| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 111.0 | 178.0 | 205.0 | 117.0 | 87.0 | 98.0 | 106.0 | 79.0 | 78.0 | 56.0 | 100.0 | 84.0 | 199.0 | 95.0 | 94.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 178.0 | 98.0 | 56.0 | 199.0 | 75.0 | 76.0 | 125.0 | 194.0 | 116.0 | 77.0 | 50.0 | 36.0 | 55.0 | 48.0 | 71.5 | 41.1 | 61.9 | 60.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,052.0 | 1,075.0 | 973.0 | 1,086.0 | 1,416.0 | 1,465.0 | 1,434.0 | 1,336.0 | 1,576.0 | 1,277.0 | 1,254.0 | 491.0 | 290.6 | 313.4 | 323.3 | 332.2 | - | |
| Cash And Short Term Investments | 1,230.0 | 1,173.0 | 1,029.0 | 1,285.0 | 1,491.0 | 1,541.0 | 1,559.0 | 1,530.0 | 1,692.0 | 1,354.0 | 1,304.0 | 527.0 | 345.6 | 361.4 | 394.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 756.0 | 791.0 | 749.0 | 923.0 | 762.0 | 532.0 | 646.0 | 551.0 | 482.0 | 627.0 | 510.0 | 634.0 | 651.4 | 521.9 | 477.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1,513.0 | 1,408.0 | 1,462.0 | 1,670.0 | 1,663.0 | 1,178.0 | 1,086.0 | 815.0 | 780.0 | 762.0 | 739.0 | 736.0 | 699.0 | 756.9 | 644.9 | 533.8 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 2,776.0 | 2,406.0 | 2,228.0 | 2,072.0 | 1,830.0 | 1,787.0 | 1,777.3 | 1,744.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 397.0 | 418.0 | 400.0 | 429.0 | 404.0 | 276.0 | 368.0 | 238.0 | 256.0 | 194.0 | 200.0 | 182.0 | 186.5 | 205.1 | 151.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 977.0 | 987.0 | 997.0 | 702.0 | 708.0 | 707.0 | 730.0 | 739.0 | 482.0 | 499.0 | 518.0 | - | - | - | - | - | ||
| 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 | 1.2 | 1.2 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 977.0 | 987.0 | 997.0 | 702.0 | 716.0 | 762.0 | 792.0 | 778.0 | 482.0 | 499.0 | 518.0 | - | - | - | - | - | ||
| 75.0 |
| 92.0 |
| 65.0 |
| 76.0 |
| 92.0 |
| 79.0 |
| 101.0 |
| - |
| 121.0 |
| 110.0 |
| 59.0 |
| 194.0 |
| 78.0 |
| 79.0 |
| 100.0 |
| 116.0 |
| 61.0 |
| 43.0 |
| 77.0 |
| 151.0 |
| 53.0 |
| 50.0 |
| 80.0 |
| 48.0 |
| 36.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1,050.0 | 1,052.0 | 1,039.0 | 986.0 | 1,015.0 | 1,075.0 | 1,096.0 | 1,072.0 | 1,079.0 | 973.0 | 1,134.0 | 1,213.0 | 1,086.0 | 1,101.0 | 1,295.0 | 1,416.0 | 1,483.0 | 1,384.0 | 1,465.0 | 1,245.0 | 1,178.0 | 1,125.0 | - | 1,418.0 | 1,440.0 | 1,488.0 | 1,336.0 | 1,590.0 | 1,264.0 | 1,264.0 | 1,576.0 | 1,358.0 | 1,286.0 | 1,277.0 | 1,143.0 | 1,185.0 | 1,254.0 | 626.5 | 597.6 | 490.6 |
| Cash And Short Term Investments | 1,161.0 | 1,230.0 | 1,244.0 | 1,103.0 | 1,102.0 | 1,173.0 | 1,202.0 | 1,151.0 | 1,157.0 | 1,029.0 | 1,234.0 | 1,297.0 | 1,285.0 | 1,196.0 | 1,389.0 | 1,491.0 | 1,575.0 | 1,449.0 | 1,541.0 | 1,337.0 | 1,257.0 | 1,226.0 | - | 1,539.0 | 1,550.0 | 1,547.0 | 1,530.0 | 1,668.0 | 1,343.0 | 1,364.0 | 1,692.0 | 1,419.0 | 1,329.0 | 1,354.0 | 1,294.0 | 1,238.0 | 1,304.0 | 706.5 | 645.6 | 526.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 748.0 | 756.0 | 810.0 | 832.0 | 786.0 | 791.0 | 819.0 | 823.0 | 774.0 | 749.0 | 727.0 | 834.0 | 923.0 | 944.0 | 843.0 | 762.0 | 642.0 | 672.0 | 532.0 | 525.0 | 551.0 | 691.0 | - | 529.0 | 546.0 | 504.0 | 551.0 | 506.0 | 521.0 | 608.0 | 482.0 | 622.0 | 606.0 | 627.0 | 414.0 | 451.0 | 510.0 | 489.0 | 526.4 | 634.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 1,721.0 | 1,513.0 | 1,379.0 | 1,534.0 | 1,468.0 | 1,408.0 | 1,356.0 | 1,399.0 | 1,324.0 | 1,462.0 | 1,516.0 | 1,587.0 | 1,670.0 | 1,844.0 | 1,698.0 | 1,663.0 | 1,497.0 | 1,360.0 | 1,178.0 | 1,062.0 | 989.0 | 1,122.0 | - | 916.0 | 871.0 | 988.0 | 815.0 | 874.0 | 874.0 | 797.0 | 780.0 | 828.0 | 842.0 | 762.0 | 659.0 | 694.0 | 739.0 | 665.0 | 716.1 | 736.3 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 133.0 | 131.0 | 124.0 | 135.0 | 133.0 | 146.0 | 136.0 | 129.0 | 132.0 | 123.0 | 128.0 | 148.0 | 139.0 | 157.0 | 139.0 | 131.0 | 164.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,763.0 | 3,630.0 | 3,557.0 | 3,604.0 | 3,489.0 | 3,518.0 | 3,513.0 | 3,502.0 | 3,387.0 | 3,363.0 | 3,605.0 | 3,866.0 | 4,017.0 | 4,141.0 | 4,069.0 | 4,047.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 210.0 | 208.0 | 203.0 | 211.0 | 141.0 | 141.0 | 135.0 | 133.0 | 133.0 | 207.0 | 191.0 | 185.0 | 185.0 | 156.0 | 160.0 | 156.0 | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 168.0 | 168.0 | 168.0 | 162.0 | 159.0 | 164.0 | 161.0 | 161.0 | 163.0 | 160.0 | 162.0 | 161.0 | 154.0 | 159.0 | 161.0 | 163.0 | 164.0 | 172.0 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | 20.0 | 22.0 | 25.0 | - | 28.0 | 32.0 | - | 39.0 | 42.0 | - | 50.0 | 54.0 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 348.0 | 362.0 | 385.0 | 342.0 | 348.0 | 382.0 | 372.0 | 390.0 | 402.0 | 394.0 | 368.0 | 420.0 | 445.0 | 435.0 | 467.0 | 496.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 143.0 | 145.0 | 3.0 | 7.0 | 72.0 | 69.0 | 32.0 | 227.0 | 212.0 | 199.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 120.0 | 118.0 | 314.0 | 327.0 | 240.0 | 234.0 | 209.0 | 227.0 | 236.0 | 309.0 | 387.0 | 329.0 | 287.0 | 246.0 | 246.0 | 254.0 | 202.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,430.0 | 8,246.0 | 7,959.0 | 7,855.0 | 7,633.0 | 7,665.0 | 7,665.0 | 7,665.0 | 7,577.0 | 7,566.0 | 7,596.0 | 7,795.0 | 7,902.0 | 7,810.0 | 7,669.0 | 7,503.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 355.0 | 397.0 | 319.0 | 317.0 | 353.0 | 418.0 | 361.0 | 359.0 | 348.0 | 400.0 | 369.0 | 368.0 | 429.0 | 539.0 | 466.0 | 404.0 | 390.0 | 338.0 | 276.0 | 210.0 | 189.0 | 336.0 | - | 235.0 | 262.0 | 297.0 | 238.0 | 227.0 | 238.0 | 221.0 | 272.0 | 190.0 | 163.0 | 216.0 | 158.0 | 193.0 | 239.0 | 164.0 | 165.0 | 214.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.0 | 9.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 101.0 | 77.0 | 51.0 | 92.0 | 82.0 | 83.0 | 63.0 | 52.0 | 60.0 | 66.0 | 98.0 | 101.0 | 70.0 | 112.0 | 115.0 | 108.0 | 95.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 114.0 | 113.0 | 123.0 | 118.0 | 123.0 | 134.0 | 125.0 | 128.0 | 123.0 | 117.0 | 130.0 | 151.0 | 156.0 | 160.0 | 166.0 | 171.0 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | 468.0 | 465.0 | 451.0 | 456.0 | 439.0 | 458.0 | 461.0 | 417.0 | 414.0 | 497.0 | 398.0 | 374.0 | 417.0 | 392.0 | 354.0 | 353.0 | 308.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,584.0 | 1,510.0 | 1,457.0 | 1,499.0 | 1,384.0 | 1,407.0 | 1,437.0 | 1,427.0 | 1,334.0 | 1,335.0 | 1,165.0 | 1,453.0 | 1,529.0 | 1,757.0 | 1,632.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 974.0 | 977.0 | 982.0 | 984.0 | 987.0 | 987.0 | 992.0 | 992.0 | 994.0 | 997.0 | 696.0 | 699.0 | 702.0 | 704.0 | 705.0 | 708.0 | 711.0 | 704.0 | 707.0 | 683.0 | 687.0 | 686.0 | - | 733.0 | 734.0 | 735.0 | 739.0 | 741.0 | 508.0 | 522.0 | 482.0 | 490.0 | 499.0 | 499.0 | 507.0 | 506.0 | 518.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 260.0 | 275.0 | 290.0 | 251.0 | 254.0 | 276.0 | 273.0 | 288.0 | 305.0 | 304.0 | 265.0 | 299.0 | 318.0 | 306.0 | 334.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 32.0 | 31.0 | 39.0 | 38.0 | 30.0 | 32.0 | - | - | - | - | - | - | - | 15.0 | 76.0 | 99.0 | 85.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 148.0 | 147.0 | 148.0 | 158.0 | 145.0 | 147.0 | 266.0 | 278.0 | 290.0 | 296.0 | 287.0 | 335.0 | 339.0 | 389.0 | 388.0 | 350.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,414.0 | 1,503.0 | 1,517.0 | 1,474.0 | |||||||||||||||||||||||
| Total Liabilities | 3,070.0 | 3,011.0 | 2,988.0 | 3,000.0 | 2,868.0 | 2,916.0 | 2,968.0 | 2,985.0 | 2,923.0 | 2,932.0 | 2,413.0 | 2,786.0 | 2,888.0 | 3,171.0 | 3,135.0 | 3,069.0 | ||||||||||||||||||||||||
| 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 | 1.2 | 1.2 | 1.2 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,669.0 | 5,552.0 | 5,303.0 | 5,210.0 | 5,134.0 | 5,104.0 | 4,953.0 | 5,104.0 | 5,045.0 | 5,025.0 | 5,572.0 | 5,398.0 | 5,417.0 | 5,053.0 | 4,947.0 | 4,847.0 | 4,637.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (334.0) | (341.0) | (354.0) | (376.0) | (390.0) | (376.0) | (406.0) | (410.0) | (410.0) | (410.0) | (408.0) | (408.0) | (422.0) | (434.0) | (433.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 24.0 | 23.0 | 21.0 | 20.0 | 20.0 | 20.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 19.0 | 19.0 | 18.0 | 11.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,336.0 | 5,212.0 | 4,950.0 | 4,835.0 | 4,745.0 | 4,729.0 | 4,548.0 | 4,695.0 | 4,636.0 | 4,616.0 | 5,165.0 | 4,991.0 | 4,996.0 | 4,620.0 | 4,515.0 | 4,416.0 | ||||||||||||||||||||||||
| Total Equity | 5,360.0 | 5,235.0 | 4,971.0 | 4,855.0 | 4,765.0 | 4,749.0 | 4,566.0 | 4,713.0 | 4,654.0 | 4,634.0 | 5,183.0 | 5,009.0 | 5,014.0 | 4,639.0 | 4,534.0 | 4,434.0 | 4,183.0 | 4,020.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 974.0 | 977.0 | 982.0 | 984.0 | 987.0 | 987.0 | 992.0 | 992.0 | 994.0 | 997.0 | 696.0 | 699.0 | 702.0 | 704.0 | 705.0 | 708.0 | 720.0 | 713.0 | 762.0 | 739.0 | 769.0 | 791.0 | - | 791.0 | 788.0 | 735.0 | 778.0 | 741.0 | 508.0 | 522.0 | 482.0 | 490.0 | 499.0 | 499.0 | 507.0 | 506.0 | 518.0 | - | - | - |
| Net debt | (187.0) | (253.0) | (262.0) | (119.0) | (115.0) | (186.0) | (210.0) | (159.0) | (163.0) | (32.0) | (538.0) | (598.0) | (583.0) | (492.0) | (684.0) | (783.0) | (855.0) | (736.0) | ||||||||||||||||||||||
| Working Capital | 2,179.0 | 2,120.0 | 2,100.0 | 2,105.0 | 2,105.0 | 2,111.0 | 2,076.0 | 2,075.0 | 2,053.0 | 2,028.0 | 2,440.0 | 2,413.0 | 2,488.0 | 2,384.0 | 2,437.0 | 2,495.0 | 2,465.0 | |||||||||||||||||||||||
| Book Value | 5,336.0 | 5,212.0 | 4,950.0 | 4,835.0 | 4,745.0 | 4,729.0 | 4,548.0 | 4,695.0 | 4,636.0 | 4,616.0 | 5,165.0 | 4,991.0 | 4,996.0 | 4,620.0 | 4,515.0 | 4,416.0 | 4,172.0 | 4,009.0 | ||||||||||||||||||||||
| Tangible Book Value | 5,168.0 | 5,044.0 | 4,782.0 | 4,673.0 | 4,586.0 | 4,565.0 | 4,367.0 | 4,512.0 | 4,448.0 | 4,456.0 | 4,975.0 | 4,798.0 | 4,842.0 | 4,422.0 | 4,312.0 | 4,253.0 | 3,958.0 | |||||||||||||||||||||||
| - |
| 373.3 |
| 61.9 |
| 60.6 |
| 359.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | 44.0 | 48.0 | 55.0 | 94.0 | 44.0 | - | - | - | - | - | - | - | - |
| Other Current Assets | 131.0 | 146.0 | 123.0 | 139.0 | 131.0 | 103.0 | 75.0 | 76.0 | 80.0 | 61.0 | 111.0 | 110.0 | 134.4 | 118.4 | 91.9 | 115.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,630.0 | 3,518.0 | 3,363.0 | 4,017.0 | 4,047.0 | 3,354.0 | 3,414.0 | 3,027.0 | 3,128.0 | 2,848.0 | 2,664.0 | 2,053.0 | 1,853.9 | 1,782.8 | 1,632.0 | 1,485.4 | - | - |
| 1,656.5 |
| 1,496.3 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 1,345.0 | 1,246.0 | 1,151.0 | 1,066.0 | 999.0 | 940.0 | 913.7 | 900.5 | 859.7 | 795.2 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,431.0 | 1,160.0 | 1,077.0 | 1,006.0 | 831.0 | 847.0 | 863.6 | 843.9 | 796.8 | 701.1 | - | - |
| Long Term Investments | 208.0 | 141.0 | 207.0 | 185.0 | 156.0 | 87.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 168.0 | 164.0 | 160.0 | 154.0 | 163.0 | 167.0 | 164.0 | 167.0 | 22.0 | 19.0 | 12.0 | 15.0 | 43.2 | 43.2 | 40.6 | 40.6 | - | - |
| Intangible Assets | - | 19.0 | 26.0 | 31.0 | 45.0 | 54.0 | 58.0 | 69.0 | 2.0 | 3.0 | 3.0 | 4.0 | 19.0 | 19.8 | 19.5 | 19.7 | - | - |
| Operating Lease Right Of Use Assets | 362.0 | 382.0 | 394.0 | 445.0 | 496.0 | 390.0 | 446.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 145.0 | 69.0 | 199.0 | 17.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 118.0 | 93.0 | 283.0 | 239.0 | 209.0 | 154.0 | 101.0 | 80.0 | 81.0 | 109.0 | 50.0 | 33.0 | 51.0 | 44.6 | 42.0 | 65.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,246.0 | 7,665.0 | 7,566.0 | 7,902.0 | 7,503.0 | 6,399.0 | 6,349.0 | 5,307.0 | 5,161.0 | 4,755.0 | 4,431.0 | 3,692.0 | 3,418.0 | 3,347.8 | 3,006.7 | 2,734.1 | - | - |
| 146.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | 8.0 | 55.0 | 62.0 | 39.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 77.0 | 83.0 | 66.0 | 70.0 | 108.0 | 89.0 | 80.0 | 70.0 | 47.0 | 66.0 | 47.0 | 44.0 | 46.2 | 53.8 | 29.1 | 122.3 | - | - |
| Operating Lease Liabilities Current | 113.0 | 134.0 | 117.0 | 156.0 | 171.0 | 111.0 | 104.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 122.0 | 128.0 | 143.0 | 158.0 | 143.0 | 110.0 | 131.0 | 123.0 | 118.0 | 118.0 | 121.0 | 126.0 | 127.2 | 127.1 | 114.3 | 102.0 | - | - |
| Other Current Liabilities | 265.0 | 256.0 | 298.0 | 198.0 | 150.0 | 145.0 | 130.0 | 108.0 | 97.0 | 112.0 | 98.0 | 93.0 | 83.4 | 106.3 | 80.4 | 74.8 | - | - |
| Total Current Liabilities | 1,510.0 | 1,407.0 | 1,335.0 | 1,529.0 | 1,552.0 | 1,076.0 | 1,189.0 | 784.0 | 818.0 | 785.0 | 766.0 | 635.0 | 615.3 | 676.6 | 561.4 | 638.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 275.0 | 276.0 | 304.0 | 318.0 | 360.0 | 318.0 | 379.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 31.0 | 32.0 | 32.0 | - | 99.0 | 103.0 | 93.0 | 127.0 | 112.0 | 77.0 | 41.0 | 96.0 | 73.3 | 33.9 | 66.3 | 75.7 | - | - |
| Pension Obligations | 52.0 | 53.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 147.0 | 147.0 | 190.0 | 268.0 | 219.0 | 188.0 | 136.0 | 119.0 | 102.0 | 98.0 | 92.0 | 90.0 | 88.0 | 80.4 | 76.5 | 71.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | 1,517.0 | 1,495.0 | 1,559.0 | 1,194.0 | 935.0 | 795.0 | 783.0 | 322.0 | 322.8 | 363.0 | 365.9 | 317.6 | - | - |
| Total Liabilities | 3,011.0 | 2,916.0 | 2,932.0 | 2,888.0 | 3,069.0 | 2,571.0 | 2,748.0 | 1,935.0 | 1,753.0 | 1,580.0 | 1,549.0 | 957.0 | 925.0 | 1,039.8 | 927.3 | 955.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 5,552.0 | 5,104.0 | 5,025.0 | 5,417.0 | 4,847.0 | 4,287.0 | 4,030.0 | 3,727.0 | 3,750.0 | 3,465.0 | 3,153.0 | 2,982.0 | 2,655.9 | 2,474.9 | 2,233.8 | 1,897.9 | - | - |
| Accumulated Other Comprehensive Income | (341.0) | (376.0) | (410.0) | (422.0) | (432.0) | (471.0) | (440.0) | (410.0) | (354.0) | (304.0) | (278.0) | (253.0) | (182.0) | (171.5) | (156.1) | (123.9) | (114.8) | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 23.0 | 20.0 | 18.0 | 18.0 | 18.0 | 11.0 | 10.0 | 11.0 | 11.0 | 13.0 | 6.0 | 5.0 | 4.7 | 3.6 | 0.5 | 3.0 | - | - |
| Total Stockholders Equity | 5,212.0 | 4,729.0 | 4,616.0 | 4,996.0 | 4,416.0 | 3,817.0 | 3,591.0 | 3,318.0 | 3,397.0 | 3,162.0 | 2,876.0 | 2,730.0 | 2,475.2 | 2,304.6 | 2,078.9 | 1,775.2 | 1,545.4 | 1,463.6 |
| Total Equity | 5,235.0 | 4,749.0 | 4,634.0 | 5,014.0 | 4,434.0 | 3,828.0 | 3,601.0 | 3,372.0 | 3,408.0 | 3,175.0 | 2,882.0 | 2,735.0 | 2,493.0 | 2,308.0 | 2,079.5 | 1,778.2 | 1,545.4 | 1,463.6 |
| - |
| - |
| Net debt | (253.0) | (186.0) | (32.0) | (583.0) | (775.0) | (779.0) | (767.0) | (752.0) | (1,210.0) | (855.0) | (786.0) | - | - | - | - | - | - | - |
| Working Capital | 2,120.0 | 2,111.0 | 2,028.0 | 2,488.0 | 2,495.0 | 2,278.0 | 2,225.0 | 2,243.0 | 2,310.0 | 2,063.0 | 1,898.0 | 1,418.0 | 1,238.6 | 1,106.2 | 1,070.6 | 847.2 | - | - |
| Book Value | 5,212.0 | 4,729.0 | 4,616.0 | 4,996.0 | 4,416.0 | 3,817.0 | 3,591.0 | 3,318.0 | 3,397.0 | 3,162.0 | 2,876.0 | 2,730.0 | 2,475.2 | 2,304.6 | 2,078.9 | 1,775.2 | 1,545.4 | 1,463.6 |
| Tangible Book Value | 5,044.0 | 4,546.0 | 4,430.0 | 4,811.0 | 4,208.0 | 3,596.0 | 3,369.0 | 3,082.0 | 3,373.0 | 3,140.0 | 2,861.0 | 2,711.0 | 2,413.0 | 2,241.5 | 2,018.8 | 1,714.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.0 |
| 103.0 |
| 91.0 |
| 117.0 |
| 115.0 |
| - |
| 112.0 |
| 107.0 |
| 143.0 |
| 131.0 |
| 124.0 |
| 128.0 |
| 134.0 |
| 174.0 |
| 120.0 |
| 109.0 |
| 105.0 |
| 118.0 |
| 99.0 |
| 111.0 |
| 124.7 |
| 121.3 |
| 110.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,878.0 |
| 3,611.0 |
| 3,354.0 |
| 3,015.0 |
| 2,914.0 |
| 3,154.0 |
| - |
| 3,096.0 |
| 3,074.0 |
| 3,182.0 |
| 3,027.0 |
| 3,172.0 |
| 2,866.0 |
| 2,903.0 |
| 3,128.0 |
| 2,989.0 |
| 2,886.0 |
| 2,848.0 |
| 2,485.0 |
| 2,482.0 |
| 2,664.0 |
| 2,031.7 |
| 2,054.5 |
| 2,053.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,479.0 |
| 1,463.0 |
| - |
| 1,358.0 |
| 1,288.0 |
| 1,232.0 |
| 1,160.0 |
| 1,098.0 |
| 1,104.0 |
| 1,126.0 |
| 1,077.0 |
| 1,064.0 |
| 1,024.0 |
| 1,006.0 |
| 930.0 |
| 907.0 |
| 831.0 |
| 839.7 |
| 849.2 |
| 846.8 |
| - |
| 87.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.0 |
| 164.0 |
| 163.0 |
| 164.0 |
| - |
| 165.0 |
| 165.0 |
| 166.0 |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| 58.0 |
| - |
| 62.0 |
| 63.0 |
| 66.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 416.0 |
| 375.0 |
| 390.0 |
| 404.0 |
| 429.0 |
| 456.0 |
| 460.0 |
| 443.0 |
| 453.0 |
| 464.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.0 |
| 208.0 |
| 181.0 |
| 182.0 |
| 187.0 |
| - |
| 150.0 |
| 138.0 |
| 143.0 |
| 149.0 |
| 342.0 |
| 357.0 |
| 360.0 |
| 105.0 |
| 77.0 |
| 93.0 |
| 102.0 |
| 73.0 |
| 72.0 |
| 65.0 |
| 70.2 |
| 70.4 |
| 51.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,070.0 |
| 6,693.0 |
| 6,399.0 |
| 5,976.0 |
| 5,873.0 |
| 6,155.0 |
| - |
| 5,946.0 |
| 5,901.0 |
| 5,976.0 |
| 5,307.0 |
| 5,435.0 |
| 5,176.0 |
| 5,255.0 |
| 5,161.0 |
| 4,993.0 |
| 4,808.0 |
| 4,755.0 |
| 4,427.0 |
| 4,396.0 |
| 4,431.0 |
| 3,738.3 |
| 3,714.7 |
| 3,691.8 |
| 55.0 |
| 56.0 |
| 82.0 |
| 105.0 |
| - |
| 58.0 |
| 54.0 |
| - |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| 89.0 |
| 58.0 |
| 44.0 |
| 57.0 |
| - |
| 46.0 |
| 37.0 |
| 46.0 |
| 39.0 |
| 83.0 |
| 56.0 |
| 75.0 |
| 81.0 |
| 140.0 |
| 150.0 |
| 114.0 |
| 101.0 |
| 100.0 |
| 93.0 |
| 66.7 |
| 69.7 |
| 51.2 |
| 137.0 |
| 114.0 |
| 111.0 |
| 111.0 |
| 113.0 |
| 114.0 |
| - |
| 97.0 |
| 98.0 |
| 101.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.0 |
| 323.0 |
| 304.0 |
| 374.0 |
| 293.0 |
| - |
| 279.0 |
| 266.0 |
| 259.0 |
| 289.0 |
| 287.0 |
| 283.0 |
| 270.0 |
| 250.0 |
| 298.0 |
| 281.0 |
| 317.0 |
| 276.0 |
| 272.0 |
| 289.0 |
| 306.4 |
| 292.6 |
| 293.9 |
| 1,552.0 |
| 1,413.0 |
| 1,183.0 |
| 1,076.0 |
| 1,010.0 |
| 1,022.0 |
| 1,274.0 |
| - |
| 959.0 |
| 905.0 |
| 1,036.0 |
| 784.0 |
| 769.0 |
| 742.0 |
| 787.0 |
| 818.0 |
| 775.0 |
| 754.0 |
| 785.0 |
| 652.0 |
| 719.0 |
| 766.0 |
| 640.3 |
| 650.7 |
| 634.8 |
| 360.0 |
| 315.0 |
| 298.0 |
| 318.0 |
| 331.0 |
| 354.0 |
| 379.0 |
| - |
| 382.0 |
| 391.0 |
| 403.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.0 |
| 103.0 |
| 24.0 |
| 29.0 |
| 13.0 |
| - |
| 127.0 |
| 143.0 |
| 139.0 |
| 127.0 |
| 143.0 |
| 146.0 |
| 150.0 |
| 112.0 |
| 122.0 |
| 89.0 |
| 77.0 |
| 33.0 |
| 30.0 |
| 41.0 |
| 76.0 |
| 87.0 |
| 95.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 363.0 |
| 369.0 |
| 367.0 |
| 321.0 |
| 329.0 |
| 304.0 |
| - |
| 262.0 |
| 236.0 |
| 220.0 |
| 255.0 |
| 261.0 |
| 260.0 |
| 252.0 |
| 230.0 |
| 210.0 |
| 209.0 |
| 219.0 |
| 227.0 |
| 228.0 |
| 224.0 |
| 234.1 |
| 227.3 |
| 226.7 |
| 1,490.0 |
| 1,495.0 |
| 1,421.0 |
| 1,461.0 |
| 1,444.0 |
| - |
| 1,577.0 |
| 1,577.0 |
| 1,570.0 |
| 1,194.0 |
| 1,240.0 |
| 1,016.0 |
| 1,035.0 |
| 935.0 |
| 822.0 |
| 797.0 |
| 795.0 |
| 767.0 |
| 764.0 |
| 783.0 |
| 310.1 |
| 314.3 |
| 322.2 |
| 2,887.0 |
| 2,673.0 |
| 2,571.0 |
| 2,378.0 |
| 2,437.0 |
| 2,671.0 |
| - |
| 2,536.0 |
| 2,482.0 |
| 2,606.0 |
| 1,978.0 |
| 2,009.0 |
| 1,758.0 |
| 1,822.0 |
| 1,753.0 |
| 1,597.0 |
| 1,551.0 |
| 1,580.0 |
| 1,419.0 |
| 1,483.0 |
| 1,549.0 |
| 950.4 |
| 965.0 |
| 957.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,463.0 |
| 4,287.0 |
| 3,978.0 |
| 3,833.0 |
| 3,861.0 |
| - |
| 3,811.0 |
| 3,823.0 |
| 3,768.0 |
| 3,727.0 |
| 3,825.0 |
| 3,792.0 |
| 3,787.0 |
| 3,750.0 |
| 3,683.0 |
| 3,548.0 |
| 3,465.0 |
| 3,287.0 |
| 3,207.0 |
| 3,153.0 |
| 3,046.4 |
| 3,000.7 |
| 2,981.8 |
| (432.0) |
| (466.0) |
| (455.0) |
| (471.0) |
| (444.0) |
| (454.0) |
| (435.0) |
| - |
| (412.0) |
| (415.0) |
| (409.0) |
| (410.0) |
| (414.0) |
| (390.0) |
| (370.0) |
| (354.0) |
| (301.0) |
| (304.0) |
| (304.0) |
| (292.0) |
| (303.0) |
| (278.0) |
| (264.5) |
| (256.6) |
| (252.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 11.0 |
| 10.0 |
| 10.0 |
| 10.0 |
| - |
| 10.0 |
| 10.0 |
| 10.0 |
| 11.0 |
| 14.0 |
| 15.0 |
| 15.0 |
| 11.0 |
| 13.0 |
| 12.0 |
| 13.0 |
| 12.0 |
| 8.0 |
| 6.0 |
| 4.9 |
| 4.5 |
| 4.4 |
| 4,172.0 |
| 4,009.0 |
| 3,817.0 |
| 3,535.0 |
| 3,380.0 |
| 3,427.0 |
| - |
| 3,400.0 |
| 3,409.0 |
| 3,360.0 |
| 3,318.0 |
| 3,412.0 |
| 3,403.0 |
| 3,418.0 |
| 3,397.0 |
| 3,383.0 |
| 3,245.0 |
| 3,162.0 |
| 2,996.0 |
| 2,905.0 |
| 2,876.0 |
| 2,783.0 |
| 2,745.2 |
| 2,730.3 |
| 3,828.0 |
| 3,598.0 |
| 3,436.0 |
| 3,484.0 |
| - |
| 3,410.0 |
| 3,419.0 |
| 3,370.0 |
| 3,329.0 |
| 3,426.0 |
| 3,418.0 |
| 3,433.0 |
| 3,408.0 |
| 3,396.0 |
| 3,257.0 |
| 3,175.0 |
| 3,008.0 |
| 2,913.0 |
| 2,882.0 |
| 2,787.9 |
| 2,749.7 |
| 2,734.7 |
| (779.0) |
| (598.0) |
| (488.0) |
| (435.0) |
| - |
| (748.0) |
| (762.0) |
| (812.0) |
| (752.0) |
| (927.0) |
| (835.0) |
| (842.0) |
| (1,210.0) |
| (929.0) |
| (830.0) |
| (855.0) |
| (787.0) |
| (732.0) |
| (786.0) |
| - |
| - |
| - |
| 2,428.0 |
| 2,278.0 |
| 2,005.0 |
| 1,892.0 |
| 1,880.0 |
| - |
| 2,137.0 |
| 2,169.0 |
| 2,146.0 |
| 2,243.0 |
| 2,403.0 |
| 2,124.0 |
| 2,116.0 |
| 2,310.0 |
| 2,214.0 |
| 2,132.0 |
| 2,063.0 |
| 1,833.0 |
| 1,763.0 |
| 1,898.0 |
| 1,391.4 |
| 1,403.8 |
| 1,418.2 |
| 3,817.0 |
| 3,535.0 |
| 3,380.0 |
| 3,427.0 |
| - |
| 3,400.0 |
| 3,409.0 |
| 3,360.0 |
| 3,318.0 |
| 3,412.0 |
| 3,403.0 |
| 3,418.0 |
| 3,397.0 |
| 3,383.0 |
| 3,245.0 |
| 3,162.0 |
| 2,996.0 |
| 2,905.0 |
| 2,876.0 |
| 2,783.0 |
| 2,745.2 |
| 2,730.3 |
| 3,783.0 |
| 3,650.0 |
| 3,371.0 |
| 3,162.0 |
| 3,205.0 |
| - |
| 3,173.0 |
| 3,181.0 |
| 3,128.0 |
| 3,151.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |