| (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 | 1,094.9 | 1,043.9 | 937.4 | 942.1 | 1,099.4 | 960.8 | 550.4 | 636.9 | 449.5 | 389.3 | 167.7 | 199.9 | 243.0 | 306.4 | 306.4 | 294.7 | 166.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | 3.7 | 3.5 | 3.8 | - | 1.6 | 4.0 | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | 318.2 | 98.5 | 272.0 | 251.0 | 359.6 | 254.8 | 127.0 | 28.5 | - | 8.6 | 20.0 | ||
| Cash And Short Term Investments | 1,094.9 | 1,043.9 | 937.4 | 942.1 | 1,099.4 | 960.8 | 868.6 | 735.4 | 721.5 | 640.3 | 527.3 | 454.7 | 370.0 | 334.9 | 306.4 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,101.8 | 995.7 | 903.4 | 859.7 | 897.2 | 657.7 | 550.3 | 439.0 | 324.2 | 247.4 | 158.6 | 129.8 | 113.3 | 99.0 | 91.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 226.3 | 254.3 | 296.9 | 338.8 | 230.2 | 139.2 | 112.1 | 55.6 | 31.7 | 27.1 | 19.5 | 15.9 | 14.0 | 15.1 | 9.4 | 2.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,898.8 | 1,932.8 | 1,841.6 | 1,681.6 | 1,441.0 | 1,036.0 | 861.2 | 693.1 | 484.6 | 310.9 | 254.5 | 197.9 | 181.2 | 165.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 121.5 | 108.7 | 113.1 | 127.9 | 163.9 | 142.1 | 87.3 | 64.3 | 36.8 | 28.6 | 34.4 | 23.2 | 17.7 | 19.5 | 19.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (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 | 1,059.8 | 1,094.9 | 1,004.6 | 901.2 | 873.0 | 1,043.9 | 1,041.9 | 761.4 | 865.8 | 937.4 | 1,239.0 | 952.0 | 832.4 | 942.1 | 1,044.5 | |||||||||||||||||||||||||
| 87.1 |
| 89.1 |
| - |
| - |
| - |
| 303.3 |
| 186.5 |
| 87.1 |
| 89.1 |
| 65.4 |
| 54.5 |
| - |
| - |
| 2.0 |
| - |
| - |
| Prepaid Expenses | 165.6 | 198.6 | 273.6 | 226.4 | 195.3 | 91.8 | 102.5 | 72.5 | 80.9 | 38.2 | 26.7 | 19.8 | 18.8 | 36.8 | 31.8 | 17.4 | - | - | - |
| Other Current Assets | 47.3 | 81.6 | 77.3 | 16.8 | 31.5 | 61.7 | 24.4 | 6.5 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,616.6 | 2,492.4 | 2,446.6 | 2,424.4 | 2,494.1 | 1,849.5 | 1,633.4 | 1,302.5 | 1,158.4 | 953.0 | 732.0 | 657.2 | 544.7 | 485.8 | 384.8 | 388.6 | 261.3 | - | - |
| 129.4 |
| 98.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 767.3 | 661.7 | 550.8 | 449.7 | 359.1 | 301.3 | 229.5 | 171.7 | 135.8 | 135.7 | 118.0 | 107.8 | 105.5 | 85.9 | 75.5 | 67.8 | - | - | - |
| Property,Plant & Equipment Net | 1,131.5 | 1,271.1 | 1,290.9 | 1,231.9 | 1,081.9 | 734.7 | 631.7 | 521.3 | 348.8 | 175.2 | 136.5 | 90.1 | 75.7 | 79.2 | 54.0 | 30.7 | 25.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | 0.0 | 9.1 | 39.9 | 59.8 | 151.4 | 147.9 | 102.0 | 21.3 | - | 9.1 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 45.9 | 54.6 | 45.1 | 0.0 | - | - | - | - | - | - | - | - |
| Goodwill | 491.8 | 442.6 | 419.5 | 407.6 | 418.5 | 444.8 | 63.9 | 64.0 | 64.6 | 61.0 | 61.1 | 61.4 | 61.6 | 99.2 | 135.4 | 0.5 | 0.5 | - | - |
| Intangible Assets | 93.9 | 103.5 | 82.1 | 95.7 | 109.7 | 130.1 | 11.8 | 17.9 | 24.5 | 21.0 | 18.1 | 20.7 | 23.7 | 45.8 | 50.0 | 2.2 | 5.0 | - | - |
| Operating Lease Right Of Use Assets | 108.3 | 113.4 | 118.0 | 118.9 | 121.3 | 82.6 | 56.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1,513.5 | 1,557.4 | 1,590.0 | 1,571.7 | 1,533.8 | 1,552.8 | 64.0 | 64.7 | 49.3 | 67.8 | 51.4 | 3.1 | 15.8 | 21.6 | 22.3 | 42.4 | 61.5 | - | - |
| Other Non-Current Assets | 278.0 | 234.2 | 128.7 | 55.8 | 57.5 | 35.2 | 39.6 | 27.0 | 43.9 | 13.3 | 8.2 | 7.7 | 8.6 | 3.5 | 2.7 | 3.5 | 2.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,233.7 | 6,214.6 | 6,083.9 | 5,947.9 | 5,942.1 | 4,829.7 | 2,500.7 | 2,052.5 | 1,784.0 | 1,396.2 | 1,158.6 | 988.0 | 832.1 | 756.3 | 649.3 | 476.9 | 355.2 | - | - |
| 7.8 |
| 6.1 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,261.8 | 1,331.1 | 1,427.7 | 1,343.6 | 1,152.9 | 777.9 | 563.8 | 393.1 | 267.7 | 191.4 | 129.6 | 90.7 | 77.3 | 62.0 | 52.3 | 33.8 | 32.3 | - | - |
| Operating Lease Liabilities Current | 31.9 | 31.1 | 29.7 | 26.6 | 22.7 | 21.7 | 15.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 536.7 | 598.2 | 525.8 | 454.4 | 607.3 | 405.6 | 320.0 | 234.7 | 195.6 | 134.3 | 107.8 | 87.9 | 80.3 | 74.2 | 76.6 | 51.4 | 42.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,920.0 | 2,038.0 | 2,066.6 | 1,925.9 | 1,924.1 | 1,325.6 | 971.0 | 692.1 | 500.1 | 354.3 | 271.7 | 201.8 | 175.3 | 155.8 | 148.1 | 93.0 | 81.2 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 82.5 | 88.2 | 97.0 | 100.3 | 102.7 | 64.4 | 43.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 85.5 | 102.2 | 138.0 | 160.7 | 136.7 | 62.6 | 35.5 | 17.1 | 4.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 113.8 | 139.9 | 173.1 | 196.0 | 174.6 | 100.0 | 37.3 | 29.5 | 15.6 | 1.3 | 1.5 | 2.9 | 4.5 | 19.2 | 10.4 | 6.2 | 1.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,184.5 | 2,362.6 | 2,453.4 | 2,346.6 | 2,319.4 | 1,595.8 | 1,154.5 | 799.6 | 629.7 | 400.8 | 310.7 | 235.2 | 198.2 | 175.0 | 158.5 | 99.2 | 82.2 | - | - |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | 1,509.6 | 1,362.2 | 1,162.1 | 1,044.9 | 999.0 | 974.6 | 906.9 | 877.5 | 886.4 | 864.9 | 821.5 | 783.4 | 729.6 | 670.7 | 607.2 | 555.9 | 525.1 | - | - |
| Retained Earnings | 2,464.2 | 2,483.8 | 2,447.2 | 2,566.7 | 2,619.4 | 2,215.8 | 439.9 | 378.1 | 267.3 | 131.4 | 27.4 | (30.5) | (95.9) | (89.6) | (116.5) | (178.2) | (252.5) | - | - |
| Accumulated Other Comprehensive Income | 75.4 | 6.0 | 21.2 | (10.3) | 4.3 | 43.5 | (0.7) | (2.8) | 0.6 | (0.9) | (1.0) | (0.1) | 0.3 | 0.2 | 0.0 | 0.1 | 0.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,049.1 | 3,852.0 | 3,630.5 | 3,601.4 | 3,622.7 | 3,233.9 | 1,346.2 | 1,252.9 | 1,154.3 | 999.3 | 847.9 | 752.8 | 634.0 | 581.3 | 490.8 | 377.7 | 377.7 | 218.5 | 161.2 |
| Total Equity | 4,049.1 | 3,852.0 | 3,630.5 | 3,601.4 | 3,622.7 | 3,233.9 | 1,346.2 | 1,252.9 | 1,154.3 | 999.3 | 847.9 | 752.8 | 634.0 | 581.3 | 490.8 | 377.7 | 377.7 | 218.5 | 161.2 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 696.5 | 454.4 | 380.0 | 498.5 | 570.0 | 523.9 | 662.4 | 610.4 | 658.3 | 598.6 | 460.3 | 455.3 | 369.3 | 330.0 | 236.7 | 295.6 | 180.1 | - | - |
| Book Value | 4,049.1 | 3,852.0 | 3,630.5 | 3,601.4 | 3,622.7 | 3,233.9 | 1,346.2 | 1,252.9 | 1,154.3 | 999.3 | 847.9 | 752.8 | 634.0 | 581.3 | 490.8 | 377.7 | 377.7 | 218.5 | 161.2 |
| Tangible Book Value | 3,463.4 | 3,305.9 | 3,128.8 | 3,098.1 | 3,094.5 | 2,659.0 | 1,270.5 | 1,170.9 | 1,065.2 | 917.3 | 768.8 | 670.7 | 548.6 | 436.3 | 305.4 | 375.1 | 372.3 | - | - |
| 877.5 |
| 926.1 |
| 1,099.4 |
| 1,237.8 |
| 1,086.4 |
| 1,131.7 |
| 960.8 |
| 615.5 |
| 404.4 |
| 790.7 |
| 550.4 |
| 490.4 |
| 423.5 |
| 588.0 |
| 636.9 |
| 420.9 |
| 548.0 |
| 498.0 |
| 449.5 |
| 362.6 |
| 358.2 |
| 261.0 |
| 389.3 |
| 419.9 |
| 167.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 292.0 | 297.4 | 144.5 | 98.5 | 184.3 | 164.6 | 164.7 | 272.0 | 316.5 | 243.8 | 284.6 | 251.0 | 193.0 | 404.1 |
| Cash And Short Term Investments | 1,059.8 | 1,094.9 | 1,004.6 | 901.2 | 873.0 | 1,043.9 | 1,041.9 | 761.4 | 865.8 | 937.4 | 1,239.0 | 952.0 | 832.4 | 942.1 | 1,044.5 | 877.5 | 926.1 | 1,099.4 | 1,237.8 | 1,086.4 | 1,131.7 | 960.8 | 615.5 | 404.4 | 790.7 | 550.4 | 782.4 | 720.9 | 732.5 | 735.4 | 605.2 | 712.6 | 662.7 | 721.5 | 679.1 | 602.0 | 545.6 | 640.3 | 613.0 | 571.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,125.1 | 1,101.8 | 1,099.4 | 1,116.2 | 1,062.0 | 995.7 | 1,010.6 | 1,020.1 | 950.7 | 903.4 | 904.2 | 908.4 | 884.4 | 859.7 | 859.6 | 931.9 | 950.9 | 897.2 | 855.0 | 808.1 | 719.0 | 657.7 | 626.0 | 473.3 | 533.0 | 550.3 | 531.8 | 520.1 | 479.3 | 439.0 | 420.3 | 374.4 | 361.5 | 324.2 | 321.3 | 291.7 | 267.1 | 247.4 | 245.0 | 192.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 214.9 | 226.3 | 228.2 | 243.8 | 246.6 | 254.3 | 254.1 | 259.5 | 280.1 | 296.9 | 296.2 | 312.7 | 311.9 | 338.8 | 320.9 | 310.0 | 275.7 | 230.2 | 207.1 | 178.8 | 150.6 | 139.2 | 123.1 | 131.3 | 121.0 | 112.1 | 94.8 | 81.1 | 68.5 | 55.6 | 48.9 | 47.3 | 35.9 | 31.7 | 36.9 | 35.1 | 35.2 | 27.1 | 26.3 | 23.0 |
| Prepaid Expenses | 215.7 | 165.6 | 174.1 | 186.9 | 220.5 | 198.6 | 290.7 | 350.6 | 349.6 | 273.6 | 217.6 | 236.6 | 251.5 | 226.4 | 229.3 | 235.3 | 241.3 | |||||||||||||||||||||||
| Other Current Assets | 57.1 | 47.3 | 57.0 | 57.1 | 83.2 | 81.6 | 68.8 | 70.5 | 70.5 | 77.3 | 34.2 | 22.7 | 22.5 | 16.8 | 46.6 | 62.6 | 32.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,655.4 | 2,616.6 | 2,534.1 | 2,448.1 | 2,402.0 | 2,492.4 | 2,597.4 | 2,412.4 | 2,479.3 | 2,446.6 | 2,701.8 | 2,465.5 | 2,331.9 | 2,424.4 | 2,500.6 | 2,376.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,108.1 | 1,131.5 | 1,184.6 | 1,260.9 | 1,264.8 | 1,271.1 | 1,290.4 | 1,277.8 | 1,281.7 | 1,290.9 | 1,268.4 | 1,279.0 | 1,262.8 | 1,231.9 | 1,199.9 | 1,182.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 503.0 | 491.8 | 491.5 | 491.1 | 457.6 | 442.6 | 471.5 | 454.5 | 458.2 | 419.5 | 404.3 | 414.8 | 414.2 | 407.6 | 377.6 | 390.1 | 412.0 | 418.5 | ||||||||||||||||||||||
| Intangible Assets | 100.8 | 93.9 | 98.7 | 103.5 | 102.8 | 103.5 | 115.9 | 115.7 | 121.4 | 82.1 | 82.7 | 89.3 | 93.3 | 95.7 | 91.7 | 93.8 | 103.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 110.2 | 108.3 | 115.0 | 116.7 | 113.2 | 113.4 | 121.1 | 122.2 | 119.0 | 118.0 | 119.0 | 125.9 | 117.9 | 118.9 | 116.0 | 117.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1,471.4 | 1,513.5 | 1,555.6 | 1,548.2 | 1,523.5 | 1,557.4 | 1,570.0 | 1,577.9 | 1,570.6 | 1,590.0 | 1,591.8 | 1,605.9 | 1,589.6 | 1,571.7 | 1,524.6 | 1,518.6 | 1,515.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 365.1 | 278.0 | 254.1 | 250.7 | 238.9 | 234.2 | 199.7 | 197.9 | 121.8 | 128.7 | 132.4 | 138.2 | 54.3 | 55.8 | 52.1 | 52.8 | 57.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,314.2 | 6,233.7 | 6,233.6 | 6,219.1 | 6,102.8 | 6,214.6 | 6,366.0 | 6,158.3 | 6,155.8 | 6,083.9 | 6,318.6 | 6,144.6 | 5,901.4 | 5,947.9 | 5,912.8 | 5,810.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 123.7 | 121.5 | 125.6 | 114.4 | 125.4 | 108.7 | 109.0 | 105.8 | 117.2 | 113.1 | 99.7 | 110.2 | 130.6 | 127.9 | 138.9 | 145.6 | 186.5 | 163.9 | 174.9 | 225.1 | 124.3 | 142.1 | 119.2 | 95.0 | 72.7 | 87.3 | 63.3 | 62.0 | 62.5 | 64.3 | 43.1 | 48.7 | 41.9 | 36.8 | 45.9 | 46.0 | 37.0 | 28.6 | 33.1 | 30.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,235.3 | 1,261.8 | 1,294.6 | 1,318.0 | 1,319.4 | 1,331.1 | 1,380.0 | 1,378.9 | 1,409.2 | 1,427.7 | 1,408.8 | 1,396.7 | 1,376.8 | 1,343.6 | 1,286.9 | 1,242.3 | ||||||||||||||||||||||||
| Operating Lease Liabilities Current | 32.6 | 31.9 | 34.0 | 32.5 | 32.0 | 31.1 | 31.2 | 30.8 | 31.3 | 29.7 | 28.3 | 28.8 | 27.8 | 26.6 | 24.2 | 24.6 | ||||||||||||||||||||||||
| Accrued Expenses | 546.9 | 536.7 | 546.3 | 563.1 | 546.2 | 598.2 | 574.6 | 555.5 | 496.6 | 525.8 | 614.5 | 600.2 | 497.2 | 454.4 | 383.6 | 416.5 | 465.1 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,905.9 | 1,920.0 | 1,966.5 | 1,995.5 | 1,990.9 | 2,038.0 | 2,063.6 | 2,040.1 | 2,023.0 | 2,066.6 | 2,123.0 | 2,107.1 | 2,004.6 | 1,925.9 | 1,809.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 83.4 | 82.5 | 87.3 | 90.5 | 86.5 | 88.2 | 96.4 | 98.3 | 95.1 | 97.0 | 98.5 | 104.7 | 99.0 | 100.3 | 96.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 77.9 | 85.5 | 84.4 | 88.5 | 93.3 | 102.2 | 108.7 | 117.6 | 115.4 | 138.0 | 146.3 | 148.3 | 157.3 | 160.7 | 152.1 | 155.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 108.2 | 113.8 | 111.8 | 116.8 | 131.4 | 139.9 | 150.0 | 158.2 | 156.4 | 173.1 | 178.7 | 181.2 | 191.3 | 196.0 | 185.0 | 191.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,164.8 | 2,184.5 | 2,276.1 | 2,306.3 | 2,308.6 | 2,362.6 | 2,421.6 | 2,400.4 | 2,395.9 | 2,453.4 | 2,516.7 | 2,506.2 | 2,421.4 | 2,346.6 | 2,218.2 | 2,211.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 1,530.9 | 1,509.6 | 1,475.1 | 1,426.5 | 1,386.8 | 1,362.2 | 1,335.9 | 1,276.3 | 1,238.7 | 1,162.1 | 1,193.1 | 1,141.6 | 1,104.7 | 1,044.9 | 1,060.7 | 1,016.9 | ||||||||||||||||||||||||
| Retained Earnings | 2,548.4 | 2,464.2 | 2,416.9 | 2,425.0 | 2,389.3 | 2,483.8 | 2,572.5 | 2,456.6 | 2,502.7 | 2,447.2 | 2,606.8 | 2,485.3 | 2,373.5 | 2,566.7 | 2,674.7 | 2,602.0 | 2,680.3 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 70.1 | 75.4 | 65.4 | 61.2 | 18.2 | 6.0 | 35.9 | 25.0 | 18.4 | 21.2 | 2.0 | 11.3 | 1.8 | (10.3) | (40.7) | (19.8) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4,149.4 | 4,049.1 | 3,957.5 | 3,912.8 | 3,794.2 | 3,852.0 | 3,944.4 | 3,757.9 | 3,759.9 | 3,630.5 | 3,801.9 | 3,638.3 | 3,480.0 | 3,601.4 | 3,694.6 | 3,599.1 | ||||||||||||||||||||||||
| Total Equity | 4,149.4 | 4,049.1 | 3,957.5 | 3,912.8 | 3,794.2 | 3,852.0 | 3,944.4 | 3,757.9 | 3,759.9 | 3,630.5 | 3,801.9 | 3,638.3 | 3,480.0 | 3,601.4 | 3,694.6 | 3,599.1 | 3,666.9 | 3,622.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 749.6 | 696.5 | 567.6 | 452.6 | 411.1 | 454.4 | 533.8 | 372.3 | 456.3 | 380.0 | 578.8 | 358.4 | 327.3 | 498.5 | 691.2 | 572.4 | 617.1 | 570.0 | ||||||||||||||||||||||
| Book Value | 4,149.4 | 4,049.1 | 3,957.5 | 3,912.8 | 3,794.2 | 3,852.0 | 3,944.4 | 3,757.9 | 3,759.9 | 3,630.5 | 3,801.9 | 3,638.3 | 3,480.0 | 3,601.4 | 3,694.6 | 3,599.1 | 3,666.9 | 3,622.7 | ||||||||||||||||||||||
| Tangible Book Value | 3,545.6 | 3,463.4 | 3,367.2 | 3,318.2 | 3,233.9 | 3,305.9 | 3,356.9 | 3,187.7 | 3,180.2 | 3,128.8 | 3,314.8 | 3,134.2 | 2,972.5 | 3,098.1 | 3,225.3 | 3,115.2 | 3,151.4 | |||||||||||||||||||||||
| 195.3 |
| 155.3 |
| 158.6 |
| 114.3 |
| 91.8 |
| 108.6 |
| 140.3 |
| 131.8 |
| 102.5 |
| 96.6 |
| 135.2 |
| 116.8 |
| 72.5 |
| 149.9 |
| 126.8 |
| 108.7 |
| 80.9 |
| 63.7 |
| 74.4 |
| 70.3 |
| 38.2 |
| 27.5 |
| 37.9 |
| 31.5 |
| - |
| - |
| - |
| - |
| 25.3 |
| 25.0 |
| 19.6 |
| 29.1 |
| 21.1 |
| 19.0 |
| - |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,480.8 |
| 2,494.1 |
| 2,455.3 |
| 2,231.8 |
| 2,115.6 |
| 1,849.5 |
| 1,473.2 |
| 1,149.2 |
| 1,576.5 |
| 1,633.4 |
| 1,505.6 |
| 1,457.4 |
| 1,439.1 |
| 1,302.5 |
| 1,224.2 |
| 1,261.0 |
| 1,168.8 |
| 1,158.4 |
| 1,101.0 |
| 1,003.2 |
| 918.2 |
| 953.0 |
| 911.8 |
| 825.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,140.9 |
| 1,081.9 |
| 1,002.8 |
| 960.9 |
| 763.9 |
| 734.7 |
| 703.7 |
| 669.0 |
| 663.5 |
| 631.7 |
| 606.6 |
| 599.6 |
| 575.3 |
| 521.3 |
| 491.6 |
| 447.9 |
| 400.5 |
| 348.8 |
| 295.9 |
| 255.5 |
| 231.7 |
| 175.2 |
| 172.7 |
| 161.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 45.9 |
| 48.0 |
| 49.1 |
| 52.8 |
| 54.6 |
| 52.9 |
| 41.7 |
| 43.9 |
| 45.1 |
| 46.3 |
| - |
| 426.6 |
| 432.2 |
| 427.6 |
| 444.8 |
| 427.3 |
| 415.5 |
| - |
| 63.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.1 |
| 91.3 |
| 92.4 |
| 82.0 |
| 83.0 |
| 83.7 |
| 109.7 |
| 115.8 |
| 117.7 |
| 120.5 |
| 130.1 |
| 128.6 |
| 127.7 |
| 10.5 |
| 11.8 |
| 13.3 |
| 14.8 |
| 16.3 |
| 17.9 |
| 19.5 |
| 21.1 |
| 23.0 |
| 24.5 |
| 25.5 |
| 26.8 |
| 27.9 |
| 21.0 |
| 21.8 |
| 22.6 |
| 125.3 |
| 121.3 |
| 92.7 |
| 93.4 |
| 82.4 |
| 82.6 |
| 83.4 |
| 68.6 |
| 70.4 |
| 56.2 |
| 53.9 |
| 57.3 |
| 56.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,533.8 |
| 1,502.3 |
| 1,512.3 |
| 1,521.9 |
| 1,552.8 |
| 1,566.2 |
| 1,568.3 |
| 1,551.1 |
| 64.0 |
| 63.2 |
| 59.1 |
| 57.2 |
| 64.7 |
| 47.4 |
| 45.9 |
| 45.5 |
| 49.3 |
| 73.5 |
| 61.8 |
| 60.1 |
| 67.8 |
| 68.9 |
| 60.1 |
| 57.5 |
| 54.7 |
| 47.3 |
| 38.0 |
| 35.2 |
| 32.6 |
| 27.6 |
| 29.6 |
| 39.6 |
| 44.1 |
| 48.9 |
| 26.2 |
| 27.0 |
| 25.5 |
| 19.3 |
| 17.2 |
| 43.9 |
| 25.4 |
| 23.0 |
| 14.4 |
| 13.3 |
| 13.5 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,943.4 |
| 5,942.1 |
| 5,650.1 |
| 5,395.6 |
| 5,069.8 |
| 4,829.7 |
| 4,415.1 |
| 4,025.9 |
| 3,964.8 |
| 2,500.7 |
| 2,350.4 |
| 2,346.0 |
| 2,234.4 |
| 2,052.5 |
| 1,928.4 |
| 1,916.6 |
| 1,782.7 |
| 1,784.0 |
| 1,697.6 |
| 1,551.2 |
| 1,459.3 |
| 1,396.2 |
| 1,358.9 |
| 1,251.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,212.1 |
| 1,152.9 |
| 1,070.1 |
| 975.9 |
| 862.9 |
| 777.9 |
| 684.1 |
| 601.8 |
| 578.5 |
| 563.8 |
| 520.7 |
| 481.5 |
| 433.5 |
| 393.1 |
| 356.1 |
| 321.1 |
| 296.0 |
| 267.7 |
| 241.6 |
| 220.0 |
| 202.9 |
| 191.4 |
| 177.4 |
| 160.6 |
| 25.2 |
| 22.7 |
| 22.2 |
| 22.5 |
| 21.5 |
| 21.7 |
| 20.7 |
| 20.9 |
| 20.2 |
| 15.7 |
| 13.7 |
| 16.1 |
| 15.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 607.3 |
| 545.3 |
| 495.6 |
| 406.7 |
| 405.6 |
| 318.5 |
| 244.8 |
| 259.5 |
| 320.0 |
| 286.1 |
| 245.6 |
| 252.8 |
| 234.7 |
| 219.0 |
| 196.8 |
| 180.1 |
| 195.6 |
| 173.9 |
| 158.8 |
| 125.6 |
| 134.3 |
| 132.5 |
| 107.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,804.4 |
| 1,863.6 |
| 1,924.1 |
| 1,790.3 |
| 1,696.6 |
| 1,393.8 |
| 1,325.6 |
| 1,121.8 |
| 941.6 |
| 910.7 |
| 971.0 |
| 870.1 |
| 789.0 |
| 804.9 |
| 692.1 |
| 618.2 |
| 566.6 |
| 518.0 |
| 500.1 |
| 461.4 |
| 424.8 |
| 365.6 |
| 354.3 |
| 343.1 |
| 299.0 |
| 98.3 |
| 105.0 |
| 102.7 |
| 74.4 |
| 74.2 |
| 63.8 |
| 64.4 |
| 65.5 |
| 50.6 |
| 53.7 |
| 43.5 |
| 43.4 |
| 59.1 |
| 59.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.0 |
| 136.7 |
| 108.4 |
| 91.4 |
| 74.2 |
| 62.6 |
| 47.0 |
| 36.1 |
| 36.6 |
| 35.5 |
| 27.6 |
| 23.9 |
| 19.2 |
| 17.1 |
| 11.7 |
| 7.6 |
| 6.2 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.5 |
| 174.6 |
| 142.7 |
| 127.1 |
| 108.9 |
| 100.0 |
| 85.6 |
| 73.3 |
| 38.3 |
| 37.3 |
| 29.4 |
| 26.0 |
| 21.1 |
| 29.5 |
| 21.6 |
| 15.3 |
| 17.9 |
| 15.6 |
| 8.9 |
| 3.5 |
| 2.5 |
| 1.3 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,276.6 |
| 2,319.4 |
| 2,133.3 |
| 2,011.2 |
| 1,676.2 |
| 1,595.8 |
| 1,381.6 |
| 1,180.8 |
| 1,111.9 |
| 1,154.5 |
| 1,044.8 |
| 972.3 |
| 978.7 |
| 799.6 |
| 735.4 |
| 697.6 |
| 655.3 |
| 629.7 |
| 515.7 |
| 472.9 |
| 414.4 |
| 400.8 |
| 386.6 |
| 341.4 |
| 992.3 |
| 999.0 |
| 972.5 |
| 895.8 |
| 948.4 |
| 974.6 |
| 951.7 |
| 918.5 |
| 895.1 |
| 906.9 |
| 892.3 |
| 874.3 |
| 856.0 |
| 877.5 |
| 865.3 |
| 844.6 |
| 858.6 |
| 886.4 |
| 880.0 |
| 845.6 |
| 850.1 |
| 864.9 |
| 854.4 |
| 821.8 |
| 2,619.4 |
| 2,526.7 |
| 2,459.0 |
| 2,416.2 |
| 2,215.8 |
| 2,056.8 |
| 1,917.4 |
| 1,958.0 |
| 439.9 |
| 415.2 |
| 501.3 |
| 402.0 |
| 378.1 |
| 328.4 |
| 373.4 |
| 267.3 |
| 267.3 |
| 301.1 |
| 232.9 |
| 196.2 |
| 131.4 |
| 118.0 |
| 87.6 |
| (5.7) |
| 4.3 |
| 17.6 |
| 29.6 |
| 29.0 |
| 43.5 |
| 24.9 |
| 9.1 |
| (0.2) |
| (0.7) |
| (1.9) |
| (1.9) |
| (2.3) |
| (2.8) |
| (0.7) |
| 0.9 |
| 1.5 |
| 0.6 |
| 0.8 |
| (0.2) |
| (1.4) |
| (0.9) |
| (0.1) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,666.9 |
| 3,622.7 |
| 3,516.8 |
| 3,384.4 |
| 3,393.6 |
| 3,233.9 |
| 3,033.5 |
| 2,845.0 |
| 2,853.0 |
| 1,346.2 |
| 1,305.5 |
| 1,373.7 |
| 1,255.7 |
| 1,252.9 |
| 1,193.0 |
| 1,219.0 |
| 1,127.5 |
| 1,154.3 |
| 1,182.0 |
| 1,078.3 |
| 1,044.9 |
| 995.4 |
| 972.3 |
| 909.9 |
| 3,516.8 |
| 3,384.4 |
| 3,393.6 |
| 3,233.9 |
| 3,033.5 |
| 2,845.0 |
| 2,853.0 |
| 1,346.2 |
| 1,305.5 |
| 1,373.7 |
| 1,255.7 |
| 1,252.9 |
| 1,193.0 |
| 1,219.0 |
| 1,127.5 |
| 1,154.3 |
| 1,182.0 |
| 1,078.3 |
| 1,044.9 |
| 995.4 |
| 972.3 |
| 909.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 665.0 |
| 535.2 |
| 721.7 |
| 523.9 |
| 351.5 |
| 207.7 |
| 665.8 |
| 662.4 |
| 635.4 |
| 668.3 |
| 634.2 |
| 610.4 |
| 606.0 |
| 694.4 |
| 650.8 |
| 658.3 |
| 639.6 |
| 578.4 |
| 552.6 |
| 598.6 |
| 568.7 |
| 526.4 |
| 3,516.8 |
| 3,384.4 |
| 3,393.6 |
| 3,233.9 |
| 3,033.5 |
| 2,845.0 |
| 2,853.0 |
| 1,346.2 |
| 1,305.5 |
| 1,373.7 |
| 1,255.7 |
| 1,252.9 |
| 1,193.0 |
| 1,219.0 |
| 1,127.5 |
| 1,154.3 |
| 1,182.0 |
| 1,078.3 |
| 1,044.9 |
| 995.4 |
| 972.3 |
| 909.9 |
| 3,094.5 |
| 2,974.4 |
| 2,834.5 |
| 2,845.5 |
| 2,659.0 |
| 2,477.5 |
| 2,301.8 |
| 2,842.5 |
| 1,270.5 |
| 1,292.3 |
| 1,358.9 |
| 1,239.4 |
| 1,235.0 |
| 1,173.4 |
| 1,197.8 |
| 1,104.5 |
| 1,129.8 |
| 1,066.4 |
| 960.2 |
| 924.5 |
| 892.4 |
| 867.5 |
| 803.5 |