| (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 | 125.0 | 901.0 | 137.0 | 105.0 | 332.0 | 168.0 | 30.0 | 44.0 | 62.0 | 156.0 | 192.0 | 394.0 | 63.0 | 65.0 | 36.4 | 47.6 | 37.2 | ||
| Restricted Cash | 0.0 | 0.0 | 1.0 | 12.0 | 12.0 | 24.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.1 | 1.4 | 1.7 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 24.0 | 350.4 | 324.1 | 182.4 | 125.6 | 114.1 | ||
| Cash And Short Term Investments | 125.0 | 901.0 | 137.0 | 105.0 | 332.0 | 168.0 | 30.0 | 44.0 | 62.0 | 156.0 | 192.0 | 418.0 | 413.4 | 389.1 | 218.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 801.0 | 692.0 | 521.0 | 768.0 | 752.0 | 508.0 | 613.0 | 520.0 | 479.0 | 625.0 | 671.0 | 671.0 | 176.9 | 168.7 | 155.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 729.0 | 693.0 | 804.0 | 860.0 | 491.0 | 511.0 | 474.0 | 520.0 | 458.0 | 345.0 | 397.0 | 394.0 | 121.0 | 123.4 | 133.3 | 113.0 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 859.0 | 781.0 | 731.0 | 685.0 | 645.0 | 643.0 | 610.0 | 546.0 | 641.0 | 598.0 | 554.0 | 448.0 | 295.7 | 268.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 695.0 | 633.0 | 456.0 | 811.0 | 700.0 | 601.0 | 552.0 | 552.0 | 424.0 | 413.0 | 289.0 | 327.0 | 34.7 | 23.0 | 33.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,361.0 | 2,092.0 | 2,047.0 | 1,809.0 | 922.0 | 881.0 | 1,080.0 | 1,434.0 | 2,176.0 | 2,648.0 | 3,012.0 | 3,156.0 | 0.0 | - | - | ||||
| 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 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,502.0 | 2,171.0 | 2,220.0 | 2,023.0 | 991.0 | 1,245.0 | 1,277.0 | 1,591.0 | 2,227.0 | 2,648.0 | 3,012.0 | 3,160.0 | 0.0 | - | - | - | |||
| (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 | 114.0 | 125.0 | 1,053.0 | 872.0 | 879.0 | 901.0 | 676.0 | 411.0 | 127.0 | 137.0 | 61.0 | 85.0 | 81.0 | 98.0 | 141.0 | |||||||||||||||||||||||||
| 29.8 |
| 38.2 |
| - |
| - |
| - |
| 173.1 |
| 151.3 |
| 29.8 |
| 38.2 |
| 130.1 |
| 151.0 |
| - |
| - |
| 79.9 |
| - |
| - |
| Prepaid Expenses | 110.0 | 134.0 | 147.0 | 124.0 | 106.0 | 70.0 | 46.0 | 54.0 | 24.0 | 64.0 | 70.0 | 53.0 | 15.5 | 16.4 | 22.9 | 11.5 | 9.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 38.0 | 24.0 | 41.0 | 63.0 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,796.0 | 2,440.0 | 1,672.0 | 1,883.0 | 1,689.0 | 1,273.0 | 1,195.0 | 1,162.0 | 1,063.0 | 1,222.0 | 1,334.0 | 1,672.0 | 754.1 | 710.9 | 584.9 | 591.6 | 410.9 | - | - |
| 243.8 |
| 216.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 506.0 | 476.0 | 422.0 | 407.0 | 373.0 | 369.0 | 351.0 | 297.0 | 377.0 | 306.0 | 256.0 | 193.0 | 186.1 | 166.7 | 146.0 | 129.6 | - | - | - |
| Property,Plant & Equipment Net | 353.0 | 305.0 | 309.0 | 278.0 | 272.0 | 274.0 | 259.0 | 249.0 | 264.0 | 292.0 | 298.0 | 255.0 | 109.6 | 101.3 | 97.8 | 87.1 | 77.6 | - | - |
| Long Term Investments | 103.0 | 110.0 | 113.0 | 113.0 | - | - | - | - | - | - | - | 0.0 | 2.6 | 5.2 | 107.9 | 85.5 | 92.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 31.0 | 32.0 | 21.2 | 9.2 | 0.1 | 0.1 | - | - | - |
| Goodwill | 4,727.0 | 3,891.0 | 3,895.0 | 3,899.0 | 3,265.0 | 2,988.0 | 2,622.0 | 2,495.0 | 2,465.0 | 2,458.0 | 2,490.0 | 2,490.0 | 156.0 | 94.9 | 79.7 | 79.7 | 153.2 | - | - |
| Intangible Assets | 809.0 | 422.0 | 527.0 | 630.0 | 469.0 | 402.0 | 275.0 | 232.0 | 299.0 | 480.0 | 757.0 | 1,029.0 | 69.0 | 39.2 | 12.7 | 9.8 | 56.0 | - | - |
| Operating Lease Right Of Use Assets | 166.0 | 167.0 | 169.0 | 156.0 | 131.0 | 135.0 | 107.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 414.0 | 512.0 | 438.0 | 407.0 | 192.0 | 139.0 | 127.0 | 114.0 | 119.0 | 113.0 | - | - | 0.0 | 2.6 | 11.9 | 21.3 | 35.8 | - | - |
| Other Non-Current Assets | 237.0 | 231.0 | 296.0 | 276.0 | 197.0 | 164.0 | 126.0 | 87.0 | 65.0 | 67.0 | 91.0 | 93.0 | 31.4 | 13.6 | 4.2 | 4.0 | 4.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,502.0 | 7,968.0 | 7,306.0 | 7,529.0 | 6,215.0 | 5,375.0 | 4,711.0 | 4,339.0 | 4,275.0 | 4,632.0 | 5,040.0 | 5,539.0 | 1,119.8 | 967.7 | 899.0 | 878.9 | 830.5 | - | - |
| 34.6 |
| 28.1 |
| - |
| - |
| Short Term Debt | 141.0 | 79.0 | 173.0 | 214.0 | 69.0 | 364.0 | 197.0 | 157.0 | 51.0 | 0.0 | 0.0 | 4.0 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 446.0 | 453.0 | 458.0 | 425.0 | 380.0 | 308.0 | 238.0 | 210.0 | 186.0 | 191.0 | 197.0 | 196.0 | 15.5 | 13.3 | 11.1 | 9.0 | 24.1 | - | - |
| Operating Lease Liabilities Current | 38.0 | 36.0 | 42.0 | 37.0 | 33.0 | 30.0 | 29.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 558.0 | 503.0 | 504.0 | 744.0 | 639.0 | 559.0 | 379.0 | 322.0 | 296.0 | 323.0 | 367.0 | 421.0 | 62.0 | 57.2 | 64.6 | 65.2 | 52.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,852.0 | 1,704.0 | 1,598.0 | 2,332.0 | 1,800.0 | 1,851.0 | 1,404.0 | 1,301.0 | 1,000.0 | 949.0 | 895.0 | 953.0 | 119.1 | 95.2 | 109.0 | 136.4 | 104.8 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 157.0 | 155.0 | 152.0 | 139.0 | 121.0 | 129.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 396.0 | 304.0 | 312.0 | 333.0 | 315.0 | 273.0 | 221.0 | 172.0 | 148.0 | 124.0 | 124.0 | 116.0 | 10.7 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 32.0 | 57.0 | 67.0 | 75.0 | 6.0 | 0.0 | 0.0 | 8.0 | 0.0 | 3.0 | 1.0 | 200.0 | 25.5 | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 116.0 | 70.0 | 94.0 | 108.0 | 67.0 | 97.0 | 67.0 | 89.0 | 117.0 | 116.0 | 115.0 | 74.0 | 6.0 | 14.2 | 11.5 | 10.2 | 9.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,914.0 | 4,382.0 | 4,270.0 | 4,796.0 | 3,231.0 | 3,231.0 | 2,872.0 | 3,004.0 | 3,441.0 | 3,840.0 | 4,147.0 | 4,499.0 | 161.2 | 110.7 | 122.1 | 148.8 | 118.4 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | 814.0 | 669.0 | 615.0 | 561.0 | 462.0 | 395.0 | 339.0 | 294.0 | 257.0 | 210.0 | 194.0 | 147.0 | 143.3 | 139.5 | 131.4 | 129.7 | 136.1 | - | - |
| Retained Earnings | 5,279.0 | 4,860.0 | 4,332.0 | 4,036.0 | 3,573.0 | 2,736.0 | 2,232.0 | 1,688.0 | 1,248.0 | 1,240.0 | 1,377.0 | 1,535.0 | 1,502.9 | 1,368.5 | 1,245.6 | 1,071.0 | 969.2 | - | - |
| Accumulated Other Comprehensive Income | (18.0) | (44.0) | (54.0) | (66.0) | (29.0) | (69.0) | (44.0) | (35.0) | (52.0) | (45.0) | (48.0) | (9.0) | (9.0) | (10.0) | (4.2) | (9.3) | (8.1) | - | - |
| Treasury Stock | - | - | - | - | 1,023.0 | 919.0 | 689.0 | 613.0 | 620.0 | 614.0 | 631.0 | 634.0 | 678.5 | 641.4 | 596.6 | 462.0 | 385.8 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,588.0 | 3,586.0 | 3,036.0 | 2,733.0 | 2,984.0 | 2,144.0 | 1,839.0 | 1,335.0 | 834.0 | 792.0 | 893.0 | 1,040.0 | 959.0 | 857.0 | 776.9 | 730.0 | 712.1 | 710.7 | 902.7 |
| Total Equity | 3,588.0 | 3,586.0 | 3,036.0 | 2,733.0 | 2,984.0 | 2,144.0 | 1,839.0 | 1,335.0 | 834.0 | 792.0 | 893.0 | 1,040.0 | 959.0 | 857.0 | 776.9 | 730.0 | 712.1 | 710.7 | 902.7 |
| - |
| - |
| - |
| Net debt | 2,377.0 | 1,270.0 | 2,083.0 | 1,918.0 | 659.0 | 1,077.0 | 1,247.0 | 1,547.0 | 2,165.0 | 2,492.0 | 2,820.0 | 2,742.0 | (413.4) | - | - | - | - | - | - |
| Working Capital | (56.0) | 736.0 | 74.0 | (449.0) | (111.0) | (578.0) | (209.0) | (139.0) | 63.0 | 273.0 | 439.0 | 719.0 | 635.0 | 615.6 | 475.9 | 455.1 | 306.1 | - | - |
| Book Value | 3,588.0 | 3,586.0 | 3,036.0 | 2,733.0 | 2,984.0 | 2,144.0 | 1,839.0 | 1,335.0 | 834.0 | 792.0 | 893.0 | 1,040.0 | 959.0 | 857.0 | 776.9 | 730.0 | 712.1 | 710.7 | 902.7 |
| Tangible Book Value | (1,948.0) | (727.0) | (1,386.0) | (1,796.0) | (750.0) | (1,246.0) | (1,058.0) | (1,392.0) | (1,930.0) | (2,146.0) | (2,354.0) | (2,479.0) | 734.0 | 722.9 | 684.6 | 640.6 | 502.9 | - | - |
| 307.0 |
| 318.0 |
| 177.0 |
| 168.0 |
| 39.0 |
| 63.0 |
| 24.0 |
| 30.0 |
| 33.0 |
| 27.0 |
| 61.0 |
| 44.0 |
| 45.0 |
| 46.0 |
| 64.0 |
| 62.0 |
| 88.0 |
| 180.0 |
| 156.0 |
| 141.0 |
| 194.0 |
| 192.0 |
| 205.0 |
| 330.0 |
| 394.0 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 8.0 | 11.0 | 0.0 | 16.0 | 1.0 | 21.0 | 33.0 | - | 29.0 | 23.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 24.4 |
| Cash And Short Term Investments | 114.0 | 125.0 | 1,053.0 | 872.0 | 879.0 | 901.0 | 676.0 | 411.0 | 127.0 | 137.0 | 61.0 | 85.0 | 81.0 | 98.0 | 141.0 | 307.0 | 318.0 | 177.0 | 168.0 | 39.0 | 63.0 | 24.0 | 30.0 | 33.0 | 27.0 | 61.0 | 44.0 | 45.0 | 46.0 | 64.0 | 62.0 | 88.0 | 180.0 | 156.0 | 141.0 | 194.0 | 192.0 | 205.0 | 330.0 | 418.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 733.0 | 801.0 | 655.0 | 634.0 | 617.0 | 692.0 | 642.0 | 701.0 | 599.0 | 521.0 | 538.0 | 736.0 | 804.0 | 925.0 | 808.0 | 613.0 | 567.0 | 521.0 | 508.0 | 535.0 | 406.0 | 500.0 | 613.0 | 588.0 | 556.0 | 488.0 | 520.0 | 575.0 | 502.0 | 471.0 | 479.0 | 596.0 | 550.0 | 625.0 | 631.0 | 606.0 | 671.0 | 631.1 | 638.0 | 670.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 692.0 | 729.0 | 663.0 | 686.0 | 681.0 | 693.0 | 639.0 | 678.0 | 705.0 | 804.0 | 848.0 | 835.0 | 814.0 | 632.0 | 469.0 | 438.0 | 485.0 | 528.0 | 511.0 | 484.0 | 513.0 | 443.0 | 474.0 | 468.0 | 484.0 | 510.0 | 520.0 | 493.0 | 465.0 | 448.0 | 458.0 | 492.0 | 376.0 | 345.0 | 362.0 | 386.0 | 397.0 | 404.5 | 405.5 | 394.2 |
| Prepaid Expenses | 126.0 | 110.0 | 99.0 | 92.0 | 94.0 | 134.0 | 109.0 | 122.0 | 160.0 | 147.0 | 162.0 | 140.0 | 161.0 | 131.0 | 137.0 | 94.0 | 102.0 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,695.0 | 1,796.0 | 2,576.0 | 2,334.0 | 2,291.0 | 2,440.0 | 2,133.0 | 1,953.0 | 1,627.0 | 1,672.0 | 1,652.0 | 1,818.0 | 1,871.0 | 1,806.0 | 1,569.0 | 1,524.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 350.0 | 353.0 | 327.0 | 314.0 | 309.0 | 305.0 | 302.0 | 297.0 | 304.0 | 309.0 | 302.0 | 280.0 | 272.0 | 265.0 | 271.0 | 274.0 | ||||||||||||||||||||||||
| Long Term Investments | 96.0 | 103.0 | 102.0 | - | 110.0 | 110.0 | 110.0 | - | - | 113.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 4,709.0 | 4,727.0 | 3,931.0 | 3,931.0 | 3,927.0 | 3,891.0 | 3,895.0 | 3,894.0 | 3,894.0 | 3,895.0 | 3,893.0 | 3,895.0 | 3,891.0 | 3,929.0 | 3,266.0 | 3,194.0 | 2,989.0 | 2,989.0 | ||||||||||||||||||||||
| Intangible Assets | 765.0 | 809.0 | 376.0 | 400.0 | 423.0 | 422.0 | 447.0 | 476.0 | 501.0 | 527.0 | 552.0 | 604.0 | 659.0 | 659.0 | 437.0 | 456.0 | 372.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 170.0 | 166.0 | 165.0 | 165.0 | 165.0 | 167.0 | 173.0 | 159.0 | 166.0 | 169.0 | 165.0 | 172.0 | 172.0 | 174.0 | 133.0 | 130.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 410.0 | 414.0 | 475.0 | 565.0 | 545.0 | 512.0 | 501.0 | 469.0 | 455.0 | 438.0 | 438.0 | 432.0 | 304.0 | 311.0 | 226.0 | 106.0 | 131.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 233.0 | 237.0 | 217.0 | 229.0 | 239.0 | 231.0 | 239.0 | 242.0 | 312.0 | 296.0 | 329.0 | 273.0 | 279.0 | 241.0 | 227.0 | 181.0 | 180.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,332.0 | 8,502.0 | 8,067.0 | 7,938.0 | 7,899.0 | 7,968.0 | 7,690.0 | 7,490.0 | 7,259.0 | 7,306.0 | 7,331.0 | 7,474.0 | 7,448.0 | 7,385.0 | 6,129.0 | 5,865.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 581.0 | 695.0 | 533.0 | 569.0 | 559.0 | 633.0 | 533.0 | 551.0 | 467.0 | 456.0 | 433.0 | 602.0 | 835.0 | 827.0 | 691.0 | 609.0 | 597.0 | 573.0 | 601.0 | 546.0 | 503.0 | 447.0 | 552.0 | 502.0 | 472.0 | 457.0 | 552.0 | 498.0 | 442.0 | 411.0 | 424.0 | 426.0 | 365.0 | 413.0 | 347.0 | 316.0 | 289.0 | 281.8 | 284.7 | 326.5 |
| Short Term Debt | 264.0 | 141.0 | 66.0 | 44.0 | 69.0 | 79.0 | 89.0 | 89.0 | 272.0 | 173.0 | 152.0 | 215.0 | 144.0 | 144.0 | 183.0 | 51.0 | 47.0 | 134.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 434.0 | 446.0 | 456.0 | 457.0 | 464.0 | 453.0 | 432.0 | 447.0 | 456.0 | 458.0 | 428.0 | 447.0 | 401.0 | 413.0 | 397.0 | 363.0 | 348.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 40.0 | 38.0 | 36.0 | 36.0 | 36.0 | 36.0 | 40.0 | 41.0 | 41.0 | 42.0 | 38.0 | 36.0 | 35.0 | 39.0 | 33.0 | - | ||||||||||||||||||||||||
| Accrued Expenses | 459.0 | 558.0 | 497.0 | 469.0 | 411.0 | 503.0 | 490.0 | 426.0 | 437.0 | 504.0 | 528.0 | 671.0 | 675.0 | 714.0 | 459.0 | 550.0 | 524.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,763.0 | 1,852.0 | 1,603.0 | 1,594.0 | 1,581.0 | 1,704.0 | 1,562.0 | 1,522.0 | 1,643.0 | 1,598.0 | 1,562.0 | 2,074.0 | 2,073.0 | 2,113.0 | 1,799.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,387.0 | 2,361.0 | 2,107.0 | 2,128.0 | 2,103.0 | 2,092.0 | 2,080.0 | 2,080.0 | 1,815.0 | 2,047.0 | 2,121.0 | 1,880.0 | 2,017.0 | 2,017.0 | 913.0 | 940.0 | 944.0 | 956.0 | 881.0 | 1,086.0 | 986.0 | 1,167.0 | 1,080.0 | 1,314.0 | 1,561.0 | 1,605.0 | 1,434.0 | 1,829.0 | 1,914.0 | 2,090.0 | 2,176.0 | 2,451.0 | 2,573.0 | 2,648.0 | 2,873.0 | 2,937.0 | 3,012.0 | 3,040.4 | 3,144.2 | 3,156.5 |
| Operating Lease Liabilities Non-Current | 158.0 | 157.0 | 151.0 | 152.0 | 153.0 | 155.0 | 162.0 | 145.0 | 151.0 | 152.0 | 150.0 | 157.0 | 150.0 | 155.0 | 122.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 398.0 | 396.0 | 318.0 | 315.0 | 309.0 | 304.0 | 304.0 | 298.0 | 304.0 | 312.0 | 318.0 | 333.0 | 323.0 | 318.0 | 318.0 | 318.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 32.0 | 32.0 | 65.0 | 58.0 | 57.0 | 57.0 | 66.0 | 66.0 | 66.0 | 67.0 | 75.0 | 75.0 | 78.0 | 71.0 | 4.0 | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 124.0 | 116.0 | 76.0 | 74.0 | 70.0 | 70.0 | 95.0 | 92.0 | 111.0 | 94.0 | 92.0 | 64.0 | 150.0 | 198.0 | 67.0 | 90.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,862.0 | 4,914.0 | 4,320.0 | 4,321.0 | 4,273.0 | 4,382.0 | 4,269.0 | 4,203.0 | 4,090.0 | 4,270.0 | 4,318.0 | 4,583.0 | 4,791.0 | 4,872.0 | 3,223.0 | 3,049.0 | ||||||||||||||||||||||||
| 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 | - | - | - |
| Additional Paid In Capital | 866.0 | 814.0 | 781.0 | 733.0 | 719.0 | 669.0 | 653.0 | 633.0 | 629.0 | 615.0 | 599.0 | 584.0 | 542.0 | 512.0 | 487.0 | - | - | |||||||||||||||||||||||
| Retained Earnings | 5,414.0 | 5,279.0 | 5,209.0 | 5,108.0 | 4,996.0 | 4,860.0 | 4,697.0 | 4,560.0 | 4,447.0 | 4,332.0 | 4,315.0 | 4,186.0 | 3,850.0 | 3,680.0 | 3,778.0 | 3,382.0 | 3,183.0 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (24.0) | (18.0) | (63.0) | (78.0) | (65.0) | (44.0) | (59.0) | (52.0) | (50.0) | (54.0) | (44.0) | (66.0) | (34.0) | (28.0) | (29.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,652.0 | 1,331.0 | 986.0 | 984.0 | 919.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,470.0 | 3,588.0 | 3,747.0 | 3,617.0 | 3,626.0 | 3,586.0 | 3,421.0 | 3,287.0 | 3,169.0 | 3,036.0 | 3,013.0 | 2,891.0 | 2,657.0 | 2,513.0 | 2,906.0 | 2,816.0 | ||||||||||||||||||||||||
| Total Equity | 3,470.0 | 3,588.0 | 3,747.0 | 3,617.0 | 3,626.0 | 3,586.0 | 3,421.0 | 3,287.0 | 3,169.0 | 3,036.0 | 3,013.0 | 2,891.0 | 2,657.0 | 2,513.0 | 2,906.0 | 2,816.0 | 2,589.0 | 2,411.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,651.0 | 2,502.0 | 2,173.0 | 2,172.0 | 2,172.0 | 2,171.0 | 2,169.0 | 2,169.0 | 2,087.0 | 2,220.0 | 2,273.0 | 2,095.0 | 2,161.0 | 2,161.0 | 1,096.0 | 991.0 | 991.0 | 1,090.0 | 1,245.0 | 1,567.0 | 1,219.0 | 1,397.0 | 1,277.0 | 1,519.0 | 1,717.0 | 1,736.0 | 1,591.0 | 1,900.0 | 1,999.0 | 2,133.0 | 2,227.0 | 2,485.0 | 2,573.0 | 2,648.0 | 2,873.0 | 2,937.0 | 3,012.0 | 3,040.4 | 3,144.2 | 3,160.7 |
| Net debt | 2,537.0 | 2,377.0 | 1,120.0 | 1,300.0 | 1,293.0 | 1,270.0 | 1,493.0 | 1,758.0 | 1,960.0 | 2,083.0 | 2,212.0 | 2,010.0 | 2,080.0 | 2,063.0 | 955.0 | 684.0 | 673.0 | 913.0 | ||||||||||||||||||||||
| Working Capital | (68.0) | (56.0) | 973.0 | 740.0 | 710.0 | 736.0 | 571.0 | 431.0 | (16.0) | 74.0 | 90.0 | (256.0) | (202.0) | (307.0) | (230.0) | (57.0) | (24.0) | |||||||||||||||||||||||
| Book Value | 3,470.0 | 3,588.0 | 3,747.0 | 3,617.0 | 3,626.0 | 3,586.0 | 3,421.0 | 3,287.0 | 3,169.0 | 3,036.0 | 3,013.0 | 2,891.0 | 2,657.0 | 2,513.0 | 2,906.0 | 2,816.0 | 2,589.0 | 2,411.0 | ||||||||||||||||||||||
| Tangible Book Value | (2,004.0) | (1,948.0) | (560.0) | (714.0) | (724.0) | (727.0) | (921.0) | (1,083.0) | (1,226.0) | (1,386.0) | (1,432.0) | (1,608.0) | (1,893.0) | (2,075.0) | (797.0) | (834.0) | (772.0) | |||||||||||||||||||||||
| 110.0 |
| 70.0 |
| 75.0 |
| 60.0 |
| 48.0 |
| 46.0 |
| 66.0 |
| 43.0 |
| 62.0 |
| 54.0 |
| 51.0 |
| 52.0 |
| 39.0 |
| 24.0 |
| 30.0 |
| 35.0 |
| 64.0 |
| 88.0 |
| 95.0 |
| 74.0 |
| 67.3 |
| 69.0 |
| 53.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,526.0 |
| 1,343.0 |
| 1,273.0 |
| 1,192.0 |
| 1,094.0 |
| 1,051.0 |
| 1,195.0 |
| 1,231.0 |
| 1,188.0 |
| 1,142.0 |
| 1,162.0 |
| 1,201.0 |
| 1,109.0 |
| 1,053.0 |
| 1,063.0 |
| 1,266.0 |
| 1,169.0 |
| 1,222.0 |
| 1,222.0 |
| 1,281.0 |
| 1,334.0 |
| 1,456.1 |
| 1,619.0 |
| 1,672.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.0 |
| 269.0 |
| 274.0 |
| 265.0 |
| 252.0 |
| 257.0 |
| 259.0 |
| 249.0 |
| 251.0 |
| 257.0 |
| 249.0 |
| 251.0 |
| 254.0 |
| 262.0 |
| 264.0 |
| 267.0 |
| 284.0 |
| 292.0 |
| 301.0 |
| 300.0 |
| 298.0 |
| 284.6 |
| 270.2 |
| 255.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 31.0 |
| 30.2 |
| 30.2 |
| 31.8 |
| 2,988.0 |
| 2,998.0 |
| 2,621.0 |
| 2,618.0 |
| 2,622.0 |
| 2,618.0 |
| 2,622.0 |
| 2,567.0 |
| 2,495.0 |
| 2,496.0 |
| 2,462.0 |
| 2,463.0 |
| 2,465.0 |
| 2,465.0 |
| 2,460.0 |
| 2,458.0 |
| 2,493.0 |
| 2,492.0 |
| 2,490.0 |
| 2,482.9 |
| 2,482.5 |
| 2,489.5 |
| 376.0 |
| 402.0 |
| 427.0 |
| 242.0 |
| 258.0 |
| 275.0 |
| 290.0 |
| 323.0 |
| 311.0 |
| 232.0 |
| 260.0 |
| 252.0 |
| 276.0 |
| 299.0 |
| 332.0 |
| 430.0 |
| 480.0 |
| 640.0 |
| 700.0 |
| 757.0 |
| 898.0 |
| 961.7 |
| 1,029.3 |
| 125.0 |
| 129.0 |
| 135.0 |
| 113.0 |
| 109.0 |
| 102.0 |
| 107.0 |
| 117.0 |
| 114.0 |
| 110.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| 139.0 |
| 84.0 |
| 123.0 |
| 129.0 |
| 127.0 |
| 83.0 |
| 88.0 |
| 97.0 |
| 114.0 |
| 91.0 |
| 104.0 |
| - |
| 119.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.0 |
| 164.0 |
| 166.0 |
| 166.0 |
| 125.0 |
| 126.0 |
| 120.0 |
| 115.0 |
| 92.0 |
| 87.0 |
| 101.0 |
| 94.0 |
| 80.0 |
| 65.0 |
| 71.0 |
| 67.0 |
| 67.0 |
| 78.0 |
| 89.0 |
| 91.0 |
| 95.0 |
| 92.3 |
| 93.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,593.0 |
| 5,411.0 |
| 5,375.0 |
| 5,245.0 |
| 4,607.0 |
| 4,540.0 |
| 4,711.0 |
| 4,708.0 |
| 4,701.0 |
| 4,576.0 |
| 4,339.0 |
| 4,400.0 |
| 4,275.0 |
| 4,249.0 |
| 4,275.0 |
| 4,526.0 |
| 4,531.0 |
| 4,632.0 |
| 4,805.0 |
| 4,936.0 |
| 5,040.0 |
| 5,216.6 |
| 5,454.6 |
| 5,539.1 |
| 364.0 |
| 481.0 |
| 233.0 |
| 230.0 |
| 197.0 |
| 205.0 |
| 156.0 |
| 131.0 |
| 157.0 |
| 71.0 |
| 85.0 |
| 43.0 |
| 51.0 |
| 34.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 4.2 |
| 344.0 |
| 308.0 |
| 286.0 |
| 273.0 |
| 252.0 |
| 238.0 |
| 230.0 |
| 230.0 |
| 222.0 |
| 210.0 |
| 199.0 |
| 198.0 |
| 201.0 |
| 186.0 |
| 213.0 |
| 217.0 |
| 191.0 |
| 209.0 |
| 208.0 |
| 197.0 |
| 215.5 |
| 225.1 |
| 196.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 32.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 457.0 |
| 559.0 |
| 443.0 |
| 369.0 |
| 280.0 |
| 379.0 |
| 314.0 |
| 282.0 |
| 275.0 |
| 322.0 |
| 285.0 |
| 238.0 |
| 221.0 |
| 296.0 |
| 343.0 |
| 324.0 |
| 323.0 |
| 303.0 |
| 350.0 |
| 367.0 |
| 363.1 |
| 371.1 |
| 421.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,581.0 |
| 1,550.0 |
| 1,546.0 |
| 1,851.0 |
| 1,765.0 |
| 1,389.0 |
| 1,237.0 |
| 1,404.0 |
| 1,306.0 |
| 1,200.0 |
| 1,146.0 |
| 1,301.0 |
| 1,105.0 |
| 1,014.0 |
| 932.0 |
| 1,000.0 |
| 1,039.0 |
| 921.0 |
| 949.0 |
| 870.0 |
| 888.0 |
| 895.0 |
| 873.4 |
| 895.9 |
| 952.5 |
| 120.0 |
| 118.0 |
| 122.0 |
| 129.0 |
| 110.0 |
| 105.0 |
| 95.0 |
| 100.0 |
| 105.0 |
| 104.0 |
| 102.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 299.0 |
| 287.0 |
| 273.0 |
| 248.0 |
| 232.0 |
| 226.0 |
| 221.0 |
| 202.0 |
| 188.0 |
| 178.0 |
| 172.0 |
| 161.0 |
| 150.0 |
| 144.0 |
| 148.0 |
| 128.0 |
| 128.0 |
| 124.0 |
| 118.0 |
| 118.0 |
| 125.0 |
| 109.1 |
| 107.7 |
| 115.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 8.0 |
| - |
| - |
| - |
| - |
| 1.0 |
| 2.0 |
| 3.0 |
| - |
| - |
| - |
| 156.1 |
| 192.5 |
| 199.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| 89.0 |
| 97.0 |
| 105.0 |
| 92.0 |
| 88.0 |
| 67.0 |
| 86.0 |
| 88.0 |
| 77.0 |
| 89.0 |
| 92.0 |
| 124.0 |
| 102.0 |
| 117.0 |
| 93.0 |
| 112.0 |
| 116.0 |
| 127.0 |
| 132.0 |
| 115.0 |
| 86.0 |
| 88.4 |
| 74.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,004.0 |
| 3,000.0 |
| 3,231.0 |
| 3,314.0 |
| 2,804.0 |
| 2,813.0 |
| 2,872.0 |
| 3,014.0 |
| 3,142.0 |
| 3,109.0 |
| 3,004.0 |
| 3,187.0 |
| 3,202.0 |
| 3,268.0 |
| 3,441.0 |
| 3,712.0 |
| 3,736.0 |
| 3,840.0 |
| 3,988.0 |
| 4,075.0 |
| 4,147.0 |
| 4,265.0 |
| 4,428.6 |
| 4,499.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,964.0 |
| 2,736.0 |
| 2,537.0 |
| 2,421.0 |
| 2,321.0 |
| 2,232.0 |
| 2,063.0 |
| 1,927.0 |
| 1,803.0 |
| 1,688.0 |
| 1,573.0 |
| 1,446.0 |
| 1,376.0 |
| 1,248.0 |
| 1,244.0 |
| 1,239.0 |
| 1,240.0 |
| 1,306.0 |
| 1,351.0 |
| 1,377.0 |
| 1,433.8 |
| 1,510.0 |
| 1,535.3 |
| (28.0) |
| (38.0) |
| (40.0) |
| (69.0) |
| (62.0) |
| (58.0) |
| (51.0) |
| (44.0) |
| (31.0) |
| (40.0) |
| (31.0) |
| (35.0) |
| (29.0) |
| (30.0) |
| (46.0) |
| (52.0) |
| (55.0) |
| (49.0) |
| (45.0) |
| (64.0) |
| (66.0) |
| (48.0) |
| (26.0) |
| (16.0) |
| (9.0) |
| 919.0 |
| 917.0 |
| 911.0 |
| 890.0 |
| 689.0 |
| 663.0 |
| 643.0 |
| 611.0 |
| 613.0 |
| 614.0 |
| 617.0 |
| 616.0 |
| 620.0 |
| 621.0 |
| 630.0 |
| 614.0 |
| 615.0 |
| 629.0 |
| 631.0 |
| 632.8 |
| 629.4 |
| 634.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,589.0 |
| 2,411.0 |
| 2,144.0 |
| 1,931.0 |
| 1,803.0 |
| 1,727.0 |
| 1,839.0 |
| 1,694.0 |
| 1,559.0 |
| 1,467.0 |
| 1,335.0 |
| 1,213.0 |
| 1,073.0 |
| 981.0 |
| 834.0 |
| 814.0 |
| 795.0 |
| 792.0 |
| 817.0 |
| 861.0 |
| 893.0 |
| 951.6 |
| 1,026.0 |
| 1,039.9 |
| 2,144.0 |
| 1,931.0 |
| 1,803.0 |
| 1,727.0 |
| 1,839.0 |
| 1,694.0 |
| 1,559.0 |
| 1,467.0 |
| 1,335.0 |
| 1,213.0 |
| 1,073.0 |
| 981.0 |
| 834.0 |
| 814.0 |
| 795.0 |
| 792.0 |
| 817.0 |
| 861.0 |
| 893.0 |
| 951.6 |
| 1,026.0 |
| 1,039.9 |
| 1,077.0 |
| 1,528.0 |
| 1,156.0 |
| 1,373.0 |
| 1,247.0 |
| 1,486.0 |
| 1,690.0 |
| 1,675.0 |
| 1,547.0 |
| 1,855.0 |
| 1,953.0 |
| 2,069.0 |
| 2,165.0 |
| 2,397.0 |
| 2,393.0 |
| 2,492.0 |
| 2,732.0 |
| 2,743.0 |
| 2,820.0 |
| 2,835.4 |
| 2,814.2 |
| 2,742.3 |
| (203.0) |
| (578.0) |
| (573.0) |
| (295.0) |
| (186.0) |
| (209.0) |
| (75.0) |
| (12.0) |
| (4.0) |
| (139.0) |
| 96.0 |
| 95.0 |
| 121.0 |
| 63.0 |
| 227.0 |
| 248.0 |
| 273.0 |
| 352.0 |
| 393.0 |
| 439.0 |
| 582.7 |
| 723.1 |
| 719.5 |
| 2,144.0 |
| 1,931.0 |
| 1,803.0 |
| 1,727.0 |
| 1,839.0 |
| 1,694.0 |
| 1,559.0 |
| 1,467.0 |
| 1,335.0 |
| 1,213.0 |
| 1,073.0 |
| 981.0 |
| 834.0 |
| 814.0 |
| 795.0 |
| 792.0 |
| 817.0 |
| 861.0 |
| 893.0 |
| 951.6 |
| 1,026.0 |
| 1,039.9 |
| (954.0) |
| (1,246.0) |
| (1,494.0) |
| (1,060.0) |
| (1,149.0) |
| (1,058.0) |
| (1,214.0) |
| (1,386.0) |
| (1,411.0) |
| (1,392.0) |
| (1,543.0) |
| (1,641.0) |
| (1,758.0) |
| (1,930.0) |
| (1,983.0) |
| (2,095.0) |
| (2,146.0) |
| (2,316.0) |
| (2,331.0) |
| (2,354.0) |
| (2,429.3) |
| (2,418.2) |
| (2,478.9) |