| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 299.0 | 337.0 | 168.0 | 155.0 | 158.0 | 201.0 | 214.0 | 251.0 | 262.0 | 255.0 | 246.0 | 223.0 | 225.0 | 217.0 | 216.0 | |||||||||||||||||||||||||
| (in millions of USD) | 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 | 337.0 | 201.0 | 255.0 | 217.0 | 362.0 | 196.0 | 233.0 | 233.0 | 343.0 | 434.0 | 546.0 | 712.0 | - | 1,135.0 | 861.0 | 1,624.0 | 2,024.0 | ||
| Restricted Cash | 9.0 | 8.0 | 12.0 | 7.0 | 7.0 | 7.0 | 12.0 | 8.0 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 99.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 436.0 | 201.0 | 255.0 | 217.0 | 362.0 | 196.0 | 233.0 | 233.0 | 343.0 | 434.0 | 546.0 | 712.0 | - | 1,135.0 | 861.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 145.0 | 138.0 | 195.0 | 177.0 | 175.0 | 177.0 | 208.0 | 232.0 | 253.0 | 277.0 | 300.0 | 361.0 | - | 684.0 | 996.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 218.0 | 219.0 | 217.0 | 237.0 | 219.0 | 206.0 | 215.0 | 231.0 | 246.0 | 271.0 | 263.0 | 349.0 | - | 543.0 | 607.0 | 746.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 690.0 | 671.0 | 639.0 | 604.0 | 581.0 | 582.0 | 604.0 | 611.0 | 678.0 | 686.0 | 708.0 | 755.0 | - | 5,105.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 208.0 | 466.0 | 457.0 | 316.0 | 253.0 | 17.0 | 109.0 | 5.0 | 399.0 | 405.0 | 679.0 | 672.0 | 375.0 | 740.0 | 1,363.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | - | 978.0 | 978.0 | 978.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 209.0 | 467.0 | 458.0 | 317.0 | 254.0 | 19.0 | 111.0 | 401.0 | 403.0 | 411.0 | 685.0 | 677.0 | 379.0 | 1,439.0 | 1,463.0 | 1,245.0 | |||
| 289.0 |
| 309.0 |
| 362.0 |
| 380.0 |
| 395.0 |
| 401.0 |
| 196.0 |
| 193.0 |
| 180.0 |
| 209.0 |
| 233.0 |
| 225.0 |
| 216.0 |
| 240.0 |
| 233.0 |
| 238.0 |
| 275.0 |
| 313.0 |
| 344.0 |
| 342.0 |
| 370.0 |
| 378.0 |
| 434.0 |
| 489.0 |
| 513.0 |
| Restricted Cash | 8.0 | 9.0 | 8.0 | 8.0 | 9.0 | 8.0 | 8.0 | 9.0 | 12.0 | 12.0 | 9.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 7.0 | 7.0 | 7.0 | 7.0 | 8.0 | 12.0 | 18.0 | 23.0 | - | 8.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 59.0 | 99.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 358.0 | 436.0 | 168.0 | 155.0 | 158.0 | 201.0 | 214.0 | 251.0 | 262.0 | 255.0 | 246.0 | 223.0 | 225.0 | 217.0 | 216.0 | 289.0 | 309.0 | 362.0 | 380.0 | 395.0 | 401.0 | 196.0 | 193.0 | 180.0 | 209.0 | 233.0 | 225.0 | 216.0 | 240.0 | 233.0 | 238.0 | 275.0 | 313.0 | 344.0 | 342.0 | 370.0 | 378.0 | 434.0 | 489.0 | 513.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 135.0 | 145.0 | 146.0 | 149.0 | 149.0 | 138.0 | 143.0 | 139.0 | 139.0 | 195.0 | 191.0 | 161.0 | 167.0 | 177.0 | 164.0 | 191.0 | 182.0 | 175.0 | 167.0 | 174.0 | 165.0 | 177.0 | 153.0 | 140.0 | 183.0 | 208.0 | 195.0 | 204.0 | 201.0 | 232.0 | 244.0 | 242.0 | 256.0 | 282.0 | 263.0 | 259.0 | 251.0 | 277.0 | 265.0 | 268.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 255.0 | 218.0 | 236.0 | 238.0 | 236.0 | 219.0 | 241.0 | 232.0 | 230.0 | 217.0 | 239.0 | 252.0 | 251.0 | 237.0 | 273.0 | 262.0 | 247.0 | 219.0 | 240.0 | 234.0 | 224.0 | 206.0 | 232.0 | 228.0 | 236.0 | 215.0 | 242.0 | 251.0 | 249.0 | 231.0 | 306.0 | 301.0 | 305.0 | 276.0 | 316.0 | 313.0 | 308.0 | 271.0 | 280.0 | 286.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 104.0 | 141.0 | 42.0 | 32.0 | 34.0 | 37.0 | 44.0 | 38.0 | 46.0 | 45.0 | 34.0 | 36.0 | 42.0 | 48.0 | 44.0 | 44.0 | 50.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 793.0 | 841.0 | 592.0 | 574.0 | 577.0 | 595.0 | 642.0 | 660.0 | 677.0 | 712.0 | 712.0 | 672.0 | 687.0 | 681.0 | 699.0 | 788.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 502.0 | 499.0 | 492.0 | 501.0 | 489.0 | 482.0 | 481.0 | 473.0 | 471.0 | 470.0 | 458.0 | 463.0 | 457.0 | 450.0 | 440.0 | 443.0 | 446.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 195.0 | 191.0 | 198.0 | 199.0 | 198.0 | 189.0 | 190.0 | 177.0 | 171.0 | 169.0 | 161.0 | 155.0 | 153.0 | 154.0 | 147.0 | 145.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | ||||||||||||||||||||||
| Intangible Assets | 17.0 | 17.0 | 17.0 | 18.0 | 19.0 | 20.0 | 21.0 | 22.0 | 23.0 | 24.0 | 25.0 | 26.0 | 27.0 | 28.0 | 30.0 | 32.0 | 32.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.0 | 37.0 | 37.0 | 39.0 | 29.0 | 27.0 | 28.0 | 29.0 | 31.0 | 30.0 | 33.0 | 36.0 | 38.0 | 39.0 | 41.0 | 43.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 110.0 | 121.0 | 70.0 | 62.0 | 76.0 | 77.0 | 82.0 | 80.0 | 80.0 | 82.0 | 83.0 | 79.0 | 77.0 | 76.0 | 75.0 | 51.0 | 54.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,557.0 | 1,617.0 | 2,075.0 | 1,933.0 | 1,937.0 | 2,001.0 | 2,388.0 | 2,359.0 | 2,347.0 | 2,355.0 | 2,357.0 | 2,221.0 | 2,322.0 | 2,285.0 | 2,259.0 | 2,309.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 52.0 | 1.0 | 497.0 | 479.0 | 2.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 11.0 | 11.0 | 12.0 | 12.0 | 10.0 | 11.0 | 9.0 | 10.0 | 11.0 | 13.0 | 13.0 | 14.0 | 15.0 | 15.0 | 12.0 | 12.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 140.0 | 155.0 | 137.0 | 127.0 | 120.0 | 129.0 | 128.0 | 139.0 | 133.0 | 144.0 | 131.0 | 148.0 | 140.0 | 143.0 | 137.0 | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 314.0 | 268.0 | 749.0 | 729.0 | 261.0 | 261.0 | 266.0 | 278.0 | 274.0 | 283.0 | 271.0 | 292.0 | 295.0 | 293.0 | 297.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 108.0 | 208.0 | 10.0 | 11.0 | 473.0 | 466.0 | 460.0 | 453.0 | 447.0 | 457.0 | 451.0 | 324.0 | 320.0 | 316.0 | 312.0 | 308.0 | 256.0 | 253.0 | 250.0 | 249.0 | 246.0 | 17.0 | 17.0 | 113.0 | 111.0 | 109.0 | 106.0 | 104.0 | 18.0 | 5.0 | 5.0 | 398.0 | 399.0 | 399.0 | 402.0 | 404.0 | 404.0 | 405.0 | 664.0 | 672.0 |
| Operating Lease Liabilities Non-Current | 27.0 | 30.0 | 30.0 | 32.0 | 24.0 | 21.0 | 24.0 | 25.0 | 26.0 | 24.0 | 26.0 | 28.0 | 29.0 | 31.0 | 36.0 | 39.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 29.0 | 28.0 | - | - | - | - | - | - | - | - | 27.0 | - | - | 27.0 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 187.0 | 191.0 | 216.0 | 213.0 | 198.0 | 197.0 | 232.0 | 224.0 | 229.0 | 237.0 | 225.0 | 231.0 | 232.0 | 230.0 | 336.0 | 358.0 | 375.0 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 249.0 | 207.0 | 209.0 | 198.0 | 198.0 | 197.0 | 208.0 | 204.0 | 208.0 | 213.0 | 217.0 | 172.0 | 173.0 | 171.0 | 176.0 | 186.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 885.0 | 904.0 | 1,214.0 | 1,183.0 | 1,154.0 | 1,142.0 | 1,190.0 | 1,184.0 | 1,184.0 | 1,214.0 | 1,190.0 | 1,047.0 | 1,049.0 | 1,041.0 | 1,157.0 | 1,209.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (537.0) | (521.0) | (413.0) | (426.0) | (400.0) | (393.0) | (419.0) | (437.0) | (463.0) | (495.0) | (500.0) | (502.0) | (537.0) | (570.0) | (577.0) | (579.0) | (599.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (117.0) | (118.0) | (83.0) | (179.0) | (173.0) | (104.0) | 261.0 | 256.0 | 269.0 | 281.0 | 312.0 | 321.0 | 455.0 | 462.0 | 327.0 | |||||||||||||||||||||||||
| Treasury Stock | 27.0 | 26.0 | 14.0 | 14.0 | 13.0 | 12.0 | 12.0 | 12.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 10.0 | 10.0 | 10.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 600.0 | 614.0 | 762.0 | 528.0 | 563.0 | 641.0 | 982.0 | 961.0 | 951.0 | 931.0 | 959.0 | 967.0 | 1,068.0 | 1,041.0 | 901.0 | 901.0 | 782.0 | |||||||||||||||||||||||
| Total Equity | 600.0 | 614.0 | 762.0 | 528.0 | 563.0 | 641.0 | 982.0 | 961.0 | 951.0 | 931.0 | 959.0 | 967.0 | 1,068.0 | 1,041.0 | 901.0 | 901.0 | 782.0 | 781.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 160.0 | 209.0 | 507.0 | 490.0 | 475.0 | 467.0 | 461.0 | 454.0 | 448.0 | 458.0 | 452.0 | 325.0 | 321.0 | 317.0 | 313.0 | 309.0 | 257.0 | 254.0 | 252.0 | 251.0 | 248.0 | 19.0 | 19.0 | 115.0 | 113.0 | 111.0 | 108.0 | 106.0 | 414.0 | 401.0 | 401.0 | 401.0 | 403.0 | 403.0 | 410.0 | 411.0 | 410.0 | 411.0 | 672.0 | 676.0 |
| Net debt | (198.0) | (227.0) | 339.0 | 335.0 | 317.0 | 266.0 | 247.0 | 203.0 | 186.0 | 203.0 | 206.0 | 102.0 | 96.0 | 100.0 | 97.0 | 20.0 | (52.0) | (108.0) | ||||||||||||||||||||||
| Working Capital | 479.0 | 573.0 | (157.0) | (155.0) | 316.0 | 334.0 | 376.0 | 382.0 | 403.0 | 429.0 | 441.0 | 380.0 | 392.0 | 388.0 | 402.0 | 470.0 | 456.0 | 498.0 | ||||||||||||||||||||||
| Book Value | 600.0 | 614.0 | 762.0 | 528.0 | 563.0 | 641.0 | 982.0 | 961.0 | 951.0 | 931.0 | 959.0 | 967.0 | 1,068.0 | 1,041.0 | 901.0 | 901.0 | 782.0 | 781.0 | ||||||||||||||||||||||
| Tangible Book Value | 571.0 | 585.0 | 733.0 | 498.0 | 532.0 | 609.0 | 949.0 | 927.0 | 916.0 | 895.0 | 922.0 | 929.0 | 1,029.0 | 1,001.0 | 859.0 | 857.0 | 738.0 | |||||||||||||||||||||||
| 2,145.0 |
| 2,947.0 |
| - |
| - |
| - |
| 1,624.0 |
| 2,024.0 |
| 2,145.0 |
| 2,947.0 |
| 1,074.0 |
| 1,395.0 |
| - |
| - |
| 679.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 141.0 | 37.0 | 45.0 | 48.0 | 49.0 | 46.0 | 36.0 | 39.0 | 54.0 | 57.0 | 25.0 | 30.0 | - | 35.0 | 75.0 | 100.0 | 84.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 841.0 | 595.0 | 712.0 | 681.0 | 807.0 | 627.0 | 706.0 | 910.0 | 958.0 | 1,039.0 | 1,278.0 | 1,550.0 | - | 2,578.0 | 2,727.0 | 3,786.0 | 4,303.0 | - | - |
| 5,485.0 |
| 6,022.0 |
| - |
| - |
| - |
| Accumulated Depreciation | 499.0 | 482.0 | 470.0 | 450.0 | 441.0 | 430.0 | 423.0 | 395.0 | 384.0 | 344.0 | 314.0 | 231.0 | - | 4,412.0 | 4,590.0 | 4,985.0 | - | - | - |
| Property,Plant & Equipment Net | 191.0 | 189.0 | 169.0 | 154.0 | 140.0 | 152.0 | 181.0 | 216.0 | 294.0 | 342.0 | 426.0 | 501.0 | - | 693.0 | 895.0 | 1,037.0 | 1,254.0 | 1,551.0 | - |
| Long Term Investments | - | - | - | 25.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 68.0 | 88.0 | 96.0 | - | 278.0 | 277.0 | 294.0 | 907.0 | - | - |
| Intangible Assets | 17.0 | 20.0 | 24.0 | 28.0 | 34.0 | 39.0 | 47.0 | 58.0 | 84.0 | 121.0 | 119.0 | 182.0 | 9.0 | 61.0 | 87.0 | 124.0 | - | - | - |
| Operating Lease Right Of Use Assets | 37.0 | 27.0 | 30.0 | 39.0 | 47.0 | 48.0 | 49.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 147.0 | 160.0 | 187.0 | 35.0 | 23.0 | 38.0 | - | 470.0 | 429.0 | 695.0 | - | - | - |
| Other Non-Current Assets | 121.0 | 77.0 | 82.0 | 76.0 | 55.0 | 55.0 | 228.0 | 143.0 | 113.0 | 115.0 | 122.0 | 129.0 | - | 737.0 | 779.0 | 1,109.0 | 1,227.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,617.0 | 2,001.0 | 2,355.0 | 2,285.0 | 2,171.0 | 1,248.0 | 1,415.0 | 1,510.0 | 1,707.0 | 1,776.0 | 2,138.0 | 2,556.0 | - | 4,286.0 | 4,678.0 | 6,226.0 | 7,682.0 | 9,179.0 | - |
| - |
| - |
| - |
| Short Term Debt | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 396.0 | 4.0 | 6.0 | 6.0 | 5.0 | 4.0 | 699.0 | 100.0 | 50.0 | 62.0 | 51.0 | - |
| Deferred Revenue Current | 42.0 | 35.0 | 37.0 | 40.0 | 43.0 | 46.0 | 43.0 | 42.0 | 29.0 | 32.0 | 34.0 | 48.0 | - | 125.0 | 169.0 | 165.0 | - | - | - |
| Operating Lease Liabilities Current | 11.0 | 11.0 | 13.0 | 15.0 | 13.0 | 12.0 | 12.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 33.0 | 32.0 | 36.0 | 35.0 | 34.0 | 35.0 | 38.0 | 41.0 | 45.0 | 49.0 | 66.0 | 132.0 | - | 253.0 | 359.0 | 420.0 | - | - | - |
| Other Current Liabilities | 155.0 | 129.0 | 144.0 | 143.0 | 142.0 | - | - | - | - | - | - | - | - | - | - | 1,481.0 | 1,892.0 | - | - |
| Total Current Liabilities | 268.0 | 261.0 | 283.0 | 293.0 | 309.0 | 296.0 | 368.0 | 778.0 | 419.0 | 417.0 | 459.0 | 599.0 | - | 2,104.0 | 2,150.0 | 2,820.0 | 2,896.0 | - | - |
| 1,195.0 |
| 1,129.0 |
| 1,252.0 |
| - |
| Operating Lease Liabilities Non-Current | 30.0 | 21.0 | 24.0 | 31.0 | 45.0 | 49.0 | 48.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 28.0 | 24.0 | 27.0 | 27.0 | 29.0 | 31.0 | 13.0 | 15.0 | 16.0 | 16.0 | 18.0 | 26.0 | - | 1.0 | 7.0 | 8.0 | - | - | - |
| Pension Obligations | 191.0 | 197.0 | 237.0 | 230.0 | 382.0 | 406.0 | 378.0 | 379.0 | 462.0 | 603.0 | 619.0 | 662.0 | - | 2,031.0 | 3,053.0 | 2,661.0 | 2,694.0 | - | - |
| Other Non-Current Liabilities | 207.0 | 197.0 | 213.0 | 171.0 | 205.0 | 212.0 | 231.0 | 178.0 | 202.0 | 268.0 | 271.0 | 324.0 | 18.0 | 372.0 | 462.0 | 625.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 904.0 | 1,142.0 | 1,214.0 | 1,041.0 | 1,194.0 | 980.0 | 1,134.0 | 1,340.0 | 1,486.0 | 1,693.0 | 2,035.0 | 2,257.0 | - | 7,963.0 | 7,028.0 | 7,301.0 | 7,724.0 | 8,191.0 | - |
| 978.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (521.0) | (393.0) | (495.0) | (570.0) | (596.0) | (620.0) | (79.0) | (200.0) | (174.0) | (268.0) | (283.0) | (204.0) | - | 2,600.0 | 4,071.0 | 4,969.0 | 5,676.0 | - | - |
| Accumulated Other Comprehensive Income | (118.0) | (104.0) | 281.0 | 462.0 | 221.0 | (446.0) | (417.0) | (411.0) | (391.0) | (438.0) | (267.0) | (136.0) | - | (2,616.0) | (2,666.0) | (2,135.0) | (1,760.0) | - | - |
| Treasury Stock | 26.0 | 12.0 | 11.0 | 11.0 | 10.0 | 9.0 | 9.0 | 9.0 | 9.0 | 8.0 | 5.0 | 4.0 | - | 5,746.0 | 5,843.0 | 5,994.0 | 6,022.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 25.0 | 22.0 | - | 2.0 | 2.0 | 2.0 | 2.0 | - | - |
| Total Stockholders Equity | 614.0 | 641.0 | 931.0 | 1,041.0 | 781.0 | 77.0 | 99.0 | (3.0) | 57.0 | (73.0) | 78.0 | 277.0 | - | (3,679.0) | (2,352.0) | (1,077.0) | (35.0) | 988.0 | 3,060.0 |
| Total Equity | 614.0 | 641.0 | 931.0 | 1,041.0 | 781.0 | 77.0 | 99.0 | (3.0) | 57.0 | (73.0) | 103.0 | 299.0 | - | (3,677.0) | (2,350.0) | (1,075.0) | (33.0) | 988.0 | 3,060.0 |
| 1,191.0 |
| 1,303.0 |
| - |
| Net debt | (227.0) | 266.0 | 203.0 | 100.0 | (108.0) | (177.0) | (122.0) | 168.0 | 60.0 | (23.0) | 139.0 | (35.0) | - | 304.0 | 602.0 | (379.0) | (833.0) | (842.0) | - |
| Working Capital | 573.0 | 334.0 | 429.0 | 388.0 | 498.0 | 331.0 | 338.0 | 132.0 | 539.0 | 622.0 | 819.0 | 951.0 | - | 474.0 | 577.0 | 966.0 | 1,407.0 | - | - |
| Book Value | 614.0 | 641.0 | 931.0 | 1,041.0 | 781.0 | 77.0 | 99.0 | (3.0) | 57.0 | (73.0) | 78.0 | 277.0 | - | (3,679.0) | (2,352.0) | (1,077.0) | (35.0) | 988.0 | 3,060.0 |
| Tangible Book Value | 585.0 | 609.0 | 895.0 | 1,001.0 | 735.0 | 26.0 | 40.0 | (73.0) | (39.0) | (262.0) | (129.0) | (1.0) | - | (4,018.0) | (2,716.0) | (1,495.0) | (942.0) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| 47.0 |
| 43.0 |
| 42.0 |
| 46.0 |
| 35.0 |
| 32.0 |
| 31.0 |
| 36.0 |
| 57.0 |
| 57.0 |
| 53.0 |
| 47.0 |
| 56.0 |
| 56.0 |
| 62.0 |
| 56.0 |
| 31.0 |
| 23.0 |
| 21.0 |
| 23.0 |
| 22.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 790.0 |
| 807.0 |
| 836.0 |
| 848.0 |
| 834.0 |
| 627.0 |
| 622.0 |
| 589.0 |
| 669.0 |
| 706.0 |
| 721.0 |
| 729.0 |
| 859.0 |
| 910.0 |
| 844.0 |
| 874.0 |
| 936.0 |
| 958.0 |
| 988.0 |
| 1,004.0 |
| 997.0 |
| 1,039.0 |
| 1,237.0 |
| 1,303.0 |
| 441.0 |
| 440.0 |
| 438.0 |
| 431.0 |
| 430.0 |
| 424.0 |
| 418.0 |
| 413.0 |
| 423.0 |
| 419.0 |
| 443.0 |
| 431.0 |
| 395.0 |
| 426.0 |
| 418.0 |
| 411.0 |
| 394.0 |
| 381.0 |
| 376.0 |
| 360.0 |
| 343.0 |
| - |
| 365.0 |
| 147.0 |
| 140.0 |
| 140.0 |
| 148.0 |
| 143.0 |
| 152.0 |
| 150.0 |
| 157.0 |
| 165.0 |
| 181.0 |
| 186.0 |
| 229.0 |
| 233.0 |
| 216.0 |
| 276.0 |
| 290.0 |
| 311.0 |
| 314.0 |
| 309.0 |
| 320.0 |
| 326.0 |
| 342.0 |
| 361.0 |
| 368.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 32.0 |
| 88.0 |
| 88.0 |
| 88.0 |
| 88.0 |
| 88.0 |
| 34.0 |
| 35.0 |
| 36.0 |
| 38.0 |
| 39.0 |
| 40.0 |
| 41.0 |
| 43.0 |
| 47.0 |
| 53.0 |
| 56.0 |
| 58.0 |
| 58.0 |
| 76.0 |
| 79.0 |
| 83.0 |
| 86.0 |
| 92.0 |
| 108.0 |
| 113.0 |
| 121.0 |
| 88.0 |
| 93.0 |
| 45.0 |
| 47.0 |
| 46.0 |
| 49.0 |
| 47.0 |
| 48.0 |
| 50.0 |
| 51.0 |
| 49.0 |
| 49.0 |
| 49.0 |
| 44.0 |
| 49.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 147.0 |
| 154.0 |
| 155.0 |
| 160.0 |
| 175.0 |
| 175.0 |
| 186.0 |
| 188.0 |
| 65.0 |
| 42.0 |
| 37.0 |
| 35.0 |
| 38.0 |
| 24.0 |
| 55.0 |
| 402.0 |
| 375.0 |
| 346.0 |
| 317.0 |
| 305.0 |
| 285.0 |
| 258.0 |
| 228.0 |
| 205.0 |
| 188.0 |
| 164.0 |
| 143.0 |
| 127.0 |
| 112.0 |
| 112.0 |
| 112.0 |
| 121.0 |
| 120.0 |
| 120.0 |
| 115.0 |
| 132.0 |
| 130.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,187.0 |
| 2,171.0 |
| 1,535.0 |
| 1,534.0 |
| 1,489.0 |
| 1,248.0 |
| 1,220.0 |
| 1,160.0 |
| 1,220.0 |
| 1,415.0 |
| 1,409.0 |
| 1,431.0 |
| 1,538.0 |
| 1,510.0 |
| 1,540.0 |
| 1,573.0 |
| 1,672.0 |
| 1,707.0 |
| 1,618.0 |
| 1,693.0 |
| 1,717.0 |
| 1,776.0 |
| 1,981.0 |
| 2,042.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 396.0 |
| 396.0 |
| 396.0 |
| 3.0 |
| 4.0 |
| 4.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| 6.0 |
| 8.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| 40.0 |
| 38.0 |
| 43.0 |
| 32.0 |
| 32.0 |
| 31.0 |
| 34.0 |
| 31.0 |
| 33.0 |
| 32.0 |
| 30.0 |
| 30.0 |
| 30.0 |
| 31.0 |
| 32.0 |
| - |
| - |
| 12.0 |
| 13.0 |
| 18.0 |
| 18.0 |
| 18.0 |
| 12.0 |
| 12.0 |
| 11.0 |
| 11.0 |
| 12.0 |
| 26.0 |
| 26.0 |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 37.0 |
| 38.0 |
| 38.0 |
| 44.0 |
| 41.0 |
| 45.0 |
| 41.0 |
| 51.0 |
| 46.0 |
| 50.0 |
| 47.0 |
| 54.0 |
| 48.0 |
| 51.0 |
| 49.0 |
| - |
| - |
| 142.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 318.0 |
| 334.0 |
| 309.0 |
| 312.0 |
| 309.0 |
| 295.0 |
| 296.0 |
| 295.0 |
| 275.0 |
| 340.0 |
| 368.0 |
| 371.0 |
| 382.0 |
| 795.0 |
| 778.0 |
| 779.0 |
| 392.0 |
| 419.0 |
| 419.0 |
| 411.0 |
| 396.0 |
| 393.0 |
| 417.0 |
| 423.0 |
| 444.0 |
| 42.0 |
| 45.0 |
| 40.0 |
| 43.0 |
| 41.0 |
| 49.0 |
| 49.0 |
| 51.0 |
| 48.0 |
| 48.0 |
| 34.0 |
| 28.0 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| 30.0 |
| 30.0 |
| 13.0 |
| 12.0 |
| 13.0 |
| 13.0 |
| 14.0 |
| 13.0 |
| 14.0 |
| 16.0 |
| 16.0 |
| 17.0 |
| 16.0 |
| 17.0 |
| 16.0 |
| - |
| - |
| 382.0 |
| 384.0 |
| 391.0 |
| 389.0 |
| 406.0 |
| 376.0 |
| 368.0 |
| 372.0 |
| 378.0 |
| 352.0 |
| 365.0 |
| 368.0 |
| 379.0 |
| 384.0 |
| 405.0 |
| 449.0 |
| 466.0 |
| 544.0 |
| 568.0 |
| 581.0 |
| 603.0 |
| 662.0 |
| 698.0 |
| 200.0 |
| 205.0 |
| 210.0 |
| 219.0 |
| 222.0 |
| 212.0 |
| 206.0 |
| 197.0 |
| 190.0 |
| 231.0 |
| 195.0 |
| 192.0 |
| 163.0 |
| 178.0 |
| 183.0 |
| 198.0 |
| 207.0 |
| 202.0 |
| 216.0 |
| 224.0 |
| 239.0 |
| 268.0 |
| 255.0 |
| 267.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,207.0 |
| 1,194.0 |
| 1,196.0 |
| 1,211.0 |
| 1,193.0 |
| 980.0 |
| 943.0 |
| 1,004.0 |
| 1,061.0 |
| 1,134.0 |
| 1,058.0 |
| 1,071.0 |
| 1,379.0 |
| 1,340.0 |
| 1,351.0 |
| 1,393.0 |
| 1,474.0 |
| 1,486.0 |
| 1,573.0 |
| 1,592.0 |
| 1,617.0 |
| 1,693.0 |
| 2,004.0 |
| 2,081.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (596.0) |
| (590.0) |
| (598.0) |
| (614.0) |
| (620.0) |
| (640.0) |
| (195.0) |
| (190.0) |
| (79.0) |
| (17.0) |
| (12.0) |
| (213.0) |
| (200.0) |
| (187.0) |
| (205.0) |
| (209.0) |
| (174.0) |
| (303.0) |
| (257.0) |
| (261.0) |
| (268.0) |
| (278.0) |
| (294.0) |
| 326.0 |
| 226.0 |
| 221.0 |
| (422.0) |
| (429.0) |
| (441.0) |
| (446.0) |
| (419.0) |
| (421.0) |
| (426.0) |
| (417.0) |
| (411.0) |
| (408.0) |
| (409.0) |
| (411.0) |
| (407.0) |
| (398.0) |
| (378.0) |
| (391.0) |
| (438.0) |
| (430.0) |
| (427.0) |
| (438.0) |
| (406.0) |
| (406.0) |
| 10.0 |
| 10.0 |
| 10.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 8.0 |
| 8.0 |
| 8.0 |
| 7.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 28.0 |
| 781.0 |
| 144.0 |
| 130.0 |
| 104.0 |
| 77.0 |
| 88.0 |
| (30.0) |
| (25.0) |
| 99.0 |
| 171.0 |
| 183.0 |
| (16.0) |
| (3.0) |
| 19.0 |
| 12.0 |
| 32.0 |
| 57.0 |
| (117.0) |
| (59.0) |
| (58.0) |
| (73.0) |
| (50.0) |
| (67.0) |
| 144.0 |
| 130.0 |
| 104.0 |
| 77.0 |
| 88.0 |
| (30.0) |
| (25.0) |
| 99.0 |
| 171.0 |
| 183.0 |
| (16.0) |
| (3.0) |
| 19.0 |
| 12.0 |
| 32.0 |
| 57.0 |
| (117.0) |
| (59.0) |
| (58.0) |
| (73.0) |
| (23.0) |
| (39.0) |
| (128.0) |
| (144.0) |
| (153.0) |
| (177.0) |
| (174.0) |
| (65.0) |
| (96.0) |
| (122.0) |
| (117.0) |
| (110.0) |
| 174.0 |
| 168.0 |
| 163.0 |
| 126.0 |
| 90.0 |
| 59.0 |
| 68.0 |
| 41.0 |
| 32.0 |
| (23.0) |
| 183.0 |
| 163.0 |
| 524.0 |
| 539.0 |
| 539.0 |
| 331.0 |
| 327.0 |
| 314.0 |
| 329.0 |
| 338.0 |
| 350.0 |
| 347.0 |
| 64.0 |
| 132.0 |
| 65.0 |
| 482.0 |
| 517.0 |
| 539.0 |
| 577.0 |
| 608.0 |
| 604.0 |
| 622.0 |
| 814.0 |
| 859.0 |
| 144.0 |
| 130.0 |
| 104.0 |
| 77.0 |
| 88.0 |
| (30.0) |
| (25.0) |
| 99.0 |
| 171.0 |
| 183.0 |
| (16.0) |
| (3.0) |
| 19.0 |
| 12.0 |
| 32.0 |
| 57.0 |
| (117.0) |
| (59.0) |
| (58.0) |
| (73.0) |
| (50.0) |
| (67.0) |
| 735.0 |
| 97.0 |
| 82.0 |
| 54.0 |
| 26.0 |
| 36.0 |
| (83.0) |
| (80.0) |
| 40.0 |
| 106.0 |
| 115.0 |
| (86.0) |
| (73.0) |
| (89.0) |
| (99.0) |
| (83.0) |
| (61.0) |
| (241.0) |
| (255.0) |
| (259.0) |
| (282.0) |
| (226.0) |
| (248.0) |