | 1,007.0 | 1,040.0 | 1,069.0 | 1,082.0 | 1,091.0 | 1,068.0 | 1,055.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,284.0 | 1,113.0 | 1,113.0 | 1,113.0 | 1,113.0 | 1,113.0 | 1,113.0 | 1,079.0 | 2,545.0 | 2,545.0 | 2,527.0 | 3,239.0 | 3,239.0 | 3,239.0 | 3,238.0 | 7,158.0 | 7,113.0 | 7,113.0 | ||||||||||||||||||||||
| Intangible Assets | 430.0 | 210.0 | 225.0 | 238.0 | 278.0 | 295.0 | 305.0 | 278.0 | 2,940.0 | 2,993.0 | 3,029.0 | 3,188.0 | 3,237.0 | 3,285.0 | 3,335.0 | 3,202.0 | 3,209.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 371.0 | 370.0 | 382.0 | 397.0 | 410.0 | 419.0 | 453.0 | 460.0 | 550.0 | 544.0 | 581.0 | 638.0 | 658.0 | 653.0 | 680.0 | 693.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 458.0 | 454.0 | 490.0 | 534.0 | 553.0 | 567.0 | 617.0 | 632.0 | - | 56.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 523.0 | 449.0 | 423.0 | 400.0 | 373.0 | 348.0 | 321.0 | 314.0 | 458.0 | 357.0 | 439.0 | 417.0 | 423.0 | 423.0 | 448.0 | 449.0 | 457.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,559.0 | 6,644.0 | 6,177.0 | 6,087.0 | 6,182.0 | 6,303.0 | 6,014.0 | 6,081.0 | 10,040.0 | 10,111.0 | 10,122.0 | 11,774.0 | 11,811.0 | 12,252.0 | 11,256.0 | 15,448.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 218.0 | 240.0 | 218.0 | 200.0 | 207.0 | 221.0 | 191.0 | 199.0 | 201.0 | 245.0 | 240.0 | 244.0 | 242.0 | 293.0 | 281.0 | 282.0 | 291.0 | 332.0 | 248.0 | 200.0 | 178.0 | 192.0 | 156.0 | 135.0 | 130.0 | 149.0 | 143.0 | 139.0 | 137.0 | - | 156.0 | 149.0 | 151.0 | 160.0 | 158.0 | 175.0 | 142.0 | 138.0 | 134.1 | 250.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 499.0 | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 269.0 | 270.0 | 234.0 | 247.0 | 256.0 | 260.0 | 235.0 | 238.0 | 248.0 | 252.0 | 242.0 | 250.0 | 258.0 | 245.0 | 225.0 | 226.0 | 232.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 80.0 | 78.0 | 78.0 | 79.0 | 78.0 | 79.0 | 73.0 | 71.0 | 86.0 | 86.0 | 85.0 | 84.0 | 79.0 | 76.0 | 77.0 | 75.0 | ||||||||||||||||||||||||
| Accrued Expenses | 849.0 | 846.0 | 746.0 | 762.0 | 734.0 | 827.0 | 784.0 | 1,265.0 | 1,273.0 | 1,325.0 | 1,242.0 | 1,309.0 | 1,239.0 | 1,232.0 | 1,142.0 | 1,354.0 | 700.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,566.0 | 1,585.0 | 1,962.0 | 1,461.0 | 1,440.0 | 1,547.0 | 975.0 | 2,208.0 | 1,474.0 | 1,570.0 | 1,482.0 | 2,303.0 | 2,230.0 | 2,773.0 | 2,669.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 666.0 | 659.0 | 652.0 | 1,141.0 | 1,131.0 | 1,120.0 | 1,112.0 | - | 860.0 | 723.0 | 710.0 | 1,182.0 | 1,180.0 | 1,169.0 | 1,055.0 | 1,056.0 | 1,040.8 | 1,031.4 |
| Operating Lease Liabilities Non-Current | 475.0 | 486.0 | 506.0 | 528.0 | 539.0 | 554.0 | 613.0 | 616.0 | 700.0 | 687.0 | 698.0 | 726.0 | 747.0 | 744.0 | 748.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 352.0 | 360.0 | 334.0 | 348.0 | 344.0 | 339.0 | 313.0 | 331.0 | 642.0 | 620.0 | 555.0 | 702.0 | 654.0 | 649.0 | 613.0 | 853.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,883.0 | 3,921.0 | 3,796.0 | 3,829.0 | 3,814.0 | 3,930.0 | 3,889.0 | 4,645.0 | 4,306.0 | 4,366.0 | 4,224.0 | 5,219.0 | 5,118.0 | 5,653.0 | 4,525.0 | 5,004.0 | ||||||||||||||||||||||||
| 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 | 1.9 | 1.9 |
| Additional Paid In Capital | 7,862.0 | 7,822.0 | 7,762.0 | 7,676.0 | 7,608.0 | 7,525.0 | 7,449.0 | 7,347.0 | 9,658.0 | 9,555.0 | 9,487.0 | 9,397.0 | 9,311.0 | 9,207.0 | 9,129.0 | 9,033.0 | ||||||||||||||||||||||||
| Retained Earnings | (258.0) | (392.0) | (726.0) | (876.0) | (1,111.0) | (1,242.0) | (1,428.0) | (2,133.0) | (145.0) | (19.0) | 157.0 | 911.0 | 1,145.0 | 1,142.0 | 1,281.0 | 5,097.0 | 5,632.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 1.0 | (10.0) | (12.0) | (21.0) | 8.0 | 22.0 | (5.0) | 14.0 | 12.0 | (1.0) | 21.0 | 12.0 | (1.0) | 3.0 | 39.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 3,769.0 | 3,767.0 | 3,764.0 | 3,755.0 | 3,720.0 | 3,718.0 | 3,714.0 | 3,702.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,676.0 | 2,723.0 | 2,381.0 | 2,258.0 | 2,368.0 | 2,373.0 | 2,125.0 | 1,436.0 | 5,734.0 | 5,745.0 | 5,898.0 | 6,555.0 | 6,693.0 | 6,599.0 | 6,731.0 | 10,444.0 | ||||||||||||||||||||||||
| Total Equity | 2,676.0 | 2,723.0 | 2,381.0 | 2,258.0 | 2,368.0 | 2,373.0 | 2,125.0 | 1,436.0 | 5,734.0 | 5,745.0 | 5,898.0 | 6,555.0 | 6,693.0 | 6,599.0 | 6,731.0 | 10,444.0 | 10,895.0 | 10,740.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 499.0 | 0.0 | - | - | - | - | 1,173.0 | 1,162.0 | 1,151.0 | 1,141.0 | 1,131.0 | 1,120.0 | 1,743.0 | 838.0 | 1,967.0 | 1,348.0 | 1,330.0 | 1,192.0 | 1,182.0 | 1,174.0 | 1,056.0 | 1,058.0 | 1,042.0 | 1,031.9 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,172.0 | 1,704.0 | 834.0 | 1,180.0 | 1,233.0 | 1,199.0 | 1,398.0 | 251.0 | 1,109.0 | 1,039.0 | 1,024.0 | 920.0 | 942.0 | 788.0 | (182.0) | 10.0 | 1,265.0 | |||||||||||||||||||||||
| Book Value | 2,676.0 | 2,723.0 | 2,381.0 | 2,258.0 | 2,368.0 | 2,373.0 | 2,125.0 | 1,436.0 | 5,734.0 | 5,745.0 | 5,898.0 | 6,555.0 | 6,693.0 | 6,599.0 | 6,731.0 | 10,444.0 | 10,895.0 | 10,740.0 | ||||||||||||||||||||||
| Tangible Book Value | 962.0 | 1,400.0 | 1,043.0 | 907.0 | 977.0 | 965.0 | 707.0 | 79.0 | 249.0 | 207.0 | 342.0 | 128.0 | 217.0 | 75.0 | 158.0 | 84.0 | 573.0 | |||||||||||||||||||||||
| 295.0 |
| 181.0 |
| 104.0 |
| 131.0 |
| 152.0 |
| 126.0 |
| 106.0 |
| 136.0 |
| 105.0 |
| 98.0 |
| 93.0 |
| 61.0 |
| 70.0 |
| 66.0 |
| 68.0 |
| 71.0 |
| 91.0 |
| 54.0 |
| 69.0 |
| 72.0 |
| 78.0 |
| 47.7 |
| 33.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,755.0 |
| 2,713.0 |
| 2,451.0 |
| 5,310.0 |
| 5,642.0 |
| 4,483.0 |
| 4,329.0 |
| 4,194.0 |
| 4,324.0 |
| 4,451.0 |
| 4,222.0 |
| 4,156.0 |
| 4,545.0 |
| - |
| 4,262.0 |
| 3,337.0 |
| 3,194.0 |
| 2,980.0 |
| 2,805.0 |
| 2,643.0 |
| 2,517.0 |
| 2,318.0 |
| 2,277.8 |
| 2,143.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 536.0 |
| 555.0 |
| 554.0 |
| - |
| 482.0 |
| 476.0 |
| 444.0 |
| 416.0 |
| 391.0 |
| 371.0 |
| 346.0 |
| 327.0 |
| 319.0 |
| 301.8 |
| 1,034.0 |
| 1,024.0 |
| 1,009.0 |
| 915.0 |
| 915.0 |
| 922.0 |
| 910.0 |
| 890.0 |
| 890.0 |
| 889.0 |
| 875.0 |
| 854.0 |
| 852.0 |
| 834.0 |
| 1,060.0 |
| 1,036.0 |
| 983.0 |
| 931.0 |
| 862.0 |
| 837.0 |
| 734.0 |
| 713.0 |
| 633.9 |
| 511.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.0 |
| 144.0 |
| 139.0 |
| 104.0 |
| 90.0 |
| 79.0 |
| 55.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| 15.0 |
| 11.0 |
| 10.0 |
| - |
| - |
| 7,098.0 |
| 966.0 |
| 897.0 |
| 897.0 |
| 897.0 |
| 894.0 |
| 824.0 |
| 824.0 |
| 824.0 |
| 824.0 |
| 831.0 |
| - |
| 831.0 |
| 831.0 |
| 775.0 |
| 771.0 |
| 771.0 |
| 771.0 |
| 771.0 |
| 776.0 |
| 776.0 |
| 776.0 |
| 3,250.0 |
| 3,351.0 |
| 162.0 |
| 134.0 |
| 142.0 |
| 149.0 |
| 156.0 |
| 138.0 |
| 145.0 |
| 152.0 |
| 162.0 |
| 175.0 |
| - |
| 195.0 |
| 205.0 |
| 168.0 |
| 175.0 |
| 185.0 |
| 196.0 |
| 207.0 |
| 243.0 |
| 255.6 |
| 268.5 |
| 706.0 |
| 672.0 |
| 676.0 |
| 566.0 |
| 529.0 |
| 532.0 |
| 545.0 |
| 549.0 |
| 559.0 |
| 555.0 |
| 555.0 |
| 558.0 |
| 574.0 |
| 579.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 13.0 |
| 91.0 |
| 64.0 |
| 88.0 |
| 69.0 |
| 87.0 |
| 76.0 |
| 86.0 |
| 108.0 |
| 100.0 |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.0 |
| 478.0 |
| 756.0 |
| 638.0 |
| 609.0 |
| 555.0 |
| 552.0 |
| 435.0 |
| 388.0 |
| 373.0 |
| 350.0 |
| 326.0 |
| - |
| 325.0 |
| 334.0 |
| 322.0 |
| 312.0 |
| 306.0 |
| 308.0 |
| 286.0 |
| 108.0 |
| 102.5 |
| 99.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,274.0 |
| 15,217.0 |
| 15,063.0 |
| 8,675.0 |
| 8,755.0 |
| 7,585.0 |
| 7,404.0 |
| 7,248.0 |
| 7,261.0 |
| 7,316.0 |
| 7,089.0 |
| 6,973.0 |
| 7,390.0 |
| - |
| 6,759.0 |
| 5,851.0 |
| 5,542.0 |
| 5,257.0 |
| 5,046.0 |
| 4,858.0 |
| 4,598.0 |
| 4,281.0 |
| 4,227.8 |
| 3,985.1 |
| - |
| - |
| - |
| - |
| 507.0 |
| 503.0 |
| 499.0 |
| 0.0 |
| 0.0 |
| - |
| 631.0 |
| 838.0 |
| 1,107.0 |
| 625.0 |
| 620.0 |
| 10.0 |
| 2.0 |
| 5.0 |
| 1.0 |
| 2.0 |
| 1.3 |
| 0.5 |
| 234.0 |
| 198.0 |
| 182.0 |
| 188.0 |
| 186.0 |
| 154.0 |
| 153.0 |
| 158.0 |
| 167.0 |
| 161.0 |
| 167.0 |
| 169.0 |
| - |
| 154.0 |
| 168.0 |
| 153.0 |
| 150.0 |
| 131.0 |
| 131.0 |
| 150.0 |
| 121.0 |
| 116.1 |
| 110.5 |
| 72.0 |
| 71.0 |
| 66.0 |
| 53.0 |
| 53.0 |
| 51.0 |
| 54.0 |
| 48.0 |
| 46.0 |
| 45.0 |
| 49.0 |
| 44.0 |
| 52.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 761.0 |
| 666.0 |
| 674.0 |
| 602.0 |
| 541.0 |
| 452.0 |
| 477.0 |
| 425.0 |
| 516.0 |
| 476.0 |
| 473.0 |
| 473.0 |
| 549.0 |
| 450.0 |
| 422.0 |
| 388.0 |
| 432.0 |
| 381.0 |
| 378.0 |
| 386.0 |
| 342.0 |
| 315.2 |
| 330.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,881.0 |
| 1,490.0 |
| 1,093.0 |
| 914.0 |
| 874.0 |
| 1,268.0 |
| 1,244.0 |
| 1,115.0 |
| 1,115.0 |
| 1,054.0 |
| 665.0 |
| 619.0 |
| 612.0 |
| 1,241.0 |
| - |
| 1,735.0 |
| 1,217.0 |
| 1,180.0 |
| 746.0 |
| 665.0 |
| 682.0 |
| 721.0 |
| 705.0 |
| 628.9 |
| 581.5 |
| 775.0 |
| 803.0 |
| 774.0 |
| 784.0 |
| 704.0 |
| 664.0 |
| 671.0 |
| 678.0 |
| 681.0 |
| 696.0 |
| 695.0 |
| 691.0 |
| 698.0 |
| 718.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 845.0 |
| 915.0 |
| 1,085.0 |
| 238.0 |
| 229.0 |
| 303.0 |
| 245.0 |
| 230.0 |
| 224.0 |
| 202.0 |
| 209.0 |
| 211.0 |
| 212.0 |
| 224.0 |
| 352.0 |
| 343.0 |
| 364.0 |
| 360.0 |
| 222.0 |
| 212.0 |
| 212.0 |
| 206.0 |
| 204.3 |
| 198.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,379.0 |
| 4,477.0 |
| 4,470.0 |
| 3,495.0 |
| 3,833.0 |
| 2,891.0 |
| 2,704.0 |
| 2,685.0 |
| 2,626.0 |
| 2,703.0 |
| 2,650.0 |
| 2,641.0 |
| 3,320.0 |
| - |
| 3,165.0 |
| 2,500.0 |
| 2,469.0 |
| 2,508.0 |
| 2,191.0 |
| 2,143.0 |
| 2,047.0 |
| 2,011.0 |
| 1,908.2 |
| 1,845.2 |
| 8,957.0 |
| 8,938.0 |
| 8,849.0 |
| 3,993.0 |
| 3,914.0 |
| 3,815.0 |
| 3,737.0 |
| 3,649.0 |
| 3,631.0 |
| 3,560.0 |
| 3,510.0 |
| 3,436.0 |
| 3,385.0 |
| - |
| 3,093.0 |
| 2,939.0 |
| 2,897.0 |
| 2,833.0 |
| 2,891.0 |
| 2,836.0 |
| 2,798.0 |
| 2,733.0 |
| 2,738.0 |
| 2,664.9 |
| 5,485.0 |
| 5,372.0 |
| 5,055.0 |
| 4,870.0 |
| 4,723.0 |
| 4,466.0 |
| 4,287.0 |
| 4,240.0 |
| 4,067.0 |
| 3,828.0 |
| 3,594.0 |
| 3,298.0 |
| 3,065.0 |
| 2,872.0 |
| 2,673.0 |
| 2,464.0 |
| 2,256.0 |
| 2,188.0 |
| 2,025.0 |
| 1,897.0 |
| 1,485.0 |
| 1,361.7 |
| 1,232.8 |
| 30.0 |
| 18.0 |
| 17.0 |
| 13.0 |
| 8.0 |
| 8.0 |
| 2.0 |
| 12.0 |
| 14.0 |
| 6.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 2.0 |
| - |
| (2.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| - |
| - |
| (1.0) |
| (1.0) |
| 1.3 |
| 2.3 |
| 3,643.0 |
| 3,878.0 |
| 3,872.0 |
| 3,848.0 |
| 3,517.0 |
| 3,389.0 |
| 3,244.0 |
| 3,021.0 |
| 2,906.0 |
| 2,705.0 |
| 2,702.0 |
| - |
| 2,462.0 |
| 2,356.0 |
| 2,354.0 |
| 2,341.0 |
| 2,226.0 |
| 2,148.0 |
| 2,145.0 |
| 2,022.0 |
| 1,862.7 |
| 1,846.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 85.0 |
| - |
| 91.0 |
| 94.0 |
| 65.0 |
| - |
| - |
| - |
| - |
| 73.0 |
| 79.5 |
| 84.1 |
| 10,895.0 |
| 10,740.0 |
| 10,593.0 |
| 5,180.0 |
| 4,922.0 |
| 4,694.0 |
| 4,700.0 |
| 4,563.0 |
| 4,635.0 |
| 4,613.0 |
| 4,439.0 |
| 4,332.0 |
| 3,985.0 |
| - |
| 3,503.0 |
| 3,257.0 |
| 3,008.0 |
| 2,749.0 |
| 2,855.0 |
| 2,715.0 |
| 2,551.0 |
| 2,197.0 |
| 2,240.1 |
| 2,055.8 |
| 10,593.0 |
| 5,180.0 |
| 4,922.0 |
| 4,694.0 |
| 4,700.0 |
| 4,563.0 |
| 4,635.0 |
| 4,613.0 |
| 4,439.0 |
| 4,332.0 |
| 4,070.0 |
| - |
| 3,594.0 |
| 3,351.0 |
| 3,073.0 |
| 2,749.0 |
| 2,855.0 |
| 2,715.0 |
| 2,551.0 |
| 2,270.0 |
| 2,319.7 |
| 2,139.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,422.0) |
| (1,164.0) |
| (1,043.0) |
| (953.0) |
| (859.0) |
| (719.0) |
| (722.0) |
| (501.0) |
| (494.6) |
| (393.7) |
| 1,620.0 |
| 1,537.0 |
| 4,436.0 |
| 4,374.0 |
| 3,239.0 |
| 3,214.0 |
| 3,079.0 |
| 3,270.0 |
| 3,786.0 |
| 3,603.0 |
| 3,544.0 |
| 3,304.0 |
| - |
| 2,527.0 |
| 2,120.0 |
| 2,014.0 |
| 2,234.0 |
| 2,140.0 |
| 1,961.0 |
| 1,796.0 |
| 1,613.0 |
| 1,649.0 |
| 1,561.5 |
| 10,593.0 |
| 5,180.0 |
| 4,922.0 |
| 4,694.0 |
| 4,700.0 |
| 4,563.0 |
| 4,635.0 |
| 4,613.0 |
| 4,439.0 |
| 4,332.0 |
| 3,985.0 |
| - |
| 3,503.0 |
| 3,257.0 |
| 3,008.0 |
| 2,749.0 |
| 2,855.0 |
| 2,715.0 |
| 2,551.0 |
| 2,197.0 |
| 2,240.1 |
| 2,055.8 |
| 377.0 |
| 144.0 |
| 4,052.0 |
| 3,891.0 |
| 3,655.0 |
| 3,654.0 |
| 3,513.0 |
| 3,673.0 |
| 3,644.0 |
| 3,463.0 |
| 3,346.0 |
| 2,979.0 |
| - |
| 2,477.0 |
| 2,221.0 |
| 2,065.0 |
| 1,803.0 |
| 1,899.0 |
| 1,748.0 |
| 1,573.0 |
| 1,178.0 |
| 1,208.6 |
| 1,011.3 |