| (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 | 167.0 | 196.0 | 425.0 | 914.0 | 585.0 | 928.0 | 313.0 | 168.0 | 788.8 | 115.1 | 128.7 | 171.8 | 153.7 | 109.0 | 104.4 | 124.3 | 260.1 | ||
| Restricted Cash | 94.0 | 110.0 | 90.0 | 47.0 | 41.0 | 45.0 | 51.0 | 39.0 | 29.0 | 24.7 | 38.1 | 44.0 | 10.9 | 30.4 | 0.9 | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 167.0 | 196.0 | 425.0 | 914.0 | 585.0 | 928.0 | 313.0 | 168.0 | 788.8 | 115.1 | 128.7 | 171.8 | 153.7 | 109.0 | 104.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 689.0 | 585.0 | 506.0 | 455.0 | 423.0 | 438.0 | 755.0 | 599.0 | 540.9 | 495.0 | 487.1 | 468.4 | 346.0 | 209.9 | 182.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 169.0 | 158.0 | 177.0 | 161.0 | 98.0 | 119.0 | 244.0 | 216.0 | 243.1 | 242.3 | 248.5 | 265.6 | 137.8 | 71.3 | 79.7 | 68.7 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 848.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 189.0 | 216.0 | 241.0 | 154.0 | 204.0 | 150.0 | 226.0 | 225.0 | 190.4 | 188.9 | 159.8 | 155.8 | 140.9 | 80.8 | 66.2 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 53.0 | 23.0 | 22.0 | 24.0 | 44.0 | 44.0 | 45.0 | 45.0 | 40.3 | 49.3 | 50.3 | 50.6 | 30.4 | 16.5 | 26.2 | 8.4 | |||
| (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 | 147.0 | 167.0 | 236.0 | 136.0 | 134.0 | 196.0 | 347.0 | 321.0 | 450.0 | 425.0 | 891.0 | 909.0 | 931.0 | 914.0 | 1,277.0 | |||||||||||||||||||||||||
| 140.6 |
| 29.4 |
| - |
| - |
| - |
| 124.3 |
| 260.1 |
| 140.6 |
| 29.4 |
| 178.2 |
| 178.0 |
| - |
| - |
| 73.9 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | 252.0 | 233.0 | 131.1 | 114.1 | 123.3 | 183.5 | 150.3 | 53.7 | 38.9 | 42.5 | 47.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 6.5 | 16.7 | - | - | - | - | - | 91.1 | - | - |
| Total Current Assets | 1,283.0 | 1,183.0 | 1,311.0 | 1,694.0 | 1,732.0 | 2,181.0 | 1,615.0 | 1,369.0 | 1,876.4 | 1,116.6 | 1,175.5 | 1,305.2 | 957.4 | 484.6 | 405.6 | 413.7 | 672.7 | - | - |
| 788.5 |
| 776.4 |
| 751.7 |
| - |
| - |
| Accumulated Depreciation | 661.0 | 669.0 | 674.0 | 665.0 | 675.0 | 641.0 | 996.0 | 921.0 | 911.1 | 888.9 | 846.8 | - | - | 471.7 | 362.0 | 325.8 | 283.3 | - | - |
| Property,Plant & Equipment Net | 348.0 | 286.0 | 236.0 | 204.0 | 213.0 | 242.0 | 500.0 | 547.0 | 568.2 | 612.2 | 794.0 | 1,012.8 | 773.1 | 376.9 | 426.5 | 450.6 | 468.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 262.0 | 273.0 | 298.0 | 253.9 | 179.9 | 228.5 | 288.2 | 367.2 | 316.2 | 340.5 | 321.2 | - | - | - |
| Goodwill | 3,371.0 | 2,890.0 | 2,945.0 | 2,919.0 | 2,892.0 | 2,730.0 | 2,734.0 | 3,280.0 | 2,956.0 | 2,888.4 | 3,013.7 | 4,108.3 | 1,183.1 | 801.4 | 768.4 | 763.9 | 772.7 | - | - |
| Intangible Assets | 808.0 | 454.0 | 605.0 | 797.0 | 946.0 | 1,088.0 | 1,516.0 | 1,809.0 | 1,604.6 | 1,768.3 | 1,920.0 | 2,251.6 | 411.1 | 84.3 | 86.9 | 70.6 | 79.8 | - | - |
| Operating Lease Right Of Use Assets | 43.0 | 44.0 | 52.0 | 49.0 | 51.0 | 52.0 | 105.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 349.0 | 106.0 | - | - | - | - | 20.7 | 20.4 | 22.6 | 6.3 | 12.7 | 15.6 | - | - | - |
| Other Non-Current Assets | 63.0 | 71.0 | 60.0 | 67.0 | 80.0 | 47.0 | 198.0 | 77.0 | 57.6 | 47.7 | 45.4 | 58.0 | 128.4 | 36.3 | 134.1 | 131.6 | 298.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,462.0 | 5,421.0 | 5,552.0 | 6,009.0 | 7,883.0 | 7,984.0 | 7,809.0 | 7,718.0 | 7,725.0 | 7,087.4 | 7,732.2 | 9,721.1 | 4,109.6 | 2,186.9 | 2,161.9 | 2,151.5 | 2,291.8 | - | - |
| 50.6 |
| 57.3 |
| - |
| - |
| Short Term Debt | 53.0 | 23.0 | 22.0 | 24.0 | 44.0 | 44.0 | 45.0 | 45.0 | 40.3 | 49.3 | 50.3 | 50.6 | 30.4 | 16.5 | 26.2 | 8.4 | 24.8 | - | - |
| Deferred Revenue Current | 28.0 | 21.0 | 25.0 | 32.0 | 31.0 | 19.0 | 84.0 | 73.0 | 42.7 | 58.8 | 47.5 | 45.2 | 36.3 | 27.7 | 18.9 | 18.2 | - | - | - |
| Operating Lease Liabilities Current | 18.0 | 16.0 | 19.0 | 17.0 | 16.0 | 16.0 | 26.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 535.0 | 447.0 | 404.0 | 380.0 | 428.0 | 343.0 | 495.0 | 477.0 | 509.1 | 454.2 | 443.8 | 449.4 | 280.3 | 159.0 | 144.7 | 136.9 | 123.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 803.0 | 735.0 | 696.0 | 622.0 | 974.0 | 832.0 | 766.0 | 747.0 | 739.8 | 692.4 | 653.9 | 655.8 | 451.6 | 256.3 | 237.1 | 196.0 | 225.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.0 | 31.0 | 39.0 | 37.0 | 40.0 | 43.0 | 88.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 11.0 | 12.0 | 20.0 | 87.0 | 35.0 | 46.0 | 91.0 | 108.0 | 73.1 | 70.2 | 228.2 | 562.3 | 138.0 | 62.3 | 56.3 | 60.9 | 37.4 | - | - |
| Pension Obligations | - | - | - | - | - | 32.0 | 25.0 | 18.0 | 18.3 | 21.6 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 264.0 | 160.0 | 180.0 | 232.0 | 170.0 | 190.0 | 292.0 | 334.0 | 203.1 | 235.6 | 188.9 | 236.8 | 109.6 | 51.8 | 60.4 | 53.8 | 67.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,217.0 | 4,785.0 | 4,787.0 | 4,848.0 | 9,989.0 | 10,508.0 | 9,917.0 | 10,181.0 | 9,752.3 | 9,023.1 | 9,227.7 | 9,717.2 | 3,861.4 | 1,822.1 | 1,718.2 | 1,698.9 | 1,672.0 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,292.0 | 1,016.0 | 680.0 | 517.0 | (3,158.0) | (3,529.0) | (2,954.0) | (2,824.0) | (2,461.0) | (2,218.7) | (1,865.0) | (470.7) | (236.4) | (206.2) | (143.6) | (131.0) | 18.2 | - | - |
| Accumulated Other Comprehensive Income | (223.0) | (365.0) | (283.0) | (318.0) | (261.0) | (218.0) | (292.0) | (300.0) | (200.0) | (334.0) | (222.2) | (94.4) | 18.3 | (3.0) | (32.8) | (17.5) | (2.6) | - | - |
| Treasury Stock | 2,101.0 | 1,216.0 | 751.0 | 580.0 | 175.0 | 175.0 | 175.0 | 175.0 | 175.2 | 175.2 | 175.2 | 175.2 | 145.7 | 142.9 | 74.5 | 74.5 | 48.1 | - | - |
| Minority Interest | - | - | 0.0 | 171.0 | 150.0 | 129.0 | 104.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 245.0 | 636.0 | 765.0 | 990.0 | (2,256.0) | (2,653.0) | (2,212.0) | (2,463.0) | (2,027.0) | (1,936.0) | (1,495.5) | 3.9 | 375.0 | 364.8 | 443.7 | 452.7 | 619.8 | 595.8 | - |
| Total Equity | 245.0 | 636.0 | 765.0 | 1,161.0 | (2,106.0) | (2,524.0) | (2,108.0) | (2,463.0) | (2,027.0) | (1,936.0) | (1,495.5) | 3.9 | 375.0 | 364.8 | 443.7 | 452.7 | 619.8 | 595.8 | - |
| 24.8 |
| - |
| - |
| Net debt | (114.0) | (173.0) | (403.0) | (890.0) | (541.0) | (884.0) | (268.0) | (123.0) | (748.5) | (65.8) | (78.4) | (121.2) | (123.3) | (92.5) | (78.2) | (115.9) | (235.3) | - | - |
| Working Capital | 480.0 | 448.0 | 615.0 | 1,072.0 | 758.0 | 1,349.0 | 849.0 | 622.0 | 1,136.6 | 424.2 | 521.6 | 649.4 | 505.8 | 228.3 | 168.5 | 217.7 | 447.5 | - | - |
| Book Value | 245.0 | 636.0 | 765.0 | 990.0 | (2,256.0) | (2,653.0) | (2,212.0) | (2,463.0) | (2,027.0) | (1,936.0) | (1,495.5) | 3.9 | 375.0 | 364.8 | 443.7 | 452.7 | 619.8 | 595.8 | - |
| Tangible Book Value | (3,934.0) | (2,708.0) | (2,785.0) | (2,726.0) | (6,094.0) | (6,471.0) | (6,462.0) | (7,552.0) | (6,587.6) | (6,592.7) | (6,429.2) | (6,356.0) | (1,219.2) | (520.9) | (411.6) | (381.9) | (232.8) | - | - |
| 928.0 |
| 496.0 |
| 585.0 |
| 782.0 |
| 932.0 |
| 967.0 |
| 928.0 |
| 1,045.0 |
| 790.0 |
| 334.0 |
| 313.0 |
| 363.0 |
| 369.0 |
| 1,213.0 |
| 168.0 |
| 113.5 |
| 118.6 |
| 109.9 |
| 788.8 |
| 196.4 |
| 198.2 |
| 131.9 |
| 115.1 |
| 120.9 |
| 101.4 |
| Restricted Cash | 102.0 | 94.0 | 88.0 | 130.0 | 128.0 | 110.0 | 54.0 | 95.0 | 97.0 | 90.0 | 50.0 | 48.0 | 93.0 | 47.0 | 42.0 | 44.0 | 48.0 | 41.0 | 39.0 | 51.0 | 88.0 | 45.0 | 85.0 | 63.0 | 55.0 | 51.0 | 46.0 | 44.0 | 41.0 | 39.0 | 37.1 | 33.3 | 34.1 | 29.0 | 27.0 | 26.0 | 27.1 | 24.7 | 24.3 | 24.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 147.0 | 167.0 | 236.0 | 136.0 | 134.0 | 196.0 | 347.0 | 321.0 | 450.0 | 425.0 | 891.0 | 909.0 | 931.0 | 914.0 | 1,277.0 | 928.0 | 496.0 | 585.0 | 782.0 | 932.0 | 967.0 | 928.0 | 1,045.0 | 790.0 | 334.0 | 313.0 | 363.0 | 369.0 | 1,213.0 | 168.0 | 113.5 | 118.6 | 109.9 | 788.8 | 196.4 | 198.2 | 131.9 | 115.1 | 120.9 | 101.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 614.0 | 689.0 | 659.0 | 643.0 | 629.0 | 585.0 | 580.0 | 575.0 | 504.0 | 506.0 | 477.0 | 499.0 | 458.0 | 455.0 | 426.0 | 415.0 | 431.0 | 423.0 | 415.0 | 636.0 | 621.0 | 438.0 | 662.0 | 612.0 | 624.0 | 755.0 | 636.0 | 616.0 | 621.0 | 599.0 | 526.7 | 562.3 | 554.1 | 540.9 | 492.7 | 479.3 | 463.5 | 495.0 | 465.3 | 501.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 185.0 | 169.0 | 175.0 | 187.0 | 169.0 | 158.0 | 183.0 | 186.0 | 175.0 | 177.0 | 183.0 | 183.0 | 172.0 | 161.0 | 137.0 | 129.0 | 113.0 | 98.0 | 105.0 | 184.0 | 191.0 | 119.0 | 223.0 | 233.0 | 248.0 | 244.0 | 257.0 | 238.0 | 229.0 | 216.0 | 238.4 | 231.9 | 231.2 | 243.1 | 255.2 | 252.7 | 253.5 | 242.3 | 270.1 | 249.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 119.0 | 96.0 | 108.0 | 117.0 | 166.0 | - | - | 88.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,205.0 | 1,283.0 | 1,322.0 | 1,237.0 | 1,184.0 | 1,183.0 | 1,279.0 | 1,289.0 | 1,340.0 | 1,311.0 | 1,720.0 | 1,735.0 | 1,762.0 | 1,694.0 | 2,048.0 | 1,748.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 686.0 | 661.0 | 719.0 | 718.0 | 689.0 | 669.0 | 721.0 | 701.0 | 690.0 | 674.0 | 695.0 | 690.0 | 679.0 | 665.0 | 649.0 | 659.0 | 679.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 347.0 | 348.0 | 348.0 | 351.0 | 291.0 | 286.0 | 281.0 | 269.0 | 246.0 | 236.0 | 229.0 | 214.0 | 214.0 | 204.0 | 202.0 | 205.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,370.0 | 3,371.0 | 3,361.0 | 3,355.0 | 2,919.0 | 2,890.0 | 2,954.0 | 2,925.0 | 2,925.0 | 2,945.0 | 2,903.0 | 2,930.0 | 2,922.0 | 2,919.0 | 2,865.0 | 2,932.0 | 2,978.0 | 2,892.0 | ||||||||||||||||||||||
| Intangible Assets | 769.0 | 808.0 | 842.0 | 882.0 | 429.0 | 454.0 | 494.0 | 529.0 | 568.0 | 605.0 | 638.0 | 682.0 | 743.0 | 797.0 | 767.0 | 837.0 | 893.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 42.0 | 43.0 | 48.0 | 44.0 | 42.0 | 44.0 | 47.0 | 45.0 | 48.0 | 52.0 | 43.0 | 43.0 | 47.0 | 49.0 | 51.0 | 51.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 60.0 | 63.0 | 71.0 | 75.0 | 70.0 | 71.0 | 59.0 | 73.0 | 72.0 | 60.0 | 74.0 | 74.0 | 61.0 | 67.0 | 68.0 | 43.0 | 86.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,365.0 | 6,462.0 | 6,509.0 | 6,490.0 | 5,455.0 | 5,421.0 | 5,596.0 | 5,538.0 | 5,588.0 | 5,552.0 | 5,887.0 | 5,962.0 | 6,022.0 | 6,009.0 | 6,246.0 | 6,481.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 147.0 | 189.0 | 162.0 | 248.0 | 244.0 | 216.0 | 200.0 | 277.0 | 211.0 | 241.0 | 162.0 | 171.0 | 189.0 | 154.0 | 176.0 | 164.0 | 198.0 | 204.0 | 167.0 | 178.0 | 280.0 | 150.0 | 230.0 | 179.0 | 215.0 | 226.0 | 253.0 | 201.0 | 200.0 | 225.0 | 215.4 | 184.0 | 186.0 | 190.4 | 178.4 | 213.0 | 182.9 | 188.9 | 173.6 | 178.6 |
| Short Term Debt | 58.0 | 53.0 | 49.0 | 38.0 | 23.0 | 23.0 | 23.0 | 22.0 | 22.0 | 22.0 | 22.0 | 23.0 | 23.0 | 24.0 | 24.0 | 24.0 | 44.0 | 44.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 18.0 | 18.0 | 20.0 | 19.0 | 17.0 | 16.0 | 18.0 | 18.0 | 19.0 | 19.0 | 17.0 | 18.0 | 18.0 | 17.0 | 17.0 | 16.0 | ||||||||||||||||||||||||
| Accrued Expenses | 437.0 | 535.0 | 374.0 | 358.0 | 434.0 | 447.0 | 429.0 | 362.0 | 381.0 | 404.0 | 403.0 | 371.0 | 362.0 | 380.0 | 352.0 | 359.0 | 385.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 676.0 | 803.0 | 621.0 | 697.0 | 753.0 | 735.0 | 680.0 | 696.0 | 677.0 | 696.0 | 619.0 | 577.0 | 642.0 | 622.0 | 802.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 28.0 | 29.0 | 32.0 | 30.0 | 29.0 | 31.0 | 33.0 | 31.0 | 34.0 | 39.0 | 30.0 | 31.0 | 35.0 | 37.0 | 39.0 | 40.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 10.0 | 11.0 | 13.0 | 13.0 | 12.0 | 12.0 | 20.0 | 19.0 | 20.0 | 20.0 | 43.0 | 51.0 | 71.0 | 87.0 | 143.0 | 143.0 | 42.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 258.0 | 264.0 | 227.0 | 230.0 | 157.0 | 160.0 | 155.0 | 157.0 | 170.0 | 180.0 | 194.0 | 210.0 | 223.0 | 232.0 | 156.0 | 158.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,054.0 | 6,217.0 | 5,786.0 | 5,788.0 | 4,835.0 | 4,785.0 | 4,738.0 | 4,752.0 | 4,753.0 | 4,787.0 | 4,741.0 | 4,732.0 | 4,838.0 | 4,848.0 | 5,014.0 | 5,515.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 351.0 | 1,292.0 | 1,307.0 | 1,193.0 | 1,098.0 | 1,016.0 | 908.0 | 844.0 | 762.0 | 680.0 | 613.0 | 538.0 | 539.0 | 517.0 | 487.0 | 159.0 | (3,132.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (226.0) | (223.0) | (244.0) | (250.0) | (322.0) | (365.0) | (261.0) | (307.0) | (306.0) | (283.0) | (331.0) | (265.0) | (312.0) | (318.0) | (415.0) | |||||||||||||||||||||||||
| Treasury Stock | 0.0 | 2,101.0 | 1,596.0 | 1,484.0 | 1,383.0 | 1,216.0 | 972.0 | 927.0 | 776.0 | 751.0 | 726.0 | 613.0 | 608.0 | 580.0 | 378.0 | 378.0 | 226.0 | 175.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 187.0 | 182.0 | 176.0 | 171.0 | 161.0 | 155.0 | 152.0 | 150.0 | ||||||||||||||||||||||
| Total Stockholders Equity | 311.0 | 245.0 | 723.0 | 702.0 | 620.0 | 636.0 | 858.0 | 786.0 | 835.0 | 765.0 | 959.0 | 1,048.0 | 1,008.0 | 990.0 | 1,071.0 | 811.0 | (2,289.0) | |||||||||||||||||||||||
| Total Equity | 311.0 | 245.0 | 723.0 | 702.0 | 620.0 | 636.0 | 858.0 | 786.0 | 835.0 | 765.0 | 1,146.0 | 1,230.0 | 1,184.0 | 1,161.0 | 1,232.0 | 966.0 | (2,137.0) | (2,106.0) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 58.0 | 53.0 | 49.0 | 38.0 | 23.0 | 23.0 | 23.0 | 22.0 | 22.0 | 22.0 | 22.0 | 23.0 | 23.0 | 24.0 | 24.0 | 24.0 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 44.0 | 384.0 | 45.0 | 45.0 | 288.0 | 45.0 | 1,046.0 | 45.0 | 46.8 | 48.7 | 50.4 | 40.3 | 39.9 | 39.5 | 39.3 | 49.3 | 49.6 | 49.7 |
| Net debt | (89.0) | (114.0) | (187.0) | (98.0) | (111.0) | (173.0) | (324.0) | (299.0) | (428.0) | (403.0) | (869.0) | (886.0) | (908.0) | (890.0) | (1,253.0) | (904.0) | (452.0) | (541.0) | ||||||||||||||||||||||
| Working Capital | 529.0 | 480.0 | 701.0 | 540.0 | 431.0 | 448.0 | 599.0 | 593.0 | 663.0 | 615.0 | 1,101.0 | 1,158.0 | 1,120.0 | 1,072.0 | 1,246.0 | 494.0 | 829.0 | |||||||||||||||||||||||
| Book Value | 311.0 | 245.0 | 723.0 | 702.0 | 620.0 | 636.0 | 858.0 | 786.0 | 835.0 | 765.0 | 959.0 | 1,048.0 | 1,008.0 | 990.0 | 1,071.0 | 811.0 | (2,289.0) | (2,256.0) | ||||||||||||||||||||||
| Tangible Book Value | (3,828.0) | (3,934.0) | (3,480.0) | (3,535.0) | (2,728.0) | (2,708.0) | (2,590.0) | (2,668.0) | (2,658.0) | (2,785.0) | (2,582.0) | (2,564.0) | (2,657.0) | (2,726.0) | (2,561.0) | (2,958.0) | (6,160.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,756.0 |
| 1,732.0 |
| 1,921.0 |
| 2,017.0 |
| 2,108.0 |
| 2,181.0 |
| 2,271.0 |
| 1,932.0 |
| 1,496.0 |
| 1,615.0 |
| 1,651.0 |
| 1,585.0 |
| 2,446.0 |
| 1,369.0 |
| 1,309.8 |
| 1,318.4 |
| 1,311.2 |
| 1,876.4 |
| 1,225.4 |
| 1,197.1 |
| 1,120.2 |
| 1,116.6 |
| 1,135.6 |
| 1,137.1 |
| 675.0 |
| 677.0 |
| 1,158.0 |
| 1,139.0 |
| 641.0 |
| 1,067.0 |
| 1,030.0 |
| 992.0 |
| 996.0 |
| 990.0 |
| 975.0 |
| 950.0 |
| 921.0 |
| 931.7 |
| 929.6 |
| 937.0 |
| 911.1 |
| 926.2 |
| 920.2 |
| 914.8 |
| 888.9 |
| 930.3 |
| 899.9 |
| 197.0 |
| 213.0 |
| 218.0 |
| 391.0 |
| 406.0 |
| 242.0 |
| 434.0 |
| 447.0 |
| 474.0 |
| 500.0 |
| 516.0 |
| 532.0 |
| 517.0 |
| 547.0 |
| 542.4 |
| 520.2 |
| 505.3 |
| 568.2 |
| 567.2 |
| 574.8 |
| 584.7 |
| 612.2 |
| 663.8 |
| 695.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| 265.0 |
| 262.0 |
| 260.0 |
| 258.0 |
| 263.0 |
| 273.0 |
| 266.0 |
| 273.0 |
| 296.0 |
| 298.0 |
| 206.0 |
| 209.2 |
| 179.4 |
| 253.9 |
| 168.4 |
| 157.1 |
| 187.0 |
| 179.9 |
| 206.5 |
| 199.8 |
| 2,755.0 |
| 3,356.0 |
| 3,287.0 |
| 2,730.0 |
| 3,234.0 |
| 3,211.0 |
| 3,162.0 |
| 3,280.0 |
| 3,251.0 |
| 3,279.0 |
| 3,301.0 |
| 3,280.0 |
| 3,308.2 |
| 3,312.8 |
| 3,372.5 |
| 2,956.1 |
| 2,961.3 |
| 2,930.7 |
| 2,906.1 |
| 2,888.4 |
| 2,991.0 |
| 2,992.5 |
| 946.0 |
| 974.0 |
| 1,217.0 |
| 1,243.0 |
| 1,088.0 |
| 1,342.0 |
| 1,397.0 |
| 1,429.0 |
| 1,516.0 |
| 1,579.0 |
| 1,660.0 |
| 1,745.0 |
| 1,809.0 |
| 1,725.7 |
| 1,797.4 |
| 1,903.0 |
| 1,604.6 |
| 1,667.8 |
| 1,710.3 |
| 1,761.9 |
| 1,768.3 |
| 1,841.0 |
| 1,891.9 |
| 50.0 |
| 51.0 |
| 46.0 |
| 92.0 |
| 95.0 |
| 52.0 |
| 96.0 |
| 96.0 |
| 98.0 |
| 105.0 |
| 107.0 |
| 113.0 |
| 118.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| 357.0 |
| 192.0 |
| 202.0 |
| 157.0 |
| 196.0 |
| 214.0 |
| 229.0 |
| 198.0 |
| 203.0 |
| 171.0 |
| 92.0 |
| 77.0 |
| 80.2 |
| 75.6 |
| 77.5 |
| 57.6 |
| 54.9 |
| 49.9 |
| 52.3 |
| 47.7 |
| 46.7 |
| 43.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,952.0 |
| 7,883.0 |
| 7,850.0 |
| 7,762.0 |
| 7,856.0 |
| 7,984.0 |
| 8,102.0 |
| 7,844.0 |
| 7,458.0 |
| 7,809.0 |
| 7,907.0 |
| 7,932.0 |
| 8,837.0 |
| 7,718.0 |
| 7,528.9 |
| 7,612.9 |
| 7,737.2 |
| 7,725.3 |
| 7,062.4 |
| 7,066.0 |
| 7,073.2 |
| 7,087.4 |
| 7,376.6 |
| 7,465.1 |
| 44.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| 44.0 |
| 384.0 |
| 45.0 |
| 45.0 |
| 288.0 |
| 45.0 |
| 1,046.0 |
| 45.0 |
| 46.8 |
| 48.7 |
| 50.4 |
| 40.3 |
| 39.9 |
| 39.5 |
| 39.3 |
| 49.3 |
| 49.6 |
| 49.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 16.0 |
| 16.0 |
| 27.0 |
| 25.0 |
| 16.0 |
| 25.0 |
| 24.0 |
| 25.0 |
| 26.0 |
| 25.0 |
| 26.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 428.0 |
| 382.0 |
| 558.0 |
| 544.0 |
| 343.0 |
| 573.0 |
| 522.0 |
| 475.0 |
| 495.0 |
| 504.0 |
| 487.0 |
| 540.0 |
| 477.0 |
| 810.2 |
| 454.8 |
| 519.9 |
| 509.1 |
| 452.3 |
| 434.4 |
| 463.3 |
| 454.2 |
| 495.3 |
| 417.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,254.0 |
| 927.0 |
| 974.0 |
| 844.0 |
| 780.0 |
| 868.0 |
| 832.0 |
| 847.0 |
| 1,085.0 |
| 735.0 |
| 766.0 |
| 1,045.0 |
| 733.0 |
| 1,786.0 |
| 747.0 |
| 1,072.4 |
| 687.5 |
| 756.3 |
| 739.8 |
| 670.6 |
| 686.9 |
| 685.5 |
| 692.4 |
| 718.5 |
| 645.4 |
| 40.0 |
| 40.0 |
| 36.0 |
| 73.0 |
| 78.0 |
| 43.0 |
| 79.0 |
| 80.0 |
| 81.0 |
| 88.0 |
| 91.0 |
| 95.0 |
| 98.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| 41.0 |
| 88.0 |
| 80.0 |
| 44.0 |
| 93.0 |
| 91.0 |
| 87.0 |
| 91.0 |
| 106.0 |
| 108.0 |
| 109.0 |
| 108.0 |
| 140.0 |
| 137.5 |
| 143.3 |
| 73.1 |
| 80.9 |
| 78.2 |
| 75.6 |
| 70.2 |
| 129.9 |
| 173.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 155.0 |
| 170.0 |
| 170.0 |
| 216.0 |
| 229.0 |
| 190.0 |
| 290.0 |
| 298.0 |
| 293.0 |
| 292.0 |
| 308.0 |
| 312.0 |
| 330.0 |
| 334.0 |
| 200.1 |
| 211.1 |
| 239.7 |
| 203.1 |
| 238.5 |
| 236.3 |
| 238.9 |
| 235.6 |
| 244.4 |
| 245.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,089.0 |
| 9,989.0 |
| 10,041.0 |
| 10,132.0 |
| 10,377.0 |
| 10,508.0 |
| 10,643.0 |
| 10,323.0 |
| 9,816.0 |
| 9,917.0 |
| 10,032.0 |
| 10,050.0 |
| 11,260.0 |
| 10,181.0 |
| 10,147.5 |
| 9,881.3 |
| 9,933.3 |
| 9,752.3 |
| 9,038.9 |
| 9,064.1 |
| 9,068.4 |
| 9,023.1 |
| 9,126.6 |
| 9,132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,158.0) |
| (3,253.0) |
| - |
| (3,544.0) |
| (3,529.0) |
| (3,439.0) |
| - |
| (3,119.0) |
| (2,954.0) |
| (2,911.0) |
| (2,925.0) |
| (2,848.0) |
| (2,824.0) |
| (3,031.1) |
| (2,679.5) |
| (2,673.7) |
| (2,461.0) |
| (2,417.9) |
| (2,358.6) |
| (2,319.5) |
| (2,218.7) |
| (2,107.9) |
| (2,009.0) |
| (346.0) |
| (298.0) |
| (261.0) |
| (226.0) |
| - |
| (210.0) |
| (218.0) |
| (295.0) |
| - |
| (389.0) |
| (292.0) |
| (335.0) |
| (300.0) |
| (249.0) |
| (300.0) |
| (236.2) |
| (231.0) |
| (147.6) |
| (199.7) |
| (193.0) |
| (265.8) |
| (297.5) |
| (333.6) |
| (249.6) |
| (254.8) |
| 175.0 |
| - |
| 175.0 |
| 175.0 |
| 175.0 |
| - |
| 175.0 |
| 175.0 |
| 175.0 |
| 175.0 |
| 175.0 |
| 175.0 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 175.2 |
| 144.0 |
| 139.0 |
| 135.0 |
| 129.0 |
| 121.0 |
| - |
| 108.0 |
| 104.0 |
| 98.0 |
| 94.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,256.0) |
| (2,335.0) |
| (2,509.0) |
| (2,656.0) |
| (2,653.0) |
| (2,541.0) |
| (2,479.0) |
| (2,358.0) |
| (2,108.0) |
| (2,125.0) |
| (2,118.0) |
| (2,423.0) |
| (2,463.0) |
| (2,619.0) |
| (2,268.0) |
| (2,196.0) |
| (2,027.0) |
| (1,976.5) |
| (1,998.1) |
| (1,995.2) |
| (1,935.7) |
| (1,750.0) |
| (1,666.9) |
| (2,191.0) |
| (2,370.0) |
| (2,521.0) |
| (2,524.0) |
| (2,541.0) |
| (2,479.0) |
| (2,358.0) |
| (2,108.0) |
| (2,125.0) |
| (2,118.0) |
| (2,423.0) |
| (2,463.0) |
| (2,619.0) |
| (2,268.0) |
| (2,196.0) |
| (2,027.0) |
| (1,976.5) |
| (1,998.1) |
| (1,995.2) |
| (1,935.7) |
| (1,750.0) |
| (1,666.9) |
| (738.0) |
| (888.0) |
| (923.0) |
| (884.0) |
| (1,001.0) |
| (406.0) |
| (289.0) |
| (268.0) |
| (75.0) |
| (324.0) |
| (167.0) |
| (123.0) |
| (66.7) |
| (69.9) |
| (59.5) |
| (748.5) |
| (156.5) |
| (158.7) |
| (92.6) |
| (65.8) |
| (71.3) |
| (51.7) |
| 758.0 |
| 1,077.0 |
| 1,237.0 |
| 1,240.0 |
| 1,349.0 |
| 1,424.0 |
| 847.0 |
| 761.0 |
| 849.0 |
| 606.0 |
| 852.0 |
| 660.0 |
| 622.0 |
| 237.4 |
| 630.9 |
| 554.9 |
| 1,136.6 |
| 554.8 |
| 510.2 |
| 434.7 |
| 424.2 |
| 417.1 |
| 491.7 |
| (2,335.0) |
| (2,509.0) |
| (2,656.0) |
| (2,653.0) |
| (2,541.0) |
| (2,479.0) |
| (2,358.0) |
| (2,108.0) |
| (2,125.0) |
| (2,118.0) |
| (2,423.0) |
| (2,463.0) |
| (2,619.0) |
| (2,268.0) |
| (2,196.0) |
| (2,027.0) |
| (1,976.5) |
| (1,998.1) |
| (1,995.2) |
| (1,935.7) |
| (1,750.0) |
| (1,666.9) |
| (6,094.0) |
| (6,064.0) |
| (7,082.0) |
| (7,186.0) |
| (6,471.0) |
| (7,117.0) |
| (7,087.0) |
| (6,949.0) |
| (6,904.0) |
| (6,955.0) |
| (7,057.0) |
| (7,469.0) |
| (7,552.0) |
| (7,652.9) |
| (7,378.2) |
| (7,471.5) |
| (6,587.7) |
| (6,605.6) |
| (6,639.1) |
| (6,663.2) |
| (6,592.4) |
| (6,582.0) |
| (6,551.3) |