| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 500.0 | 342.0 | 304.0 | 389.0 | 370.0 | 436.0 | 712.0 | 739.0 | - | 536.0 | 883.0 | 970.0 | 1,106.0 | 1,053.0 | 966.0 | 786.0 | 941.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 17.0 | 1.0 | 2.0 | 5.0 | 21.0 | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 500.0 | 342.0 | 304.0 | 389.0 | 370.0 | 436.0 | 712.0 | 739.0 | - | 536.0 | 883.0 | 970.0 | 1,106.0 | 1,053.0 | 966.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,900.0 | 1,654.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 516.0 | 476.0 | - | 469.0 | 521.0 | 632.0 | 812.0 | 746.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 712.0 | 772.0 | 593.0 | 637.0 | 1,026.0 | 574.0 | 572.0 | 546.0 | - | 535.0 | 438.0 | 742.0 | 747.0 | 756.0 | 761.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,547.0 | 2,533.0 | 1,801.0 | 1,376.0 | 1,875.0 | 1,584.0 | 1,183.0 | 1,226.0 | - | 650.0 | 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 | 0.0 | 0.0 | 0.0 | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,596.0 | 2,569.0 | 1,832.0 | 1,740.0 | 1,891.0 | 1,596.0 | 1,210.0 | 1,248.0 | - | 650.0 | 0.0 | - | - | - | - | - | ||||
| (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 | 380.0 | 500.0 | 539.0 | 403.0 | 442.0 | 342.0 | 462.0 | 414.0 | 314.0 | 304.0 | 348.0 | 539.0 | 416.0 | 389.0 | 461.0 | |||||||||||||||||||||||||
| 1,145.0 |
| 1,861.0 |
| 1,461.0 |
| - |
| - |
| - |
| - |
| - |
| 786.0 |
| 941.0 |
| 1,145.0 |
| 1,861.0 |
| 1,461.0 |
| 1,883.0 |
| 1,900.0 |
| 2,147.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 69.0 | 76.0 | 83.0 | 67.0 | 75.0 | 71.0 | 65.0 | 49.0 | - | 56.0 | 58.0 | 58.0 | 72.0 | 64.0 | - | - | - | - | - | - |
| Other Current Assets | 166.0 | 173.0 | 189.0 | 164.0 | 147.0 | 121.0 | 146.0 | 108.0 | 98.0 | 103.0 | 109.0 | 147.0 | 196.0 | 464.0 | 518.0 | 394.0 | 608.0 | 743.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,051.0 | 1,873.0 | 1,651.0 | 1,747.0 | 2,152.0 | 1,634.0 | 2,011.0 | 1,959.0 | - | 2,047.0 | 1,844.0 | 2,454.0 | 2,925.0 | 3,444.0 | 3,435.0 | 3,262.0 | 3,641.0 | 4,142.0 | - | - |
| 748.0 |
| 689.0 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 386.0 | 355.0 | - | 324.0 | 352.0 | 385.0 | 397.0 | 356.0 | 364.0 | 334.0 | 264.0 | 224.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 130.0 | 130.0 | 121.0 | - | 145.0 | 169.0 | 247.0 | 415.0 | 390.0 | 384.0 | 355.0 | 251.0 | 245.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,677.0 | 2,630.0 | 2,109.0 | 2,087.0 | 2,060.0 | 1,761.0 | 1,265.0 | 1,265.0 | - | 959.0 | 324.0 | 324.0 | 772.0 | 153.0 | 951.0 | 947.0 | 691.0 | 694.0 | - | - |
| Intangible Assets | 727.0 | 763.0 | 618.0 | 645.0 | 708.0 | 683.0 | 495.0 | 516.0 | - | 248.0 | 35.0 | 41.0 | 85.0 | 99.0 | 113.0 | 127.0 | 58.0 | 73.0 | - | - |
| Operating Lease Right Of Use Assets | 217.0 | 203.0 | 138.0 | 164.0 | 158.0 | 154.0 | 175.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 162.0 | 209.0 | 239.0 | 213.0 | 231.0 | 297.0 | 236.0 | 222.0 | 294.0 | 118.0 | 99.0 | 143.0 | 344.0 | 203.0 | 128.0 | 103.0 | 120.0 | 167.0 | - | - |
| Other Non-Current Assets | 322.0 | 396.0 | 365.0 | 294.0 | 152.0 | 135.0 | 143.0 | 147.0 | 125.0 | 127.0 | 134.0 | 148.0 | 113.0 | 117.0 | 152.0 | 84.0 | 81.0 | 244.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,584.0 | 6,663.0 | 5,565.0 | 5,566.0 | 6,204.0 | 5,705.0 | 5,360.0 | 5,052.0 | - | 4,144.0 | 3,412.0 | 4,078.0 | 5,438.0 | 5,767.0 | 5,666.0 | 5,417.0 | 5,327.0 | 5,884.0 | - | - |
| 921.0 |
| 1,045.0 |
| 1,387.0 |
| - |
| - |
| Short Term Debt | 49.0 | 36.0 | 31.0 | 364.0 | 16.0 | 12.0 | 27.0 | 22.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 331.0 | 328.0 | 359.0 | 275.0 | 313.0 | 356.0 | 484.0 | 463.0 | 377.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 56.0 | 58.0 | 48.0 | 48.0 | 41.0 | 44.0 | 39.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 342.0 | 351.0 | 340.0 | 325.0 | 317.0 | 283.0 | 209.0 | 221.0 | - | 171.0 | 173.0 | 197.0 | 235.0 | 242.0 | 226.0 | 200.0 | 191.0 | 320.0 | - | - |
| Other Current Liabilities | 235.0 | 280.0 | 249.0 | 220.0 | 162.0 | 193.0 | 186.0 | 179.0 | - | 292.0 | 263.0 | 442.0 | 409.0 | 698.0 | 587.0 | 470.0 | 552.0 | 680.0 | - | - |
| Total Current Liabilities | 1,688.0 | 1,782.0 | 1,572.0 | 1,821.0 | 1,875.0 | 1,455.0 | 1,501.0 | 1,419.0 | - | 1,559.0 | 1,393.0 | 1,978.0 | 1,907.0 | 2,184.0 | 2,277.0 | 2,339.0 | 2,291.0 | 3,043.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 236.0 | 228.0 | 176.0 | 193.0 | 188.0 | 186.0 | 192.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 0.0 | 0.0 | 90.0 | 100.0 | 95.0 | 0.0 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 95.0 | 83.0 | 106.0 | 92.0 | 70.0 | 26.0 | 16.0 | 27.0 | - | 149.0 | 94.0 | 95.0 | 86.0 | 77.0 | 71.0 | 117.0 | 122.0 | 37.0 | - | - |
| Pension Obligations | - | - | - | 11.0 | 88.0 | 381.0 | 277.0 | 250.0 | - | 526.0 | 333.0 | 502.0 | 477.0 | 391.0 | - | - | - | - | - | - |
| Other Non-Current Liabilities | 279.0 | 244.0 | 290.0 | 230.0 | 219.0 | 256.0 | 124.0 | 202.0 | 172.0 | 200.0 | 206.0 | 229.0 | 267.0 | 394.0 | 177.0 | 132.0 | 106.0 | 333.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,072.0 | 5,196.0 | 4,171.0 | 3,934.0 | 4,521.0 | 4,096.0 | 3,507.0 | 3,334.0 | - | 3,399.0 | 2,360.0 | 3,143.0 | 2,999.0 | 3,256.0 | 3,224.0 | 3,213.0 | 3,031.0 | 3,850.0 | - | - |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | 2,552.0 | 2,526.0 | 2,505.0 | 2,235.0 | 2,206.0 | 2,222.0 | 2,206.0 | 2,190.0 | - | 2,088.0 | 2,070.0 | 2,091.0 | 2,065.0 | 2,049.0 | 2,005.0 | 1,981.0 | 2,103.0 | 2,091.0 | - | - |
| Retained Earnings | 1,697.0 | 1,367.0 | 1,072.0 | 1,410.0 | 1,287.0 | 1,305.0 | 1,437.0 | 1,235.0 | 998.0 | 488.0 | 595.0 | 439.0 | 1,748.0 | 1,709.0 | 1,607.0 | 1,157.0 | 854.0 | 596.0 | - | - |
| Accumulated Other Comprehensive Income | (928.0) | (946.0) | (915.0) | (882.0) | (881.0) | (1,083.0) | (987.0) | (910.0) | - | (1,050.0) | (831.0) | (876.0) | (740.0) | (610.0) | (548.0) | (438.0) | (444.0) | (439.0) | - | - |
| Treasury Stock | - | 1,494.0 | 1,279.0 | 1,143.0 | 943.0 | 864.0 | 817.0 | 817.0 | - | 769.0 | 769.0 | 712.0 | 610.0 | 606.0 | 606.0 | 569.0 | 225.0 | (196.0) | - | - |
| Minority Interest | 9.0 | 14.0 | 11.0 | 12.0 | 14.0 | 29.0 | 14.0 | 20.0 | - | (12.0) | (13.0) | (7.0) | (24.0) | (31.0) | (53.0) | (42.0) | 8.0 | (18.0) | - | - |
| Total Stockholders Equity | 1,503.0 | 1,453.0 | 1,383.0 | 1,620.0 | 1,669.0 | 1,580.0 | 1,839.0 | 1,698.0 | - | 757.0 | 1,065.0 | 942.0 | 2,463.0 | 2,542.0 | 2,495.0 | 2,246.0 | 2,288.0 | 2,052.0 | 2,235.0 | 1,829.0 |
| Total Equity | 1,512.0 | 1,467.0 | 1,394.0 | 1,632.0 | 1,683.0 | 1,582.0 | 1,853.0 | 1,718.0 | - | 725.0 | 1,052.0 | 935.0 | 2,439.0 | 2,511.0 | 2,442.0 | 2,204.0 | 2,296.0 | 2,034.0 | 2,235.0 | 1,829.0 |
| - |
| - |
| - |
| - |
| Net debt | 2,096.0 | 2,227.0 | 1,528.0 | 1,351.0 | 1,521.0 | 1,160.0 | 498.0 | 509.0 | - | 114.0 | (883.0) | - | - | - | - | - | - | - | - | - |
| Working Capital | 363.0 | 91.0 | 79.0 | (74.0) | 277.0 | 179.0 | 510.0 | 540.0 | - | 488.0 | 451.0 | 476.0 | 1,018.0 | 1,260.0 | 1,158.0 | 923.0 | 1,350.0 | 1,099.0 | - | - |
| Book Value | 1,503.0 | 1,453.0 | 1,383.0 | 1,620.0 | 1,669.0 | 1,580.0 | 1,839.0 | 1,698.0 | - | 757.0 | 1,065.0 | 942.0 | 2,463.0 | 2,542.0 | 2,495.0 | 2,246.0 | 2,288.0 | 2,052.0 | 2,235.0 | 1,829.0 |
| Tangible Book Value | (1,901.0) | (1,940.0) | (1,344.0) | (1,112.0) | (1,099.0) | (864.0) | 79.0 | (83.0) | - | (450.0) | 706.0 | 577.0 | 1,606.0 | 2,290.0 | 1,431.0 | 1,172.0 | 1,539.0 | 1,285.0 | - | - |
| 516.0 |
| 412.0 |
| 370.0 |
| 550.0 |
| 483.0 |
| 445.0 |
| 436.0 |
| 949.0 |
| 635.0 |
| 566.0 |
| 712.0 |
| 681.0 |
| 611.0 |
| 708.0 |
| 739.0 |
| 581.0 |
| 519.0 |
| 486.0 |
| 439.0 |
| 511.0 |
| 491.0 |
| 410.0 |
| 536.0 |
| 569.0 |
| 804.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 380.0 | 500.0 | 539.0 | 403.0 | 442.0 | 342.0 | 462.0 | 414.0 | 314.0 | 304.0 | 348.0 | 539.0 | 416.0 | 389.0 | 461.0 | 516.0 | 412.0 | 370.0 | 550.0 | 483.0 | 445.0 | 436.0 | 949.0 | 635.0 | 566.0 | 712.0 | 681.0 | 611.0 | 708.0 | 739.0 | 581.0 | 519.0 | 486.0 | 439.0 | 511.0 | 491.0 | 410.0 | 536.0 | 569.0 | 804.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 63.0 | 63.0 | - | 67.0 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 180.0 | 166.0 | 160.0 | 164.0 | 185.0 | 173.0 | 190.0 | 202.0 | 211.0 | 189.0 | 523.0 | 584.0 | 162.0 | 164.0 | 119.0 | 125.0 | 116.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,947.0 | 2,051.0 | 2,085.0 | 2,092.0 | 2,057.0 | 1,873.0 | 1,961.0 | 1,825.0 | 1,734.0 | 1,651.0 | 2,092.0 | 2,374.0 | 1,912.0 | 1,747.0 | 1,719.0 | 1,882.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,671.0 | 2,677.0 | 2,674.0 | 2,693.0 | 2,643.0 | 2,630.0 | 2,553.0 | 2,111.0 | 2,110.0 | 2,109.0 | 2,090.0 | 2,107.0 | 2,095.0 | 2,087.0 | 2,056.0 | 2,025.0 | 2,051.0 | 2,060.0 | ||||||||||||||||||||||
| Intangible Assets | 709.0 | 727.0 | 740.0 | 761.0 | 753.0 | 763.0 | 885.0 | 595.0 | 605.0 | 618.0 | 618.0 | 639.0 | 642.0 | 645.0 | 633.0 | 656.0 | 688.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 212.0 | 217.0 | 228.0 | 196.0 | 194.0 | 203.0 | 212.0 | 157.0 | 140.0 | 138.0 | 146.0 | 143.0 | 149.0 | 164.0 | 167.0 | 150.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 151.0 | 162.0 | 150.0 | 179.0 | 196.0 | 209.0 | 200.0 | 197.0 | 205.0 | 239.0 | 190.0 | 196.0 | 205.0 | 213.0 | 184.0 | 202.0 | 212.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 391.0 | 322.0 | 317.0 | 343.0 | 436.0 | 396.0 | 505.0 | 442.0 | 404.0 | 365.0 | 337.0 | 347.0 | 293.0 | 294.0 | 243.0 | 239.0 | 166.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,625.0 | 6,584.0 | 6,649.0 | 6,793.0 | 6,847.0 | 6,663.0 | 6,663.0 | 6,663.0 | 6,663.0 | 5,565.0 | 5,973.0 | 6,287.0 | 5,736.0 | 5,566.0 | 5,354.0 | 5,518.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 706.0 | 712.0 | 733.0 | 813.0 | 792.0 | 772.0 | 737.0 | 676.0 | 669.0 | 593.0 | 687.0 | 726.0 | 755.0 | 637.0 | 557.0 | 647.0 | 630.0 | 1,026.0 | 964.0 | 633.0 | 600.0 | 574.0 | 584.0 | 593.0 | 693.0 | 572.0 | 624.0 | 611.0 | 580.0 | 546.0 | 492.0 | 445.0 | 475.0 | 350.0 | 398.0 | 412.0 | 462.0 | 535.0 | 568.0 | 479.0 |
| Short Term Debt | 49.0 | 49.0 | 46.0 | 43.0 | 39.0 | 36.0 | 46.0 | 22.0 | 22.0 | 31.0 | 239.0 | 117.0 | 367.0 | 364.0 | 15.0 | 16.0 | 16.0 | 16.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 330.0 | 331.0 | 334.0 | 334.0 | 333.0 | 328.0 | 381.0 | 353.0 | 348.0 | 359.0 | 341.0 | 325.0 | 282.0 | 275.0 | 289.0 | 337.0 | 334.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 49.0 | 47.0 | 47.0 | 48.0 | 45.0 | 44.0 | ||||||||||||||||||||||||
| Accrued Expenses | 349.0 | 342.0 | 385.0 | 341.0 | 369.0 | 351.0 | 397.0 | 359.0 | 301.0 | 340.0 | 308.0 | 327.0 | 285.0 | 325.0 | 322.0 | 296.0 | 272.0 | |||||||||||||||||||||||
| Other Current Liabilities | 232.0 | 235.0 | 249.0 | 288.0 | 324.0 | 280.0 | 266.0 | 243.0 | 239.0 | 249.0 | 503.0 | 710.0 | 192.0 | 172.0 | 176.0 | 168.0 | 182.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,684.0 | 1,688.0 | 1,771.0 | 1,857.0 | 1,857.0 | 1,782.0 | 1,827.0 | 1,653.0 | 1,579.0 | 1,572.0 | 2,127.0 | 2,252.0 | 1,928.0 | 1,821.0 | 1,389.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,534.0 | 2,547.0 | 2,558.0 | 2,571.0 | 2,705.0 | 2,533.0 | 2,560.0 | 1,900.0 | 1,842.0 | 1,801.0 | 1,516.0 | 1,628.0 | 1,374.0 | 1,376.0 | 1,722.0 | 1,746.0 | 1,870.0 | 1,875.0 | 1,578.0 | 1,585.0 | 1,586.0 | 1,584.0 | 1,314.0 | 1,065.0 | 1,053.0 | 1,183.0 | 1,185.0 | 1,188.0 | 1,223.0 | 1,226.0 | 1,125.0 | 1,043.0 | 540.0 | 470.0 | 470.0 | 470.0 | 650.0 | 650.0 | 650.0 | - |
| Operating Lease Liabilities Non-Current | 228.0 | 236.0 | 245.0 | 217.0 | 219.0 | 228.0 | 236.0 | 188.0 | 175.0 | 176.0 | 178.0 | 178.0 | 185.0 | 193.0 | 196.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 94.0 | 95.0 | 86.0 | 88.0 | 83.0 | 83.0 | 84.0 | 79.0 | 81.0 | 106.0 | 92.0 | 95.0 | 94.0 | 92.0 | 68.0 | 72.0 | 70.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 38.0 | 64.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 268.0 | 279.0 | 296.0 | 308.0 | 311.0 | 244.0 | 321.0 | 307.0 | 310.0 | 290.0 | 281.0 | 282.0 | 286.0 | 230.0 | 205.0 | 205.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,036.0 | 5,072.0 | 5,180.0 | 5,304.0 | 5,417.0 | 5,196.0 | 5,267.0 | 4,353.0 | 4,204.0 | 4,171.0 | 4,408.0 | 4,658.0 | 4,079.0 | 3,934.0 | 3,785.0 | 3,922.0 | ||||||||||||||||||||||||
| 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 | 2,561.0 | 2,552.0 | 2,546.0 | 2,539.0 | 2,534.0 | 2,526.0 | 2,520.0 | 2,519.0 | 2,514.0 | 2,505.0 | 2,624.0 | 2,616.0 | 2,244.0 | 2,235.0 | 2,228.0 | 2,222.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,778.0 | 1,697.0 | 1,607.0 | 1,513.0 | 1,461.0 | 1,367.0 | 1,311.0 | 1,231.0 | 1,145.0 | 1,072.0 | 1,069.0 | 1,109.0 | 1,478.0 | 1,410.0 | 1,334.0 | 1,276.0 | 1,200.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (938.0) | (928.0) | (896.0) | (868.0) | (930.0) | (946.0) | (885.0) | (911.0) | (912.0) | (915.0) | (861.0) | (830.0) | (875.0) | (882.0) | (934.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 976.0 | 943.0 | ||||||||||||||||||||||
| Minority Interest | 5.0 | 9.0 | 5.0 | 2.0 | 13.0 | 14.0 | 11.0 | 9.0 | 11.0 | 11.0 | 11.0 | 14.0 | 13.0 | 12.0 | 6.0 | 10.0 | 14.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,584.0 | 1,503.0 | 1,464.0 | 1,487.0 | 1,417.0 | 1,453.0 | 1,503.0 | 1,402.0 | 1,408.0 | 1,383.0 | 1,554.0 | 1,615.0 | 1,644.0 | 1,620.0 | 1,563.0 | 1,586.0 | ||||||||||||||||||||||||
| Total Equity | 1,589.0 | 1,512.0 | 1,469.0 | 1,489.0 | 1,430.0 | 1,467.0 | 1,514.0 | 1,411.0 | 1,419.0 | 1,394.0 | 1,565.0 | 1,629.0 | 1,657.0 | 1,632.0 | 1,569.0 | 1,596.0 | 1,578.0 | 1,683.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,583.0 | 2,596.0 | 2,604.0 | 2,614.0 | 2,744.0 | 2,569.0 | 2,606.0 | 1,922.0 | 1,864.0 | 1,832.0 | 1,755.0 | 1,745.0 | 1,741.0 | 1,740.0 | 1,737.0 | 1,762.0 | 1,886.0 | 1,891.0 | 1,594.0 | 1,599.0 | 1,598.0 | 1,596.0 | 1,326.0 | 1,078.0 | 1,065.0 | 1,210.0 | 1,212.0 | 1,215.0 | 1,250.0 | 1,248.0 | 1,146.0 | 1,055.0 | 540.0 | 470.0 | 470.0 | 470.0 | 650.0 | 650.0 | 650.0 | - |
| Net debt | 2,203.0 | 2,096.0 | 2,065.0 | 2,211.0 | 2,302.0 | 2,227.0 | 2,144.0 | 1,508.0 | 1,550.0 | 1,528.0 | 1,407.0 | 1,206.0 | 1,325.0 | 1,351.0 | 1,276.0 | 1,246.0 | 1,474.0 | 1,521.0 | ||||||||||||||||||||||
| Working Capital | 263.0 | 363.0 | 314.0 | 235.0 | 200.0 | 91.0 | 134.0 | 172.0 | 155.0 | 79.0 | (35.0) | 122.0 | (16.0) | (74.0) | 330.0 | 390.0 | 313.0 | 277.0 | ||||||||||||||||||||||
| Book Value | 1,584.0 | 1,503.0 | 1,464.0 | 1,487.0 | 1,417.0 | 1,453.0 | 1,503.0 | 1,402.0 | 1,408.0 | 1,383.0 | 1,554.0 | 1,615.0 | 1,644.0 | 1,620.0 | 1,563.0 | 1,586.0 | 1,564.0 | 1,669.0 | ||||||||||||||||||||||
| Tangible Book Value | (1,796.0) | (1,901.0) | (1,950.0) | (1,967.0) | (1,979.0) | (1,940.0) | (1,935.0) | (1,304.0) | (1,307.0) | (1,344.0) | (1,154.0) | (1,131.0) | (1,093.0) | (1,112.0) | (1,126.0) | (1,095.0) | (1,175.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 114.0 |
| 126.0 |
| 124.0 |
| 121.0 |
| 115.0 |
| 125.0 |
| 134.0 |
| 146.0 |
| 153.0 |
| 132.0 |
| 103.0 |
| 108.0 |
| 103.0 |
| 117.0 |
| 102.0 |
| 93.0 |
| 94.0 |
| 97.0 |
| 95.0 |
| 103.0 |
| 123.0 |
| 127.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,774.0 |
| 2,152.0 |
| 2,136.0 |
| 1,726.0 |
| 1,628.0 |
| 1,634.0 |
| 2,207.0 |
| 1,897.0 |
| 1,982.0 |
| 2,011.0 |
| 2,107.0 |
| 1,980.0 |
| 1,971.0 |
| 1,959.0 |
| 1,764.0 |
| 1,663.0 |
| 1,633.0 |
| 1,425.0 |
| 1,518.0 |
| 1,495.0 |
| 1,881.0 |
| 2,047.0 |
| 1,790.0 |
| 1,801.0 |
| - |
| - |
| - |
| 424.0 |
| 419.0 |
| 413.0 |
| 400.0 |
| 388.0 |
| 386.0 |
| 375.0 |
| 371.0 |
| 367.0 |
| 355.0 |
| 360.0 |
| 355.0 |
| 336.0 |
| 329.0 |
| 323.0 |
| 324.0 |
| 315.0 |
| 324.0 |
| 338.0 |
| 353.0 |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| 112.0 |
| 120.0 |
| 130.0 |
| 109.0 |
| 116.0 |
| 120.0 |
| 121.0 |
| 129.0 |
| 133.0 |
| 142.0 |
| 130.0 |
| 134.0 |
| 139.0 |
| 143.0 |
| 145.0 |
| 165.0 |
| 153.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,772.0 |
| 1,763.0 |
| 1,761.0 |
| 1,761.0 |
| 1,179.0 |
| 1,176.0 |
| 1,210.0 |
| 1,265.0 |
| 1,261.0 |
| 1,264.0 |
| 1,265.0 |
| 1,265.0 |
| 1,268.0 |
| 1,271.0 |
| 1,011.0 |
| 968.0 |
| 965.0 |
| 961.0 |
| 959.0 |
| 959.0 |
| 953.0 |
| 345.0 |
| 708.0 |
| 635.0 |
| 654.0 |
| 668.0 |
| 683.0 |
| 455.0 |
| 456.0 |
| 466.0 |
| 495.0 |
| 489.0 |
| 505.0 |
| 512.0 |
| 516.0 |
| 523.0 |
| 544.0 |
| 486.0 |
| 239.0 |
| 237.0 |
| 240.0 |
| 242.0 |
| 248.0 |
| 257.0 |
| 50.0 |
| 151.0 |
| 158.0 |
| 154.0 |
| 161.0 |
| 147.0 |
| 154.0 |
| 113.0 |
| 106.0 |
| 120.0 |
| 175.0 |
| 183.0 |
| 181.0 |
| 180.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 231.0 |
| 237.0 |
| 245.0 |
| 271.0 |
| 297.0 |
| 250.0 |
| 254.0 |
| 249.0 |
| 236.0 |
| - |
| 218.0 |
| 214.0 |
| 222.0 |
| 211.0 |
| 215.0 |
| 289.0 |
| 300.0 |
| 122.0 |
| 121.0 |
| 119.0 |
| 118.0 |
| 94.0 |
| 95.0 |
| 153.0 |
| 147.0 |
| 145.0 |
| 151.0 |
| 135.0 |
| 137.0 |
| 140.0 |
| 140.0 |
| 143.0 |
| 136.0 |
| 141.0 |
| 146.0 |
| 147.0 |
| 148.0 |
| 158.0 |
| 158.0 |
| 124.0 |
| 124.0 |
| 125.0 |
| 127.0 |
| 127.0 |
| 128.0 |
| 140.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,634.0 |
| 6,204.0 |
| 5,832.0 |
| 5,522.0 |
| 5,675.0 |
| 5,705.0 |
| 5,308.0 |
| 5,010.0 |
| 5,104.0 |
| 5,360.0 |
| 5,402.0 |
| 5,318.0 |
| 5,317.0 |
| 5,052.0 |
| 4,863.0 |
| 4,710.0 |
| 4,364.0 |
| 3,652.0 |
| 3,601.0 |
| 3,581.0 |
| 3,962.0 |
| 4,144.0 |
| 4,242.0 |
| 3,432.0 |
| 16.0 |
| 14.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 13.0 |
| 12.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 22.0 |
| 21.0 |
| 12.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 313.0 |
| 289.0 |
| 278.0 |
| 299.0 |
| 356.0 |
| 355.0 |
| 381.0 |
| 415.0 |
| 484.0 |
| 536.0 |
| 487.0 |
| 472.0 |
| 463.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| 41.0 |
| 40.0 |
| 41.0 |
| 43.0 |
| 44.0 |
| 39.0 |
| 40.0 |
| 42.0 |
| 39.0 |
| 42.0 |
| 40.0 |
| 40.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.0 |
| 318.0 |
| 293.0 |
| 290.0 |
| 283.0 |
| 252.0 |
| 231.0 |
| 238.0 |
| 209.0 |
| 249.0 |
| 239.0 |
| 229.0 |
| 221.0 |
| 229.0 |
| 216.0 |
| 186.0 |
| 186.0 |
| 211.0 |
| 173.0 |
| 187.0 |
| 171.0 |
| 203.0 |
| 161.0 |
| 178.0 |
| 177.0 |
| 198.0 |
| 182.0 |
| 193.0 |
| 193.0 |
| 240.0 |
| 228.0 |
| 186.0 |
| 191.0 |
| 175.0 |
| 174.0 |
| 179.0 |
| 169.0 |
| 161.0 |
| 146.0 |
| 157.0 |
| 193.0 |
| 213.0 |
| 252.0 |
| 292.0 |
| 233.0 |
| 217.0 |
| 1,492.0 |
| 1,461.0 |
| 1,875.0 |
| 1,788.0 |
| 1,443.0 |
| 1,419.0 |
| 1,455.0 |
| 1,433.0 |
| 1,495.0 |
| 1,627.0 |
| 1,501.0 |
| 1,652.0 |
| 1,563.0 |
| 1,505.0 |
| 1,419.0 |
| 1,364.0 |
| 1,297.0 |
| 1,320.0 |
| 1,071.0 |
| 1,172.0 |
| 1,199.0 |
| 1,343.0 |
| 1,559.0 |
| 1,550.0 |
| 1,374.0 |
| 179.0 |
| 180.0 |
| 188.0 |
| 189.0 |
| 194.0 |
| 180.0 |
| 186.0 |
| 154.0 |
| 148.0 |
| 145.0 |
| 192.0 |
| 201.0 |
| 203.0 |
| 207.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 101.0 |
| 98.0 |
| 98.0 |
| 90.0 |
| 90.0 |
| 96.0 |
| 92.0 |
| 70.0 |
| 13.0 |
| 16.0 |
| 11.0 |
| 26.0 |
| 16.0 |
| 14.0 |
| 14.0 |
| 16.0 |
| 29.0 |
| 29.0 |
| 28.0 |
| 27.0 |
| 12.0 |
| 17.0 |
| 81.0 |
| 20.0 |
| 66.0 |
| 59.0 |
| 150.0 |
| 149.0 |
| 163.0 |
| 117.0 |
| 88.0 |
| 310.0 |
| 339.0 |
| 363.0 |
| 381.0 |
| 223.0 |
| 232.0 |
| 249.0 |
| 277.0 |
| 192.0 |
| 219.0 |
| 240.0 |
| 250.0 |
| 328.0 |
| 349.0 |
| 392.0 |
| 391.0 |
| 520.0 |
| 468.0 |
| 518.0 |
| 526.0 |
| 258.0 |
| 274.0 |
| 219.0 |
| 219.0 |
| 254.0 |
| 248.0 |
| 249.0 |
| 256.0 |
| 251.0 |
| 216.0 |
| 164.0 |
| 124.0 |
| 122.0 |
| 122.0 |
| 119.0 |
| 202.0 |
| 164.0 |
| 183.0 |
| 183.0 |
| 171.0 |
| 188.0 |
| 197.0 |
| 200.0 |
| 200.0 |
| 208.0 |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,056.0 |
| 4,521.0 |
| 4,332.0 |
| 4,021.0 |
| 4,000.0 |
| 4,096.0 |
| 3,595.0 |
| 3,368.0 |
| 3,446.0 |
| 3,507.0 |
| 3,585.0 |
| 3,524.0 |
| 3,522.0 |
| 3,334.0 |
| 3,205.0 |
| 3,100.0 |
| 2,733.0 |
| 2,455.0 |
| 2,743.0 |
| 2,770.0 |
| 3,171.0 |
| 3,399.0 |
| 3,145.0 |
| 2,287.0 |
| 2,216.0 |
| 2,206.0 |
| 2,246.0 |
| 2,240.0 |
| 2,230.0 |
| 2,222.0 |
| 2,219.0 |
| 2,216.0 |
| 2,210.0 |
| 2,206.0 |
| 2,202.0 |
| 2,197.0 |
| 2,194.0 |
| 2,190.0 |
| 2,175.0 |
| 2,171.0 |
| 2,094.0 |
| 2,091.0 |
| 2,095.0 |
| 2,093.0 |
| 2,090.0 |
| 2,088.0 |
| 2,083.0 |
| 2,080.0 |
| 1,287.0 |
| 1,208.0 |
| 1,169.0 |
| 1,336.0 |
| 1,305.0 |
| 1,300.0 |
| 1,262.0 |
| 1,320.0 |
| 1,437.0 |
| 1,366.0 |
| 1,321.0 |
| 1,308.0 |
| 1,235.0 |
| 1,225.0 |
| 1,179.0 |
| 1,148.0 |
| 854.0 |
| 613.0 |
| 580.0 |
| 513.0 |
| 488.0 |
| 587.0 |
| 661.0 |
| (896.0) |
| (876.0) |
| (881.0) |
| (1,049.0) |
| (1,045.0) |
| (1,054.0) |
| (1,083.0) |
| (1,014.0) |
| (1,043.0) |
| (1,081.0) |
| (987.0) |
| (954.0) |
| (926.0) |
| (911.0) |
| (910.0) |
| (938.0) |
| (934.0) |
| (912.0) |
| (922.0) |
| (1,024.0) |
| (1,030.0) |
| (1,030.0) |
| (1,050.0) |
| (792.0) |
| (808.0) |
| 919.0 |
| 895.0 |
| 866.0 |
| 864.0 |
| 817.0 |
| 820.0 |
| 819.0 |
| 817.0 |
| 817.0 |
| 818.0 |
| 818.0 |
| 817.0 |
| 817.0 |
| 819.0 |
| 818.0 |
| 818.0 |
| 817.0 |
| 820.0 |
| 770.0 |
| 769.0 |
| 767.0 |
| 769.0 |
| 14.0 |
| 14.0 |
| 32.0 |
| 29.0 |
| 29.0 |
| 25.0 |
| 27.0 |
| 28.0 |
| 14.0 |
| 20.0 |
| 20.0 |
| 22.0 |
| 20.0 |
| 15.0 |
| 14.0 |
| 119.0 |
| (8.0) |
| (9.0) |
| (12.0) |
| (12.0) |
| (12.0) |
| (14.0) |
| (19.0) |
| 1,564.0 |
| 1,669.0 |
| 1,486.0 |
| 1,469.0 |
| 1,646.0 |
| 1,580.0 |
| 1,688.0 |
| 1,615.0 |
| 1,630.0 |
| 1,839.0 |
| 1,797.0 |
| 1,774.0 |
| 1,773.0 |
| 1,698.0 |
| 1,643.0 |
| 1,596.0 |
| 1,512.0 |
| 1,229.0 |
| 867.0 |
| 823.0 |
| 803.0 |
| 757.0 |
| 1,111.0 |
| 1,164.0 |
| 1,480.0 |
| 1,479.0 |
| 1,675.0 |
| 1,609.0 |
| 1,713.0 |
| 1,642.0 |
| 1,654.0 |
| 1,853.0 |
| 1,842.0 |
| 1,819.0 |
| 1,798.0 |
| 1,718.0 |
| 1,634.0 |
| 1,588.0 |
| 1,608.0 |
| 1,197.0 |
| 858.0 |
| 811.0 |
| 791.0 |
| 745.0 |
| 1,097.0 |
| 1,145.0 |
| 1,044.0 |
| 1,116.0 |
| 1,153.0 |
| 1,160.0 |
| 377.0 |
| 443.0 |
| 499.0 |
| 498.0 |
| 531.0 |
| 604.0 |
| 542.0 |
| 509.0 |
| 565.0 |
| 536.0 |
| 54.0 |
| 31.0 |
| (41.0) |
| (21.0) |
| 240.0 |
| 114.0 |
| 81.0 |
| - |
| 348.0 |
| 283.0 |
| 209.0 |
| 179.0 |
| 774.0 |
| 402.0 |
| 355.0 |
| 510.0 |
| 455.0 |
| 417.0 |
| 466.0 |
| 540.0 |
| 400.0 |
| 366.0 |
| 313.0 |
| 354.0 |
| 346.0 |
| 296.0 |
| 538.0 |
| 488.0 |
| 240.0 |
| 427.0 |
| 1,486.0 |
| 1,469.0 |
| 1,646.0 |
| 1,580.0 |
| 1,688.0 |
| 1,615.0 |
| 1,630.0 |
| 1,839.0 |
| 1,797.0 |
| 1,774.0 |
| 1,773.0 |
| 1,698.0 |
| 1,643.0 |
| 1,596.0 |
| 1,512.0 |
| 1,229.0 |
| 867.0 |
| 823.0 |
| 803.0 |
| 757.0 |
| 1,111.0 |
| 1,164.0 |
| (1,099.0) |
| (921.0) |
| (948.0) |
| (783.0) |
| (864.0) |
| 54.0 |
| (17.0) |
| (46.0) |
| 79.0 |
| 47.0 |
| 5.0 |
| (4.0) |
| (83.0) |
| (148.0) |
| (219.0) |
| 15.0 |
| 22.0 |
| (335.0) |
| (378.0) |
| (398.0) |
| (450.0) |
| (99.0) |
| 769.0 |