| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 622.4 | 930.2 | 927.9 | 850.3 | 1,097.0 | 517.7 | 569.7 | 448.0 | 467.7 | 489.5 | 459.9 | 298.6 | 298.8 | 542.3 | 536.7 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 930.2 | 517.7 | 489.5 | 542.3 | 536.7 | 352.9 | 393.7 | 1,036.5 | 313.4 | 324.2 | 289.5 | 238.7 | 333.9 | 202.0 | 559.2 | 231.9 | 181.3 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | - | - | - | ||
| Short Term Investments | 256.3 | 1,078.9 | 375.0 | 563.0 | 541.5 | 745.2 | 1,143.2 | 855.7 | 398.6 | 512.8 | 460.1 | 519.6 | 340.0 | 235.6 | 290.0 | 375.0 | 385.4 | |||
| Cash And Short Term Investments | 1,186.5 | 1,596.6 | 864.4 | 1,105.3 | 1,078.2 | 1,098.1 | 1,537.0 | 1,892.1 | 711.9 | 837.0 | 749.6 | 758.3 | 673.9 | 437.6 | 849.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 793.7 | 727.7 | 724.3 | 679.2 | 675.9 | 660.1 | 551.9 | 479.9 | 461.5 | 368.6 | 380.4 | 329.6 | 272.0 | 218.8 | 210.9 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,954.4 | 5,154.0 | 4,706.3 | 4,100.8 | 3,794.6 | 3,520.1 | 3,031.1 | 2,587.8 | 2,347.0 | 2,084.7 | 1,815.6 | 1,480.3 | 1,214.3 | 1,031.2 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 125.1 | 130.4 | 146.9 | 145.4 | 109.9 | 118.5 | 138.9 | 99.1 | 80.3 | 76.1 | 62.0 | 77.4 | 73.7 | 43.3 | 38.2 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.5 | 1.6 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 2.0 | 2.0 | 1.9 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 1,264.6 |
| 581.1 |
| 456.8 |
| 352.9 |
| 742.5 |
| 572.3 |
| 384.1 |
| 393.7 |
| 738.5 |
| 515.9 |
| 688.7 |
| 1,036.5 |
| 705.4 |
| 977.5 |
| 363.7 |
| 313.4 |
| 368.2 |
| 352.5 |
| 522.3 |
| 324.2 |
| 381.8 |
| 326.6 |
| 312.9 |
| 289.5 |
| 256.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 308.1 | 256.3 | 190.8 | 116.3 | 224.2 | 1,078.9 | 1,129.5 | 1,189.2 | 1,207.0 | 375.0 | 479.4 | 491.9 | 453.1 | 563.0 | 541.5 | 652.7 | 835.4 | 831.3 | 745.2 | - | - | - | - | - | - | 429.9 | 855.7 | 1,096.2 | 879.5 | 447.9 | 398.6 | 383.8 | 330.6 | 322.8 | 512.8 | 529.4 | 542.1 | 525.0 | 460.1 | 411.4 |
| Cash And Short Term Investments | 930.4 | 1,186.5 | 1,118.7 | 966.6 | 1,321.2 | 1,596.6 | 1,699.2 | 1,637.3 | 1,674.7 | 864.4 | 939.3 | 790.6 | 751.9 | 1,105.3 | 1,078.2 | 1,917.3 | 1,416.5 | 1,288.1 | 1,098.1 | 742.5 | 572.3 | 384.1 | 393.7 | 738.5 | 515.9 | 1,118.6 | 1,892.1 | 1,801.6 | 1,857.0 | 811.6 | 711.9 | 752.0 | 683.1 | 845.1 | 837.0 | 911.2 | 868.7 | 837.9 | 749.6 | 667.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 881.1 | 793.7 | 765.9 | 779.2 | 759.4 | 727.7 | 696.5 | 699.3 | 716.6 | 724.3 | 713.4 | 698.4 | 705.8 | 679.2 | 675.9 | 660.1 | 656.6 | 666.5 | 660.1 | 630.4 | 644.7 | 613.8 | 551.9 | 516.7 | 523.4 | 529.3 | 479.9 | 466.4 | 479.9 | 484.6 | 461.5 | 400.8 | 395.9 | 400.8 | 368.6 | 358.0 | 364.4 | 365.1 | 380.4 | 366.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 319.1 | 306.5 | 282.6 | 288.0 | 294.3 | 253.8 | 238.7 | 233.9 | 233.9 | 216.1 | 214.7 | 229.5 | 240.0 | 185.0 | 166.3 | 184.5 | 180.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,130.6 | 2,286.7 | 2,167.2 | 2,033.8 | 2,375.0 | 2,578.1 | 2,634.4 | 2,570.5 | 2,625.2 | 1,804.9 | 1,867.4 | 1,718.5 | 1,697.7 | 1,969.6 | 1,920.4 | 2,761.9 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,543.3 | 1,538.4 | |||||||||||||||||||||||
| Long Term Investments | 802.7 | 733.2 | 694.0 | 591.2 | 23.0 | 275.6 | 279.4 | 276.9 | 582.0 | 1,431.4 | 1,208.8 | 249.2 | 298.7 | 320.5 | 1,088.0 | 835.1 | 1,164.6 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,202.9 | 3,206.5 | 3,170.1 | 3,170.0 | 3,157.4 | 3,151.1 | 3,154.4 | 3,146.4 | 2,846.5 | 2,850.5 | 2,843.0 | 2,848.5 | 2,781.9 | 2,763.8 | 2,156.3 | 1,680.5 | 1,685.9 | 1,682.1 | ||||||||||||||||||||||
| Intangible Assets | 589.4 | 614.5 | 647.5 | 675.2 | 700.7 | 727.6 | 586.2 | 633.0 | 512.6 | 536.1 | 465.2 | 437.3 | 432.2 | 441.7 | 313.2 | 203.6 | 217.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,665.9 | 1,469.7 | 1,021.2 | 1,063.3 | 977.4 | 1,006.7 | 1,006.1 | 988.5 | 947.0 | 908.6 | 883.7 | 884.7 | 850.3 | 813.4 | 815.8 | 821.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | 627.6 | 622.8 | 619.4 | 597.0 | 454.6 | 483.2 | 431.3 | 428.2 | 430.4 | 418.3 | 405.3 | 337.0 | 334.7 | 337.7 | 168.3 | 136.3 | 99.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 215.0 | 212.7 | 196.1 | 191.8 | 184.0 | 151.4 | 149.8 | 133.0 | 127.5 | 124.3 | 122.4 | 124.8 | 133.2 | 116.5 | 142.3 | 133.8 | 131.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,645.8 | 11,479.6 | 10,833.3 | 10,536.1 | 9,982.2 | 10,368.8 | 10,190.5 | 10,087.5 | 9,935.6 | 9,900.0 | 9,582.1 | 8,346.0 | 8,183.3 | 8,303.4 | 8,138.7 | 8,115.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 151.4 | 125.1 | 190.0 | 146.6 | 155.9 | 130.4 | 106.6 | 124.5 | 134.7 | 146.9 | 144.5 | 194.5 | 202.1 | 145.4 | 109.9 | 98.3 | 93.5 | 119.5 | 118.5 | 114.9 | 154.0 | 114.1 | 138.9 | 108.2 | 126.5 | 102.4 | 99.1 | 96.1 | 84.2 | 81.2 | 80.3 | 88.3 | 91.7 | 90.2 | 76.1 | 74.3 | 68.2 | 63.8 | 62.0 | 60.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 203.7 | 151.2 | 162.4 | 179.8 | 169.5 | 149.2 | 138.9 | 139.9 | 142.5 | 107.5 | 124.4 | 138.6 | 140.9 | 105.1 | 86.5 | 83.4 | 95.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 369.1 | 336.6 | 281.3 | 271.5 | 263.4 | 259.1 | 251.6 | 242.2 | 232.7 | 222.9 | 205.1 | 217.2 | 205.1 | 196.1 | 175.7 | 164.6 | ||||||||||||||||||||||||
| Accrued Expenses | 286.4 | 319.6 | 308.2 | 272.1 | 265.4 | 370.9 | 288.6 | 283.9 | 292.0 | 352.2 | 329.4 | 269.3 | 256.9 | 367.0 | 411.6 | 376.0 | 289.2 | |||||||||||||||||||||||
| Other Current Liabilities | 25.1 | 35.0 | 8.4 | 10.5 | 12.6 | 32.5 | 48.8 | 7.5 | 7.0 | 6.4 | 7.2 | 21.2 | 31.2 | 5.2 | 6.6 | 9.2 | 11.2 | |||||||||||||||||||||||
| Total Current Liabilities | 1,035.8 | 967.5 | 950.3 | 880.5 | 2,016.5 | 2,091.3 | 1,983.0 | 1,945.9 | 808.9 | 836.0 | 810.5 | 860.8 | 836.3 | 818.9 | 790.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,391.0 | 1,233.4 | 846.6 | 898.6 | 807.7 | 829.7 | 854.7 | 831.3 | 800.1 | 774.8 | 760.7 | 758.3 | 735.8 | 693.3 | 707.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 19.9 | 17.1 | 23.0 | 25.3 | 22.9 | 26.3 | 24.3 | 28.5 | 20.9 | 23.0 | 27.0 | 27.1 | 23.8 | 22.1 | 25.3 | 5.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 34.8 | 31.1 | 27.2 | 23.4 | 18.2 | 16.1 | 27.4 | 26.4 | 25.0 | 24.6 | 20.9 | 18.8 | 20.4 | 18.4 | 41.0 | 35.3 | 36.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 147.8 | 147.8 | 151.2 | 139.8 | 134.4 | 130.4 | 111.4 | 106.6 | 106.8 | 106.2 | 102.5 | 104.3 | 109.4 | 105.3 | 68.7 | 80.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 6,736.9 | 6,502.3 | 6,101.3 | 6,068.6 | 5,397.6 | 5,490.4 | 5,396.3 | 5,332.9 | 5,301.8 | 5,302.9 | 5,257.9 | 4,056.8 | 4,012.0 | 3,943.2 | 3,608.7 | 3,533.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 |
| Additional Paid In Capital | 2,123.2 | 2,080.5 | 2,819.1 | 2,697.0 | 2,673.9 | 2,618.4 | 2,479.6 | 2,368.2 | 2,230.9 | 2,223.0 | 2,756.9 | 2,751.7 | 2,625.2 | 2,578.6 | 3,340.8 | 3,789.6 | ||||||||||||||||||||||||
| Retained Earnings | 3,531.2 | 3,424.9 | 3,339.9 | 3,199.7 | 3,096.1 | 2,972.9 | 2,833.0 | 2,775.1 | 2,643.4 | 2,468.0 | 2,306.8 | 2,146.3 | 2,017.5 | 1,920.4 | 1,256.7 | 1,096.2 | 917.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (116.6) | (94.8) | (93.3) | (87.4) | (135.4) | (156.0) | (100.4) | (136.9) | (116.6) | (95.3) | (137.5) | (120.0) | (121.2) | (140.3) | (69.1) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 251.3 | 154.4 | 58.2 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,908.8 | 4,977.4 | 4,731.9 | 4,467.5 | 4,584.6 | 4,878.4 | 4,794.1 | 4,754.7 | 4,633.8 | 4,597.2 | 4,324.2 | 4,289.2 | 4,171.3 | 4,360.2 | 4,530.0 | 4,582.4 | ||||||||||||||||||||||||
| Total Equity | 4,908.8 | 4,977.4 | 4,731.9 | 4,467.5 | 4,584.6 | 4,878.4 | 4,794.1 | 4,754.7 | 4,633.8 | 4,597.2 | 4,324.2 | 4,289.2 | 4,171.3 | 4,360.2 | 4,530.0 | 4,582.4 | 4,476.7 | 4,321.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,094.8 | 1,319.2 | 1,216.9 | 1,153.3 | 358.4 | 486.8 | 651.4 | 624.6 | 1,816.2 | 968.8 | 1,056.9 | 857.7 | 861.5 | 1,150.7 | 1,130.1 | 2,030.4 | 1,605.8 | |||||||||||||||||||||||
| Book Value | 4,908.8 | 4,977.4 | 4,731.9 | 4,467.5 | 4,584.6 | 4,878.4 | 4,794.1 | 4,754.7 | 4,633.8 | 4,597.2 | 4,324.2 | 4,289.2 | 4,171.3 | 4,360.2 | 4,530.0 | 4,582.4 | 4,476.7 | 4,321.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,116.6 | 1,156.3 | 914.3 | 622.3 | 726.4 | 999.7 | 1,053.5 | 975.3 | 1,274.7 | 1,210.5 | 1,016.0 | 1,003.4 | 957.2 | 1,154.6 | 2,060.5 | 2,698.4 | 2,573.3 | |||||||||||||||||||||||
| 156.1 |
| 145.1 |
| 80.6 |
| - |
| - |
| 174.6 |
| - |
| - |
| 606.9 |
| 566.7 |
| 330.6 |
| 145.1 |
| 80.6 |
| 175.4 |
| 154.3 |
| 139.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 306.5 | 253.8 | 216.1 | 185.0 | 166.3 | 171.4 | 142.7 | 163.4 | 172.9 | 104.3 | 123.2 | 129.0 | 62.1 | 51.6 | 55.4 | 48.0 | 31.6 | 27.1 | - | - |
| Other Current Assets | 59.2 | 46.5 | 42.0 | 15.0 | 16.7 | 20.5 | 17.6 | 18.7 | 29.3 | 19.7 | 48.4 | 46.7 | 29.3 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,286.7 | 2,578.1 | 1,804.9 | 1,969.6 | 1,920.4 | 1,929.5 | 2,231.6 | 2,535.4 | 1,346.2 | 1,309.9 | 1,253.2 | 1,262.6 | 1,029.7 | 728.4 | 1,122.0 | 858.5 | 761.2 | 501.9 | - | - |
| 872.5 |
| 748.0 |
| 561.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 3,621.0 | 3,158.9 | 2,880.4 | 2,560.6 | 2,260.2 | 2,041.8 | 1,878.9 | 1,677.2 | 1,484.4 | 1,283.7 | 1,062.4 | 878.8 | 764.0 | 686.1 | 579.4 | 492.0 | 379.3 | - | - | - |
| Property,Plant & Equipment Net | 2,333.5 | 1,995.1 | 1,825.9 | 1,540.2 | 1,534.3 | 1,478.3 | 1,152.2 | 910.6 | 862.5 | 801.0 | 753.2 | 601.6 | 450.3 | 345.1 | 293.0 | 255.9 | 182.4 | - | - | - |
| Long Term Investments | 733.2 | 275.6 | 1,431.4 | 320.5 | 1,088.0 | 1,398.8 | 835.4 | 209.1 | 567.6 | 779.3 | 774.7 | 870.0 | - | - | - | 636.5 | 494.7 | 441.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,206.5 | 3,151.1 | 2,850.5 | 2,763.8 | 2,156.3 | 1,674.4 | 1,600.3 | 1,487.4 | 1,498.7 | 1,228.5 | 1,150.2 | 1,051.3 | 757.4 | 723.7 | 452.9 | 452.9 | 441.3 | 441.3 | - | - |
| Intangible Assets | 614.5 | 727.6 | 536.1 | 441.7 | 313.2 | 234.7 | 179.4 | 168.3 | 201.3 | 149.5 | 156.1 | 132.4 | 77.4 | 84.6 | 45.4 | 62.5 | 76.3 | 93.0 | - | - |
| Operating Lease Right Of Use Assets | 1,469.7 | 1,006.7 | 908.6 | 813.4 | 815.8 | 793.9 | 758.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 622.8 | 483.2 | 418.3 | 337.7 | 168.3 | 106.9 | 76.5 | 34.9 | 36.2 | 9.0 | 4.7 | 2.0 | 2.3 | 21.4 | 43.5 | 75.2 | 127.2 | 223.7 | - | - |
| Other Non-Current Assets | 212.7 | 151.4 | 124.3 | 116.5 | 142.3 | 147.6 | 173.1 | 116.1 | 136.4 | 96.0 | 89.6 | 81.7 | 67.5 | 39.8 | 7.9 | 11.2 | 4.4 | 5.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,479.6 | 10,368.8 | 9,900.0 | 8,303.4 | 8,138.7 | 7,764.1 | 7,006.9 | 5,461.8 | 4,648.9 | 4,373.1 | 4,181.7 | 4,001.5 | 2,957.7 | 2,600.6 | 2,345.5 | 2,352.7 | 2,087.5 | 1,881.0 | - | - |
| 26.4 |
| 24.0 |
| 21.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 151.2 | 149.2 | 107.5 | 105.1 | 86.5 | 76.6 | 71.2 | 69.1 | 70.5 | 53.0 | 54.2 | 49.7 | 37.0 | 26.3 | 21.3 | 23.8 | 34.2 | 11.5 | - | - |
| Operating Lease Liabilities Current | 336.6 | 259.1 | 222.9 | 196.1 | 175.7 | 154.8 | 139.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 319.6 | 370.9 | 352.2 | 367.0 | 411.6 | 380.5 | 334.9 | 328.3 | 283.7 | 238.8 | 216.2 | 204.7 | 150.4 | 133.1 | 85.4 | 94.7 | 68.6 | 66.1 | - | - |
| Other Current Liabilities | 35.0 | 32.5 | 6.4 | 5.2 | 6.6 | 27.8 | 8.8 | 27.7 | 22.2 | 6.7 | 0.1 | 2.2 | 2.1 | 0.3 | - | - | - | - | - | - |
| Total Current Liabilities | 967.5 | 2,091.3 | 836.0 | 818.9 | 790.3 | 758.2 | 693.3 | 1,210.7 | 456.7 | 374.6 | 332.4 | 334.0 | 263.2 | 202.9 | 148.4 | 145.2 | 327.3 | 100.5 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,233.4 | 829.7 | 774.8 | 693.3 | 707.1 | 715.4 | 692.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 17.1 | 26.3 | 23.0 | 22.1 | 25.3 | 5.3 | 4.4 | 4.6 | 6.1 | 3.8 | 4.2 | 3.8 | 3.2 | 2.6 | 2.5 | 3.6 | 2.7 | 1.3 | - | - |
| Deferred Tax Liabilities | 31.1 | 16.1 | 24.6 | 18.4 | 41.0 | 37.5 | 29.2 | 19.6 | 17.8 | 11.7 | 12.9 | 39.3 | 4.7 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 147.8 | 130.4 | 106.2 | 105.3 | 68.7 | 89.8 | 90.1 | 160.9 | 143.0 | 118.7 | 93.3 | 74.2 | 57.2 | 49.4 | 38.4 | 26.3 | 18.8 | 10.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,502.3 | 5,490.4 | 5,302.9 | 3,943.2 | 3,608.7 | 3,512.8 | 3,348.9 | 2,269.9 | 1,286.4 | 1,148.8 | 1,060.8 | 1,056.2 | 328.3 | 254.9 | 189.3 | 175.1 | 348.8 | 312.2 | - | - |
| 1.7 |
| 1.7 |
| - |
| - |
| Additional Paid In Capital | 2,080.5 | 2,618.4 | 2,223.0 | 2,578.6 | 3,340.8 | 3,664.8 | 3,653.5 | 3,670.0 | 4,073.4 | 4,239.6 | 4,437.4 | 4,559.4 | 4,561.9 | 5,195.5 | 5,068.2 | 4,970.3 | 4,615.8 | 4,539.2 | - | - |
| Retained Earnings | 3,424.9 | 2,972.9 | 2,468.0 | 1,920.4 | 1,256.7 | 605.1 | 48.0 | (430.9) | (690.7) | (960.7) | (1,276.9) | (1,598.3) | (1,932.2) | (2,225.7) | (2,429.7) | (2,630.6) | (2,801.8) | (2,947.7) | - | - |
| Accumulated Other Comprehensive Income | (94.8) | (156.0) | (95.3) | (140.3) | (69.1) | (20.2) | (45.1) | (48.9) | (21.9) | (56.2) | (41.5) | (17.6) | (2.1) | (1.6) | (1.3) | (5.7) | (10.7) | (24.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 624.5 | 483.0 | 158.3 | 66.3 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,977.4 | 4,878.4 | 4,597.2 | 4,360.2 | 4,530.0 | 4,251.3 | 3,658.0 | 3,191.9 | 3,362.5 | 3,270.2 | 3,162.9 | 2,945.3 | 2,629.4 | 2,345.8 | 2,156.3 | 2,177.6 | 1,738.7 | 1,568.8 | 1,358.6 | 954.7 |
| Total Equity | 4,977.4 | 4,878.4 | 4,597.2 | 4,360.2 | 4,530.0 | 4,251.3 | 3,658.0 | 3,191.9 | 3,362.5 | 3,270.2 | 3,162.9 | 2,945.3 | 2,629.4 | 2,345.8 | 2,156.3 | 2,177.6 | 1,738.7 | 1,568.8 | 1,358.6 | 954.7 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,319.2 | 486.8 | 968.8 | 1,150.7 | 1,130.1 | 1,171.4 | 1,538.3 | 1,324.6 | 889.6 | 935.3 | 920.7 | 928.5 | 766.5 | 525.4 | 973.6 | 713.3 | 433.9 | 401.5 | - | - |
| Book Value | 4,977.4 | 4,878.4 | 4,597.2 | 4,360.2 | 4,530.0 | 4,251.3 | 3,658.0 | 3,191.9 | 3,362.5 | 3,270.2 | 3,162.9 | 2,945.3 | 2,629.4 | 2,345.8 | 2,156.3 | 2,177.6 | 1,738.7 | 1,568.8 | 1,358.6 | 954.7 |
| Tangible Book Value | 1,156.3 | 999.7 | 1,210.5 | 1,154.6 | 2,060.5 | 2,342.2 | 1,878.3 | 1,536.1 | 1,662.5 | 1,892.3 | 1,856.5 | 1,761.6 | 1,794.6 | 1,537.5 | 1,658.0 | 1,662.2 | 1,221.1 | 1,034.5 | - | - |
| 206.8 |
| 171.4 |
| 168.8 |
| 175.7 |
| 151.5 |
| 142.7 |
| 167.0 |
| 178.9 |
| 170.4 |
| 163.4 |
| 161.8 |
| 147.3 |
| 163.6 |
| 172.9 |
| 142.9 |
| 159.4 |
| 152.6 |
| 104.3 |
| 117.7 |
| 132.5 |
| 127.9 |
| 123.2 |
| 115.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,253.3 |
| 2,161.4 |
| 1,929.5 |
| 2,243.2 |
| 2,193.0 |
| 2,014.6 |
| 2,231.6 |
| 2,253.9 |
| 1,744.8 |
| 1,818.4 |
| 2,535.4 |
| 2,429.8 |
| 2,484.2 |
| 1,459.7 |
| 1,346.2 |
| 1,295.8 |
| 1,238.4 |
| 1,398.5 |
| 1,309.9 |
| 1,387.0 |
| 1,365.6 |
| 1,330.8 |
| 1,253.2 |
| 1,211.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,511.4 |
| 1,478.3 |
| 1,383.5 |
| 1,281.4 |
| 1,180.6 |
| 1,152.2 |
| 1,079.9 |
| 1,019.4 |
| 951.3 |
| 910.6 |
| 884.5 |
| 853.0 |
| 845.1 |
| 862.5 |
| 883.8 |
| 856.0 |
| 824.7 |
| 801.0 |
| 797.9 |
| 786.8 |
| 770.2 |
| 753.2 |
| 734.5 |
| 1,165.6 |
| 1,398.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.4 |
| 209.1 |
| 257.1 |
| 411.7 |
| 512.3 |
| 567.6 |
| 661.9 |
| 731.8 |
| 739.1 |
| 779.3 |
| 767.7 |
| 731.2 |
| 685.4 |
| 774.7 |
| 837.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,674.4 |
| 1,598.9 |
| 1,595.3 |
| 1,594.2 |
| 1,600.3 |
| 1,583.5 |
| 1,586.6 |
| 1,587.0 |
| 1,487.4 |
| 1,488.9 |
| 1,494.3 |
| 1,498.9 |
| 1,498.7 |
| 1,358.8 |
| 1,356.6 |
| 1,229.5 |
| 1,228.5 |
| 1,151.2 |
| 1,150.1 |
| 1,152.4 |
| 1,150.2 |
| 1,135.5 |
| 227.4 |
| 234.7 |
| 184.5 |
| 195.0 |
| 205.5 |
| 179.4 |
| 166.4 |
| 176.0 |
| 184.9 |
| 168.3 |
| 176.6 |
| 184.9 |
| 193.2 |
| 201.3 |
| 176.3 |
| 184.0 |
| 141.9 |
| 149.5 |
| 138.9 |
| 142.7 |
| 149.4 |
| 156.1 |
| 159.0 |
| 830.0 |
| 825.9 |
| 793.9 |
| 745.1 |
| 736.5 |
| 738.2 |
| 758.5 |
| 349.2 |
| 359.1 |
| 358.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.4 |
| 106.9 |
| 97.8 |
| 61.3 |
| 80.0 |
| 76.5 |
| 39.3 |
| 19.7 |
| 30.4 |
| 34.9 |
| 23.7 |
| 44.2 |
| 44.5 |
| 36.2 |
| 18.9 |
| 7.4 |
| 7.3 |
| 9.0 |
| 21.2 |
| 2.5 |
| 3.5 |
| 4.7 |
| 1.9 |
| 140.6 |
| 147.6 |
| 151.3 |
| 143.5 |
| 173.8 |
| 173.1 |
| 151.1 |
| 150.5 |
| 150.9 |
| 116.1 |
| 103.3 |
| 132.4 |
| 133.2 |
| 136.4 |
| 113.7 |
| 114.8 |
| 109.0 |
| 96.0 |
| 89.8 |
| 90.8 |
| 92.1 |
| 89.6 |
| 105.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,920.9 |
| 7,817.9 |
| 7,764.1 |
| 7,514.4 |
| 7,224.8 |
| 6,948.0 |
| 7,006.9 |
| 6,357.4 |
| 5,343.2 |
| 5,182.8 |
| 5,461.8 |
| 5,363.9 |
| 5,604.7 |
| 4,686.9 |
| 4,648.9 |
| 4,509.1 |
| 4,489.0 |
| 4,450.0 |
| 4,373.1 |
| 4,353.6 |
| 4,269.7 |
| 4,183.8 |
| 4,181.7 |
| 4,184.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.5 |
| 76.6 |
| 88.9 |
| 93.6 |
| 99.1 |
| 71.2 |
| 98.8 |
| 110.8 |
| 110.7 |
| 69.1 |
| 93.7 |
| 100.3 |
| 95.5 |
| 70.5 |
| 64.7 |
| 73.8 |
| 63.4 |
| 53.0 |
| 61.3 |
| 67.2 |
| 64.9 |
| 54.2 |
| 55.6 |
| 158.4 |
| 156.7 |
| 154.8 |
| 136.3 |
| 138.5 |
| 141.9 |
| 139.5 |
| 87.0 |
| 96.2 |
| 101.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309.9 |
| 380.5 |
| 369.8 |
| 263.6 |
| 265.4 |
| 334.9 |
| 304.3 |
| 250.0 |
| 238.5 |
| 328.3 |
| 305.3 |
| 253.2 |
| 253.1 |
| 283.7 |
| 268.0 |
| 222.0 |
| 218.0 |
| 238.8 |
| 291.1 |
| 234.0 |
| 197.5 |
| 216.2 |
| 215.3 |
| 26.6 |
| 27.8 |
| 7.2 |
| 7.7 |
| 9.7 |
| 8.8 |
| 4.2 |
| 7.4 |
| 16.6 |
| 27.7 |
| 20.3 |
| 24.0 |
| 32.0 |
| 22.2 |
| 9.3 |
| 11.5 |
| 10.2 |
| 6.7 |
| 4.8 |
| 7.1 |
| 7.0 |
| 0.1 |
| 0.2 |
| 731.4 |
| 647.4 |
| 715.1 |
| 758.2 |
| 717.1 |
| 657.4 |
| 630.2 |
| 693.3 |
| 602.5 |
| 590.8 |
| 569.7 |
| 1,210.7 |
| 1,195.9 |
| 1,136.3 |
| 1,130.6 |
| 456.7 |
| 430.3 |
| 399.1 |
| 381.9 |
| 374.6 |
| 431.5 |
| 376.5 |
| 333.2 |
| 332.4 |
| 332.0 |
| 722.3 |
| 733.5 |
| 733.5 |
| 715.4 |
| 682.6 |
| 673.7 |
| 673.0 |
| 692.2 |
| 296.8 |
| 299.1 |
| 293.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.1 |
| 5.3 |
| 4.0 |
| 4.5 |
| 4.2 |
| 4.4 |
| 4.5 |
| 5.2 |
| 6.5 |
| 4.6 |
| 5.2 |
| 6.1 |
| 7.0 |
| 6.1 |
| 4.2 |
| 3.8 |
| 4.5 |
| 3.8 |
| 4.1 |
| 3.7 |
| 4.2 |
| 4.2 |
| 4.5 |
| 35.1 |
| 37.5 |
| 31.9 |
| 29.6 |
| 29.0 |
| 29.2 |
| 21.8 |
| 25.1 |
| 19.4 |
| 19.6 |
| 18.8 |
| 18.2 |
| 17.7 |
| 17.8 |
| 16.0 |
| 21.8 |
| 39.9 |
| 11.7 |
| 9.0 |
| 10.2 |
| 11.7 |
| 12.9 |
| 49.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.4 |
| 84.9 |
| 89.8 |
| 81.4 |
| 82.4 |
| 82.9 |
| 90.1 |
| 106.8 |
| 135.1 |
| 127.0 |
| 160.9 |
| 123.7 |
| 143.4 |
| 145.3 |
| 143.0 |
| 128.8 |
| 125.8 |
| 119.4 |
| 118.7 |
| 105.6 |
| 99.8 |
| 97.5 |
| 93.3 |
| 93.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,444.3 |
| 3,496.6 |
| 3,512.8 |
| 3,406.8 |
| 3,320.5 |
| 3,275.7 |
| 3,348.9 |
| 2,855.8 |
| 1,948.5 |
| 1,899.5 |
| 2,269.9 |
| 2,208.4 |
| 2,159.4 |
| 1,300.6 |
| 1,286.4 |
| 1,236.5 |
| 1,201.9 |
| 1,191.4 |
| 1,148.8 |
| 1,184.7 |
| 1,119.2 |
| 1,070.2 |
| 1,060.8 |
| 1,099.1 |
| 3,743.7 |
| 3,664.6 |
| 3,664.8 |
| 3,781.2 |
| 3,734.8 |
| 3,659.0 |
| 3,653.5 |
| 3,919.3 |
| 3,760.8 |
| 3,686.3 |
| 3,670.0 |
| 4,352.9 |
| 4,303.5 |
| 4,098.2 |
| 4,073.4 |
| 4,363.9 |
| 4,317.6 |
| 4,255.0 |
| 4,239.6 |
| 4,547.8 |
| 4,508.4 |
| 4,451.3 |
| 4,437.4 |
| 4,685.1 |
| 760.7 |
| 605.1 |
| 491.7 |
| 333.1 |
| 171.1 |
| 48.0 |
| (71.1) |
| (209.0) |
| (322.9) |
| (430.9) |
| (524.9) |
| (632.5) |
| (675.6) |
| (690.7) |
| (761.5) |
| (822.0) |
| (879.8) |
| (960.7) |
| (1,052.4) |
| (1,128.4) |
| (1,202.0) |
| (1,276.9) |
| (1,365.3) |
| (53.7) |
| (31.6) |
| (47.3) |
| (20.2) |
| (45.9) |
| (57.3) |
| (79.0) |
| (45.1) |
| (56.4) |
| (42.5) |
| (47.0) |
| (48.9) |
| (48.2) |
| (42.0) |
| (18.3) |
| (21.9) |
| (24.8) |
| (32.5) |
| (45.9) |
| (56.2) |
| (33.5) |
| (31.6) |
| (28.8) |
| (41.5) |
| (33.5) |
| 0.0 |
| 121.1 |
| 107.9 |
| 80.6 |
| 0.0 |
| 291.8 |
| 116.2 |
| 34.9 |
| 0.0 |
| 625.9 |
| 185.5 |
| 19.8 |
| 0.0 |
| 306.6 |
| 177.6 |
| 72.5 |
| 0.0 |
| 294.9 |
| 199.7 |
| 108.7 |
| 0.0 |
| 202.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,476.7 |
| 4,321.4 |
| 4,251.3 |
| 4,107.6 |
| 3,904.3 |
| 3,672.2 |
| 3,658.0 |
| 3,501.6 |
| 3,394.8 |
| 3,283.2 |
| 3,191.9 |
| 3,155.5 |
| 3,445.3 |
| 3,386.3 |
| 3,362.5 |
| 3,272.7 |
| 3,287.2 |
| 3,258.5 |
| 3,224.4 |
| 3,168.9 |
| 3,150.5 |
| 3,113.6 |
| 3,120.9 |
| 3,085.7 |
| 4,251.3 |
| 4,107.6 |
| 3,904.3 |
| 3,672.2 |
| 3,658.0 |
| 3,501.6 |
| 3,394.8 |
| 3,283.2 |
| 3,191.9 |
| 3,155.5 |
| 3,445.3 |
| 3,386.3 |
| 3,362.5 |
| 3,272.7 |
| 3,287.2 |
| 3,258.5 |
| 3,224.4 |
| 3,168.9 |
| 3,150.5 |
| 3,113.6 |
| 3,120.9 |
| 3,085.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,446.3 |
| 1,171.4 |
| 1,526.1 |
| 1,535.6 |
| 1,384.3 |
| 1,538.3 |
| 1,651.4 |
| 1,154.0 |
| 1,248.7 |
| 1,324.6 |
| 1,233.9 |
| 1,347.8 |
| 329.1 |
| 889.6 |
| 865.5 |
| 839.3 |
| 1,016.6 |
| 935.3 |
| 955.4 |
| 989.0 |
| 997.6 |
| 920.7 |
| 879.0 |
| 4,251.3 |
| 4,107.6 |
| 3,904.3 |
| 3,672.2 |
| 3,658.0 |
| 3,501.6 |
| 3,394.8 |
| 3,283.2 |
| 3,191.9 |
| 3,155.5 |
| 3,445.3 |
| 3,386.3 |
| 3,362.5 |
| 3,272.7 |
| 3,287.2 |
| 3,258.5 |
| 3,224.4 |
| 3,168.9 |
| 3,150.5 |
| 3,113.6 |
| 3,120.9 |
| 3,085.7 |
| 2,411.8 |
| 2,342.2 |
| 2,324.2 |
| 2,114.0 |
| 1,872.5 |
| 1,878.3 |
| 1,751.7 |
| 1,632.1 |
| 1,511.3 |
| 1,536.1 |
| 1,490.0 |
| 1,766.0 |
| 1,694.1 |
| 1,662.5 |
| 1,737.6 |
| 1,746.5 |
| 1,887.1 |
| 1,846.4 |
| 1,878.8 |
| 1,857.7 |
| 1,811.8 |
| 1,814.5 |
| 1,791.2 |