| (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 | 493.0 | 420.0 | 486.0 | 569.0 | 592.0 | 529.0 | 494.0 | 715.0 | 1,089.0 | 974.0 | 839.0 | 834.0 | 695.0 | 729.0 | 772.0 | 883.0 | 661.0 | ||
| Restricted Cash | 1.0 | 1.0 | 0.0 | 2.0 | 3.0 | - | 2.0 | 1.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 493.0 | 420.0 | 486.0 | 569.0 | 592.0 | 529.0 | 494.0 | 715.0 | 1,089.0 | 974.0 | 839.0 | 834.0 | 695.0 | 729.0 | 772.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 251.0 | 234.0 | 286.0 | 364.0 | 336.0 | 331.0 | 398.0 | 588.0 | 554.0 | 548.0 | 580.0 | 619.0 | 717.0 | 668.0 | 494.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 13.0 | 18.0 | 13.0 | 8.0 | 26.0 | 29.0 | 31.0 | 28.0 | 30.0 | 34.0 | 49.0 | 38.0 | 56.0 | 47.0 | 61.0 | 65.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 639.0 | 494.0 | 439.0 | 422.0 | 426.0 | 391.0 | 355.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 96.0 | 106.0 | 100.0 | 94.0 | 67.0 | 50.0 | 66.0 | 141.0 | 74.0 | 103.0 | 96.0 | 126.0 | 114.0 | 141.0 | 97.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 431.0 | 455.0 | 480.0 | 498.0 | 324.0 | 411.0 | 454.0 | 478.0 | 478.0 | 538.0 | 567.0 | 195.0 | 248.0 | 274.0 | 290.0 | ||||
| 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 | 2.0 | 2.0 | 2.0 | 2.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 456.0 | 480.0 | 499.0 | 498.0 | 412.0 | 455.0 | 479.0 | 497.0 | 538.0 | 568.0 | 597.0 | 248.0 | 274.0 | 289.0 | 290.0 | 0.0 | |||
| (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 | 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 | 816.0 | 493.0 | 406.0 | 369.0 | 368.0 | 420.0 | 348.0 | 301.0 | 337.0 | 486.0 | 348.0 | 504.0 | 551.0 | 569.0 | 506.0 | |||||||||||||||||||||||||
| 402.0 |
| 270.0 |
| - |
| - |
| - |
| 883.0 |
| 661.0 |
| 402.0 |
| 270.0 |
| 402.0 |
| 387.0 |
| - |
| - |
| 47.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 80.0 | 77.0 | 84.0 | 87.0 | 152.0 | 155.0 | 91.0 | 97.0 | 77.0 | 65.0 | 52.0 | 81.0 | 95.0 | 90.0 | 85.0 | 56.0 | 57.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 837.0 | 749.0 | 869.0 | 1,028.0 | 1,106.0 | 1,044.0 | 1,014.0 | 1,428.0 | 1,750.0 | 1,621.0 | 1,734.0 | 1,572.0 | 1,563.0 | 1,534.0 | 1,412.0 | 1,406.0 | 1,152.0 | - | - |
| 302.0 |
| 284.0 |
| 264.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 344.0 | 332.0 | 301.0 | 279.0 | 267.0 | 230.0 | 205.0 | 182.0 | 179.0 | 169.0 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 295.0 | 162.0 | 138.0 | 143.0 | 159.0 | 161.0 | 150.0 | 120.0 | 105.0 | 95.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 399.0 | 394.0 | 398.0 | 390.0 | 396.0 | 401.0 | 396.0 | 395.0 | 399.0 | 390.0 | 380.0 | 948.0 | 946.0 | 932.0 | 742.0 | 136.0 | 109.0 | - | - |
| Intangible Assets | 42.0 | 46.0 | 68.0 | 92.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.0 | 8.0 | 9.0 | 13.0 | 26.0 | 38.0 | 51.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 209.0 | 226.0 | 221.0 | 213.0 | 202.0 | 222.0 | 87.0 | 67.0 | - | 49.0 | 41.0 | 20.0 | 24.0 | 29.0 | 28.0 | 59.0 | 84.0 | - | - |
| Other Non-Current Assets | 87.0 | 96.0 | 69.0 | 42.0 | 40.0 | 51.0 | 68.0 | 49.0 | 44.0 | 17.0 | 17.0 | 98.0 | 58.0 | 62.0 | 11.0 | 49.0 | 27.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,779.0 | 1,704.0 | 1,873.0 | 2,022.0 | 2,169.0 | 2,193.0 | 2,057.0 | 2,360.0 | 2,556.0 | 2,413.0 | 2,527.0 | 3,132.0 | 3,096.0 | 3,066.0 | 2,616.0 | 1,883.0 | 1,569.0 | - | - |
| 102.0 |
| 102.0 |
| - |
| - |
| Short Term Debt | 25.0 | 25.0 | 19.0 | 0.0 | 88.0 | 44.0 | 25.0 | 19.0 | 60.0 | 30.0 | 30.0 | 53.0 | 26.0 | 15.0 | - | - | - | - | - |
| Deferred Revenue Current | 533.0 | 512.0 | 570.0 | 589.0 | 552.0 | 499.0 | 472.0 | 490.0 | 414.0 | 369.0 | 367.0 | 370.0 | 390.0 | 375.0 | 339.0 | 263.0 | 256.0 | - | - |
| Operating Lease Liabilities Current | 2.0 | 4.0 | 6.0 | 8.0 | 12.0 | 15.0 | 20.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 120.0 | 111.0 | 130.0 | 137.0 | 148.0 | 170.0 | 157.0 | 224.0 | 173.0 | 139.0 | 120.0 | 125.0 | 136.0 | 158.0 | 169.0 | 134.0 | 109.0 | - | - |
| Other Current Liabilities | 88.0 | 115.0 | 105.0 | 112.0 | 89.0 | 99.0 | 91.0 | 118.0 | 102.0 | 88.0 | 102.0 | 101.0 | 110.0 | 132.0 | 90.0 | 70.0 | 76.0 | - | - |
| Total Current Liabilities | 914.0 | 930.0 | 996.0 | 1,007.0 | 1,033.0 | 952.0 | 886.0 | 1,009.0 | 1,063.0 | 729.0 | 953.0 | 995.0 | 776.0 | 806.0 | 695.0 | 569.0 | 543.0 | - | - |
| 0.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.0 | 5.0 | 6.0 | 10.0 | 18.0 | 28.0 | 38.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 11.0 | 10.0 | 22.0 | 8.0 | 27.0 | 38.0 | 61.0 | 105.0 | 85.0 | 14.0 | 15.0 | 18.0 | 25.0 | 30.0 | 24.0 | - | - | - | - |
| Deferred Tax Liabilities | 12.0 | 9.0 | 8.0 | 7.0 | 7.0 | 6.0 | 6.0 | 3.0 | - | 33.0 | 28.0 | 86.0 | 87.0 | 83.0 | 20.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 18.0 | 28.0 | 61.0 | 79.0 | 109.0 | 136.0 | 138.0 | 127.0 | 149.0 | 32.0 | 26.0 | 32.0 | 27.0 | 21.0 | 16.0 | 40.0 | 33.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,549.0 | 1,571.0 | 1,738.0 | 1,764.0 | 1,709.0 | 1,793.0 | 1,795.0 | 1,865.0 | 1,888.0 | 1,442.0 | 1,678.0 | 1,425.0 | 1,239.0 | 1,287.0 | 1,122.0 | 694.0 | 659.0 | - | - |
| 2.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (1,923.0) | (1,913.0) | (1,811.0) | (1,565.0) | (1,211.0) | (1,114.0) | (1,143.0) | (823.0) | (579.0) | (161.0) | (204.0) | 656.0 | 2,033.0 | 1,656.0 | 1,237.0 | 884.0 | 583.0 | - | - |
| Accumulated Other Comprehensive Income | (153.0) | (147.0) | (129.0) | (119.0) | (138.0) | (143.0) | (141.0) | (101.0) | (74.0) | (89.0) | (76.0) | (4.0) | 33.0 | 29.0 | 16.0 | 12.0 | 14.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1,184.0 | 806.0 | 526.0 | 399.0 | 311.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 230.0 | 133.0 | 135.0 | 258.0 | 460.0 | 400.0 | 262.0 | 495.0 | 668.0 | 971.0 | 849.0 | 1,707.0 | 1,857.0 | 1,779.0 | 1,494.0 | 1,189.0 | 910.0 | 777.0 | 631.0 |
| Total Equity | 230.0 | 133.0 | 135.0 | 258.0 | 460.0 | 400.0 | 262.0 | 495.0 | 668.0 | 971.0 | 849.0 | 1,707.0 | 1,857.0 | 1,779.0 | 1,494.0 | 1,189.0 | 910.0 | 777.0 | 631.0 |
| - |
| - |
| - |
| Net debt | (37.0) | 60.0 | 13.0 | (71.0) | (180.0) | (74.0) | (15.0) | (218.0) | (551.0) | (406.0) | (242.0) | (586.0) | (421.0) | (440.0) | (482.0) | (883.0) | - | - | - |
| Working Capital | (77.0) | (181.0) | (127.0) | 21.0 | 73.0 | 92.0 | 128.0 | 419.0 | 687.0 | 892.0 | 781.0 | 577.0 | 787.0 | 728.0 | 717.0 | 837.0 | 609.0 | - | - |
| Book Value | 230.0 | 133.0 | 135.0 | 258.0 | 460.0 | 400.0 | 262.0 | 495.0 | 668.0 | 971.0 | 849.0 | 1,707.0 | 1,857.0 | 1,779.0 | 1,494.0 | 1,189.0 | 910.0 | 777.0 | 631.0 |
| Tangible Book Value | (211.0) | (307.0) | (331.0) | (224.0) | 64.0 | (1.0) | (134.0) | 100.0 | 269.0 | 581.0 | 469.0 | 759.0 | 911.0 | 847.0 | 752.0 | 1,053.0 | 801.0 | - | - |
| 545.0 |
| 404.0 |
| 592.0 |
| 613.0 |
| 684.0 |
| 538.0 |
| 529.0 |
| 533.0 |
| 494.0 |
| 394.0 |
| 494.0 |
| 528.0 |
| 635.0 |
| - |
| 715.0 |
| 768.0 |
| 882.0 |
| 939.0 |
| 1,089.0 |
| 1,025.0 |
| 1,085.0 |
| 1,164.0 |
| 974.0 |
| 988.0 |
| 909.0 |
| Restricted Cash | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.0 | 0.0 | 1.0 | 0.0 | 1.0 | 2.0 | 4.0 | 2.0 | 3.0 | 3.0 | 4.0 | 3.0 | 4.0 | 3.0 | 4.0 | 4.0 | 1.0 | 1.0 | 2.0 | 2.0 | 1.0 | 2.0 | - | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 816.0 | 493.0 | 406.0 | 369.0 | 368.0 | 420.0 | 348.0 | 301.0 | 337.0 | 486.0 | 348.0 | 504.0 | 551.0 | 569.0 | 506.0 | 545.0 | 404.0 | 592.0 | 613.0 | 684.0 | 538.0 | 529.0 | 533.0 | 494.0 | 394.0 | 494.0 | 528.0 | 635.0 | - | 715.0 | 768.0 | 882.0 | 939.0 | 1,089.0 | 1,025.0 | 1,085.0 | 1,164.0 | 974.0 | 988.0 | 909.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 322.0 | 251.0 | 309.0 | 293.0 | 307.0 | 234.0 | 247.0 | 248.0 | 311.0 | 286.0 | 286.0 | 265.0 | 341.0 | 364.0 | 253.0 | 266.0 | 330.0 | 336.0 | 290.0 | 299.0 | 367.0 | 331.0 | 321.0 | 339.0 | 448.0 | 398.0 | 328.0 | 377.0 | - | 588.0 | 372.0 | 369.0 | 451.0 | 554.0 | 366.0 | 356.0 | 442.0 | 548.0 | 426.0 | 465.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 5.0 | 13.0 | 5.0 | 5.0 | 13.0 | 18.0 | 16.0 | 22.0 | 16.0 | 13.0 | 8.0 | 9.0 | 7.0 | 8.0 | 13.0 | 17.0 | 16.0 | 26.0 | 17.0 | 20.0 | 16.0 | 29.0 | 14.0 | 26.0 | 28.0 | 31.0 | 36.0 | 35.0 | - | 28.0 | 45.0 | 28.0 | 43.0 | 30.0 | 45.0 | 42.0 | 40.0 | 34.0 | 44.0 | 37.0 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 97.0 | 80.0 | 91.0 | 90.0 | 103.0 | 77.0 | 92.0 | 94.0 | 105.0 | 84.0 | 96.0 | 102.0 | 107.0 | 87.0 | 83.0 | 93.0 | 113.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,240.0 | 837.0 | 811.0 | 757.0 | 791.0 | 749.0 | 703.0 | 665.0 | 769.0 | 869.0 | 738.0 | 880.0 | 1,006.0 | 1,028.0 | 855.0 | 921.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 397.0 | 399.0 | 399.0 | 400.0 | 396.0 | 394.0 | 399.0 | 395.0 | 396.0 | 398.0 | 396.0 | 390.0 | 391.0 | 390.0 | 385.0 | 390.0 | 395.0 | 396.0 | ||||||||||||||||||||||
| Intangible Assets | 39.0 | 42.0 | 35.0 | 37.0 | 40.0 | 46.0 | 49.0 | 52.0 | 59.0 | 68.0 | 72.0 | 76.0 | 84.0 | 92.0 | 88.0 | 95.0 | 109.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.0 | 7.0 | 7.0 | 9.0 | 8.0 | 8.0 | 6.0 | 7.0 | 7.0 | 9.0 | 10.0 | 11.0 | 11.0 | 13.0 | 15.0 | 17.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 169.0 | 209.0 | 212.0 | 231.0 | 219.0 | 226.0 | 215.0 | 206.0 | 204.0 | 221.0 | 200.0 | 205.0 | 204.0 | 213.0 | 192.0 | 194.0 | 200.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 89.0 | 87.0 | 94.0 | 98.0 | 97.0 | 96.0 | 85.0 | 88.0 | 83.0 | 69.0 | 75.0 | 57.0 | 38.0 | 42.0 | 49.0 | 29.0 | 32.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,142.0 | 1,779.0 | 1,761.0 | 1,737.0 | 1,752.0 | 1,704.0 | 1,659.0 | 1,622.0 | 1,745.0 | 1,873.0 | 1,740.0 | 1,869.0 | 1,986.0 | 2,022.0 | 1,818.0 | 1,895.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 58.0 | 96.0 | 100.0 | 115.0 | 100.0 | 106.0 | 85.0 | 85.0 | 119.0 | 100.0 | 106.0 | 113.0 | 92.0 | 94.0 | 79.0 | 83.0 | 78.0 | 67.0 | 104.0 | 91.0 | 55.0 | 50.0 | 59.0 | 62.0 | 96.0 | 66.0 | 103.0 | 102.0 | - | 141.0 | 95.0 | 83.0 | 110.0 | 74.0 | 106.0 | 97.0 | 89.0 | 103.0 | 93.0 | 104.0 |
| Short Term Debt | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 19.0 | 12.0 | 6.0 | 0.0 | 0.0 | 0.0 | 0.0 | 75.0 | 88.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 603.0 | 533.0 | 527.0 | 521.0 | 550.0 | 512.0 | 482.0 | 529.0 | 573.0 | 570.0 | 477.0 | 526.0 | 634.0 | 589.0 | 462.0 | 530.0 | 580.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.0 | 2.0 | 3.0 | 4.0 | 4.0 | 4.0 | 4.0 | 4.0 | 5.0 | 6.0 | 6.0 | 7.0 | 8.0 | 8.0 | 8.0 | 8.0 | ||||||||||||||||||||||||
| Accrued Expenses | 83.0 | 120.0 | 96.0 | 84.0 | 77.0 | 111.0 | 105.0 | 85.0 | 92.0 | 130.0 | 120.0 | 100.0 | 95.0 | 137.0 | 110.0 | 108.0 | 91.0 | |||||||||||||||||||||||
| Other Current Liabilities | 134.0 | 88.0 | 99.0 | 89.0 | 128.0 | 115.0 | 114.0 | 99.0 | 105.0 | 105.0 | 95.0 | 88.0 | 100.0 | 112.0 | 78.0 | 79.0 | 82.0 | |||||||||||||||||||||||
| Total Current Liabilities | 954.0 | 914.0 | 906.0 | 898.0 | 946.0 | 930.0 | 875.0 | 889.0 | 983.0 | 996.0 | 885.0 | 910.0 | 999.0 | 1,007.0 | 803.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 424.0 | 431.0 | 437.0 | 443.0 | 449.0 | 455.0 | 461.0 | 467.0 | 474.0 | 480.0 | 486.0 | 492.0 | 498.0 | 498.0 | 498.0 | 497.0 | 324.0 | 324.0 | 349.0 | 374.0 | 399.0 | 411.0 | 423.0 | 436.0 | 448.0 | 454.0 | 460.0 | 466.0 | - | 478.0 | 484.0 | 491.0 | 456.0 | 478.0 | 493.0 | 508.0 | 523.0 | 538.0 | 545.0 | 552.0 |
| Operating Lease Liabilities Non-Current | 4.0 | 4.0 | 5.0 | 5.0 | 5.0 | 5.0 | 3.0 | 4.0 | 4.0 | 6.0 | 7.0 | 8.0 | 8.0 | 10.0 | 11.0 | 13.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 12.0 | 11.0 | 12.0 | 12.0 | 11.0 | 10.0 | 13.0 | 10.0 | 13.0 | 22.0 | 16.0 | 7.0 | 4.0 | 8.0 | 14.0 | 11.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 12.0 | 12.0 | 10.0 | 10.0 | 10.0 | 9.0 | 8.0 | 7.0 | 8.0 | 8.0 | 6.0 | 6.0 | 7.0 | 7.0 | 6.0 | 7.0 | 16.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 18.0 | 18.0 | 21.0 | 39.0 | 25.0 | 28.0 | 38.0 | 29.0 | 58.0 | 61.0 | 57.0 | 62.0 | 82.0 | 79.0 | 79.0 | 90.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,585.0 | 1,549.0 | 1,542.0 | 1,561.0 | 1,594.0 | 1,571.0 | 1,534.0 | 1,547.0 | 1,691.0 | 1,738.0 | 1,618.0 | 1,651.0 | 1,756.0 | 1,764.0 | 1,583.0 | 1,673.0 | ||||||||||||||||||||||||
| 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 | 1.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,621.0) | (1,923.0) | (1,923.0) | (1,932.0) | (1,913.0) | (1,913.0) | (1,908.0) | (1,924.0) | (1,918.0) | (1,811.0) | (1,797.0) | (1,668.0) | (1,613.0) | (1,565.0) | (1,519.0) | (1,496.0) | (1,425.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (153.0) | (153.0) | (138.0) | (137.0) | (144.0) | (147.0) | (134.0) | (133.0) | (132.0) | (129.0) | (126.0) | (117.0) | (120.0) | (119.0) | (155.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 557.0 | 230.0 | 219.0 | 176.0 | 158.0 | 133.0 | 125.0 | 75.0 | 54.0 | 135.0 | 122.0 | 218.0 | 230.0 | 258.0 | 235.0 | 222.0 | 237.0 | |||||||||||||||||||||||
| Total Equity | 557.0 | 230.0 | 219.0 | 176.0 | 158.0 | 133.0 | 125.0 | 75.0 | 54.0 | 135.0 | 122.0 | 218.0 | 230.0 | 258.0 | 235.0 | 222.0 | 237.0 | 460.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 449.0 | 456.0 | 462.0 | 468.0 | 474.0 | 480.0 | 486.0 | 492.0 | 499.0 | 499.0 | 498.0 | 498.0 | 498.0 | 498.0 | 498.0 | 497.0 | 399.0 | 412.0 | 424.0 | 436.0 | 449.0 | 455.0 | 461.0 | 467.0 | 473.0 | 479.0 | 485.0 | 491.0 | - | 497.0 | 497.0 | 497.0 | 524.0 | 538.0 | 546.0 | 553.0 | 561.0 | 568.0 | 575.0 | 582.0 |
| Net debt | (367.0) | (37.0) | 56.0 | 99.0 | 106.0 | 60.0 | 138.0 | 191.0 | 162.0 | 13.0 | 150.0 | (6.0) | (53.0) | (71.0) | (8.0) | (48.0) | (5.0) | (180.0) | ||||||||||||||||||||||
| Working Capital | 286.0 | (77.0) | (95.0) | (141.0) | (155.0) | (181.0) | (172.0) | (224.0) | (214.0) | (127.0) | (147.0) | (30.0) | 7.0 | 21.0 | 52.0 | 43.0 | (130.0) | |||||||||||||||||||||||
| Book Value | 557.0 | 230.0 | 219.0 | 176.0 | 158.0 | 133.0 | 125.0 | 75.0 | 54.0 | 135.0 | 122.0 | 218.0 | 230.0 | 258.0 | 235.0 | 222.0 | 237.0 | 460.0 | ||||||||||||||||||||||
| Tangible Book Value | 121.0 | (211.0) | (215.0) | (261.0) | (278.0) | (307.0) | (323.0) | (372.0) | (401.0) | (331.0) | (346.0) | (248.0) | (245.0) | (224.0) | (238.0) | (263.0) | (267.0) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.0 |
| 144.0 |
| 143.0 |
| 154.0 |
| 155.0 |
| 97.0 |
| 89.0 |
| 104.0 |
| 91.0 |
| 86.0 |
| 82.0 |
| - |
| 97.0 |
| 99.0 |
| 104.0 |
| 97.0 |
| 77.0 |
| 72.0 |
| 65.0 |
| 58.0 |
| 65.0 |
| 59.0 |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 863.0 |
| 1,106.0 |
| 1,064.0 |
| 1,146.0 |
| 1,075.0 |
| 1,044.0 |
| 965.0 |
| 948.0 |
| 974.0 |
| 1,014.0 |
| 978.0 |
| 1,129.0 |
| - |
| 1,428.0 |
| 1,284.0 |
| 1,383.0 |
| 1,530.0 |
| 1,750.0 |
| 1,508.0 |
| 1,548.0 |
| 1,704.0 |
| 1,621.0 |
| 1,517.0 |
| 1,595.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 333.0 |
| 317.0 |
| - |
| 295.0 |
| 226.0 |
| 187.0 |
| 172.0 |
| 162.0 |
| 159.0 |
| 143.0 |
| 142.0 |
| 138.0 |
| 131.0 |
| 129.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.0 |
| 399.0 |
| 399.0 |
| 401.0 |
| 397.0 |
| 395.0 |
| 394.0 |
| 396.0 |
| 394.0 |
| 396.0 |
| - |
| 395.0 |
| 396.0 |
| 397.0 |
| 401.0 |
| 399.0 |
| 398.0 |
| 401.0 |
| 392.0 |
| 390.0 |
| 396.0 |
| 384.0 |
| 111.0 |
| 99.0 |
| 97.0 |
| 99.0 |
| 98.0 |
| 89.0 |
| 88.0 |
| 87.0 |
| 91.0 |
| 11.0 |
| 12.0 |
| - |
| 16.0 |
| 17.0 |
| 19.0 |
| 21.0 |
| 23.0 |
| 23.0 |
| 21.0 |
| 10.0 |
| 11.0 |
| 13.0 |
| 15.0 |
| 22.0 |
| 26.0 |
| 29.0 |
| 27.0 |
| 34.0 |
| 38.0 |
| 42.0 |
| 46.0 |
| 49.0 |
| 51.0 |
| 53.0 |
| 58.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 202.0 |
| 205.0 |
| 208.0 |
| 209.0 |
| 222.0 |
| 238.0 |
| 236.0 |
| 253.0 |
| 87.0 |
| 67.0 |
| 70.0 |
| - |
| 67.0 |
| 54.0 |
| 54.0 |
| 58.0 |
| 57.0 |
| 53.0 |
| - |
| 50.0 |
| 49.0 |
| 46.0 |
| 48.0 |
| 40.0 |
| 40.0 |
| 43.0 |
| 43.0 |
| 51.0 |
| 31.0 |
| 27.0 |
| 30.0 |
| 32.0 |
| 101.0 |
| 92.0 |
| - |
| 87.0 |
| 75.0 |
| 68.0 |
| 66.0 |
| 44.0 |
| 30.0 |
| 24.0 |
| 18.0 |
| 17.0 |
| 18.0 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,895.0 |
| 2,169.0 |
| 2,134.0 |
| 2,245.0 |
| 2,203.0 |
| 2,193.0 |
| 2,117.0 |
| 2,102.0 |
| 2,151.0 |
| 2,057.0 |
| 1,979.0 |
| 2,123.0 |
| - |
| 2,360.0 |
| 2,136.0 |
| 2,203.0 |
| 2,355.0 |
| 2,556.0 |
| 2,307.0 |
| 2,338.0 |
| 2,483.0 |
| 2,413.0 |
| 2,314.0 |
| 2,382.0 |
| 75.0 |
| 62.0 |
| 50.0 |
| 44.0 |
| 38.0 |
| 31.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| 25.0 |
| - |
| 19.0 |
| 13.0 |
| 6.0 |
| 68.0 |
| 60.0 |
| 53.0 |
| 45.0 |
| 38.0 |
| 30.0 |
| 30.0 |
| 30.0 |
| 552.0 |
| 464.0 |
| 544.0 |
| 557.0 |
| 499.0 |
| 482.0 |
| 518.0 |
| 555.0 |
| 472.0 |
| 408.0 |
| 498.0 |
| 490.0 |
| 490.0 |
| 384.0 |
| 461.0 |
| 532.0 |
| 414.0 |
| 364.0 |
| 431.0 |
| 514.0 |
| 369.0 |
| 361.0 |
| 430.0 |
| 11.0 |
| 12.0 |
| 13.0 |
| 13.0 |
| 14.0 |
| 15.0 |
| 17.0 |
| 18.0 |
| 17.0 |
| 20.0 |
| 19.0 |
| 20.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.0 |
| 137.0 |
| 119.0 |
| 106.0 |
| 170.0 |
| 131.0 |
| 119.0 |
| 86.0 |
| 157.0 |
| 115.0 |
| 114.0 |
| - |
| 224.0 |
| 147.0 |
| 136.0 |
| 110.0 |
| 173.0 |
| 139.0 |
| 129.0 |
| 109.0 |
| 139.0 |
| 125.0 |
| 125.0 |
| 89.0 |
| 81.0 |
| 82.0 |
| 81.0 |
| 99.0 |
| 93.0 |
| 76.0 |
| 67.0 |
| 91.0 |
| 60.0 |
| 74.0 |
| - |
| 118.0 |
| 86.0 |
| 88.0 |
| 93.0 |
| 102.0 |
| 94.0 |
| 90.0 |
| 85.0 |
| 88.0 |
| 79.0 |
| 87.0 |
| 878.0 |
| 993.0 |
| 1,033.0 |
| 955.0 |
| 998.0 |
| 955.0 |
| 952.0 |
| 895.0 |
| 893.0 |
| 906.0 |
| 886.0 |
| 772.0 |
| 865.0 |
| - |
| 1,009.0 |
| 725.0 |
| 774.0 |
| 913.0 |
| 1,063.0 |
| 936.0 |
| 792.0 |
| 835.0 |
| 729.0 |
| 688.0 |
| 819.0 |
| 15.0 |
| 18.0 |
| 20.0 |
| 20.0 |
| 26.0 |
| 28.0 |
| 30.0 |
| 33.0 |
| 37.0 |
| 38.0 |
| 41.0 |
| 44.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 27.0 |
| 28.0 |
| 41.0 |
| 43.0 |
| 38.0 |
| 38.0 |
| 41.0 |
| 44.0 |
| 61.0 |
| 68.0 |
| 82.0 |
| 105.0 |
| 105.0 |
| 102.0 |
| 109.0 |
| 72.0 |
| 85.0 |
| 17.0 |
| 10.0 |
| 14.0 |
| 14.0 |
| 14.0 |
| 16.0 |
| 7.0 |
| 8.0 |
| 6.0 |
| 7.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 6.0 |
| 4.0 |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| 12.0 |
| 14.0 |
| 25.0 |
| 33.0 |
| 20.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.0 |
| 109.0 |
| 118.0 |
| 119.0 |
| 129.0 |
| 136.0 |
| 135.0 |
| 137.0 |
| 153.0 |
| 138.0 |
| 139.0 |
| 139.0 |
| - |
| 127.0 |
| 152.0 |
| 140.0 |
| 150.0 |
| 149.0 |
| 23.0 |
| 35.0 |
| 31.0 |
| 32.0 |
| 27.0 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,658.0 |
| 1,709.0 |
| 1,677.0 |
| 1,774.0 |
| 1,786.0 |
| 1,793.0 |
| 1,733.0 |
| 1,756.0 |
| 1,802.0 |
| 1,795.0 |
| 1,651.0 |
| 1,756.0 |
| - |
| 1,865.0 |
| 1,576.0 |
| 1,631.0 |
| 1,711.0 |
| 1,888.0 |
| 1,588.0 |
| 1,466.0 |
| 1,529.0 |
| 1,442.0 |
| 1,382.0 |
| 1,518.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,211.0) |
| (1,179.0) |
| (1,138.0) |
| (1,146.0) |
| (1,114.0) |
| (1,094.0) |
| (1,093.0) |
| (1,050.0) |
| (1,143.0) |
| (1,063.0) |
| (1,009.0) |
| - |
| (823.0) |
| (745.0) |
| (714.0) |
| (637.0) |
| (579.0) |
| (505.0) |
| (318.0) |
| (207.0) |
| (161.0) |
| (206.0) |
| (246.0) |
| (157.0) |
| (131.0) |
| (138.0) |
| (141.0) |
| (135.0) |
| (146.0) |
| (143.0) |
| (155.0) |
| (165.0) |
| (169.0) |
| (141.0) |
| (127.0) |
| (116.0) |
| - |
| (101.0) |
| (93.0) |
| (91.0) |
| (70.0) |
| (74.0) |
| (69.0) |
| (77.0) |
| (83.0) |
| (89.0) |
| (66.0) |
| (69.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 460.0 |
| 457.0 |
| 471.0 |
| 417.0 |
| 400.0 |
| 384.0 |
| 346.0 |
| 349.0 |
| 262.0 |
| 328.0 |
| 367.0 |
| - |
| 495.0 |
| 560.0 |
| 572.0 |
| 644.0 |
| 668.0 |
| 719.0 |
| 872.0 |
| 954.0 |
| 971.0 |
| 932.0 |
| 864.0 |
| 457.0 |
| 471.0 |
| 417.0 |
| 400.0 |
| 384.0 |
| 346.0 |
| 349.0 |
| 262.0 |
| 328.0 |
| 367.0 |
| - |
| 495.0 |
| 560.0 |
| 572.0 |
| 644.0 |
| 668.0 |
| 719.0 |
| 872.0 |
| 954.0 |
| 971.0 |
| 932.0 |
| 864.0 |
| (189.0) |
| (248.0) |
| (89.0) |
| (74.0) |
| (72.0) |
| (27.0) |
| 79.0 |
| (15.0) |
| (43.0) |
| (144.0) |
| - |
| (218.0) |
| (271.0) |
| (385.0) |
| (415.0) |
| (551.0) |
| (479.0) |
| (532.0) |
| (603.0) |
| (406.0) |
| (413.0) |
| (327.0) |
| 73.0 |
| 109.0 |
| 148.0 |
| 120.0 |
| 92.0 |
| 70.0 |
| 55.0 |
| 68.0 |
| 128.0 |
| 206.0 |
| 264.0 |
| - |
| 419.0 |
| 559.0 |
| 609.0 |
| 617.0 |
| 687.0 |
| 572.0 |
| 756.0 |
| 869.0 |
| 892.0 |
| 829.0 |
| 776.0 |
| 457.0 |
| 471.0 |
| 417.0 |
| 400.0 |
| 384.0 |
| 346.0 |
| 349.0 |
| 262.0 |
| 328.0 |
| 367.0 |
| - |
| 495.0 |
| 560.0 |
| 572.0 |
| 644.0 |
| 668.0 |
| 719.0 |
| 872.0 |
| 954.0 |
| 971.0 |
| 932.0 |
| 864.0 |
| (47.0) |
| (39.0) |
| (25.0) |
| (81.0) |
| (99.0) |
| (102.0) |
| (137.0) |
| (132.0) |
| (225.0) |
| (77.0) |
| (41.0) |
| - |
| 84.0 |
| 147.0 |
| 156.0 |
| 222.0 |
| 246.0 |
| 298.0 |
| 450.0 |
| 552.0 |
| 570.0 |
| 523.0 |
| 465.0 |