| (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 | 388.0 | 647.0 | 559.0 | 390.0 | 377.0 | 634.0 | 646.0 | 398.0 | 368.0 | 634.0 | 560.0 | 380.0 | 510.0 | 452.0 | 464.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 647.0 | 634.0 | 634.0 | 452.0 | 926.0 | 1,326.0 | 697.0 | 552.0 | 1,194.0 | 990.0 | 1,468.0 | 1,379.0 | 1,223.0 | 1,040.0 | 1,353.0 | 1,425.0 | 1,413.0 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | 0.0 | 108.0 | 201.0 | 248.0 | 306.0 | 321.0 | 311.0 | 303.0 | 62.0 | 110.0 | |||
| Cash And Short Term Investments | 647.0 | 634.0 | 634.0 | 452.0 | 926.0 | 1,326.0 | 697.0 | 552.0 | 1,302.0 | 1,191.0 | 1,716.0 | 1,685.0 | 1,544.0 | 1,351.0 | 1,656.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 1,028.0 | 1,035.0 | 1,090.0 | 1,149.0 | 1,171.0 | 1,138.0 | 997.0 | 990.0 | 1,066.0 | 917.0 | 853.0 | 820.0 | 1,004.0 | 71.0 | 59.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1,046.0 | 938.0 | 1,022.0 | 1,236.0 | 1,216.0 | 876.0 | 754.0 | 798.0 | 784.0 | 712.0 | 687.0 | 712.0 | 765.0 | 726.0 | 706.0 | 732.0 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 2,393.0 | 2,166.0 | 2,039.0 | 2,021.0 | 1,896.0 | 1,842.0 | 2,665.0 | 2,618.0 | 2,574.0 | 2,627.0 | 2,990.0 | 3,013.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 810.0 | 789.0 | 840.0 | 877.0 | 1,045.0 | 893.0 | 697.0 | 736.0 | 824.0 | 800.0 | 749.0 | 721.0 | 902.0 | 788.0 | 727.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,945.0 | 2,945.0 | 2,945.0 | 2,946.0 | 2,949.0 | 2,792.0 | 2,771.0 | 2,971.0 | 2,969.0 | 2,995.0 | 2,403.0 | 2,919.0 | 3,421.0 | 3,422.0 | 3,222.0 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 204.0 | 212.0 | 221.0 | 225.0 | 241.0 | 258.0 | 276.0 | 294.0 | 310.0 | 318.0 | 330.0 | 345.0 | 349.0 | 349.0 | 348.0 | 349.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,945.0 | 2,945.0 | 2,945.0 | 2,946.0 | 2,949.0 | 2,792.0 | 2,771.0 | 2,971.0 | 2,969.0 | 2,995.0 | 2,403.0 | 2,919.0 | 3,421.0 | 3,628.0 | 4,025.0 | 4,098.0 | ||||
| 440.0 |
| 479.0 |
| 926.0 |
| 854.0 |
| 769.0 |
| 838.0 |
| 1,326.0 |
| 1,326.0 |
| 1,089.0 |
| 767.0 |
| 697.0 |
| 475.0 |
| 325.0 |
| 316.0 |
| 553.0 |
| 569.0 |
| 384.0 |
| 370.0 |
| 1,194.0 |
| 1,141.0 |
| 992.0 |
| 689.0 |
| 990.0 |
| 1,041.0 |
| 956.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 99.0 | 108.0 | 77.0 | 144.0 | 194.0 | 201.0 | 182.0 | 135.0 |
| Cash And Short Term Investments | 388.0 | 647.0 | 559.0 | 390.0 | 377.0 | 634.0 | 646.0 | 398.0 | 368.0 | 634.0 | 560.0 | 380.0 | 510.0 | 452.0 | 464.0 | 440.0 | 479.0 | 926.0 | 854.0 | 769.0 | 838.0 | 1,326.0 | 1,326.0 | 1,089.0 | 767.0 | 697.0 | 475.0 | 325.0 | 316.0 | 553.0 | 569.0 | 384.0 | 469.0 | 1,302.0 | 1,218.0 | 1,136.0 | 883.0 | 1,191.0 | 1,223.0 | 1,091.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,320.0 | 1,028.0 | 1,181.0 | 1,318.0 | 1,258.0 | 1,035.0 | 1,152.0 | 1,314.0 | 1,310.0 | 1,090.0 | 1,245.0 | 1,371.0 | 1,329.0 | 1,149.0 | 1,330.0 | 1,434.0 | 1,502.0 | 1,171.0 | 1,330.0 | 1,352.0 | 1,305.0 | 1,138.0 | 1,262.0 | 1,308.0 | 1,142.0 | 997.0 | 1,177.0 | 1,423.0 | 1,321.0 | 1,068.0 | 1,298.0 | 1,444.0 | 1,356.0 | 1,066.0 | 1,128.0 | 1,231.0 | 1,144.0 | 917.0 | 1,054.0 | 1,113.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,068.0 | 1,046.0 | 1,069.0 | 1,097.0 | 1,047.0 | 938.0 | 1,013.0 | 1,057.0 | 1,059.0 | 1,022.0 | 1,046.0 | 1,144.0 | 1,196.0 | 1,236.0 | 1,339.0 | 1,354.0 | 1,340.0 | 1,216.0 | 1,107.0 | 1,021.0 | 948.0 | 876.0 | 811.0 | 750.0 | 756.0 | 754.0 | 924.0 | 975.0 | 1,011.0 | 904.0 | 1,005.0 | 1,017.0 | 1,050.0 | 784.0 | 866.0 | 850.0 | 826.0 | 712.0 | 758.0 | 765.0 |
| Prepaid Expenses | 119.0 | 119.0 | 150.0 | 119.0 | 116.0 | 123.0 | 153.0 | 129.0 | 112.0 | 110.0 | 113.0 | 112.0 | 113.0 | 109.0 | 131.0 | 131.0 | 107.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,895.0 | 2,840.0 | 2,959.0 | 2,925.0 | 2,798.0 | 2,730.0 | 2,965.0 | 2,898.0 | 2,850.0 | 2,856.0 | 2,964.0 | 3,007.0 | 3,148.0 | 2,946.0 | 3,264.0 | 3,359.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,125.0 | 1,116.0 | 1,111.0 | 1,121.0 | 1,077.0 | 1,063.0 | 1,019.0 | 975.0 | 902.0 | 884.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 618.0 | 623.0 | 622.0 | 621.0 | 605.0 | 597.0 | 610.0 | 601.0 | 598.0 | 604.0 | 593.0 | 540.0 | 540.0 | 537.0 | 544.0 | 554.0 | 565.0 | 568.0 | ||||||||||||||||||||||
| Intangible Assets | 198.0 | 205.0 | 213.0 | 219.0 | 218.0 | 220.0 | 230.0 | 359.0 | 367.0 | 377.0 | 395.0 | 337.0 | 344.0 | 350.0 | 359.0 | 369.0 | 379.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 238.0 | 233.0 | 239.0 | 244.0 | 237.0 | 231.0 | 238.0 | 254.0 | 262.0 | 268.0 | 270.0 | 264.0 | 266.0 | 266.0 | 263.0 | 198.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 100.0 | 105.0 | 98.0 | 106.0 | 115.0 | 123.0 | 128.0 | 137.0 | 148.0 | 139.0 | 72.0 | 97.0 | 113.0 | 113.0 | 85.0 | 103.0 | 109.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,233.0 | 5,201.0 | 5,311.0 | 5,288.0 | 5,107.0 | 5,016.0 | 5,296.0 | 5,365.0 | 5,336.0 | 5,363.0 | 5,371.0 | 5,308.0 | 5,430.0 | 5,187.0 | 5,417.0 | 5,467.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 894.0 | 810.0 | 842.0 | 871.0 | 868.0 | 789.0 | 874.0 | 924.0 | 899.0 | 840.0 | 844.0 | 958.0 | 913.0 | 877.0 | 1,048.0 | 1,128.0 | 1,114.0 | 1,045.0 | 1,037.0 | 1,021.0 | 925.0 | 893.0 | 933.0 | 845.0 | 743.0 | 697.0 | 879.0 | 1,023.0 | 954.0 | 851.0 | 1,040.0 | 1,093.0 | 1,008.0 | 824.0 | 916.0 | 960.0 | 903.0 | 800.0 | 866.0 | 913.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 630.0 | 761.0 | 732.0 | 690.0 | 602.0 | 767.0 | 742.0 | 718.0 | 690.0 | 852.0 | 752.0 | 712.0 | 692.0 | 807.0 | 771.0 | 831.0 | 749.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,653.0 | 1,573.0 | 1,576.0 | 1,609.0 | 1,603.0 | 1,560.0 | 1,618.0 | 1,645.0 | 1,641.0 | 1,695.0 | 1,662.0 | 1,749.0 | 2,018.0 | 1,889.0 | 2,224.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,949.0 | 2,950.0 | 2,950.0 | 2,955.0 | 2,792.0 | 2,787.0 | 2,372.0 | 2,771.0 | 2,771.0 | 2,771.0 | 2,771.0 | 2,771.0 | 2,971.0 | 2,971.0 | 2,970.0 | 2,971.0 | 2,969.0 | 2,969.0 | 2,967.0 | 2,996.0 | 2,995.0 | 2,993.0 | 2,993.0 |
| Operating Lease Liabilities Non-Current | 228.0 | 221.0 | 226.0 | 231.0 | 228.0 | 223.0 | 230.0 | 245.0 | 252.0 | 258.0 | 260.0 | 252.0 | 254.0 | 255.0 | 253.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 380.0 | 387.0 | 396.0 | 352.0 | 337.0 | 342.0 | 360.0 | 347.0 | 340.0 | 349.0 | 336.0 | 333.0 | 332.0 | 339.0 | 410.0 | 410.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,205.0 | 5,125.0 | 5,143.0 | 5,138.0 | 5,113.0 | 5,069.0 | 5,154.0 | 5,183.0 | 5,179.0 | 5,247.0 | 5,204.0 | 5,280.0 | 5,550.0 | 5,429.0 | 5,833.0 | 6,008.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 202.0 | 204.0 | 208.0 | 209.0 | 211.0 | 212.0 | 216.0 | 218.0 | 220.0 | 221.0 | 224.0 | 225.0 | 225.0 | 225.0 | 225.0 | 225.0 | 236.0 | 241.0 | 243.0 | 247.0 | 253.0 | 258.0 | 261.0 | 260.0 | 263.0 | 276.0 | 284.0 | 287.0 | 291.0 | 294.0 | 303.0 | 305.0 | 308.0 | 310.0 | 311.0 | 315.0 | 316.0 | 318.0 | 325.0 | 326.0 |
| Additional Paid In Capital | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 13.0 | 0.0 | 16.0 | 15.0 | 7.0 | 0.0 | |||||||||||||||||||||||
| Retained Earnings | (722.0) | (688.0) | (576.0) | (583.0) | (693.0) | (693.0) | (551.0) | (467.0) | (527.0) | (596.0) | (507.0) | (671.0) | (847.0) | (947.0) | (998.0) | (1,154.0) | (833.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 278.0 | 298.0 | 291.0 | 289.0 | 228.0 | 201.0 | 247.0 | 223.0 | 231.0 | 249.0 | 223.0 | 241.0 | 243.0 | 226.0 | 141.0 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 269.0 | 261.0 | - | - | - | - | 230.0 | 208.0 | 232.0 | 224.0 | 204.0 | 199.0 | 239.0 | 218.0 | 181.0 | 179.0 | 250.0 | |||||||||||||||||||||||
| Total Stockholders Equity | (242.0) | (185.0) | (78.0) | (84.0) | (254.0) | (279.0) | (88.0) | (26.0) | (75.0) | (126.0) | (56.0) | (192.0) | (379.0) | (480.0) | (617.0) | (742.0) | ||||||||||||||||||||||||
| Total Equity | 27.0 | 76.0 | 168.0 | 150.0 | (6.0) | (53.0) | 142.0 | 182.0 | 157.0 | 98.0 | 148.0 | 7.0 | (140.0) | (262.0) | (436.0) | (563.0) | (121.0) | 56.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,945.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,946.0 | 2,949.0 | 2,950.0 | 2,950.0 | 2,955.0 | 2,792.0 | 2,787.0 | 2,372.0 | 2,771.0 | 2,771.0 | 2,771.0 | 2,771.0 | 2,771.0 | 2,971.0 | 2,971.0 | 2,970.0 | 2,971.0 | 2,969.0 | 2,969.0 | 2,967.0 | 2,996.0 | 2,995.0 | 2,993.0 | 2,993.0 |
| Net debt | 2,557.0 | 2,298.0 | 2,386.0 | 2,555.0 | 2,568.0 | 2,311.0 | 2,299.0 | 2,547.0 | 2,577.0 | 2,311.0 | 2,386.0 | 2,566.0 | 2,436.0 | 2,494.0 | 2,482.0 | 2,506.0 | 2,467.0 | 2,023.0 | ||||||||||||||||||||||
| Working Capital | 1,242.0 | 1,267.0 | 1,383.0 | 1,316.0 | 1,195.0 | 1,170.0 | 1,347.0 | 1,253.0 | 1,209.0 | 1,161.0 | 1,302.0 | 1,258.0 | 1,130.0 | 1,057.0 | 1,040.0 | 892.0 | 1,292.0 | |||||||||||||||||||||||
| Book Value | (242.0) | (185.0) | (78.0) | (84.0) | (254.0) | (279.0) | (88.0) | (26.0) | (75.0) | (126.0) | (56.0) | (192.0) | (379.0) | (480.0) | (617.0) | (742.0) | (371.0) | (179.0) | ||||||||||||||||||||||
| Tangible Book Value | (1,058.0) | (1,013.0) | (913.0) | (924.0) | (1,077.0) | (1,096.0) | (928.0) | (986.0) | (1,040.0) | (1,107.0) | (1,044.0) | (1,069.0) | (1,263.0) | (1,367.0) | (1,520.0) | (1,665.0) | (1,315.0) | |||||||||||||||||||||||
| 1,028.0 |
| 922.0 |
| 1,958.0 |
| - |
| - |
| - |
| - |
| - |
| 1,487.0 |
| 1,523.0 |
| 1,028.0 |
| 922.0 |
| 1,958.0 |
| 65.0 |
| 75.0 |
| 999.0 |
| - |
| - |
| 743.0 |
| 941.0 |
| - |
| - |
| Prepaid Expenses | 119.0 | 123.0 | 110.0 | 109.0 | 109.0 | 149.0 | 90.0 | 84.0 | 111.0 | 114.0 | 72.0 | 68.0 | 82.0 | 107.0 | 68.0 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.0 | 124.0 | - | - | - | - | - |
| Total Current Assets | 2,840.0 | 2,730.0 | 2,856.0 | 2,946.0 | 3,422.0 | 3,489.0 | 2,711.0 | 2,766.0 | 3,263.0 | 2,934.0 | 3,328.0 | 3,620.0 | 3,468.0 | 3,217.0 | 3,429.0 | 3,464.0 | 3,451.0 | 3,300.0 | - | - |
| 3,123.0 |
| 3,639.0 |
| 3,659.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 1,272.0 | 1,191.0 | 1,143.0 | 1,113.0 | 1,018.0 | 957.0 | 1,536.0 | 1,558.0 | 1,547.0 | 1,581.0 | 1,738.0 | 1,687.0 | 1,669.0 | 1,902.0 | 1,678.0 | - | - | - |
| Property,Plant & Equipment Net | - | - | 1,121.0 | 975.0 | 896.0 | 908.0 | 878.0 | 885.0 | 1,129.0 | 1,060.0 | 1,027.0 | 1,046.0 | 1,252.0 | 1,326.0 | 1,454.0 | 1,737.0 | 1,981.0 | 2,136.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 48.0 | 50.0 | 113.0 | 95.0 | 112.0 | 174.0 | 242.0 | - | - | - |
| Equity Method Investments | - | - | - | 10.0 | 18.0 | 11.0 | 11.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 623.0 | 597.0 | 604.0 | 537.0 | 568.0 | 563.0 | 509.0 | 511.0 | 453.0 | 832.0 | 839.0 | 840.0 | 859.0 | 1,894.0 | 1,891.0 | 2,341.0 | 3,108.0 | 3,371.0 | - | - |
| Intangible Assets | 205.0 | 220.0 | 377.0 | 350.0 | 388.0 | 357.0 | 259.0 | 288.0 | 187.0 | 154.0 | 160.0 | 142.0 | 149.0 | 151.0 | 196.0 | 269.0 | 290.0 | 299.0 | - | - |
| Operating Lease Right Of Use Assets | 233.0 | 231.0 | 268.0 | 266.0 | 187.0 | 166.0 | 176.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 60.0 | 57.0 | 109.0 | 99.0 | 42.0 | 45.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 105.0 | 123.0 | 139.0 | 113.0 | 114.0 | 294.0 | 139.0 | 90.0 | 114.0 | 157.0 | 310.0 | 419.0 | 185.0 | 184.0 | 209.0 | 287.0 | 345.0 | 377.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,201.0 | 5,016.0 | 5,363.0 | 5,187.0 | 5,575.0 | 5,777.0 | 5,027.0 | 5,393.0 | 5,534.0 | 5,164.0 | 5,664.0 | 7,208.0 | 6,885.0 | 6,883.0 | 7,297.0 | 8,140.0 | 9,175.0 | 9,483.0 | - | - |
| 602.0 |
| 578.0 |
| 531.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 206.0 | 803.0 | 66.0 | 364.0 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 47.0 | 43.0 | 44.0 | 39.0 | 38.0 | 39.0 | 38.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 761.0 | 767.0 | 852.0 | 807.0 | 884.0 | 1,038.0 | 700.0 | 645.0 | 727.0 | 658.0 | 650.0 | 685.0 | 778.0 | 823.0 | 766.0 | 819.0 | 839.0 | 945.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,573.0 | 1,560.0 | 1,695.0 | 1,889.0 | 1,939.0 | 1,934.0 | 1,548.0 | 1,684.0 | 1,667.0 | 1,460.0 | 2,403.0 | 2,211.0 | 1,686.0 | 1,862.0 | 2,363.0 | 1,487.0 | 1,781.0 | 1,547.0 | - | - |
| 4,032.0 |
| 3,604.0 |
| 3,915.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 221.0 | 223.0 | 258.0 | 255.0 | 172.0 | 149.0 | 162.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 106.0 | 397.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 387.0 | 342.0 | 349.0 | 339.0 | 437.0 | 481.0 | 589.0 | 549.0 | 715.0 | 785.0 | 800.0 | 781.0 | 666.0 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,125.0 | 5,069.0 | 5,247.0 | 5,429.0 | 5,497.0 | 5,356.0 | 5,083.0 | 5,324.0 | 5,351.0 | 5,240.0 | 5,606.0 | 6,080.0 | 6,170.0 | 6,341.0 | 6,555.0 | 6,558.0 | 6,358.0 | 6,502.0 | - | - |
| 350.0 |
| 351.0 |
| - |
| - |
| Additional Paid In Capital | 0.0 | 0.0 | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (688.0) | (693.0) | (596.0) | (947.0) | (652.0) | 79.0 | (332.0) | (278.0) | (298.0) | (381.0) | (300.0) | 690.0 | 79.0 | (102.0) | 38.0 | 720.0 | 1,871.0 | 2,162.0 | - | - |
| Accumulated Other Comprehensive Income | 298.0 | 201.0 | 249.0 | 226.0 | 232.0 | (142.0) | (179.0) | (127.0) | (65.0) | (235.0) | (165.0) | (111.0) | 115.0 | 59.0 | 76.0 | 273.0 | 366.0 | 308.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 224.0 | 218.0 | 235.0 | 226.0 | 179.0 | 180.0 | 236.0 | 195.0 | 193.0 | 204.0 | 228.0 | 212.0 | 215.0 | 198.0 | 188.0 | 160.0 | - | - |
| Total Stockholders Equity | (185.0) | (279.0) | (126.0) | (480.0) | (179.0) | 195.0 | (235.0) | (111.0) | (53.0) | (298.0) | (135.0) | 924.0 | 559.0 | 322.0 | 527.0 | 1,384.0 | 2,629.0 | 2,821.0 | 4,142.0 | 4,579.0 |
| Total Equity | 76.0 | (53.0) | 98.0 | (262.0) | 56.0 | 421.0 | (57.0) | 69.0 | 183.0 | (96.0) | 58.0 | 1,128.0 | 787.0 | 542.0 | 750.0 | 1,582.0 | 2,817.0 | 2,981.0 | 4,142.0 | 4,579.0 |
| 3,968.0 |
| 3,915.0 |
| - |
| - |
| Net debt | 2,298.0 | 2,311.0 | 2,311.0 | 2,494.0 | 2,023.0 | 1,466.0 | 2,074.0 | 2,419.0 | 1,667.0 | 1,804.0 | 687.0 | 1,234.0 | 1,877.0 | 2,277.0 | 2,369.0 | 2,611.0 | 2,445.0 | 2,887.0 | - | - |
| Working Capital | 1,267.0 | 1,170.0 | 1,161.0 | 1,057.0 | 1,483.0 | 1,555.0 | 1,163.0 | 1,082.0 | 1,596.0 | 1,474.0 | 925.0 | 1,409.0 | 1,782.0 | 1,355.0 | 1,066.0 | 1,977.0 | 1,670.0 | 1,753.0 | - | - |
| Book Value | (185.0) | (279.0) | (126.0) | (480.0) | (179.0) | 195.0 | (235.0) | (111.0) | (53.0) | (298.0) | (135.0) | 924.0 | 559.0 | 322.0 | 527.0 | 1,384.0 | 2,629.0 | 2,821.0 | 4,142.0 | 4,579.0 |
| Tangible Book Value | (1,013.0) | (1,096.0) | (1,107.0) | (1,367.0) | (1,135.0) | (725.0) | (1,003.0) | (910.0) | (693.0) | (1,284.0) | (1,134.0) | (58.0) | (449.0) | (1,723.0) | (1,560.0) | (1,226.0) | (769.0) | (849.0) | - | - |
| 109.0 |
| 113.0 |
| 117.0 |
| 97.0 |
| 149.0 |
| 88.0 |
| 78.0 |
| 80.0 |
| 90.0 |
| 105.0 |
| 120.0 |
| 110.0 |
| 90.0 |
| 118.0 |
| 117.0 |
| 118.0 |
| 111.0 |
| 96.0 |
| 89.0 |
| 105.0 |
| 114.0 |
| 87.0 |
| 88.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,428.0 |
| 3,422.0 |
| 3,404.0 |
| 3,259.0 |
| 3,206.0 |
| 3,489.0 |
| 3,487.0 |
| 3,225.0 |
| 2,745.0 |
| 2,711.0 |
| 2,792.0 |
| 2,843.0 |
| 2,758.0 |
| 2,766.0 |
| 2,990.0 |
| 2,962.0 |
| 2,993.0 |
| 3,263.0 |
| 3,308.0 |
| 3,306.0 |
| 2,958.0 |
| 2,934.0 |
| 3,122.0 |
| 3,057.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 11.0 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 892.0 |
| 896.0 |
| 887.0 |
| 896.0 |
| 894.0 |
| 908.0 |
| 878.0 |
| 861.0 |
| 861.0 |
| 878.0 |
| 1,017.0 |
| 1,212.0 |
| 1,222.0 |
| 1,037.0 |
| 1,211.0 |
| 1,187.0 |
| 1,183.0 |
| 1,129.0 |
| 1,097.0 |
| 1,080.0 |
| 1,074.0 |
| 1,060.0 |
| 1,049.0 |
| 1,039.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 617.0 |
| 592.0 |
| 588.0 |
| 563.0 |
| 528.0 |
| 521.0 |
| 518.0 |
| 509.0 |
| 687.0 |
| 891.0 |
| 889.0 |
| 692.0 |
| 896.0 |
| 890.0 |
| 891.0 |
| 841.0 |
| 801.0 |
| 797.0 |
| 835.0 |
| 832.0 |
| 841.0 |
| 840.0 |
| 388.0 |
| 395.0 |
| 372.0 |
| 378.0 |
| 357.0 |
| 253.0 |
| 259.0 |
| 264.0 |
| 259.0 |
| 264.0 |
| 387.0 |
| 392.0 |
| 289.0 |
| 412.0 |
| 417.0 |
| 429.0 |
| 187.0 |
| 156.0 |
| 156.0 |
| 154.0 |
| 154.0 |
| 155.0 |
| 156.0 |
| 195.0 |
| 187.0 |
| 171.0 |
| 169.0 |
| 173.0 |
| 166.0 |
| 156.0 |
| 163.0 |
| 171.0 |
| 176.0 |
| 183.0 |
| 228.0 |
| 225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 114.0 |
| 121.0 |
| 135.0 |
| 326.0 |
| 294.0 |
| 273.0 |
| 273.0 |
| 281.0 |
| 139.0 |
| 85.0 |
| 92.0 |
| 116.0 |
| 100.0 |
| 101.0 |
| 109.0 |
| 134.0 |
| 114.0 |
| 121.0 |
| 150.0 |
| 118.0 |
| 157.0 |
| 206.0 |
| 232.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,568.0 |
| 5,575.0 |
| 5,595.0 |
| 5,423.0 |
| 5,574.0 |
| 5,777.0 |
| 5,575.0 |
| 5,302.0 |
| 4,840.0 |
| 5,027.0 |
| 5,520.0 |
| 5,653.0 |
| 5,602.0 |
| 5,393.0 |
| 5,610.0 |
| 5,565.0 |
| 5,630.0 |
| 5,534.0 |
| 5,483.0 |
| 5,489.0 |
| 5,139.0 |
| 5,137.0 |
| 5,373.0 |
| 5,324.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 884.0 |
| 832.0 |
| 747.0 |
| 803.0 |
| 1,038.0 |
| 799.0 |
| 902.0 |
| 756.0 |
| 700.0 |
| 682.0 |
| 699.0 |
| 680.0 |
| 676.0 |
| 711.0 |
| 675.0 |
| 646.0 |
| 727.0 |
| 675.0 |
| 615.0 |
| 518.0 |
| 658.0 |
| 642.0 |
| 716.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,467.0 |
| 2,136.0 |
| 1,939.0 |
| 1,879.0 |
| 1,778.0 |
| 1,748.0 |
| 1,934.0 |
| 1,737.0 |
| 2,154.0 |
| 1,504.0 |
| 1,548.0 |
| 1,909.0 |
| 1,953.0 |
| 1,929.0 |
| 1,684.0 |
| 1,753.0 |
| 1,770.0 |
| 1,770.0 |
| 1,667.0 |
| 1,708.0 |
| 1,692.0 |
| 1,424.0 |
| 1,460.0 |
| 1,511.0 |
| 1,632.0 |
| 185.0 |
| 179.0 |
| 172.0 |
| 155.0 |
| 152.0 |
| 157.0 |
| 149.0 |
| 143.0 |
| 150.0 |
| 157.0 |
| 162.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 407.0 |
| 437.0 |
| 485.0 |
| 458.0 |
| 458.0 |
| 481.0 |
| 567.0 |
| 589.0 |
| 573.0 |
| 589.0 |
| 684.0 |
| 858.0 |
| 860.0 |
| 561.0 |
| 679.0 |
| 699.0 |
| 706.0 |
| 715.0 |
| 746.0 |
| 760.0 |
| 778.0 |
| 785.0 |
| 766.0 |
| 629.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,668.0 |
| 5,497.0 |
| 5,469.0 |
| 5,338.0 |
| 5,332.0 |
| 5,356.0 |
| 5,234.0 |
| 5,265.0 |
| 5,005.0 |
| 5,083.0 |
| 5,497.0 |
| 5,582.0 |
| 5,560.0 |
| 5,324.0 |
| 5,403.0 |
| 5,439.0 |
| 5,447.0 |
| 5,351.0 |
| 5,423.0 |
| 5,419.0 |
| 5,198.0 |
| 5,240.0 |
| 5,270.0 |
| 5,254.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 21.0 |
| 11.0 |
| 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 |
| (652.0) |
| (595.0) |
| (640.0) |
| (116.0) |
| 79.0 |
| 15.0 |
| (223.0) |
| (412.0) |
| (332.0) |
| (309.0) |
| (261.0) |
| (314.0) |
| (278.0) |
| (154.0) |
| (221.0) |
| (296.0) |
| (298.0) |
| (343.0) |
| (288.0) |
| (370.0) |
| (381.0) |
| (253.0) |
| (273.0) |
| 180.0 |
| 226.0 |
| 232.0 |
| 226.0 |
| 239.0 |
| (154.0) |
| (142.0) |
| (156.0) |
| (184.0) |
| (199.0) |
| (179.0) |
| (118.0) |
| (117.0) |
| (123.0) |
| (127.0) |
| (113.0) |
| (118.0) |
| (84.0) |
| (65.0) |
| (127.0) |
| (158.0) |
| (214.0) |
| (235.0) |
| (170.0) |
| (170.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.0 |
| 227.0 |
| 214.0 |
| 234.0 |
| 226.0 |
| 200.0 |
| 173.0 |
| 183.0 |
| 179.0 |
| 166.0 |
| 162.0 |
| 188.0 |
| 180.0 |
| 171.0 |
| 160.0 |
| 255.0 |
| 236.0 |
| 219.0 |
| 201.0 |
| 209.0 |
| 195.0 |
| 201.0 |
| 187.0 |
| (371.0) |
| (179.0) |
| (126.0) |
| (154.0) |
| (17.0) |
| 195.0 |
| 141.0 |
| (136.0) |
| (348.0) |
| (235.0) |
| (143.0) |
| (91.0) |
| (146.0) |
| (111.0) |
| 36.0 |
| (34.0) |
| (72.0) |
| (53.0) |
| (159.0) |
| (131.0) |
| (268.0) |
| (298.0) |
| (98.0) |
| (117.0) |
| 101.0 |
| 60.0 |
| 217.0 |
| 421.0 |
| 341.0 |
| 37.0 |
| (165.0) |
| (56.0) |
| 23.0 |
| 71.0 |
| 42.0 |
| 69.0 |
| 207.0 |
| 126.0 |
| 183.0 |
| 183.0 |
| 73.0 |
| 79.0 |
| (55.0) |
| (103.0) |
| 103.0 |
| 70.0 |
| 2,096.0 |
| 2,181.0 |
| 2,117.0 |
| 1,466.0 |
| 1,461.0 |
| 1,283.0 |
| 2,004.0 |
| 2,074.0 |
| 2,296.0 |
| 2,446.0 |
| 2,455.0 |
| 2,418.0 |
| 2,402.0 |
| 2,586.0 |
| 2,502.0 |
| 1,667.0 |
| 1,751.0 |
| 1,831.0 |
| 2,113.0 |
| 1,804.0 |
| 1,770.0 |
| 1,902.0 |
| 1,483.0 |
| 1,525.0 |
| 1,481.0 |
| 1,458.0 |
| 1,555.0 |
| 1,750.0 |
| 1,071.0 |
| 1,241.0 |
| 1,163.0 |
| 883.0 |
| 890.0 |
| 829.0 |
| 1,082.0 |
| 1,237.0 |
| 1,192.0 |
| 1,223.0 |
| 1,596.0 |
| 1,600.0 |
| 1,614.0 |
| 1,534.0 |
| 1,474.0 |
| 1,611.0 |
| 1,425.0 |
| (126.0) |
| (154.0) |
| (17.0) |
| 195.0 |
| 141.0 |
| (136.0) |
| (348.0) |
| (235.0) |
| (143.0) |
| (91.0) |
| (146.0) |
| (111.0) |
| 36.0 |
| (34.0) |
| (72.0) |
| (53.0) |
| (159.0) |
| (131.0) |
| (268.0) |
| (298.0) |
| (98.0) |
| (117.0) |
| (1,135.0) |
| (1,138.0) |
| (1,118.0) |
| (983.0) |
| (725.0) |
| (640.0) |
| (916.0) |
| (1,130.0) |
| (1,003.0) |
| (1,094.0) |
| (1,369.0) |
| (1,427.0) |
| (1,092.0) |
| (1,272.0) |
| (1,341.0) |
| (1,392.0) |
| (1,081.0) |
| (1,116.0) |
| (1,084.0) |
| (1,257.0) |
| (1,284.0) |
| (1,094.0) |
| (1,113.0) |