| (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 | 473.0 | 506.0 | 648.0 | 592.0 | 825.0 | 723.0 | 1,193.0 | 1,043.0 | 883.0 | 1,128.0 | 1,131.0 | 1,189.0 | 1,111.0 | 1,130.0 | 1,211.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 506.0 | 723.0 | 1,128.0 | 1,130.0 | 1,136.0 | 1,158.0 | 1,046.0 | 1,266.0 | 1,059.0 | 885.0 | 425.0 | 238.0 | 300.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 878.0 | 1,121.0 | 1,472.0 | 2,022.0 | 2,860.0 | 3,105.0 | 611.0 | 122.0 | 205.0 | 79.0 | - | - | - |
| Cash And Short Term Investments | 1,384.0 | 1,844.0 | 2,600.0 | 3,152.0 | 3,996.0 | 4,263.0 | 1,657.0 | 1,388.0 | 1,264.0 | 964.0 | 425.0 | 238.0 | 300.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 95.0 | 79.0 | 68.0 | 64.0 | 67.0 | 99.0 | 88.0 | 80.0 | 79.0 | 74.0 | 33.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | 438.0 | 405.0 | 424.0 | 417.0 | 432.0 | 398.0 | 380.0 | 307.0 | 297.0 | 268.0 | 189.0 | - | - |
| Prepaid Expenses | 102.0 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 5,465.0 | 5,091.0 | 4,883.0 | 4,586.0 | 4,625.0 | 3,893.0 | 3,471.0 | 3,348.0 | 3,416.0 | 3,139.0 | 3,437.0 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 793.0 | 801.0 | 786.0 | 727.0 | 830.0 | 708.0 | 623.0 | 619.0 | 420.0 | 480.0 | 438.0 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,823.0 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | 4.0 | - | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 30.0 | 127.0 | 168.0 | 2.0 | - | - | - | - | - | - | - | - | - |
| Net debt | (1,354.0) | ||||||||||||
| 1,147.0 |
| 1,047.0 |
| 1,136.0 |
| 1,278.0 |
| 1,209.0 |
| 1,084.0 |
| 1,158.0 |
| 1,782.0 |
| 674.0 |
| 1,048.0 |
| 1,046.0 |
| 1,355.0 |
| - |
| - |
| 1,266.0 |
| 1,334.0 |
| 1,261.0 |
| 1,318.0 |
| 1,059.0 |
| 1,423.0 |
| 926.0 |
| 1,003.0 |
| 885.0 |
| 750.0 |
| 508.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 956.0 | 878.0 | 1,495.0 | 1,563.0 | 1,167.0 | 1,121.0 | 1,338.0 | 1,434.0 | 1,512.0 | 1,472.0 | 2,001.0 | 1,762.0 | 1,870.0 | 2,022.0 | 2,826.0 | 2,506.0 | 2,622.0 | 2,860.0 | 3,099.0 | 3,139.0 | 3,026.0 | 3,105.0 | 2,424.0 | 1,034.0 | 490.0 | 611.0 | 364.0 | 284.0 | 284.0 | 122.0 | 198.0 | 278.0 | 276.0 | 205.0 | - | - | - | 79.0 | - | - |
| Cash And Short Term Investments | 1,429.0 | 1,384.0 | 2,143.0 | 2,155.0 | 1,992.0 | 1,844.0 | 2,531.0 | 2,477.0 | 2,395.0 | 2,600.0 | 3,132.0 | 2,951.0 | 2,981.0 | 3,152.0 | 4,037.0 | 3,653.0 | 3,669.0 | 3,996.0 | 4,377.0 | 4,348.0 | 4,110.0 | 4,263.0 | 4,206.0 | 1,708.0 | 1,538.0 | 1,657.0 | 1,719.0 | - | - | 1,388.0 | 1,532.0 | 1,539.0 | 1,594.0 | 1,264.0 | 1,423.0 | 926.0 | 1,003.0 | 964.0 | 750.0 | 508.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 103.0 | 95.0 | 86.0 | 94.0 | 81.0 | 79.0 | 79.0 | 74.0 | 74.0 | 68.0 | 62.0 | 59.0 | 59.0 | 64.0 | 66.0 | 79.0 | 70.0 | 67.0 | 97.0 | 105.0 | 102.0 | 99.0 | 86.0 | 83.0 | 78.0 | 88.0 | 79.0 | 85.0 | 77.0 | 80.0 | 65.0 | 73.0 | 63.0 | 79.0 | - | - | - | 74.0 | 110.0 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 414.0 | 438.0 | 389.0 | 360.0 | 329.0 | 405.0 | 359.0 | 362.0 | 345.0 | 424.0 | 419.0 | 396.0 | 378.0 | 417.0 | 321.0 | 353.0 | 345.0 | 432.0 | 390.0 | 380.0 | 345.0 | 398.0 | 346.0 | 346.0 | 317.0 | 380.0 | 317.0 | 309.0 | 280.0 | 307.0 | 270.0 | 276.0 | 261.0 | 297.0 | - | - | - | 268.0 | 218.0 | - |
| Prepaid Expenses | 106.0 | 102.0 | 107.0 | 105.0 | 112.0 | 107.0 | 113.0 | 102.0 | 96.0 | 99.0 | 104.0 | 92.0 | 124.0 | 105.0 | 150.0 | 141.0 | 154.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,319.0 | 2,357.0 | 3,015.0 | 2,992.0 | 2,750.0 | 2,694.0 | 3,317.0 | 3,281.0 | 3,155.0 | 3,431.0 | 3,923.0 | 3,687.0 | 3,714.0 | 3,940.0 | 4,710.0 | 4,576.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,587.0 | 5,465.0 | 5,288.0 | 5,201.0 | 5,125.0 | 5,091.0 | 5,197.0 | 4,945.0 | 4,880.0 | 4,883.0 | 4,591.0 | 4,493.0 | 4,644.0 | 4,586.0 | 4,304.0 | 4,480.0 | 4,695.0 | 4,625.0 | 4,213.0 | 4,071.0 | 3,934.0 | 3,893.0 | 3,688.0 | 3,430.0 | 3,415.0 | 3,471.0 | 3,316.0 | 3,399.0 | 3,453.0 | 3,348.0 | 3,347.0 | 3,405.0 | 3,593.0 | 3,416.0 | - | - | - | 3,139.0 | 3,302.0 | - |
| Accumulated Depreciation | 3,017.0 | 2,922.0 | 2,846.0 | 2,786.0 | 2,742.0 | 2,684.0 | 2,766.0 | 2,631.0 | 2,588.0 | 2,573.0 | 2,474.0 | 2,444.0 | 2,530.0 | 2,468.0 | 2,339.0 | 2,415.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,570.0 | 2,543.0 | 2,442.0 | 2,415.0 | 2,383.0 | 2,407.0 | 2,431.0 | 2,314.0 | 2,292.0 | 2,310.0 | 2,117.0 | 2,049.0 | 2,114.0 | 2,118.0 | 1,965.0 | 2,065.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 31.0 | 30.0 | 28.0 | 27.0 | 26.0 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,990.0 | 1,963.0 | 1,926.0 | 1,915.0 | 1,891.0 | 1,880.0 | 1,955.0 | 1,888.0 | 1,900.0 | 1,932.0 | 1,879.0 | 1,891.0 | 1,995.0 | 1,988.0 | 1,927.0 | 2,047.0 | 2,163.0 | 2,142.0 | ||||||||||||||||||||||
| Intangible Assets | 149.0 | 148.0 | 146.0 | 145.0 | 144.0 | 144.0 | 150.0 | 146.0 | 147.0 | 150.0 | 147.0 | 148.0 | 157.0 | 159.0 | 176.0 | 213.0 | 251.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2,175.0 | 2,189.0 | 2,113.0 | 2,103.0 | 2,111.0 | 2,146.0 | 2,215.0 | 2,151.0 | 2,167.0 | 2,217.0 | 2,083.0 | 2,066.0 | 2,172.0 | 2,219.0 | 2,154.0 | 2,306.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 160.0 | 156.0 | 149.0 | 142.0 | 139.0 | 138.0 | 145.0 | 132.0 | 129.0 | 129.0 | 106.0 | 72.0 | 93.0 | 113.0 | 89.0 | 103.0 | 96.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 369.0 | 362.0 | 268.0 | 263.0 | 257.0 | 256.0 | 267.0 | 262.0 | 263.0 | 265.0 | 259.0 | 260.0 | 278.0 | 248.0 | 419.0 | 457.0 | 781.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 10,837.0 | 10,783.0 | 11,034.0 | 10,983.0 | 11,002.0 | 11,121.0 | 11,801.0 | 11,568.0 | 11,295.0 | 12,031.0 | 12,070.0 | 11,675.0 | 11,963.0 | 11,826.0 | 11,696.0 | 12,054.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 822.0 | 793.0 | 822.0 | 795.0 | 701.0 | 801.0 | 775.0 | 819.0 | 727.0 | 786.0 | 758.0 | 740.0 | 674.0 | 727.0 | 673.0 | 730.0 | 592.0 | 830.0 | 756.0 | 712.0 | 571.0 | 708.0 | 634.0 | 566.0 | 466.0 | 623.0 | 563.0 | 588.0 | 556.0 | 619.0 | 551.0 | 584.0 | 529.0 | 420.0 | - | - | - | 480.0 | 521.0 | - |
| Short Term Debt | 20.0 | 30.0 | 29.0 | 0.0 | 129.0 | 127.0 | 315.0 | 416.0 | 165.0 | 168.0 | 210.0 | - | - | 2.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 214.0 | 205.0 | 183.0 | 197.0 | 173.0 | 196.0 | 183.0 | 217.0 | 189.0 | 196.0 | 186.0 | 179.0 | 203.0 | 182.0 | 152.0 | 174.0 | 174.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 443.0 | 438.0 | 424.0 | 422.0 | 418.0 | 417.0 | 432.0 | 418.0 | 419.0 | 426.0 | 405.0 | 404.0 | 437.0 | 448.0 | 441.0 | 473.0 | ||||||||||||||||||||||||
| Accrued Expenses | 178.0 | 261.0 | 228.0 | 204.0 | 177.0 | 235.0 | 231.0 | 213.0 | 192.0 | 299.0 | 306.0 | 290.0 | 263.0 | 285.0 | 252.0 | 234.0 | 217.0 | |||||||||||||||||||||||
| Other Current Liabilities | 170.0 | 173.0 | 162.0 | 160.0 | 173.0 | 166.0 | 163.0 | 168.0 | 147.0 | 140.0 | 130.0 | 125.0 | 172.0 | 150.0 | 141.0 | 142.0 | 143.0 | |||||||||||||||||||||||
| Total Current Liabilities | 2,304.0 | 2,246.0 | 2,284.0 | 2,157.0 | 2,190.0 | 2,283.0 | 2,578.0 | 2,678.0 | 2,263.0 | 2,422.0 | 2,472.0 | 2,152.0 | 2,100.0 | 2,166.0 | 2,104.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,802.0 | 1,823.0 | 1,763.0 | 1,760.0 | 1,774.0 | 1,816.0 | 1,880.0 | 1,827.0 | 1,847.0 | 1,899.0 | 1,787.0 | 1,773.0 | 1,864.0 | 1,906.0 | 1,862.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 47.0 | 47.0 | 35.0 | 37.0 | 36.0 | 36.0 | 35.0 | 33.0 | 32.0 | 32.0 | 28.0 | 27.0 | 28.0 | 28.0 | 24.0 | 25.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 412.0 | 406.0 | 396.0 | 395.0 | 394.0 | 389.0 | 406.0 | 386.0 | 387.0 | 390.0 | 364.0 | 350.0 | 378.0 | 390.0 | 370.0 | 400.0 | 418.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 162.0 | 158.0 | 156.0 | 154.0 | 156.0 | 157.0 | 158.0 | 149.0 | 166.0 | 157.0 | 147.0 | 142.0 | 164.0 | 162.0 | 156.0 | 160.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,730.0 | 4,684.0 | 4,648.0 | 4,514.0 | 4,563.0 | 4,694.0 | 5,073.0 | 5,086.0 | 4,707.0 | 4,912.0 | 4,811.0 | 4,458.0 | 4,547.0 | 4,666.0 | 4,528.0 | 4,752.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,788.0 | 1,764.0 | 2,050.0 | 2,110.0 | 2,124.0 | 2,089.0 | 2,156.0 | 2,048.0 | 2,078.0 | 2,310.0 | 2,526.0 | 2,465.0 | 2,374.0 | 2,191.0 | 2,228.0 | 2,083.0 | 2,941.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (98.0) | (157.0) | (239.0) | (265.0) | (318.0) | (341.0) | (179.0) | (326.0) | (300.0) | (229.0) | (341.0) | (316.0) | (91.0) | (103.0) | (222.0) | |||||||||||||||||||||||||
| Treasury Stock | 13.0 | 28.0 | 10.0 | 12.0 | 8.0 | 52.0 | 18.0 | 17.0 | 76.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 674.0 | 720.0 | 694.0 | 667.0 | 642.0 | 686.0 | 699.0 | 657.0 | 710.0 | 701.0 | 675.0 | 656.0 | 726.0 | 666.0 | 737.0 | 760.0 | 801.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 5,433.0 | 5,379.0 | 5,692.0 | 5,789.0 | 5,784.0 | 5,728.0 | 6,016.0 | 5,812.0 | 5,865.0 | 6,405.0 | 6,571.0 | 6,549.0 | 6,678.0 | 6,482.0 | 6,418.0 | 6,529.0 | ||||||||||||||||||||||||
| Total Equity | 6,107.0 | 6,099.0 | 6,386.0 | 6,456.0 | 6,426.0 | 6,414.0 | 6,715.0 | 6,469.0 | 6,575.0 | 7,106.0 | 7,246.0 | 7,205.0 | 7,404.0 | 7,148.0 | 7,155.0 | 7,289.0 | 7,694.0 | 7,908.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 20.0 | 30.0 | 29.0 | 0.0 | 129.0 | 127.0 | 315.0 | 416.0 | 165.0 | 168.0 | 210.0 | - | - | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (1,409.0) | (1,354.0) | (2,114.0) | (2,155.0) | (1,863.0) | (1,717.0) | (2,216.0) | (2,061.0) | (2,230.0) | (2,432.0) | (2,922.0) | - | - | (3,150.0) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 15.0 | 111.0 | 731.0 | 835.0 | 560.0 | 411.0 | 739.0 | 603.0 | 892.0 | 1,009.0 | 1,451.0 | 1,535.0 | 1,614.0 | 1,774.0 | 2,606.0 | 2,423.0 | 2,181.0 | |||||||||||||||||||||||
| Book Value | 5,433.0 | 5,379.0 | 5,692.0 | 5,789.0 | 5,784.0 | 5,728.0 | 6,016.0 | 5,812.0 | 5,865.0 | 6,405.0 | 6,571.0 | 6,549.0 | 6,678.0 | 6,482.0 | 6,418.0 | 6,529.0 | 6,893.0 | 7,056.0 | ||||||||||||||||||||||
| Tangible Book Value | 3,294.0 | 3,268.0 | 3,620.0 | 3,729.0 | 3,749.0 | 3,704.0 | 3,911.0 | 3,778.0 | 3,818.0 | 4,323.0 | 4,545.0 | 4,510.0 | 4,526.0 | 4,335.0 | 4,315.0 | 4,269.0 | 4,479.0 | |||||||||||||||||||||||
| 107.0 |
| 99.0 |
| 111.0 |
| 176.0 |
| 119.0 |
| 87.0 |
| 66.0 |
| 60.0 |
| 81.0 |
| 81.0 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,357.0 | 2,694.0 | 3,431.0 | 3,940.0 | 4,716.0 | 4,936.0 | 2,259.0 | 1,952.0 | 1,802.0 | 1,426.0 | 799.0 | - | - |
| 2,922.0 |
| 2,684.0 |
| 2,573.0 |
| 2,468.0 |
| 2,374.0 |
| 2,128.0 |
| 1,877.0 |
| 1,733.0 |
| 1,725.0 |
| 1,492.0 |
| 1,596.0 |
| - |
| - |
| Property,Plant & Equipment Net | 2,543.0 | 2,407.0 | 2,310.0 | 2,118.0 | 2,251.0 | 1,765.0 | 1,594.0 | 1,615.0 | 1,691.0 | 1,647.0 | 1,841.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 30.0 | 25.0 | 22.0 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,963.0 | 1,880.0 | 1,932.0 | 1,988.0 | 2,142.0 | 832.0 | 254.0 | 266.0 | 108.0 | 79.0 | 85.0 | - | - |
| Intangible Assets | 148.0 | 144.0 | 150.0 | 159.0 | 272.0 | 246.0 | 94.0 | 116.0 | 101.0 | 88.0 | 107.0 | - | - |
| Operating Lease Right Of Use Assets | 2,189.0 | 2,146.0 | 2,217.0 | 2,219.0 | 2,612.0 | 2,164.0 | 1,985.0 | - | - | - | - | - | - |
| Deferred Tax Assets | 156.0 | 138.0 | 129.0 | 113.0 | 106.0 | 98.0 | 95.0 | 89.0 | 105.0 | 162.0 | 116.0 | - | - |
| Other Non-Current Assets | 362.0 | 256.0 | 265.0 | 248.0 | 742.0 | 749.0 | 580.0 | 491.0 | 385.0 | 254.0 | 192.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,783.0 | 11,121.0 | 12,031.0 | 11,826.0 | 13,223.0 | 10,875.0 | 6,950.0 | 4,610.0 | 4,287.0 | 3,727.0 | 3,201.0 | - | - |
| 30.0 |
| 127.0 |
| 168.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 205.0 | 196.0 | 196.0 | 182.0 | 182.0 | 175.0 | 135.0 | 96.0 | 72.0 | - | - | - | - |
| Operating Lease Liabilities Current | 438.0 | 417.0 | 426.0 | 448.0 | 508.0 | 448.0 | 382.0 | - | - | - | - | - | - |
| Accrued Expenses | 261.0 | 235.0 | 299.0 | 285.0 | 283.0 | 238.0 | 223.0 | 200.0 | 219.0 | 191.0 | 180.0 | - | - |
| Other Current Liabilities | 173.0 | 166.0 | 140.0 | 150.0 | 189.0 | 150.0 | 114.0 | 115.0 | 104.0 | 154.0 | 113.0 | - | - |
| Total Current Liabilities | 2,246.0 | 2,283.0 | 2,422.0 | 2,166.0 | 2,383.0 | 2,067.0 | 1,736.0 | 1,253.0 | 1,024.0 | 1,004.0 | 948.0 | - | - |
| 1,816.0 |
| 1,899.0 |
| 1,906.0 |
| 2,286.0 |
| 1,915.0 |
| 1,803.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 47.0 | 48.0 | 32.0 | 28.0 | 26.0 | 31.0 | 33.0 | 31.0 | 33.0 | - | - | - | - |
| Deferred Tax Liabilities | 406.0 | 389.0 | 390.0 | 390.0 | 425.0 | 227.0 | 67.0 | 65.0 | 32.0 | 26.0 | 24.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 158.0 | 157.0 | 157.0 | 162.0 | 167.0 | 167.0 | 210.0 | 355.0 | 388.0 | 252.0 | 234.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,684.0 | 4,694.0 | 4,912.0 | 4,666.0 | 5,301.0 | 4,404.0 | 3,775.0 | 1,633.0 | 1,440.0 | 1,284.0 | 1,216.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,764.0 | 2,089.0 | 2,310.0 | 2,191.0 | 2,892.0 | 2,105.0 | 1,416.0 | 944.0 | 397.0 | 40.0 | - | - | - |
| Accumulated Other Comprehensive Income | (157.0) | (341.0) | (229.0) | (103.0) | 268.0 | 167.0 | (49.0) | (17.0) | 137.0 | 1.0 | 130.0 | - | - |
| Treasury Stock | 28.0 | 52.0 | - | - | - | - | - | - | 148.0 | 20.0 | - | - | - |
| Minority Interest | 720.0 | 686.0 | 701.0 | 666.0 | 852.0 | 253.0 | 98.0 | 103.0 | 77.0 | 66.0 | 58.0 | - | - |
| Total Stockholders Equity | 5,379.0 | 5,728.0 | 6,405.0 | 6,482.0 | 7,056.0 | 6,206.0 | 3,077.0 | 2,873.0 | 2,765.0 | 2,377.0 | 1,921.0 | - | - |
| Total Equity | 6,099.0 | 6,414.0 | 7,106.0 | 7,148.0 | 7,908.0 | 6,459.0 | 3,175.0 | 2,976.0 | 2,842.0 | 2,443.0 | 1,979.0 | - | - |
| (1,717.0) |
| (2,432.0) |
| (3,150.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 111.0 | 411.0 | 1,009.0 | 1,774.0 | 2,333.0 | 2,869.0 | 523.0 | 699.0 | 778.0 | 422.0 | (149.0) | - | - |
| Book Value | 5,379.0 | 5,728.0 | 6,405.0 | 6,482.0 | 7,056.0 | 6,206.0 | 3,077.0 | 2,873.0 | 2,765.0 | 2,377.0 | 1,921.0 | - | - |
| Tangible Book Value | 3,268.0 | 3,704.0 | 4,323.0 | 4,335.0 | 4,642.0 | 5,128.0 | 2,729.0 | 2,491.0 | 2,556.0 | 2,210.0 | 1,729.0 | - | - |
| 176.0 |
| 139.0 |
| 131.0 |
| 122.0 |
| 119.0 |
| 94.0 |
| 88.0 |
| 91.0 |
| 83.0 |
| 76.0 |
| 74.0 |
| 80.0 |
| 66.0 |
| 82.0 |
| 89.0 |
| 79.0 |
| 60.0 |
| - |
| - |
| - |
| 81.0 |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,266.0 |
| 4,716.0 |
| 5,082.0 |
| 5,040.0 |
| 4,756.0 |
| 4,936.0 |
| 4,800.0 |
| 2,303.0 |
| 2,045.0 |
| 2,259.0 |
| 2,256.0 |
| 2,137.0 |
| 2,067.0 |
| 1,952.0 |
| 2,046.0 |
| 2,093.0 |
| 2,121.0 |
| 1,802.0 |
| - |
| - |
| - |
| 1,426.0 |
| 1,158.0 |
| - |
| 2,464.0 |
| 2,374.0 |
| 2,303.0 |
| 2,249.0 |
| 2,185.0 |
| 2,128.0 |
| 2,046.0 |
| 1,926.0 |
| 1,915.0 |
| 1,877.0 |
| 1,810.0 |
| 1,828.0 |
| 1,833.0 |
| 1,733.0 |
| 1,742.0 |
| 1,748.0 |
| 1,838.0 |
| 1,725.0 |
| - |
| - |
| - |
| 1,492.0 |
| 1,595.0 |
| - |
| 2,231.0 |
| 2,251.0 |
| 1,910.0 |
| 1,822.0 |
| 1,749.0 |
| 1,765.0 |
| 1,642.0 |
| 1,504.0 |
| 1,500.0 |
| 1,594.0 |
| 1,506.0 |
| 1,571.0 |
| 1,620.0 |
| 1,615.0 |
| 1,605.0 |
| 1,657.0 |
| 1,755.0 |
| 1,691.0 |
| - |
| - |
| - |
| 1,647.0 |
| 1,707.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 858.0 |
| 841.0 |
| 829.0 |
| 832.0 |
| 800.0 |
| 309.0 |
| 250.0 |
| 254.0 |
| 256.0 |
| 266.0 |
| 273.0 |
| 266.0 |
| 266.0 |
| 276.0 |
| 291.0 |
| 108.0 |
| - |
| - |
| - |
| 79.0 |
| 82.0 |
| - |
| 272.0 |
| 218.0 |
| 228.0 |
| 234.0 |
| 246.0 |
| 246.0 |
| 183.0 |
| 89.0 |
| 94.0 |
| 97.0 |
| 105.0 |
| 111.0 |
| 116.0 |
| 133.0 |
| 145.0 |
| 161.0 |
| 101.0 |
| - |
| - |
| - |
| 88.0 |
| 96.0 |
| - |
| 2,546.0 |
| 2,612.0 |
| 2,287.0 |
| 2,205.0 |
| 2,140.0 |
| 2,164.0 |
| 2,034.0 |
| 1,886.0 |
| 1,899.0 |
| 1,985.0 |
| 1,893.0 |
| 1,954.0 |
| 2,016.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.0 |
| 68.0 |
| 73.0 |
| 83.0 |
| 98.0 |
| 102.0 |
| 99.0 |
| 92.0 |
| 95.0 |
| 89.0 |
| 99.0 |
| 104.0 |
| 89.0 |
| 75.0 |
| 85.0 |
| 110.0 |
| 105.0 |
| - |
| - |
| - |
| 162.0 |
| 139.0 |
| - |
| 832.0 |
| 774.0 |
| 794.0 |
| 998.0 |
| 749.0 |
| 691.0 |
| 611.0 |
| 595.0 |
| 580.0 |
| 539.0 |
| 535.0 |
| 527.0 |
| 491.0 |
| 498.0 |
| 421.0 |
| 412.0 |
| 385.0 |
| - |
| - |
| - |
| 254.0 |
| 217.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,639.0 |
| 13,223.0 |
| 11,506.0 |
| 11,304.0 |
| 10,837.0 |
| 10,875.0 |
| 10,386.0 |
| 6,963.0 |
| 6,577.0 |
| 6,950.0 |
| 6,710.0 |
| 6,725.0 |
| 6,762.0 |
| 4,610.0 |
| 4,691.0 |
| 4,730.0 |
| 4,610.0 |
| 4,287.0 |
| - |
| - |
| - |
| 3,727.0 |
| 3,463.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.0 |
| 166.0 |
| 172.0 |
| 172.0 |
| 175.0 |
| 147.0 |
| 155.0 |
| 133.0 |
| 135.0 |
| 110.0 |
| 109.0 |
| 109.0 |
| 96.0 |
| 74.0 |
| 80.0 |
| 79.0 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 497.0 |
| 508.0 |
| 455.0 |
| 445.0 |
| 440.0 |
| 448.0 |
| 435.0 |
| 401.0 |
| 403.0 |
| 382.0 |
| 360.0 |
| 369.0 |
| 364.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 283.0 |
| 257.0 |
| 234.0 |
| 197.0 |
| 238.0 |
| 207.0 |
| 179.0 |
| 142.0 |
| 223.0 |
| 199.0 |
| 188.0 |
| 163.0 |
| 200.0 |
| 183.0 |
| 179.0 |
| 168.0 |
| 219.0 |
| - |
| - |
| - |
| 191.0 |
| 193.0 |
| - |
| 151.0 |
| 184.0 |
| 174.0 |
| 175.0 |
| 150.0 |
| 187.0 |
| 143.0 |
| 100.0 |
| 114.0 |
| 128.0 |
| 120.0 |
| 133.0 |
| 115.0 |
| 115.0 |
| 78.0 |
| 72.0 |
| 104.0 |
| - |
| - |
| - |
| 154.0 |
| 182.0 |
| - |
| 2,153.0 |
| 2,085.0 |
| 2,383.0 |
| 2,194.0 |
| 2,116.0 |
| 1,922.0 |
| 2,067.0 |
| 2,007.0 |
| 1,723.0 |
| 1,483.0 |
| 1,736.0 |
| 1,648.0 |
| 1,626.0 |
| 1,587.0 |
| 1,253.0 |
| 1,192.0 |
| 1,206.0 |
| 1,220.0 |
| 1,024.0 |
| - |
| - |
| - |
| 1,004.0 |
| 1,092.0 |
| - |
| 2,000.0 |
| 2,214.0 |
| 2,286.0 |
| 2,014.0 |
| 1,941.0 |
| 1,882.0 |
| 1,915.0 |
| 1,797.0 |
| 1,677.0 |
| 1,704.0 |
| 1,803.0 |
| 1,729.0 |
| 1,795.0 |
| 1,869.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| 26.0 |
| 37.0 |
| 34.0 |
| 32.0 |
| 31.0 |
| 30.0 |
| 33.0 |
| 32.0 |
| 33.0 |
| 30.0 |
| 30.0 |
| 32.0 |
| 31.0 |
| 31.0 |
| 30.0 |
| 33.0 |
| 33.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 425.0 |
| 217.0 |
| 232.0 |
| 227.0 |
| 227.0 |
| 189.0 |
| 101.0 |
| 66.0 |
| 67.0 |
| 58.0 |
| 61.0 |
| 64.0 |
| 65.0 |
| 66.0 |
| 69.0 |
| 75.0 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.0 |
| 167.0 |
| 170.0 |
| 159.0 |
| 165.0 |
| 167.0 |
| 350.0 |
| 252.0 |
| 211.0 |
| 210.0 |
| 195.0 |
| 201.0 |
| 220.0 |
| 355.0 |
| 385.0 |
| 396.0 |
| 442.0 |
| 388.0 |
| - |
| - |
| - |
| 252.0 |
| 232.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,931.0 |
| 5,301.0 |
| 4,629.0 |
| 4,476.0 |
| 4,224.0 |
| 4,404.0 |
| 4,179.0 |
| 3,676.0 |
| 3,423.0 |
| 3,775.0 |
| 3,595.0 |
| 3,646.0 |
| 3,699.0 |
| 1,633.0 |
| 1,603.0 |
| 1,629.0 |
| 1,691.0 |
| 1,440.0 |
| - |
| - |
| - |
| 1,284.0 |
| 1,353.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,892.0 |
| 2,468.0 |
| 2,415.0 |
| 2,285.0 |
| 2,105.0 |
| 2,004.0 |
| 1,565.0 |
| 1,433.0 |
| 1,416.0 |
| 1,371.0 |
| 1,193.0 |
| 1,060.0 |
| 944.0 |
| 916.0 |
| 751.0 |
| 646.0 |
| 397.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| 40.0 |
| 279.0 |
| 268.0 |
| 213.0 |
| 205.0 |
| 150.0 |
| 167.0 |
| 35.0 |
| (82.0) |
| (89.0) |
| (49.0) |
| (109.0) |
| (17.0) |
| 39.0 |
| (17.0) |
| (14.0) |
| 81.0 |
| 224.0 |
| 137.0 |
| - |
| - |
| - |
| 1.0 |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.0 |
| 221.0 |
| 148.0 |
| 148.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| 852.0 |
| 257.0 |
| 241.0 |
| 226.0 |
| 253.0 |
| 233.0 |
| 72.0 |
| 100.0 |
| 98.0 |
| 89.0 |
| 81.0 |
| 76.0 |
| 103.0 |
| 99.0 |
| 93.0 |
| 91.0 |
| 77.0 |
| - |
| - |
| - |
| 66.0 |
| 66.0 |
| - |
| 6,893.0 |
| 7,056.0 |
| 6,608.0 |
| 6,575.0 |
| 6,375.0 |
| 6,206.0 |
| 5,962.0 |
| 3,203.0 |
| 3,054.0 |
| 3,077.0 |
| 3,025.0 |
| 2,997.0 |
| 2,986.0 |
| 2,873.0 |
| 2,984.0 |
| 3,003.0 |
| 3,107.0 |
| 2,765.0 |
| - |
| - |
| - |
| 2,377.0 |
| 2,044.0 |
| - |
| 6,865.0 |
| 6,816.0 |
| 6,601.0 |
| 6,459.0 |
| 6,195.0 |
| 3,275.0 |
| 3,154.0 |
| 3,175.0 |
| 3,114.0 |
| 3,078.0 |
| 3,062.0 |
| 2,976.0 |
| 3,083.0 |
| 3,096.0 |
| 3,198.0 |
| 2,842.0 |
| - |
| - |
| - |
| 2,443.0 |
| 2,110.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,333.0 |
| 2,888.0 |
| 2,924.0 |
| 2,834.0 |
| 2,869.0 |
| 2,793.0 |
| 580.0 |
| 562.0 |
| 523.0 |
| 608.0 |
| 511.0 |
| 480.0 |
| 699.0 |
| 854.0 |
| 887.0 |
| 901.0 |
| 778.0 |
| - |
| - |
| - |
| 422.0 |
| 66.0 |
| - |
| 6,608.0 |
| 6,575.0 |
| 6,375.0 |
| 6,206.0 |
| 5,962.0 |
| 3,203.0 |
| 3,054.0 |
| 3,077.0 |
| 3,025.0 |
| 2,997.0 |
| 2,986.0 |
| 2,873.0 |
| 2,984.0 |
| 3,003.0 |
| 3,107.0 |
| 2,765.0 |
| - |
| - |
| - |
| 2,377.0 |
| 2,044.0 |
| - |
| 4,642.0 |
| 5,532.0 |
| 5,506.0 |
| 5,312.0 |
| 5,128.0 |
| 4,916.0 |
| 2,711.0 |
| 2,715.0 |
| 2,729.0 |
| 2,672.0 |
| 2,626.0 |
| 2,602.0 |
| 2,491.0 |
| 2,585.0 |
| 2,582.0 |
| 2,655.0 |
| 2,556.0 |
| - |
| - |
| - |
| 2,210.0 |
| 1,866.0 |
| - |