| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 771.0 | 623.0 | 515.0 | 520.0 | 452.0 | 496.0 | 466.0 | 463.0 | 706.0 | 878.0 | 2,728.0 | 476.0 | 1,318.0 | 825.0 | 723.0 | 905.0 | 962.0 |
| Restricted Cash | 2.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 3.0 | 4.0 | 3.0 | 4.0 | 8.0 | 9.0 | 19.0 | 20.0 | 23.0 | 74.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 0.0 | 47.0 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 771.0 | 623.0 | 515.0 | 520.0 | 452.0 | 496.0 | 466.0 | 463.0 | 706.0 | 878.0 | 2,775.0 | 476.0 | 1,318.0 | 825.0 | 723.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 613.0 | 578.0 | 666.0 | 672.0 | 549.0 | 484.0 | 514.0 | 486.0 | 530.0 | 505.0 | 502.0 | 531.0 | 256.0 | 1,162.0 | 1,071.0 | ||
| Current Assets | |||||||||||||||||
| Inventory | 269.0 | 283.0 | 298.0 | 348.0 | 262.0 | 177.0 | 169.0 | 184.0 | 189.0 | 151.0 | 187.0 | 208.0 | 130.0 | 385.0 | 381.0 | 364.0 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 774.0 | 676.0 | 622.0 | 536.0 | 507.0 | 484.0 | 289.0 | 1,667.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 540.0 | 505.0 | 551.0 | 657.0 | 522.0 | 500.0 | 511.0 | 436.0 | 470.0 | 463.0 | 482.0 | 485.0 | 274.0 | 1,027.0 | 1,010.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 283.0 | 301.0 | 318.0 | 336.0 | 349.0 | 349.0 | 348.0 | 348.0 | 347.0 | 346.0 | 346.0 | 587.0 | 398.0 | 473.0 | 512.0 | ||
| 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 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 301.0 | 319.0 | 336.0 | 349.0 | 353.0 | 349.0 | 385.0 | 405.0 | 391.0 | 379.0 | 380.0 | 608.0 | 399.0 | 566.0 | 598.0 | 554.0 | |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 680.0 | 771.0 | - | 515.0 | 481.0 | 455.0 | 484.0 | 520.0 | 362.0 | 322.0 | 402.0 | 452.0 | 397.0 | 466.0 | 482.0 | |||||||||||||||||||||||||
| 905.0 |
| 962.0 |
| 1,092.0 |
| - |
| - |
| Prepaid Expenses | 5.0 | 1.0 | 3.0 | 0.0 | 21.0 | 18.0 | 22.0 | 20.0 | 36.0 | 35.0 | 28.0 | 30.0 | 26.0 | 19.0 | 17.0 | 16.0 | - |
| Other Current Assets | 130.0 | 109.0 | 134.0 | 167.0 | 158.0 | 180.0 | 193.0 | 159.0 | 175.0 | 170.0 | 581.0 | 250.0 | 175.0 | 271.0 | 291.0 | 267.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,785.0 | 1,596.0 | 1,616.0 | 1,710.0 | 1,424.0 | 1,341.0 | 1,345.0 | 1,296.0 | 1,603.0 | 1,708.0 | 4,053.0 | 3,134.0 | 3,753.0 | 2,663.0 | 2,489.0 | 2,702.0 | - |
| 1,586.0 |
| 1,547.0 |
| - |
| Accumulated Depreciation | 736.0 | 647.0 | 627.0 | 570.0 | 542.0 | 484.0 | 391.0 | 303.0 | 269.0 | 210.0 | 170.0 | 136.0 | 101.0 | 421.0 | (254.0) | (55.0) | - |
| Property,Plant & Equipment Net | 524.0 | 452.0 | 418.0 | 364.0 | 388.0 | 436.0 | 436.0 | 397.0 | 377.0 | 345.0 | 351.0 | 363.0 | 197.0 | 1,326.0 | 1,412.0 | 1,576.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 1.0 | - | - | - | - | - | - | 41.0 | 40.0 | 45.0 | 56.0 | 126.0 | 756.0 | 644.0 | 439.0 | - |
| Goodwill | - | - | - | - | - | - | 0.0 | 0.0 | 47.0 | 45.0 | 40.0 | 46.0 | 51.0 | 46.0 | 36.0 | 38.0 | - |
| Intangible Assets | 109.0 | 71.0 | 46.0 | 54.0 | 68.0 | 78.0 | 81.0 | 82.0 | 85.0 | 84.0 | 93.0 | 110.0 | 111.0 | 260.0 | 292.0 | 339.0 | - |
| Operating Lease Right Of Use Assets | 126.0 | 100.0 | 109.0 | 124.0 | 139.0 | 172.0 | 165.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.0 | 18.0 | 13.0 | - |
| Other Non-Current Assets | 189.0 | 94.0 | 75.0 | 62.0 | 111.0 | 135.0 | 150.0 | 143.0 | 151.0 | 146.0 | 88.0 | 145.0 | 135.0 | 79.0 | 71.0 | 89.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,386.0 | 2,966.0 | 2,727.0 | 2,450.0 | 2,234.0 | 2,271.0 | 2,271.0 | 2,007.0 | 2,304.0 | 2,373.0 | 4,681.0 | 5,323.0 | 6,027.0 | 5,156.0 | 4,969.0 | 5,208.0 | - |
| 1,203.0 |
| - |
| Short Term Debt | 18.0 | 18.0 | 18.0 | 13.0 | 4.0 | 0.0 | 37.0 | 57.0 | 44.0 | 33.0 | 34.0 | 21.0 | 1.0 | 93.0 | 86.0 | 71.0 | - |
| Deferred Revenue Current | 55.0 | 48.0 | 57.0 | 55.0 | 69.0 | 46.0 | 22.0 | 16.0 | 18.0 | 14.0 | 11.0 | 14.0 | 8.0 | 32.0 | 21.0 | 6.0 | - |
| Operating Lease Liabilities Current | 21.0 | 29.0 | 30.0 | 29.0 | 28.0 | 32.0 | 30.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 122.0 | 107.0 | 99.0 | 90.0 | 80.0 | 83.0 | 73.0 | 67.0 | 105.0 | 103.0 | 132.0 | 114.0 | 96.0 | 175.0 | 189.0 | 196.0 | - |
| Other Current Liabilities | 291.0 | 257.0 | 233.0 | 246.0 | 218.0 | 209.0 | 147.0 | 161.0 | 180.0 | 309.0 | 370.0 | 217.0 | 181.0 | 254.0 | 267.0 | 365.0 | - |
| Total Current Liabilities | 992.0 | 916.0 | 931.0 | 1,035.0 | 852.0 | 824.0 | 798.0 | 721.0 | 801.0 | 911.0 | 2,772.0 | 1,832.0 | 1,802.0 | 1,552.0 | 1,553.0 | 1,842.0 | - |
| 483.0 |
| - |
| Operating Lease Liabilities Non-Current | 109.0 | 78.0 | 79.0 | 99.0 | 117.0 | 146.0 | 139.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.0 | 42.0 | 20.0 | - |
| Deferred Tax Liabilities | 51.0 | 43.0 | 31.0 | 27.0 | 27.0 | 28.0 | 27.0 | 23.0 | 23.0 | 20.0 | 21.0 | 53.0 | 63.0 | 181.0 | 187.0 | 190.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 212.0 | 87.0 | 85.0 | 64.0 | 75.0 | 92.0 | 72.0 | 76.0 | 95.0 | 69.0 | 75.0 | 109.0 | 104.0 | 238.0 | 225.0 | 217.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,735.0 | 1,552.0 | 1,522.0 | 1,676.0 | 1,618.0 | 1,761.0 | 1,676.0 | 1,425.0 | 1,543.0 | 1,649.0 | 3,482.0 | 3,502.0 | 3,154.0 | 3,015.0 | 2,972.0 | 3,258.0 | - |
| - |
| Additional Paid In Capital | 1,398.0 | 1,376.0 | 1,356.0 | 1,352.0 | 1,349.0 | 1,348.0 | 1,342.0 | 1,335.0 | 1,339.0 | 1,327.0 | 1,345.0 | 1,246.0 | 1,291.0 | 1,269.0 | 1,165.0 | 1,099.0 | - |
| Retained Earnings | 2,838.0 | 2,652.0 | 2,274.0 | 1,788.0 | 1,664.0 | 1,623.0 | 1,679.0 | 1,609.0 | 1,445.0 | 1,269.0 | 1,194.0 | 661.0 | 956.0 | 266.0 | 166.0 | 86.0 | - |
| Accumulated Other Comprehensive Income | (240.0) | (306.0) | (254.0) | (213.0) | (229.0) | (304.0) | (267.0) | (216.0) | (174.0) | (233.0) | (190.0) | (299.0) | (12.0) | (90.0) | (25.0) | 50.0 | - |
| Treasury Stock | 2,429.0 | 2,390.0 | 2,339.0 | 2,253.0 | 2,269.0 | 2,281.0 | 2,275.0 | 2,264.0 | 1,974.0 | 1,778.0 | 1,293.0 | 747.0 | 322.0 | 71.0 | 13.0 | 5.0 | - |
| Minority Interest | 83.0 | 81.0 | 85.0 | 99.0 | 100.0 | 123.0 | 115.0 | 117.0 | 124.0 | 138.0 | 142.0 | 956.0 | 953.0 | 756.0 | 690.0 | 690.0 | - |
| Total Stockholders Equity | 1,568.0 | 1,333.0 | 1,038.0 | 675.0 | 516.0 | 387.0 | 480.0 | 465.0 | 637.0 | 586.0 | 1,057.0 | 865.0 | 1,920.0 | 1,385.0 | 1,307.0 | 1,260.0 | - |
| Total Equity | 1,651.0 | 1,414.0 | 1,205.0 | 774.0 | 616.0 | 510.0 | 595.0 | 582.0 | 761.0 | 724.0 | 1,199.0 | 1,821.0 | 2,873.0 | 2,141.0 | 1,997.0 | 1,950.0 | - |
| - |
| Net debt | (470.0) | (304.0) | (179.0) | (171.0) | (99.0) | (147.0) | (81.0) | (58.0) | (315.0) | (499.0) | (2,395.0) | 132.0 | (919.0) | (259.0) | (125.0) | (351.0) | - |
| Working Capital | 793.0 | 680.0 | 685.0 | 675.0 | 572.0 | 517.0 | 547.0 | 575.0 | 802.0 | 797.0 | 1,281.0 | 1,302.0 | 1,951.0 | 1,111.0 | 936.0 | 860.0 | - |
| Book Value | 1,568.0 | 1,333.0 | 1,038.0 | 675.0 | 516.0 | 387.0 | 480.0 | 465.0 | 637.0 | 586.0 | 1,057.0 | 865.0 | 1,920.0 | 1,385.0 | 1,307.0 | 1,260.0 | - |
| Tangible Book Value | 1,459.0 | 1,262.0 | 992.0 | 621.0 | 448.0 | 309.0 | 399.0 | 383.0 | 505.0 | 457.0 | 924.0 | 709.0 | 1,758.0 | 1,079.0 | 979.0 | 883.0 | - |
| 496.0 |
| 431.0 |
| 755.0 |
| 822.0 |
| 466.0 |
| 443.0 |
| 435.0 |
| 432.0 |
| 463.0 |
| 439.0 |
| 525.0 |
| 523.0 |
| 706.0 |
| 732.0 |
| 730.0 |
| 688.0 |
| 878.0 |
| 850.0 |
| 846.0 |
| 801.0 |
| 2,728.0 |
| 2,860.0 |
| 2,857.0 |
| 907.0 |
| 476.0 |
| Restricted Cash | 2.0 | 2.0 | - | 3.0 | 4.0 | 4.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 | 4.0 | 435.0 | 759.0 | 825.0 | 3.0 | 446.0 | 438.0 | 435.0 | 4.0 | 442.0 | 528.0 | 526.0 | 3.0 | 735.0 | 734.0 | 692.0 | 4.0 | 4.0 | 6.0 | 7.0 | 8.0 | 8.0 | 9.0 | 9.0 | 9.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 47.0 | 52.0 | - | - | 0.0 |
| Cash And Short Term Investments | 680.0 | 771.0 | - | 515.0 | 481.0 | 455.0 | 484.0 | 520.0 | 362.0 | 322.0 | 402.0 | 452.0 | 397.0 | 466.0 | 482.0 | 496.0 | 431.0 | 755.0 | 822.0 | 466.0 | 443.0 | 435.0 | 432.0 | 463.0 | 439.0 | 525.0 | 523.0 | 706.0 | 732.0 | 730.0 | 688.0 | 878.0 | 850.0 | 846.0 | 801.0 | 2,775.0 | 2,912.0 | 2,857.0 | 907.0 | 476.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 675.0 | 613.0 | - | 666.0 | 679.0 | 678.0 | 695.0 | 672.0 | 733.0 | 593.0 | 539.0 | 549.0 | 423.0 | 426.0 | 466.0 | 484.0 | 476.0 | 334.0 | 401.0 | 514.0 | 457.0 | 468.0 | 484.0 | 486.0 | 448.0 | 438.0 | 498.0 | 530.0 | 506.0 | 519.0 | 552.0 | 505.0 | 497.0 | 483.0 | 538.0 | 502.0 | 554.0 | 554.0 | 1,367.0 | 531.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 316.0 | 269.0 | - | 298.0 | 318.0 | 329.0 | 358.0 | 348.0 | 341.0 | 306.0 | 331.0 | 262.0 | 253.0 | 210.0 | 188.0 | 177.0 | 164.0 | 170.0 | 180.0 | 169.0 | 192.0 | 187.0 | 195.0 | 184.0 | 222.0 | 197.0 | 199.0 | 189.0 | 174.0 | 165.0 | 162.0 | 151.0 | 176.0 | 187.0 | 182.0 | 187.0 | 202.0 | 204.0 | 541.0 | 208.0 |
| Prepaid Expenses | 6.0 | 5.0 | - | 24.0 | 19.0 | 20.0 | 25.0 | 18.0 | 19.0 | 28.0 | 29.0 | 21.0 | 24.0 | 24.0 | 26.0 | 18.0 | 19.0 | 24.0 | ||||||||||||||||||||||
| Other Current Assets | 148.0 | 130.0 | - | 134.0 | 140.0 | 131.0 | 124.0 | 167.0 | 155.0 | 175.0 | 176.0 | 158.0 | 156.0 | 138.0 | 152.0 | 180.0 | 193.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,821.0 | 1,785.0 | - | 1,616.0 | 1,622.0 | 1,597.0 | 1,664.0 | 1,710.0 | 1,594.0 | 1,399.0 | 1,451.0 | 1,424.0 | 1,233.0 | 1,244.0 | 1,292.0 | 1,341.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 558.0 | 536.0 | 533.0 | 527.0 | 519.0 | 507.0 | 499.0 | 488.0 | 1,927.0 | 484.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 516.0 | 524.0 | - | 418.0 | 377.0 | 367.0 | 365.0 | 364.0 | 336.0 | 348.0 | 374.0 | 388.0 | 393.0 | 410.0 | 414.0 | 436.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||
| Intangible Assets | 105.0 | 109.0 | - | 46.0 | 40.0 | 44.0 | 49.0 | 54.0 | 56.0 | 62.0 | 66.0 | 68.0 | 71.0 | 73.0 | 75.0 | 78.0 | 79.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 135.0 | 126.0 | - | 109.0 | 115.0 | 122.0 | 127.0 | 124.0 | 120.0 | 124.0 | 133.0 | 139.0 | 148.0 | 157.0 | 162.0 | 172.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 191.0 | 189.0 | - | 75.0 | 124.0 | 110.0 | 110.0 | 104.0 | 124.0 | 109.0 | 111.0 | 111.0 | 117.0 | 126.0 | 123.0 | 135.0 | 133.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,423.0 | 3,386.0 | 2,827.0 | 2,727.0 | 2,357.0 | 2,321.0 | 2,405.0 | 2,450.0 | 2,326.0 | 2,146.0 | 2,243.0 | 2,234.0 | 2,060.0 | 2,122.0 | 2,171.0 | 2,271.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 613.0 | 540.0 | - | 551.0 | 595.0 | 564.0 | 605.0 | 657.0 | 645.0 | 490.0 | 539.0 | 522.0 | 416.0 | 427.0 | 486.0 | 500.0 | 494.0 | 332.0 | 442.0 | 511.0 | 464.0 | 447.0 | 440.0 | 436.0 | 432.0 | 435.0 | 493.0 | 470.0 | 429.0 | 439.0 | 463.0 | 463.0 | 429.0 | 455.0 | 480.0 | 482.0 | 506.0 | 484.0 | 1,257.0 | 485.0 |
| Short Term Debt | 18.0 | 18.0 | - | 18.0 | 18.0 | 21.0 | 21.0 | 13.0 | 9.0 | 0.0 | 0.0 | 4.0 | 5.0 | 6.0 | - | 0.0 | 0.0 | 22.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 69.0 | 55.0 | - | 57.0 | 54.0 | 56.0 | 64.0 | 55.0 | 48.0 | 51.0 | 59.0 | 69.0 | 45.0 | 45.0 | 42.0 | 46.0 | 21.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 24.0 | 21.0 | - | 30.0 | 30.0 | 30.0 | 30.0 | 29.0 | 27.0 | 27.0 | 28.0 | 28.0 | 29.0 | 31.0 | 31.0 | 32.0 | ||||||||||||||||||||||||
| Accrued Expenses | 98.0 | 122.0 | - | 99.0 | 86.0 | 74.0 | 77.0 | 90.0 | 79.0 | 67.0 | 68.0 | 80.0 | 74.0 | 70.0 | 69.0 | 83.0 | 74.0 | 59.0 | ||||||||||||||||||||||
| Other Current Liabilities | 300.0 | 291.0 | - | 233.0 | 219.0 | 222.0 | 231.0 | 246.0 | 220.0 | 217.0 | 214.0 | 218.0 | 187.0 | 221.0 | 189.0 | 209.0 | 189.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,053.0 | 992.0 | - | 931.0 | 948.0 | 911.0 | 964.0 | 1,035.0 | 980.0 | 801.0 | 849.0 | 852.0 | 711.0 | 755.0 | 775.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 279.0 | 283.0 | - | 318.0 | 323.0 | 327.0 | 331.0 | 336.0 | 340.0 | 349.0 | 349.0 | 349.0 | 349.0 | 349.0 | 349.0 | 349.0 | 348.0 | 748.0 | 748.0 | 348.0 | 348.0 | 348.0 | 348.0 | 348.0 | 348.0 | 348.0 | 347.0 | 347.0 | 347.0 | 347.0 | 347.0 | 346.0 | 347.0 | 347.0 | 346.0 | 346.0 | 349.0 | 349.0 | 833.0 | 587.0 |
| Operating Lease Liabilities Non-Current | 115.0 | 109.0 | - | 79.0 | 87.0 | 93.0 | 99.0 | 99.0 | 97.0 | 103.0 | 111.0 | 117.0 | 125.0 | 132.0 | 137.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 52.0 | 51.0 | - | 31.0 | 30.0 | 30.0 | 28.0 | 27.0 | 26.0 | 27.0 | 28.0 | 27.0 | 26.0 | 28.0 | 30.0 | 28.0 | 29.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 199.0 | 212.0 | - | 85.0 | 64.0 | 73.0 | 64.0 | 64.0 | 63.0 | 60.0 | 74.0 | 75.0 | 71.0 | 73.0 | 67.0 | 92.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,781.0 | 1,735.0 | 1,605.0 | 1,604.0 | 1,556.0 | 1,543.0 | 1,598.0 | 1,676.0 | 1,677.0 | 1,520.0 | 1,601.0 | 1,618.0 | 1,567.0 | 1,635.0 | 1,665.0 | 1,761.0 | ||||||||||||||||||||||||
| 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 | 1,389.0 | 1,398.0 | - | 1,356.0 | 1,349.0 | 1,341.0 | 1,334.0 | 1,352.0 | 1,351.0 | 1,345.0 | 1,339.0 | 1,349.0 | 1,344.0 | 1,341.0 | 1,337.0 | 1,348.0 | ||||||||||||||||||||||||
| Retained Earnings | 2,859.0 | 2,838.0 | 2,404.0 | 2,274.0 | 1,908.0 | 1,842.0 | 1,822.0 | 1,788.0 | 1,754.0 | 1,710.0 | 1,686.0 | 1,664.0 | 1,633.0 | 1,628.0 | 1,639.0 | 1,623.0 | 1,605.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (252.0) | (240.0) | - | (254.0) | (225.0) | (213.0) | (197.0) | (213.0) | (294.0) | (265.0) | (225.0) | (229.0) | (310.0) | (305.0) | (321.0) | |||||||||||||||||||||||||
| Treasury Stock | 2,441.0 | 2,429.0 | - | 2,339.0 | 2,309.0 | 2,266.0 | 2,240.0 | 2,253.0 | 2,257.0 | 2,259.0 | 2,260.0 | 2,269.0 | 2,269.0 | 2,271.0 | 2,272.0 | 2,281.0 | 2,283.0 | |||||||||||||||||||||||
| Minority Interest | 86.0 | 83.0 | - | 85.0 | 77.0 | 73.0 | 87.0 | 99.0 | 94.0 | 94.0 | 101.0 | 100.0 | 94.0 | 93.0 | 122.0 | 123.0 | 117.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,556.0 | 1,568.0 | 1,137.0 | 1,038.0 | 724.0 | 705.0 | 720.0 | 675.0 | 555.0 | 532.0 | 541.0 | 516.0 | 399.0 | 394.0 | 384.0 | 387.0 | 385.0 | |||||||||||||||||||||||
| Total Equity | 1,642.0 | 1,651.0 | 1,222.0 | 1,123.0 | 801.0 | 778.0 | 807.0 | 774.0 | 649.0 | 626.0 | 642.0 | 616.0 | 493.0 | 487.0 | 506.0 | 510.0 | 502.0 | 468.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 297.0 | 301.0 | - | 336.0 | 341.0 | 348.0 | 352.0 | 349.0 | 349.0 | 349.0 | 349.0 | 353.0 | 354.0 | 355.0 | 349.0 | 349.0 | 348.0 | 770.0 | 784.0 | 385.0 | 395.0 | 402.0 | 404.0 | 405.0 | 380.0 | 378.0 | 382.0 | 391.0 | 390.0 | 388.0 | 395.0 | 379.0 | 370.0 | 371.0 | 380.0 | 380.0 | 380.0 | 377.0 | 948.0 | 608.0 |
| Net debt | (383.0) | (470.0) | - | (179.0) | (140.0) | (107.0) | (132.0) | (171.0) | (13.0) | 27.0 | (53.0) | (99.0) | (43.0) | (111.0) | (133.0) | (147.0) | (83.0) | 15.0 | ||||||||||||||||||||||
| Working Capital | 768.0 | 793.0 | - | 685.0 | 674.0 | 686.0 | 700.0 | 675.0 | 614.0 | 598.0 | 602.0 | 572.0 | 522.0 | 489.0 | 517.0 | 517.0 | 480.0 | 828.0 | ||||||||||||||||||||||
| Book Value | 1,556.0 | 1,568.0 | 1,137.0 | 1,038.0 | 724.0 | 705.0 | 720.0 | 675.0 | 555.0 | 532.0 | 541.0 | 516.0 | 399.0 | 394.0 | 384.0 | 387.0 | 385.0 | 358.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,451.0 | 1,459.0 | - | 992.0 | 684.0 | 661.0 | 671.0 | 621.0 | 499.0 | 470.0 | 475.0 | 448.0 | 328.0 | 321.0 | 309.0 | 309.0 | 306.0 | |||||||||||||||||||||||
| 30.0 |
| 22.0 |
| 21.0 |
| - |
| 24.0 |
| 20.0 |
| 37.0 |
| 40.0 |
| 48.0 |
| 36.0 |
| 36.0 |
| 35.0 |
| 37.0 |
| 35.0 |
| 36.0 |
| 33.0 |
| 32.0 |
| 28.0 |
| 28.0 |
| 34.0 |
| 51.0 |
| 30.0 |
| 163.0 |
| 177.0 |
| 193.0 |
| 192.0 |
| 190.0 |
| 190.0 |
| 159.0 |
| 192.0 |
| 173.0 |
| 194.0 |
| 175.0 |
| 181.0 |
| 159.0 |
| 174.0 |
| 170.0 |
| 200.0 |
| 189.0 |
| 204.0 |
| 581.0 |
| 198.0 |
| 285.0 |
| 428.0 |
| 250.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,268.0 |
| 1,426.0 |
| 1,583.0 |
| 1,345.0 |
| 1,287.0 |
| 1,283.0 |
| 1,283.0 |
| 1,296.0 |
| 1,304.0 |
| 1,336.0 |
| 1,417.0 |
| 1,603.0 |
| 1,596.0 |
| 1,577.0 |
| 1,580.0 |
| 1,708.0 |
| 1,727.0 |
| 1,711.0 |
| 1,732.0 |
| 4,053.0 |
| 3,891.0 |
| 3,927.0 |
| 3,252.0 |
| 3,134.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.0 |
| 210.0 |
| 208.0 |
| 201.0 |
| 186.0 |
| 170.0 |
| 174.0 |
| 163.0 |
| 633.0 |
| 136.0 |
| 418.0 |
| 416.0 |
| 420.0 |
| 436.0 |
| 410.0 |
| 414.0 |
| 406.0 |
| 397.0 |
| 384.0 |
| 372.0 |
| 389.0 |
| 377.0 |
| 361.0 |
| 352.0 |
| 346.0 |
| 345.0 |
| 342.0 |
| 342.0 |
| 349.0 |
| 351.0 |
| 341.0 |
| 338.0 |
| 1,365.0 |
| 363.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| 38.0 |
| 36.0 |
| 40.0 |
| 42.0 |
| 47.0 |
| 45.0 |
| 45.0 |
| 47.0 |
| 52.0 |
| 124.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 47.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| 46.0 |
| 102.0 |
| 46.0 |
| 80.0 |
| 81.0 |
| 81.0 |
| 78.0 |
| - |
| 79.0 |
| 82.0 |
| 83.0 |
| 80.0 |
| 79.0 |
| 85.0 |
| 82.0 |
| 81.0 |
| 83.0 |
| 84.0 |
| 87.0 |
| 84.0 |
| 89.0 |
| 93.0 |
| 97.0 |
| 102.0 |
| 265.0 |
| 110.0 |
| 168.0 |
| 157.0 |
| 161.0 |
| 165.0 |
| 156.0 |
| 164.0 |
| 167.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.0 |
| 150.0 |
| 150.0 |
| 139.0 |
| 157.0 |
| 157.0 |
| 143.0 |
| 141.0 |
| 155.0 |
| 161.0 |
| 151.0 |
| 154.0 |
| 151.0 |
| 147.0 |
| 146.0 |
| 120.0 |
| 110.0 |
| 102.0 |
| 88.0 |
| 435.0 |
| 462.0 |
| 163.0 |
| 145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,164.0 |
| 2,320.0 |
| 2,488.0 |
| 2,271.0 |
| 2,164.0 |
| 2,192.0 |
| 2,182.0 |
| 2,007.0 |
| 1,998.0 |
| 2,036.0 |
| 2,145.0 |
| 2,304.0 |
| 2,279.0 |
| 2,246.0 |
| 2,238.0 |
| 2,373.0 |
| 2,373.0 |
| 2,344.0 |
| 2,368.0 |
| 4,681.0 |
| 4,866.0 |
| 4,938.0 |
| 5,339.0 |
| 5,323.0 |
| 36.0 |
| 37.0 |
| 47.0 |
| 54.0 |
| 56.0 |
| 57.0 |
| 32.0 |
| 30.0 |
| 35.0 |
| 44.0 |
| 43.0 |
| 41.0 |
| 48.0 |
| 33.0 |
| 23.0 |
| 24.0 |
| 34.0 |
| 34.0 |
| 31.0 |
| 28.0 |
| 115.0 |
| 21.0 |
| 20.0 |
| 19.0 |
| 22.0 |
| 18.0 |
| 19.0 |
| 16.0 |
| 16.0 |
| 7.0 |
| 7.0 |
| 16.0 |
| 18.0 |
| 14.0 |
| 10.0 |
| 10.0 |
| 14.0 |
| 10.0 |
| 13.0 |
| 11.0 |
| 11.0 |
| 7.0 |
| 9.0 |
| 12.0 |
| 14.0 |
| 31.0 |
| 29.0 |
| 30.0 |
| 30.0 |
| 28.0 |
| 29.0 |
| 28.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| 73.0 |
| 73.0 |
| 71.0 |
| 67.0 |
| 67.0 |
| 65.0 |
| 76.0 |
| 80.0 |
| 105.0 |
| 102.0 |
| 90.0 |
| 87.0 |
| 103.0 |
| 108.0 |
| 96.0 |
| 99.0 |
| 132.0 |
| 122.0 |
| 124.0 |
| 152.0 |
| 114.0 |
| 156.0 |
| 162.0 |
| 147.0 |
| 150.0 |
| 161.0 |
| 148.0 |
| 161.0 |
| 166.0 |
| 162.0 |
| 179.0 |
| 180.0 |
| 235.0 |
| 234.0 |
| 224.0 |
| 309.0 |
| 293.0 |
| 279.0 |
| 298.0 |
| 370.0 |
| 287.0 |
| 353.0 |
| 396.0 |
| 217.0 |
| 824.0 |
| 788.0 |
| 598.0 |
| 729.0 |
| 798.0 |
| 762.0 |
| 762.0 |
| 739.0 |
| 721.0 |
| 695.0 |
| 703.0 |
| 787.0 |
| 801.0 |
| 810.0 |
| 805.0 |
| 823.0 |
| 911.0 |
| 869.0 |
| 870.0 |
| 928.0 |
| 2,772.0 |
| 959.0 |
| 1,001.0 |
| 1,929.0 |
| 1,832.0 |
| 146.0 |
| 145.0 |
| 135.0 |
| 140.0 |
| 139.0 |
| 132.0 |
| 139.0 |
| 142.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 27.0 |
| 27.0 |
| 27.0 |
| 26.0 |
| 24.0 |
| 23.0 |
| 22.0 |
| 22.0 |
| 22.0 |
| 23.0 |
| 22.0 |
| 22.0 |
| 20.0 |
| 20.0 |
| 25.0 |
| 23.0 |
| 22.0 |
| 21.0 |
| 34.0 |
| 36.0 |
| 121.0 |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| 62.0 |
| 59.0 |
| 72.0 |
| 64.0 |
| 72.0 |
| 69.0 |
| 76.0 |
| 86.0 |
| 87.0 |
| 99.0 |
| 95.0 |
| 62.0 |
| 62.0 |
| 66.0 |
| 69.0 |
| 82.0 |
| 81.0 |
| 79.0 |
| 75.0 |
| 223.0 |
| 246.0 |
| 105.0 |
| 109.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,662.0 |
| 1,852.0 |
| 1,987.0 |
| 1,676.0 |
| 1,580.0 |
| 1,599.0 |
| 1,577.0 |
| 1,425.0 |
| 1,407.0 |
| 1,420.0 |
| 1,530.0 |
| 1,543.0 |
| 1,546.0 |
| 1,541.0 |
| 1,533.0 |
| 1,649.0 |
| 1,579.0 |
| 1,580.0 |
| 1,636.0 |
| 3,482.0 |
| 2,018.0 |
| 2,088.0 |
| 3,516.0 |
| 3,502.0 |
| 1,344.0 |
| 1,341.0 |
| 1,337.0 |
| 1,342.0 |
| 1,340.0 |
| 1,338.0 |
| 1,332.0 |
| 1,335.0 |
| 1,331.0 |
| 1,302.0 |
| 1,291.0 |
| 1,339.0 |
| 1,333.0 |
| 1,331.0 |
| 1,302.0 |
| 1,327.0 |
| 1,246.0 |
| 1,245.0 |
| 1,243.0 |
| 1,345.0 |
| 1,244.0 |
| 1,230.0 |
| 1,254.0 |
| 1,246.0 |
| 1,599.0 |
| 1,644.0 |
| 1,679.0 |
| 1,644.0 |
| 1,630.0 |
| 1,623.0 |
| 1,609.0 |
| 1,566.0 |
| 1,545.0 |
| 1,510.0 |
| 1,445.0 |
| 1,420.0 |
| 1,377.0 |
| 1,332.0 |
| 1,269.0 |
| 1,267.0 |
| 1,239.0 |
| 1,213.0 |
| 1,194.0 |
| 2,924.0 |
| 2,919.0 |
| 711.0 |
| 661.0 |
| (304.0) |
| (282.0) |
| (299.0) |
| (304.0) |
| (267.0) |
| (234.0) |
| (215.0) |
| (212.0) |
| (216.0) |
| (208.0) |
| (195.0) |
| (157.0) |
| (174.0) |
| (194.0) |
| (204.0) |
| (174.0) |
| (233.0) |
| (167.0) |
| (170.0) |
| (171.0) |
| (190.0) |
| (285.0) |
| (261.0) |
| (341.0) |
| (299.0) |
| 2,284.0 |
| 2,284.0 |
| 2,275.0 |
| 2,277.0 |
| 2,277.0 |
| 2,257.0 |
| 2,264.0 |
| 2,214.0 |
| 2,137.0 |
| 2,139.0 |
| 1,974.0 |
| 1,945.0 |
| 1,936.0 |
| 1,876.0 |
| 1,778.0 |
| 1,699.0 |
| 1,699.0 |
| 1,700.0 |
| 1,293.0 |
| 1,200.0 |
| 1,203.0 |
| 744.0 |
| 747.0 |
| 110.0 |
| 107.0 |
| 115.0 |
| 110.0 |
| 116.0 |
| 118.0 |
| 117.0 |
| 115.0 |
| 100.0 |
| 109.0 |
| 124.0 |
| 118.0 |
| 136.0 |
| 132.0 |
| 138.0 |
| 146.0 |
| 148.0 |
| 146.0 |
| 142.0 |
| 163.0 |
| 162.0 |
| 940.0 |
| 956.0 |
| 358.0 |
| 394.0 |
| 480.0 |
| 474.0 |
| 477.0 |
| 487.0 |
| 465.0 |
| 476.0 |
| 516.0 |
| 506.0 |
| 637.0 |
| 615.0 |
| 569.0 |
| 548.0 |
| 586.0 |
| 648.0 |
| 616.0 |
| 586.0 |
| 1,057.0 |
| 2,685.0 |
| 2,688.0 |
| 883.0 |
| 865.0 |
| 501.0 |
| 595.0 |
| 584.0 |
| 593.0 |
| 605.0 |
| 582.0 |
| 591.0 |
| 616.0 |
| 615.0 |
| 761.0 |
| 733.0 |
| 705.0 |
| 705.0 |
| 724.0 |
| 794.0 |
| 764.0 |
| 732.0 |
| 1,199.0 |
| 2,848.0 |
| 2,850.0 |
| 1,823.0 |
| 1,821.0 |
| (38.0) |
| (81.0) |
| (48.0) |
| (33.0) |
| (28.0) |
| (58.0) |
| (59.0) |
| (147.0) |
| (141.0) |
| (315.0) |
| (342.0) |
| (342.0) |
| (293.0) |
| (499.0) |
| (480.0) |
| (475.0) |
| (421.0) |
| (2,395.0) |
| (2,532.0) |
| (2,480.0) |
| 41.0 |
| 132.0 |
| 854.0 |
| 547.0 |
| 525.0 |
| 521.0 |
| 544.0 |
| 575.0 |
| 609.0 |
| 633.0 |
| 630.0 |
| 802.0 |
| 786.0 |
| 772.0 |
| 757.0 |
| 797.0 |
| 858.0 |
| 841.0 |
| 804.0 |
| 1,281.0 |
| 2,932.0 |
| 2,926.0 |
| 1,323.0 |
| 1,302.0 |
| 394.0 |
| 480.0 |
| 474.0 |
| 477.0 |
| 487.0 |
| 465.0 |
| 476.0 |
| 516.0 |
| 506.0 |
| 637.0 |
| 615.0 |
| 569.0 |
| 548.0 |
| 586.0 |
| 648.0 |
| 616.0 |
| 586.0 |
| 1,057.0 |
| 2,685.0 |
| 2,688.0 |
| 883.0 |
| 865.0 |
| 278.0 |
| 313.0 |
| 399.0 |
| 396.0 |
| - |
| 408.0 |
| 383.0 |
| 393.0 |
| 436.0 |
| 427.0 |
| 505.0 |
| 533.0 |
| 488.0 |
| 465.0 |
| 457.0 |
| 561.0 |
| 532.0 |
| 497.0 |
| 924.0 |
| 2,588.0 |
| 2,540.0 |
| 516.0 |
| 709.0 |