| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 274.7 | 266.7 | 175.1 | 295.7 | 378.0 | 214.0 | 377.0 | 548.0 | 816.0 | 734.0 | 957.0 | 1,233.0 | 1,549.0 | 1,527.0 | 1,791.0 | 1,551.0 | 835.0 | 677.1 |
| Restricted Cash | - | - | - | - | - | - | 49.0 | 34.0 | 39.0 | 51.0 | 50.0 | 59.0 | - | - | - | - | - | - |
| Short Term Investments | 85.2 | 71.1 | 62.0 | 131.0 | 334.0 | 525.0 | 532.0 | 368.0 | 1,443.0 | 644.0 | 1,420.0 | 1,658.0 | 1,105.0 | 247.0 | 330.0 | 360.6 | 682.7 | |
| Cash And Short Term Investments | 359.9 | 337.8 | 237.1 | 426.7 | 712.0 | 739.0 | 909.0 | 916.0 | 2,259.0 | 1,378.0 | 2,377.0 | 2,891.0 | 2,654.0 | 1,774.0 | 2,121.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 156.0 | 173.7 | 198.7 | 120.0 | 138.0 | 182.0 | 215.0 | 233.0 | 151.0 | 200.0 | 338.0 | 503.0 | 2,353.0 | 3,062.0 | 3,955.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 3.0 | 26.0 | 143.0 | 122.0 | 603.0 | 1,027.0 | 618.0 | 660.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 98.2 | 97.9 | 109.3 | 114.0 | 156.0 | 259.0 | 240.0 | 240.0 | 213.0 | 1,273.0 | 1,744.0 | 1,916.0 | 4,632.0 | 4,762.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.5 | 31.1 | 16.8 | 24.0 | 22.0 | 20.0 | 31.0 | 48.0 | 46.0 | 128.0 | 270.0 | 235.0 | 1,064.0 | 744.0 | 832.0 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 196.5 | 195.3 | 194.1 | 0.0 | - | - | - | - | - | - | - | 1,707.0 | 0.0 | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 2,924.4 | 2,976.4 | 2,947.7 | 2,909.0 | 2,869.0 | 2,823.0 | 2,760.0 | 2,688.0 | 2,560.0 | 2,512.0 | 2,448.0 | 2,444.0 | 2,431.0 | 2,446.0 | 2,359.0 | |||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 196.5 | 195.3 | 194.1 | 0.0 | - | - | - | - | - | - | - | 1,707.0 | 0.0 | - | - | - | ||
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 256.8 | 274.7 | 270.3 | 276.4 | 276.0 | 266.7 | 189.0 | 171.0 | 143.0 | 175.0 | 210.0 | 415.0 | 358.0 | 295.0 | 255.0 | |||||||||||||||||||||||||
| - |
| 1,911.6 |
| 1,517.7 |
| 677.1 |
| 2,594.0 |
| 2,112.1 |
| - |
| 682.4 |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 42.2 | 30.0 | 35.1 | 182.0 | 159.0 | 50.0 | 52.0 | 56.0 | 38.0 | 55.0 | 102.0 | 375.0 | 469.0 | 365.0 | 241.0 | 247.0 | 187.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 354.0 | 15.0 | - | - | - | - |
| Total Current Assets | 568.2 | 591.5 | 507.5 | 743.0 | 1,043.0 | 1,006.0 | 1,196.0 | 1,233.0 | 2,545.0 | 1,717.0 | 3,011.0 | 4,167.0 | 7,441.0 | 7,071.0 | 7,488.0 | 5,813.0 | 4,841.6 | - |
| 3,899.0 |
| 2,878.0 |
| - |
| - |
| Accumulated Depreciation | 85.9 | 84.5 | 88.1 | 89.0 | 115.0 | 211.0 | 170.0 | 155.0 | 149.0 | 1,182.0 | 1,332.0 | 1,360.0 | 2,559.0 | 2,029.0 | 1,395.0 | 921.0 | - | - |
| Property,Plant & Equipment Net | 12.3 | 13.4 | 21.2 | 25.0 | 41.0 | 48.0 | 70.0 | 85.0 | 64.0 | 91.0 | 412.0 | 556.0 | 2,073.0 | 2,733.0 | 2,504.0 | 1,957.0 | 1,334.6 | - |
| Long Term Investments | 58.3 | 58.9 | 35.7 | 34.0 | 30.0 | 37.0 | 32.0 | 55.0 | 55.0 | 269.0 | 197.0 | 316.0 | 221.0 | 337.0 | 577.0 | 958.0 | 720.6 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 14.0 | 46.0 | 48.0 | 11.0 | 4.0 | - | - |
| Goodwill | 479.1 | 472.4 | 474.5 | 489.0 | 844.0 | 849.0 | 1,437.0 | 1,463.0 | 569.0 | 559.0 | 618.0 | 85.0 | - | 304.0 | 508.0 | 151.0 | 137.6 | - |
| Intangible Assets | 40.1 | 47.3 | 57.5 | 203.0 | 522.0 | 771.0 | 915.0 | 1,068.0 | 477.0 | 602.0 | 1,213.0 | 1,375.0 | 3,430.0 | 3,286.0 | 1,798.0 | 1,326.0 | 1,066.5 | - |
| Operating Lease Right Of Use Assets | 16.7 | 22.0 | 31.8 | 44.0 | 50.0 | 63.0 | 124.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 2.0 | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | - |
| Other Non-Current Assets | 56.3 | 76.5 | 54.8 | 8.0 | 9.0 | 16.0 | 65.0 | 28.0 | 28.0 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,245.2 | 1,295.6 | 1,395.0 | 1,679.0 | 2,567.0 | 2,818.0 | 3,888.0 | 3,968.0 | 3,780.0 | 3,296.0 | 5,534.0 | 6,558.0 | 13,165.0 | 13,731.0 | 12,875.0 | 10,205.0 | 8,101.4 | - |
| 615.0 |
| 448.3 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 138.5 | 161.5 | 148.7 | 175.0 | 207.0 | 225.0 | 264.0 | 253.0 | 142.0 | 239.0 | 392.0 | 470.0 | 542.0 | 263.0 | 108.0 | 68.0 | 53.8 | - |
| Operating Lease Liabilities Current | 9.5 | 15.0 | 19.6 | 24.0 | 28.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 111.7 | 126.2 | 113.7 | 143.0 | 157.0 | 178.0 | 202.0 | 192.0 | 205.0 | 240.0 | 368.0 | 667.0 | 1,854.0 | 2,382.0 | 2,511.0 | 1,638.0 | 1,238.6 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 268.1 | 344.3 | 356.9 | 729.0 | 397.0 | 429.0 | 1,121.0 | 510.0 | 411.0 | 621.0 | 1,039.0 | 1,372.0 | 3,460.0 | 3,389.0 | 3,630.0 | 2,432.0 | 2,115.4 | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 18.8 | 28.7 | 37.8 | 52.0 | 66.0 | 90.0 | 120.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 14.1 | 5.6 | 14.6 | 40.0 | 37.0 | 69.0 | 109.0 | 136.0 | 53.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.0 | 2.0 | 6.0 | 9.0 | 10.0 | 48.0 | 245.0 | 232.0 | 276.0 | 141.0 | 87.9 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.7 | 1.8 | 3.2 | 1.0 | 4.0 | 6.0 | 9.0 | 19.0 | 23.0 | 18.0 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 499.2 | 575.7 | 619.9 | 822.0 | 1,011.0 | 1,314.0 | 1,359.0 | 1,332.0 | 1,275.0 | 1,239.0 | 2,326.0 | 3,127.0 | 3,705.0 | 3,631.0 | 3,937.0 | 2,602.0 | 2,227.2 | - |
| 2,372.0 |
| 2,328.0 |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (2,167.2) | (2,237.3) | (2,158.3) | (2,028.0) | (1,294.0) | (1,306.0) | (198.0) | (32.0) | (45.0) | (438.0) | 768.0 | 1,010.0 | 7,267.0 | 7,913.0 | 6,749.0 | 5,274.0 | 3,545.7 | - |
| Accumulated Other Comprehensive Income | (11.2) | (19.2) | (14.3) | (24.0) | (19.0) | (13.0) | (33.0) | (20.0) | (10.0) | (17.0) | (8.0) | (23.0) | (4.0) | 40.0 | (10.0) | 51.0 | 1.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 234.0 | 299.0 | 160.0 | 94.0 | 0.0 | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 746.0 | 719.9 | 775.1 | 856.8 | 1,555.9 | 1,504.0 | 2,529.0 | 2,636.0 | 2,505.0 | 2,057.0 | 3,208.0 | 3,431.0 | 9,460.0 | 10,100.0 | 8,938.0 | 7,603.0 | 5,875.0 | 2,483.5 |
| Total Equity | 746.0 | 719.9 | 775.1 | 856.8 | 1,555.9 | 1,504.0 | 2,529.0 | 2,636.0 | 2,505.0 | 2,057.0 | 3,208.0 | 3,431.0 | 9,460.0 | 10,100.0 | 8,938.0 | 7,603.0 | 5,875.0 | 2,483.5 |
| - |
| - |
| Net debt | (163.4) | (142.5) | (43.0) | (426.7) | - | - | - | - | - | - | - | (1,184.0) | (2,654.0) | - | - | - | - | - |
| Working Capital | 300.1 | 247.2 | 150.6 | 14.0 | 646.0 | 577.0 | 75.0 | 723.0 | 2,134.0 | 1,096.0 | 1,972.0 | 2,795.0 | 3,981.0 | 3,682.0 | 3,858.0 | 3,381.0 | 2,726.2 | - |
| Book Value | 746.0 | 719.9 | 775.1 | 856.8 | 1,555.9 | 1,504.0 | 2,529.0 | 2,636.0 | 2,505.0 | 2,057.0 | 3,208.0 | 3,431.0 | 9,460.0 | 10,100.0 | 8,938.0 | 7,603.0 | 5,875.0 | 2,483.5 |
| Tangible Book Value | 226.8 | 200.2 | 243.1 | 164.8 | 189.9 | (116.0) | 177.0 | 105.0 | 1,459.0 | 896.0 | 1,377.0 | 1,971.0 | 6,030.0 | 6,510.0 | 6,632.0 | 6,126.0 | 4,670.9 | - |
| 431.0 |
| 391.0 |
| 378.0 |
| 271.0 |
| 291.0 |
| 339.0 |
| 214.0 |
| 223.0 |
| 837.0 |
| 312.0 |
| 377.0 |
| - |
| - |
| - |
| - |
| 816.0 |
| 734.0 |
| 957.0 |
| 1,233.0 |
| 1,549.0 |
| 1,527.0 |
| 1,791.0 |
| 1,551.0 |
| 835.0 |
| 677.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | 49.0 | 48.0 | 49.0 | - | - | - | - | 39.0 | 51.0 | 50.0 | 59.0 | - | - | - | - | - | - |
| Short Term Investments | 94.1 | 85.2 | 33.9 | 14.1 | 30.6 | 71.1 | 31.0 | 40.0 | 86.0 | 62.0 | 0.0 | 41.0 | 158.0 | 131.0 | 194.0 | 212.0 | 272.0 | 334.0 | 442.0 | 416.0 | 364.0 | 525.0 | 451.0 | 58.0 | 562.0 | 532.0 | - | - | - | - | 1,443.0 | 644.0 | 1,420.0 | 1,658.0 | 1,105.0 | 247.0 | 330.0 | 360.6 | 682.7 | - |
| Cash And Short Term Investments | 350.9 | 359.9 | 304.2 | 290.5 | 306.6 | 337.8 | 220.0 | 211.0 | 229.0 | 237.0 | 210.0 | 456.0 | 516.0 | 426.0 | 449.0 | 643.0 | 663.0 | 712.0 | 713.0 | 707.0 | 703.0 | 739.0 | 674.0 | 895.0 | 874.0 | 909.0 | - | - | - | - | 2,259.0 | 1,378.0 | 2,377.0 | 2,891.0 | 2,654.0 | 1,774.0 | 2,121.0 | 1,911.6 | 1,517.7 | 677.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 160.6 | 156.0 | 149.5 | 125.0 | 129.9 | 173.7 | 161.0 | 150.0 | 148.0 | 179.0 | 183.0 | 127.0 | 117.0 | 120.0 | 131.0 | 100.0 | 102.0 | 138.0 | 138.0 | 121.0 | 153.0 | 182.0 | 212.0 | 240.0 | 210.0 | 215.0 | - | - | - | - | 151.0 | 200.0 | 338.0 | 503.0 | 2,353.0 | 3,062.0 | 3,955.0 | 2,594.0 | 2,112.1 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 26.0 | 143.0 | 122.0 | 603.0 | 1,027.0 | 618.0 | 660.0 | 682.4 | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 40.9 | 42.2 | 38.4 | 40.4 | 43.3 | 30.0 | 39.0 | 52.0 | 57.0 | 32.0 | 44.0 | 49.0 | 52.0 | 182.0 | 175.0 | 173.0 | 169.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 560.4 | 568.2 | 543.2 | 507.2 | 533.2 | 591.5 | 455.0 | 438.0 | 458.0 | 508.0 | 450.0 | 645.0 | 696.0 | 743.0 | 769.0 | 940.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 100.0 | 98.2 | 96.9 | 96.4 | 96.3 | 97.9 | 85.0 | 104.0 | 108.0 | 91.0 | 113.0 | 116.0 | 115.0 | 114.0 | 125.0 | 124.0 | 157.0 | 156.0 | 224.0 | 226.0 | 251.0 | 259.0 | 231.0 | 230.0 | 238.0 | 240.0 | - | - | - | - | 213.0 | 1,273.0 | 1,744.0 | 1,916.0 | 4,632.0 | 4,762.0 | 3,899.0 | 2,878.0 | - | - |
| Accumulated Depreciation | 86.9 | 85.9 | 85.2 | 84.2 | 83.6 | 84.5 | 71.0 | 87.0 | 89.0 | 72.0 | 91.0 | 94.0 | 91.0 | 89.0 | 99.0 | 97.0 | 119.0 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 13.1 | 12.3 | 11.7 | 12.2 | 12.7 | 13.4 | 14.0 | 17.0 | 19.0 | 19.0 | 22.0 | 22.0 | 24.0 | 25.0 | 26.0 | 27.0 | ||||||||||||||||||||||||
| Long Term Investments | 57.8 | 58.3 | 59.3 | 58.8 | 58.8 | 58.9 | 35.0 | 37.0 | 37.0 | 36.0 | 36.0 | 35.0 | 35.0 | 34.0 | 29.0 | 29.0 | 30.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 478.4 | 479.1 | 478.1 | 478.5 | 476.9 | 472.4 | 473.0 | 563.0 | 561.0 | 474.5 | 597.0 | 597.0 | 596.0 | 489.0 | 839.0 | 837.0 | 841.0 | 844.0 | ||||||||||||||||||||||
| Intangible Assets | 39.2 | 40.1 | 40.7 | 42.0 | 44.2 | 47.3 | 51.0 | 136.0 | 145.0 | 58.0 | 163.0 | 181.0 | 192.0 | 203.0 | 450.0 | 473.0 | 505.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 23.8 | 16.7 | 17.7 | 20.1 | 20.1 | 22.0 | 21.0 | 32.0 | 27.0 | 22.0 | 41.0 | 43.0 | 44.0 | 44.0 | 46.0 | 40.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 53.8 | 56.3 | 53.7 | 51.1 | 48.0 | 76.5 | 73.0 | 59.0 | 59.0 | 54.0 | 66.0 | 62.0 | 60.0 | 8.0 | 8.0 | 8.0 | 8.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 1,240.7 | 1,245.2 | 1,218.4 | 1,184.1 | 1,210.4 | 1,295.6 | 1,309.0 | 1,299.0 | 1,323.0 | 1,395.0 | 1,400.0 | 1,613.0 | 1,674.0 | 1,679.0 | 2,194.0 | 2,381.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 16.3 | 5.5 | 13.4 | 4.0 | 5.2 | 31.1 | 9.0 | 7.0 | 6.0 | 16.0 | 17.0 | 18.0 | 21.0 | 24.0 | 21.0 | 20.0 | 14.0 | 22.0 | 26.0 | 22.0 | 22.0 | 20.0 | 29.0 | 29.0 | 46.0 | 31.0 | - | - | - | - | 46.0 | 128.0 | 270.0 | 235.0 | 1,064.0 | 744.0 | 832.0 | 615.0 | 448.3 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 121.5 | 138.5 | 121.3 | 128.5 | 136.3 | 161.5 | 133.0 | 161.0 | 174.0 | 148.0 | 183.0 | 174.0 | 177.0 | 175.0 | 179.0 | 179.0 | 190.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | 25.0 | ||||||||||||||||||||||||
| Accrued Expenses | 99.0 | 111.7 | 106.1 | 83.9 | 83.3 | 126.2 | 97.0 | 109.0 | 112.0 | 100.0 | 125.0 | 117.0 | 128.0 | 143.0 | 154.0 | 300.0 | 304.0 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 255.1 | 268.1 | 253.3 | 230.2 | 253.4 | 344.3 | 332.0 | 305.0 | 321.0 | 356.0 | 508.0 | 713.0 | 736.0 | 729.0 | 767.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 196.8 | 196.5 | 196.2 | 195.9 | 195.6 | 195.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,707.0 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 24.3 | 18.8 | 21.2 | 25.0 | 26.3 | 28.7 | 19.0 | 38.0 | 33.0 | 19.0 | 47.0 | 49.0 | 52.0 | 52.0 | 57.0 | 54.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 12.4 | 14.1 | 4.8 | 6.7 | 8.8 | 5.6 | 10.0 | 28.0 | 32.0 | 15.0 | 19.0 | 21.0 | 26.0 | 40.0 | 30.0 | 30.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 1.4 | 1.7 | 1.8 | 1.2 | 1.2 | 1.8 | 1.0 | 1.0 | 1.0 | 3.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 2.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 490.0 | 499.2 | 477.3 | 459.0 | 485.3 | 575.7 | 584.0 | 567.0 | 581.0 | 619.0 | 575.0 | 784.0 | 815.0 | 822.0 | 855.0 | 1,051.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2,919.3 | 2,924.4 | 2,953.8 | 2,951.3 | 2,970.5 | 2,976.4 | 2,972.0 | 2,964.0 | 2,957.0 | 2,948.0 | 2,941.0 | 2,931.0 | 2,920.0 | 2,909.0 | 2,898.0 | 2,887.0 | 2,880.0 | 2,869.0 | 2,857.0 | 2,845.0 | 2,834.0 | 2,823.0 | 2,803.0 | 2,788.0 | 2,777.0 | 2,760.0 | - | - | - | - | 2,560.0 | 2,512.0 | 2,448.0 | 2,444.0 | 2,431.0 | 2,446.0 | 2,359.0 | 2,372.0 | 2,328.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (2,155.8) | (2,167.2) | (2,199.6) | (2,214.2) | (2,232.6) | (2,237.3) | (2,230.0) | (2,219.0) | (2,200.0) | (2,158.0) | (2,102.0) | (2,081.0) | (2,039.0) | (2,028.0) | (1,533.0) | (1,529.0) | (1,475.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.8) | (11.2) | (13.1) | (12.0) | (12.8) | (19.2) | (17.0) | (13.0) | (15.0) | (14.0) | (14.0) | (21.0) | (22.0) | (24.0) | (26.0) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 750.7 | 746.0 | 741.1 | 725.1 | 725.1 | 719.9 | 725.2 | 732.1 | 742.6 | 775.1 | 825.0 | 829.0 | 859.0 | 857.0 | 1,339.0 | 1,330.0 | 1,385.0 | |||||||||||||||||||||||
| Total Equity | 750.7 | 746.0 | 741.1 | 725.1 | 725.1 | 719.9 | 725.2 | 732.1 | 742.6 | 775.1 | 825.0 | 829.0 | 859.0 | 857.0 | 1,339.0 | 1,330.0 | 1,385.0 | 1,556.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 196.8 | 196.5 | 196.2 | 195.9 | 195.6 | 195.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,707.0 | 0.0 | - | - | - | - | - |
| Net debt | (154.1) | (163.4) | (108.0) | (94.6) | (111.0) | (142.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 305.3 | 300.1 | 289.9 | 277.0 | 279.8 | 247.2 | 123.0 | 133.0 | 137.0 | 152.0 | (58.0) | (68.0) | (40.0) | 14.0 | 2.0 | 424.0 | 443.0 | 646.0 | ||||||||||||||||||||||
| Book Value | 750.7 | 746.0 | 741.1 | 725.1 | 725.1 | 719.9 | 725.2 | 732.1 | 742.6 | 775.1 | 825.0 | 829.0 | 859.0 | 857.0 | 1,339.0 | 1,330.0 | 1,385.0 | 1,556.0 | ||||||||||||||||||||||
| Tangible Book Value | 233.1 | 226.8 | 222.3 | 204.6 | 204.0 | 200.2 | 201.2 | 33.1 | 36.6 | 242.6 | 65.0 | 51.0 | 71.0 | 165.0 | 50.0 | 20.0 | 39.0 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.0 |
| 52.0 |
| 50.0 |
| 61.0 |
| 50.0 |
| 54.0 |
| 50.0 |
| 60.0 |
| 52.0 |
| - |
| - |
| - |
| - |
| 38.0 |
| 55.0 |
| 102.0 |
| 375.0 |
| 469.0 |
| 365.0 |
| 241.0 |
| 247.0 |
| 187.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 354.0 |
| 15.0 |
| - |
| - |
| - |
| - |
| 964.0 |
| 1,043.0 |
| 929.0 |
| 910.0 |
| 953.0 |
| 1,006.0 |
| 971.0 |
| 1,219.0 |
| 1,172.0 |
| 1,196.0 |
| - |
| - |
| - |
| - |
| 2,545.0 |
| 1,717.0 |
| 3,011.0 |
| 4,167.0 |
| 7,441.0 |
| 7,071.0 |
| 7,488.0 |
| 5,813.0 |
| 4,841.6 |
| - |
| 115.0 |
| 182.0 |
| 182.0 |
| 205.0 |
| 211.0 |
| 177.0 |
| 174.0 |
| 172.0 |
| 170.0 |
| - |
| - |
| - |
| - |
| 149.0 |
| 1,182.0 |
| 1,332.0 |
| 1,360.0 |
| 2,559.0 |
| 2,029.0 |
| 1,395.0 |
| 921.0 |
| - |
| - |
| 38.0 |
| 41.0 |
| 42.0 |
| 44.0 |
| 46.0 |
| 48.0 |
| 54.0 |
| 56.0 |
| 66.0 |
| 70.0 |
| - |
| - |
| - |
| - |
| 64.0 |
| 91.0 |
| 412.0 |
| 556.0 |
| 2,073.0 |
| 2,733.0 |
| 2,504.0 |
| 1,957.0 |
| 1,334.6 |
| - |
| 30.0 |
| 30.0 |
| 38.0 |
| 37.0 |
| 37.0 |
| 33.0 |
| 33.0 |
| 33.0 |
| 32.0 |
| - |
| - |
| - |
| - |
| 55.0 |
| 269.0 |
| 197.0 |
| 316.0 |
| 221.0 |
| 337.0 |
| 577.0 |
| 958.0 |
| 720.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 14.0 |
| 46.0 |
| 48.0 |
| 11.0 |
| 4.0 |
| - |
| - |
| 845.0 |
| 848.0 |
| 850.0 |
| 849.0 |
| 849.0 |
| 848.0 |
| 843.0 |
| 1,437.0 |
| - |
| - |
| - |
| - |
| 569.0 |
| 559.0 |
| 618.0 |
| 85.0 |
| - |
| 304.0 |
| 508.0 |
| 151.0 |
| 137.6 |
| - |
| 522.0 |
| 662.0 |
| 695.0 |
| 732.0 |
| 771.0 |
| 803.0 |
| 841.0 |
| 878.0 |
| 915.0 |
| - |
| - |
| - |
| - |
| 477.0 |
| 602.0 |
| 1,213.0 |
| 1,375.0 |
| 3,430.0 |
| 3,286.0 |
| 1,798.0 |
| 1,326.0 |
| 1,066.5 |
| - |
| 46.0 |
| 50.0 |
| 54.0 |
| 57.0 |
| 59.0 |
| 63.0 |
| 91.0 |
| 96.0 |
| 118.0 |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.4 |
| - |
| 9.0 |
| 8.0 |
| 13.0 |
| 15.0 |
| 16.0 |
| 19.0 |
| 29.0 |
| 57.0 |
| 65.0 |
| - |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,460.0 |
| 2,567.0 |
| 2,599.0 |
| 2,632.0 |
| 2,721.0 |
| 2,818.0 |
| 2,870.0 |
| 3,171.0 |
| 3,215.0 |
| 3,888.0 |
| - |
| - |
| - |
| - |
| 3,780.0 |
| 3,296.0 |
| 5,534.0 |
| 6,558.0 |
| 13,165.0 |
| 13,731.0 |
| 12,875.0 |
| 10,205.0 |
| 8,101.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.0 |
| 194.0 |
| 198.0 |
| 208.0 |
| 225.0 |
| 217.0 |
| 229.0 |
| 249.0 |
| 264.0 |
| - |
| - |
| - |
| - |
| 142.0 |
| 239.0 |
| 392.0 |
| 470.0 |
| 542.0 |
| 263.0 |
| 108.0 |
| 68.0 |
| 53.8 |
| - |
| 27.0 |
| 28.0 |
| 29.0 |
| 30.0 |
| 31.0 |
| 33.0 |
| 31.0 |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.0 |
| 178.0 |
| 174.0 |
| 164.0 |
| 178.0 |
| 173.0 |
| 179.0 |
| 185.0 |
| 202.0 |
| - |
| - |
| - |
| - |
| 205.0 |
| 240.0 |
| 368.0 |
| 667.0 |
| 1,854.0 |
| 2,382.0 |
| 2,511.0 |
| 1,638.0 |
| 1,238.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.0 |
| 521.0 |
| 397.0 |
| 409.0 |
| 403.0 |
| 402.0 |
| 429.0 |
| 427.0 |
| 1,056.0 |
| 1,091.0 |
| 1,121.0 |
| - |
| - |
| - |
| - |
| 411.0 |
| 621.0 |
| 1,039.0 |
| 1,372.0 |
| 3,460.0 |
| 3,389.0 |
| 3,630.0 |
| 2,432.0 |
| 2,115.4 |
| - |
| 60.0 |
| 66.0 |
| 73.0 |
| 79.0 |
| 85.0 |
| 90.0 |
| 99.0 |
| 106.0 |
| 111.0 |
| 120.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| 37.0 |
| 41.0 |
| 46.0 |
| 57.0 |
| 69.0 |
| 75.0 |
| 87.0 |
| 92.0 |
| 109.0 |
| - |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 9.0 |
| 10.0 |
| 48.0 |
| 245.0 |
| 232.0 |
| 276.0 |
| 141.0 |
| 87.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 8.0 |
| 8.0 |
| 9.0 |
| - |
| - |
| - |
| - |
| 23.0 |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,075.0 |
| 1,011.0 |
| 1,200.0 |
| 1,314.0 |
| 1,265.0 |
| 1,314.0 |
| 1,067.0 |
| 1,257.0 |
| 1,302.0 |
| 1,359.0 |
| - |
| - |
| - |
| - |
| 1,275.0 |
| 1,239.0 |
| 2,326.0 |
| 3,127.0 |
| 3,705.0 |
| 3,631.0 |
| 3,937.0 |
| 2,602.0 |
| 2,227.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,294.0) |
| (1,438.0) |
| (1,512.0) |
| (1,368.0) |
| (1,306.0) |
| (991.0) |
| (861.0) |
| (838.0) |
| (198.0) |
| - |
| - |
| - |
| - |
| (45.0) |
| (438.0) |
| 768.0 |
| 1,010.0 |
| 7,267.0 |
| 7,913.0 |
| 6,749.0 |
| 5,274.0 |
| 3,545.7 |
| - |
| (28.0) |
| (20.0) |
| (19.0) |
| (20.0) |
| (15.0) |
| (10.0) |
| (13.0) |
| (9.0) |
| (13.0) |
| (26.0) |
| (33.0) |
| - |
| - |
| - |
| - |
| (10.0) |
| (17.0) |
| (8.0) |
| (23.0) |
| (4.0) |
| 40.0 |
| (10.0) |
| 51.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 234.0 |
| 299.0 |
| 160.0 |
| 94.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,556.0 |
| 1,399.0 |
| 1,318.0 |
| 1,456.0 |
| 1,504.0 |
| 1,803.0 |
| 1,914.0 |
| 1,913.0 |
| 2,529.0 |
| 2,548.0 |
| 2,562.0 |
| 2,597.0 |
| 2,636.0 |
| 2,505.0 |
| 2,057.0 |
| 3,208.0 |
| 3,431.0 |
| 9,460.0 |
| 10,100.0 |
| 8,938.0 |
| 7,603.0 |
| 5,875.0 |
| 2,483.5 |
| 1,399.0 |
| 1,318.0 |
| 1,456.0 |
| 1,504.0 |
| 1,803.0 |
| 1,914.0 |
| 1,913.0 |
| 2,529.0 |
| 2,548.0 |
| 2,562.0 |
| 2,597.0 |
| 2,636.0 |
| 2,505.0 |
| 2,057.0 |
| 3,208.0 |
| 3,431.0 |
| 9,460.0 |
| 10,100.0 |
| 8,938.0 |
| 7,603.0 |
| 5,875.0 |
| 2,483.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,184.0) |
| (2,654.0) |
| - |
| - |
| - |
| - |
| - |
| 520.0 |
| 507.0 |
| 551.0 |
| 577.0 |
| 544.0 |
| 163.0 |
| 81.0 |
| 75.0 |
| - |
| - |
| - |
| - |
| 2,134.0 |
| 1,096.0 |
| 1,972.0 |
| 2,795.0 |
| 3,981.0 |
| 3,682.0 |
| 3,858.0 |
| 3,381.0 |
| 2,726.2 |
| - |
| 1,399.0 |
| 1,318.0 |
| 1,456.0 |
| 1,504.0 |
| 1,803.0 |
| 1,914.0 |
| 1,913.0 |
| 2,529.0 |
| 2,548.0 |
| 2,562.0 |
| 2,597.0 |
| 2,636.0 |
| 2,505.0 |
| 2,057.0 |
| 3,208.0 |
| 3,431.0 |
| 9,460.0 |
| 10,100.0 |
| 8,938.0 |
| 7,603.0 |
| 5,875.0 |
| 2,483.5 |
| 190.0 |
| (108.0) |
| (225.0) |
| (126.0) |
| (116.0) |
| 151.0 |
| 225.0 |
| 192.0 |
| 177.0 |
| - |
| - |
| - |
| - |
| 1,459.0 |
| 896.0 |
| 1,377.0 |
| 1,971.0 |
| 6,030.0 |
| 6,510.0 |
| 6,632.0 |
| 6,126.0 |
| 4,670.9 |
| - |