| (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 | 231.0 | 722.0 | 256.0 | 218.0 | 221.0 | 338.0 | 509.0 | 464.0 | 537.0 | 498.0 | 328.0 | 511.0 | 528.0 | 1,069.0 | 398.0 | 496.0 | 451.0 | ||
| Restricted Cash | 8.0 | 31.0 | 21.0 | 1.0 | 295.0 | 59.0 | - | - | - | - | - | 0.0 | 1,114.0 | 0.0 | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 231.0 | 722.0 | 256.0 | 218.0 | 221.0 | 338.0 | 509.0 | 464.0 | 537.0 | 498.0 | 328.0 | 511.0 | 528.0 | 1,069.0 | 398.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 470.0 | 532.0 | 414.0 | 550.0 | 959.0 | 1,117.0 | 1,490.0 | 1,356.0 | 1,270.0 | 1,282.0 | 1,251.0 | 1,404.0 | 1,339.0 | 1,086.0 | 1,032.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 217.0 | 208.0 | 250.0 | 357.0 | 754.0 | 601.0 | 784.0 | 806.0 | 780.0 | 699.0 | 643.0 | 669.0 | 790.0 | 797.0 | 774.0 | 741.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | 1,601.0 | 1,505.0 | 1,049.0 | 1,032.0 | 929.0 | 918.0 | 802.0 | 800.0 | 977.0 | 999.0 | 909.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 346.0 | 324.0 | 440.0 | 594.0 | 826.0 | 632.0 | 840.0 | 897.0 | 762.0 | 781.0 | 657.0 | 712.0 | 670.0 | 611.0 | 525.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,100.0 | 1,098.0 | 2,563.0 | 5,552.0 | 5,505.0 | 3,270.0 | 3,277.0 | 2,980.0 | 2,939.0 | 3,001.0 | 3,239.0 | 3,431.0 | 3,320.0 | 1,891.0 | 852.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,100.0 | 1,098.0 | 2,578.0 | 5,653.0 | 5,562.0 | 3,278.0 | 3,559.0 | 3,165.0 | 2,991.0 | 3,051.0 | 3,252.0 | 3,618.0 | 3,354.0 | 1,963.0 | 853.0 | 11.0 | |||
| (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 | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 232.0 | 231.0 | 282.0 | 276.0 | 573.0 | 722.0 | 792.0 | 203.0 | 241.0 | 259.0 | 505.0 | 434.0 | 398.0 | 412.0 | 447.0 | |||||||||||||||||||||||||
| 711.0 |
| 952.0 |
| - |
| - |
| - |
| 496.0 |
| 451.0 |
| 711.0 |
| 952.0 |
| 919.0 |
| 896.0 |
| - |
| - |
| 686.0 |
| - |
| - |
| Prepaid Expenses | 177.0 | 166.0 | 178.0 | 247.0 | 421.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | 421.0 | 363.0 | 361.0 | 397.0 | 243.0 | 278.0 | 327.0 | 504.0 | 568.0 | 454.0 | 311.0 | 322.0 | 266.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,103.0 | 1,671.0 | 1,206.0 | 3,082.0 | 2,876.0 | 2,478.0 | 3,144.0 | 3,023.0 | 2,830.0 | 2,757.0 | 2,549.0 | 3,088.0 | 4,339.0 | 3,406.0 | 2,515.0 | 2,478.0 | 2,299.0 | - | - |
| 954.0 |
| 1,095.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | 938.0 | 802.0 | 676.0 | 619.0 | 570.0 | 577.0 | 515.0 | 478.0 | 581.0 | 647.0 | 601.0 | 589.0 | 666.0 | - | - | - |
| Property,Plant & Equipment Net | 174.0 | 192.0 | 207.0 | 227.0 | 703.0 | 373.0 | 413.0 | 359.0 | 341.0 | 287.0 | 322.0 | 396.0 | 352.0 | 308.0 | 365.0 | 429.0 | 356.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,520.0 | 1,516.0 | 1,519.0 | 2,064.0 | 4,519.0 | 2,837.0 | 2,832.0 | 2,692.0 | 2,741.0 | 2,727.0 | 2,733.0 | 2,760.0 | 1,534.0 | 1,003.0 | 913.0 | 115.0 | 100.0 | - | - |
| Intangible Assets | 83.0 | 94.0 | 123.0 | 416.0 | 1,316.0 | 532.0 | 607.0 | 595.0 | 578.0 | 672.0 | 798.0 | 926.0 | 494.0 | 304.0 | 312.0 | 15.0 | - | - | - |
| Operating Lease Right Of Use Assets | 208.0 | 229.0 | 231.0 | 272.0 | 419.0 | 344.0 | 391.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 821.0 | 448.0 | 460.0 | 575.0 | 582.0 | 349.0 | 441.0 | 532.0 | 747.0 | 630.0 | 617.0 | - | - |
| Other Non-Current Assets | 598.0 | 514.0 | 532.0 | 744.0 | 776.0 | 686.0 | 601.0 | 504.0 | 586.0 | 561.0 | 521.0 | 496.0 | 470.0 | 448.0 | 433.0 | 408.0 | 478.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,921.0 | 4,452.0 | 4,990.0 | 11,507.0 | 11,641.0 | 8,414.0 | 8,987.0 | 7,761.0 | 7,654.0 | 7,673.0 | 7,635.0 | 8,566.0 | 8,108.0 | 6,369.0 | 5,604.0 | 4,361.0 | 4,094.0 | - | - |
| 499.0 |
| 557.0 |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 15.0 | 101.0 | 57.0 | 8.0 | 282.0 | 185.0 | 52.0 | 50.0 | 13.0 | 187.0 | 34.0 | 72.0 | 1.0 | 1.0 | 4.0 | - | - |
| Deferred Revenue Current | 202.0 | 209.0 | 157.0 | 191.0 | 516.0 | 507.0 | 502.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 38.0 | 40.0 | 40.0 | 52.0 | 97.0 | 85.0 | 91.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 98.0 | 104.0 | 126.0 | 87.0 | 389.0 | 268.0 | 308.0 | 238.0 | 219.0 | 234.0 | 189.0 | 196.0 | 191.0 | 186.0 | 221.0 | 175.0 | 125.0 | - | - |
| Other Current Liabilities | 409.0 | 724.0 | 421.0 | 349.0 | 757.0 | 642.0 | 606.0 | 501.0 | 398.0 | 432.0 | 446.0 | 481.0 | 461.0 | 418.0 | 394.0 | 379.0 | 367.0 | - | - |
| Total Current Liabilities | 1,065.0 | 1,420.0 | 1,333.0 | 2,713.0 | 2,808.0 | 2,088.0 | 2,538.0 | 2,282.0 | 1,889.0 | 1,965.0 | 1,781.0 | 2,070.0 | 1,881.0 | 1,742.0 | 1,559.0 | 1,416.0 | 1,382.0 | - | - |
| 10.0 |
| 11.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 226.0 | 248.0 | 251.0 | 286.0 | 388.0 | 325.0 | 369.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 12.0 | 11.0 | 12.0 | 18.0 | 69.0 | 80.0 | 81.0 | 85.0 | 95.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 156.0 | 241.0 | 253.0 | 185.0 | 383.0 | 334.0 | 240.0 | 259.0 | 200.0 | 138.0 | 79.0 | 111.0 | 99.0 | 79.0 | 62.0 | 42.0 | 42.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,766.0 | 3,245.0 | 4,689.0 | 9,753.0 | 10,108.0 | 7,090.0 | 7,485.0 | 6,489.0 | 6,107.0 | 6,112.0 | 6,095.0 | 6,668.0 | 6,311.0 | 5,072.0 | 4,836.0 | 3,445.0 | 3,502.0 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 559.0 | 535.0 | (421.0) | 1,075.0 | 1,031.0 | 950.0 | 1,060.0 | 606.0 | 857.0 | 867.0 | 869.0 | 1,563.0 | 1,372.0 | 929.0 | 448.0 | 1,935.0 | 1,801.0 | - | - |
| Accumulated Other Comprehensive Income | (439.0) | (469.0) | (429.0) | (300.0) | (291.0) | (271.0) | (269.0) | (246.0) | (199.0) | (205.0) | (150.0) | (136.0) | (38.0) | (37.0) | (19.0) | (1,335.0) | (1,509.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | (2.0) | - | (1.0) | 3.0 | 3.0 | 3.0 | 4.0 | 3.0 | 4.0 | 6.0 | 12.0 | 14.0 | 30.0 | 35.0 | 33.0 | 28.0 | - | - |
| Total Stockholders Equity | 948.0 | 933.0 | 25.0 | 1,480.0 | 1,256.0 | 1,048.0 | 1,104.0 | 395.0 | 719.0 | 695.0 | 720.0 | 1,871.0 | 1,769.0 | 1,252.0 | 718.0 | 883.0 | 564.0 | 465.0 | 1,776.0 |
| Total Equity | 948.0 | 931.0 | 25.0 | 1,479.0 | 1,259.0 | 1,051.0 | 1,107.0 | 399.0 | 722.0 | 699.0 | 726.0 | 1,883.0 | 1,783.0 | 1,282.0 | 753.0 | 916.0 | 592.0 | 465.0 | 1,776.0 |
| 15.0 |
| - |
| - |
| Net debt | 869.0 | 376.0 | 2,322.0 | 5,435.0 | 5,341.0 | 2,940.0 | 3,050.0 | 2,701.0 | 2,454.0 | 2,553.0 | 2,924.0 | 3,107.0 | 2,826.0 | 894.0 | 455.0 | (485.0) | (436.0) | - | - |
| Working Capital | 38.0 | 251.0 | (127.0) | 369.0 | 68.0 | 390.0 | 606.0 | 741.0 | 941.0 | 792.0 | 768.0 | 1,018.0 | 2,458.0 | 1,664.0 | 956.0 | 1,062.0 | 917.0 | - | - |
| Book Value | 948.0 | 933.0 | 25.0 | 1,480.0 | 1,256.0 | 1,048.0 | 1,104.0 | 395.0 | 719.0 | 695.0 | 720.0 | 1,871.0 | 1,769.0 | 1,252.0 | 718.0 | 883.0 | 564.0 | 465.0 | 1,776.0 |
| Tangible Book Value | (655.0) | (677.0) | (1,617.0) | (1,000.0) | (4,579.0) | (2,321.0) | (2,335.0) | (2,892.0) | (2,600.0) | (2,704.0) | (2,811.0) | (1,815.0) | (259.0) | (55.0) | (507.0) | 753.0 | 464.0 | - | - |
| 383.0 |
| 449.0 |
| 319.0 |
| 338.0 |
| 1,605.0 |
| 1,681.0 |
| 1,214.0 |
| 509.0 |
| 388.0 |
| 335.0 |
| 414.0 |
| 464.0 |
| 334.0 |
| 343.0 |
| 348.0 |
| 537.0 |
| 405.0 |
| 377.0 |
| - |
| 498.0 |
| 318.0 |
| 332.0 |
| 333.0 |
| 328.0 |
| 303.0 |
| Restricted Cash | 11.0 | 8.0 | 6.0 | 37.0 | 32.0 | 31.0 | 26.0 | 24.0 | 22.0 | 21.0 | 228.0 | 7.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 232.0 | 231.0 | 282.0 | 276.0 | 573.0 | 722.0 | 792.0 | 203.0 | 241.0 | 259.0 | 505.0 | 434.0 | 398.0 | 412.0 | 447.0 | 383.0 | 449.0 | 319.0 | 338.0 | 1,605.0 | 1,681.0 | 1,214.0 | 509.0 | 388.0 | 335.0 | 414.0 | 464.0 | 334.0 | 343.0 | 348.0 | 537.0 | 405.0 | 377.0 | - | 498.0 | 318.0 | 332.0 | 333.0 | 328.0 | 303.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 457.0 | 470.0 | 548.0 | 507.0 | 567.0 | 532.0 | 623.0 | 429.0 | 484.0 | 414.0 | 1,083.0 | 1,116.0 | 1,085.0 | 1,071.0 | 959.0 | 943.0 | 1,271.0 | 1,212.0 | 1,117.0 | 1,248.0 | 1,249.0 | 1,353.0 | 1,490.0 | 1,487.0 | 1,430.0 | 1,335.0 | 1,356.0 | 1,309.0 | 1,272.0 | 1,338.0 | 1,270.0 | 1,408.0 | 1,321.0 | - | 1,282.0 | 1,387.0 | 1,362.0 | 1,306.0 | 1,251.0 | 1,424.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 159.0 | 217.0 | 221.0 | 212.0 | 218.0 | 208.0 | 208.0 | 220.0 | 259.0 | 250.0 | 772.0 | 827.0 | 858.0 | 805.0 | 754.0 | 747.0 | 695.0 | 634.0 | 601.0 | 748.0 | 782.0 | 747.0 | 784.0 | 865.0 | 868.0 | 874.0 | 806.0 | 916.0 | 842.0 | 822.0 | 780.0 | 824.0 | 828.0 | - | 699.0 | 776.0 | 765.0 | 725.0 | 643.0 | 718.0 |
| Prepaid Expenses | 314.0 | 176.0 | 206.0 | 190.0 | 179.0 | 166.0 | 173.0 | 187.0 | 227.0 | 178.0 | 494.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 512.0 | 458.0 | 415.0 | 421.0 | 459.0 | 450.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,174.0 | 1,103.0 | 1,263.0 | 1,222.0 | 1,569.0 | 1,671.0 | 1,825.0 | 1,064.0 | 1,238.0 | 1,206.0 | 3,082.0 | 3,191.0 | 3,054.0 | 2,976.0 | 2,876.0 | 2,778.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 171.0 | 174.0 | 167.0 | 181.0 | 188.0 | 192.0 | 193.0 | 205.0 | 208.0 | 207.0 | 663.0 | 620.0 | 640.0 | 680.0 | 703.0 | 683.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,519.0 | 1,520.0 | 1,520.0 | 1,523.0 | 1,519.0 | 1,516.0 | 1,521.0 | 2,038.0 | 2,039.0 | 1,519.0 | 4,540.0 | 4,572.0 | 4,575.0 | 4,570.0 | 4,519.0 | 4,515.0 | 4,520.0 | 2,924.0 | ||||||||||||||||||||||
| Intangible Assets | 76.0 | 83.0 | 90.0 | 84.0 | 89.0 | 94.0 | 102.0 | 261.0 | 277.0 | 123.0 | 1,145.0 | 1,184.0 | 1,250.0 | 1,309.0 | 1,316.0 | 1,373.0 | 1,420.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 204.0 | 208.0 | 214.0 | 217.0 | 221.0 | 229.0 | 236.0 | 233.0 | 240.0 | 231.0 | 371.0 | 377.0 | 399.0 | 395.0 | 419.0 | 423.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 535.0 | 598.0 | 515.0 | 514.0 | 505.0 | 514.0 | 528.0 | 698.0 | 729.0 | 532.0 | 889.0 | 898.0 | 821.0 | 775.0 | 776.0 | 784.0 | 763.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,923.0 | 3,921.0 | 4,003.0 | 3,984.0 | 4,336.0 | 4,452.0 | 4,674.0 | 4,783.0 | 5,007.0 | 4,990.0 | 11,507.0 | 11,783.0 | 11,756.0 | 11,715.0 | 11,641.0 | 11,589.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 371.0 | 346.0 | 375.0 | 340.0 | 325.0 | 324.0 | 400.0 | 478.0 | 482.0 | 440.0 | 942.0 | 876.0 | 949.0 | 901.0 | 826.0 | 767.0 | 746.0 | 707.0 | 632.0 | 676.0 | 680.0 | 790.0 | 840.0 | 800.0 | 769.0 | 788.0 | 897.0 | 804.0 | 711.0 | 697.0 | 762.0 | 720.0 | 731.0 | - | 781.0 | 718.0 | 676.0 | 649.0 | 657.0 | 691.0 |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 15.0 | 15.0 | 104.0 | 106.0 | 108.0 | 83.0 | 57.0 | 30.0 | 303.0 | 52.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 223.0 | 199.0 | 207.0 | 205.0 | 225.0 | 209.0 | 186.0 | 230.0 | 260.0 | 157.0 | 537.0 | 507.0 | 556.0 | 625.0 | 516.0 | 540.0 | 572.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 102.0 | ||||||||||||||||||||||||
| Accrued Expenses | 95.0 | 97.0 | 99.0 | 95.0 | 93.0 | 104.0 | 119.0 | 93.0 | 100.0 | 126.0 | 207.0 | 319.0 | 273.0 | 229.0 | 389.0 | 378.0 | 347.0 | |||||||||||||||||||||||
| Other Current Liabilities | 409.0 | 409.0 | 423.0 | 360.0 | 716.0 | 724.0 | 782.0 | 387.0 | 435.0 | 421.0 | 673.0 | 691.0 | 705.0 | 757.0 | 757.0 | 789.0 | 756.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,110.0 | 1,065.0 | 1,113.0 | 1,054.0 | 1,406.0 | 1,420.0 | 1,527.0 | 1,254.0 | 1,335.0 | 1,333.0 | 2,713.0 | 2,770.0 | 2,833.0 | 2,830.0 | 2,808.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,100.0 | 1,100.0 | 1,099.0 | 1,099.0 | 1,099.0 | 1,098.0 | 1,098.0 | 2,595.0 | 2,658.0 | 2,563.0 | 5,561.0 | 5,611.0 | 5,497.0 | 5,516.0 | 5,505.0 | 5,534.0 | 5,668.0 | 3,349.0 | 3,270.0 | 4,266.0 | 4,473.0 | 4,081.0 | 3,277.0 | 3,422.0 | 2,918.0 | 2,914.0 | 2,980.0 | 2,881.0 | 2,952.0 | 3,038.0 | 2,939.0 | 2,984.0 | 3,015.0 | - | 3,001.0 | 3,033.0 | 3,198.0 | 3,269.0 | 3,239.0 | 3,243.0 |
| Operating Lease Liabilities Non-Current | 219.0 | 226.0 | 232.0 | 238.0 | 241.0 | 248.0 | 253.0 | 252.0 | 259.0 | 251.0 | 353.0 | 358.0 | 378.0 | 375.0 | 388.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 11.0 | 12.0 | 14.0 | 14.0 | 13.0 | 11.0 | 13.0 | 15.0 | 17.0 | 12.0 | 49.0 | 56.0 | 62.0 | 65.0 | 69.0 | 62.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 146.0 | 156.0 | 175.0 | 193.0 | 217.0 | 241.0 | 247.0 | 225.0 | 245.0 | 253.0 | 324.0 | 371.0 | 420.0 | 388.0 | 383.0 | 399.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,788.0 | 2,766.0 | 2,879.0 | 2,841.0 | 3,203.0 | 3,245.0 | 3,387.0 | 4,594.0 | 4,767.0 | 4,689.0 | 9,753.0 | 10,062.0 | 10,108.0 | 10,116.0 | 10,108.0 | 10,127.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 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 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 551.0 | 559.0 | 470.0 | 492.0 | 496.0 | 535.0 | 561.0 | (517.0) | (463.0) | (421.0) | 1,075.0 | 1,095.0 | 1,030.0 | 993.0 | 1,031.0 | 971.0 | 963.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (448.0) | (439.0) | (446.0) | (439.0) | (449.0) | (469.0) | (460.0) | (468.0) | (451.0) | (429.0) | (300.0) | (326.0) | (305.0) | (273.0) | (291.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.0) | (2.0) | (2.0) | (2.0) | 0.0 | (1.0) | 1.0 | 3.0 | 2.0 | 3.0 | 5.0 | 4.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 928.0 | 948.0 | 848.0 | 867.0 | 857.0 | 933.0 | 1,013.0 | (85.0) | (34.0) | 25.0 | 1,480.0 | 1,445.0 | 1,370.0 | 1,323.0 | 1,256.0 | 1,183.0 | ||||||||||||||||||||||||
| Total Equity | 928.0 | 948.0 | 848.0 | 867.0 | 857.0 | 931.0 | 1,011.0 | (87.0) | (36.0) | 25.0 | 1,479.0 | 1,446.0 | 1,373.0 | 1,325.0 | 1,259.0 | 1,188.0 | 1,158.0 | 1,100.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,100.0 | 1,100.0 | 1,099.0 | 1,099.0 | 1,099.0 | 1,098.0 | 1,098.0 | 2,610.0 | 2,673.0 | 2,578.0 | 5,665.0 | 5,717.0 | 5,605.0 | 5,599.0 | 5,562.0 | 5,564.0 | 5,971.0 | 3,401.0 | 3,278.0 | 4,488.0 | 4,690.0 | 4,385.0 | 3,559.0 | 3,630.0 | 3,116.0 | 3,211.0 | 3,165.0 | 3,127.0 | 3,112.0 | 3,072.0 | 2,991.0 | 3,253.0 | 3,282.0 | - | 3,051.0 | 3,289.0 | 3,457.0 | 3,519.0 | 3,252.0 | 3,248.0 |
| Net debt | 868.0 | 869.0 | 817.0 | 823.0 | 526.0 | 376.0 | 306.0 | 2,407.0 | 2,432.0 | 2,319.0 | 5,160.0 | 5,283.0 | 5,207.0 | 5,187.0 | 5,115.0 | 5,181.0 | 5,522.0 | 3,082.0 | ||||||||||||||||||||||
| Working Capital | 64.0 | 38.0 | 150.0 | 168.0 | 163.0 | 251.0 | 298.0 | (190.0) | (97.0) | (127.0) | 369.0 | 421.0 | 221.0 | 146.0 | 68.0 | 44.0 | 139.0 | 394.0 | ||||||||||||||||||||||
| Book Value | 928.0 | 948.0 | 848.0 | 867.0 | 857.0 | 933.0 | 1,013.0 | (85.0) | (34.0) | 25.0 | 1,480.0 | 1,445.0 | 1,370.0 | 1,323.0 | 1,256.0 | 1,183.0 | 1,154.0 | 1,096.0 | ||||||||||||||||||||||
| Tangible Book Value | (667.0) | (655.0) | (762.0) | (740.0) | (751.0) | (677.0) | (610.0) | (2,384.0) | (2,350.0) | (1,617.0) | (4,205.0) | (4,311.0) | (4,455.0) | (4,556.0) | (4,579.0) | (4,705.0) | (4,786.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 447.0 |
| 363.0 |
| 396.0 |
| 424.0 |
| 463.0 |
| 361.0 |
| 416.0 |
| 402.0 |
| 393.0 |
| 397.0 |
| 296.0 |
| 282.0 |
| 283.0 |
| 243.0 |
| 263.0 |
| 290.0 |
| - |
| 278.0 |
| 270.0 |
| 294.0 |
| 341.0 |
| 327.0 |
| 453.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,106.0 |
| 2,612.0 |
| 2,478.0 |
| 3,997.0 |
| 4,136.0 |
| 3,777.0 |
| 3,144.0 |
| 3,156.0 |
| 3,035.0 |
| 3,016.0 |
| 3,023.0 |
| 2,855.0 |
| 2,739.0 |
| 2,791.0 |
| 2,830.0 |
| 2,900.0 |
| 2,816.0 |
| - |
| 2,757.0 |
| 2,751.0 |
| 2,753.0 |
| 2,705.0 |
| 2,549.0 |
| 2,898.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 676.0 |
| 364.0 |
| 373.0 |
| 384.0 |
| 394.0 |
| 399.0 |
| 413.0 |
| 382.0 |
| 372.0 |
| 373.0 |
| 359.0 |
| 348.0 |
| 326.0 |
| 338.0 |
| 341.0 |
| 321.0 |
| 304.0 |
| - |
| 287.0 |
| 289.0 |
| 290.0 |
| 302.0 |
| 322.0 |
| 338.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,837.0 |
| 2,828.0 |
| 2,823.0 |
| 2,821.0 |
| 2,832.0 |
| 2,754.0 |
| 2,707.0 |
| 2,705.0 |
| 2,692.0 |
| 2,589.0 |
| 2,590.0 |
| 2,746.0 |
| 2,741.0 |
| 2,741.0 |
| 2,736.0 |
| - |
| 2,727.0 |
| 2,737.0 |
| 2,736.0 |
| 2,742.0 |
| 2,733.0 |
| 2,750.0 |
| 565.0 |
| 532.0 |
| 547.0 |
| 562.0 |
| 580.0 |
| 607.0 |
| 549.0 |
| 553.0 |
| 573.0 |
| 595.0 |
| 501.0 |
| 517.0 |
| 556.0 |
| 578.0 |
| 591.0 |
| 618.0 |
| - |
| 672.0 |
| 704.0 |
| 734.0 |
| 769.0 |
| 798.0 |
| 830.0 |
| 439.0 |
| 396.0 |
| 344.0 |
| 347.0 |
| 347.0 |
| 362.0 |
| 391.0 |
| 397.0 |
| 414.0 |
| 433.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 488.0 |
| 468.0 |
| 453.0 |
| 448.0 |
| 488.0 |
| 472.0 |
| 474.0 |
| 460.0 |
| 595.0 |
| 611.0 |
| - |
| 575.0 |
| 546.0 |
| 564.0 |
| 577.0 |
| 582.0 |
| 383.0 |
| 693.0 |
| 686.0 |
| 661.0 |
| 656.0 |
| 632.0 |
| 601.0 |
| 572.0 |
| 522.0 |
| 497.0 |
| 504.0 |
| 591.0 |
| 593.0 |
| 607.0 |
| 586.0 |
| 587.0 |
| 575.0 |
| - |
| 561.0 |
| 552.0 |
| 544.0 |
| 526.0 |
| 521.0 |
| 551.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,063.0 |
| 8,702.0 |
| 8,414.0 |
| 9,828.0 |
| 9,949.0 |
| 9,555.0 |
| 8,987.0 |
| 8,451.0 |
| 8,222.0 |
| 8,198.0 |
| 7,761.0 |
| 7,505.0 |
| 7,364.0 |
| 7,641.0 |
| 7,654.0 |
| 7,850.0 |
| 7,767.0 |
| - |
| 7,673.0 |
| 7,711.0 |
| 7,751.0 |
| 7,752.0 |
| 7,635.0 |
| 7,887.0 |
| 8.0 |
| 222.0 |
| 217.0 |
| 304.0 |
| 282.0 |
| 208.0 |
| 198.0 |
| 297.0 |
| 185.0 |
| 246.0 |
| 160.0 |
| 34.0 |
| 52.0 |
| 269.0 |
| 267.0 |
| - |
| 50.0 |
| 256.0 |
| 259.0 |
| 250.0 |
| 13.0 |
| 5.0 |
| 594.0 |
| 507.0 |
| 512.0 |
| 563.0 |
| 616.0 |
| 502.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.0 |
| 90.0 |
| 85.0 |
| 82.0 |
| 83.0 |
| 88.0 |
| 91.0 |
| 91.0 |
| 99.0 |
| 102.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.0 |
| 268.0 |
| 289.0 |
| 249.0 |
| 186.0 |
| 308.0 |
| 260.0 |
| 235.0 |
| 184.0 |
| 238.0 |
| 225.0 |
| 229.0 |
| 190.0 |
| 219.0 |
| 202.0 |
| 205.0 |
| - |
| 234.0 |
| 212.0 |
| 191.0 |
| 174.0 |
| 189.0 |
| 210.0 |
| 638.0 |
| 642.0 |
| 579.0 |
| 585.0 |
| 510.0 |
| 606.0 |
| 565.0 |
| 555.0 |
| 546.0 |
| 501.0 |
| 302.0 |
| 310.0 |
| 385.0 |
| 398.0 |
| 390.0 |
| 389.0 |
| - |
| 432.0 |
| 345.0 |
| 356.0 |
| 402.0 |
| 446.0 |
| 392.0 |
| 2,734.0 |
| 2,967.0 |
| 2,218.0 |
| 2,088.0 |
| 2,278.0 |
| 2,294.0 |
| 2,406.0 |
| 2,538.0 |
| 2,346.0 |
| 2,303.0 |
| 2,381.0 |
| 2,282.0 |
| 2,004.0 |
| 1,879.0 |
| 1,844.0 |
| 1,889.0 |
| 2,046.0 |
| 2,113.0 |
| - |
| 1,965.0 |
| 2,002.0 |
| 2,017.0 |
| 1,984.0 |
| 1,781.0 |
| 1,835.0 |
| 406.0 |
| 420.0 |
| 377.0 |
| 325.0 |
| 336.0 |
| 334.0 |
| 346.0 |
| 369.0 |
| 378.0 |
| 389.0 |
| 406.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.0 |
| 76.0 |
| 80.0 |
| 80.0 |
| 80.0 |
| 75.0 |
| 81.0 |
| 79.0 |
| 79.0 |
| 83.0 |
| 85.0 |
| 95.0 |
| 90.0 |
| 95.0 |
| 95.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 521.0 |
| 328.0 |
| 334.0 |
| 253.0 |
| 254.0 |
| 244.0 |
| 240.0 |
| 195.0 |
| 186.0 |
| 184.0 |
| 259.0 |
| 261.0 |
| 258.0 |
| 245.0 |
| 200.0 |
| 197.0 |
| 161.0 |
| - |
| 138.0 |
| 151.0 |
| 141.0 |
| 139.0 |
| 79.0 |
| 82.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,632.0 |
| 7,329.0 |
| 7,090.0 |
| 8,221.0 |
| 8,424.0 |
| 8,133.0 |
| 7,485.0 |
| 7,320.0 |
| 6,777.0 |
| 6,858.0 |
| 6,489.0 |
| 6,197.0 |
| 6,144.0 |
| 6,201.0 |
| 6,107.0 |
| 6,263.0 |
| 6,320.0 |
| - |
| 6,112.0 |
| 6,191.0 |
| 6,360.0 |
| 6,395.0 |
| 6,095.0 |
| 6,200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 976.0 |
| 950.0 |
| 1,159.0 |
| 1,134.0 |
| 1,077.0 |
| 1,060.0 |
| 717.0 |
| 706.0 |
| 630.0 |
| 606.0 |
| 666.0 |
| 594.0 |
| 782.0 |
| 857.0 |
| 913.0 |
| 806.0 |
| - |
| 867.0 |
| 822.0 |
| 730.0 |
| 687.0 |
| 869.0 |
| 1,357.0 |
| (300.0) |
| (271.0) |
| (279.0) |
| (271.0) |
| (297.0) |
| (315.0) |
| (329.0) |
| (269.0) |
| (261.0) |
| (241.0) |
| (230.0) |
| (246.0) |
| (242.0) |
| (224.0) |
| (184.0) |
| (199.0) |
| (188.0) |
| (190.0) |
| - |
| (205.0) |
| (172.0) |
| (176.0) |
| (158.0) |
| (150.0) |
| (175.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| - |
| 4.0 |
| 3.0 |
| 5.0 |
| 8.0 |
| 6.0 |
| 6.0 |
| 1,154.0 |
| 1,096.0 |
| 1,048.0 |
| 1,195.0 |
| 1,120.0 |
| 1,024.0 |
| 1,104.0 |
| 726.0 |
| 542.0 |
| 449.0 |
| 395.0 |
| 444.0 |
| 371.0 |
| 599.0 |
| 719.0 |
| 770.0 |
| 642.0 |
| 737.0 |
| 695.0 |
| 672.0 |
| 555.0 |
| 530.0 |
| 720.0 |
| 1,669.0 |
| 1,051.0 |
| 1,199.0 |
| 1,123.0 |
| 1,027.0 |
| 1,107.0 |
| 731.0 |
| 547.0 |
| 454.0 |
| 399.0 |
| 448.0 |
| 374.0 |
| 602.0 |
| 722.0 |
| 774.0 |
| 647.0 |
| 737.0 |
| 699.0 |
| 675.0 |
| 560.0 |
| 538.0 |
| 726.0 |
| 1,675.0 |
| 2,940.0 |
| 2,883.0 |
| 3,009.0 |
| 3,171.0 |
| 3,050.0 |
| 3,242.0 |
| 2,781.0 |
| 2,797.0 |
| 2,701.0 |
| 2,793.0 |
| 2,769.0 |
| 2,724.0 |
| 2,454.0 |
| 2,848.0 |
| 2,905.0 |
| - |
| 2,553.0 |
| 2,971.0 |
| 3,125.0 |
| 3,186.0 |
| 2,924.0 |
| 2,945.0 |
| 390.0 |
| 1,719.0 |
| 1,842.0 |
| 1,371.0 |
| 606.0 |
| 810.0 |
| 732.0 |
| 635.0 |
| 741.0 |
| 851.0 |
| 860.0 |
| 947.0 |
| 941.0 |
| 854.0 |
| 703.0 |
| - |
| 792.0 |
| 749.0 |
| 736.0 |
| 721.0 |
| 768.0 |
| 1,063.0 |
| 1,048.0 |
| 1,195.0 |
| 1,120.0 |
| 1,024.0 |
| 1,104.0 |
| 726.0 |
| 542.0 |
| 449.0 |
| 395.0 |
| 444.0 |
| 371.0 |
| 599.0 |
| 719.0 |
| 770.0 |
| 642.0 |
| 737.0 |
| 695.0 |
| 672.0 |
| 555.0 |
| 530.0 |
| 720.0 |
| 1,669.0 |
| (2,393.0) |
| (2,321.0) |
| (2,180.0) |
| (2,265.0) |
| (2,377.0) |
| (2,335.0) |
| (2,577.0) |
| (2,718.0) |
| (2,829.0) |
| (2,892.0) |
| (2,646.0) |
| (2,736.0) |
| (2,703.0) |
| (2,600.0) |
| (2,562.0) |
| (2,712.0) |
| - |
| (2,704.0) |
| (2,769.0) |
| (2,915.0) |
| (2,981.0) |
| (2,811.0) |
| (1,911.0) |