| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 2,216.5 | 920.3 | 543.2 | 432.7 | 341.9 | 245.4 | 229.3 | 275.1 | 143.5 | 97.3 | 102.3 | 147.9 | 221.3 | 135.6 | 134.9 | 53.8 | 383.7 | 281.4 |
| Restricted Cash | 34.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 36.1 | 110.3 | 57.5 | 91.7 | 37.1 | 92.4 | 71.0 | 35.7 | 47.3 | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 2,252.6 | 1,030.6 | 600.7 | 524.4 | 379.0 | 337.8 | 300.3 | 310.8 | 190.8 | 97.3 | 102.3 | 147.9 | 221.3 | 135.6 | 134.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 391.4 | 444.6 | 337.3 | 369.8 | 326.9 | 337.3 | 234.7 | 287.3 | 217.3 | 76.7 | 62.5 | 58.4 | 49.9 | 45.7 | 37.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 349.5 | 309.6 | 324.4 | 367.8 | 342.6 | 229.1 | 165.6 | 243.4 | 223.0 | 216.0 | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 16.1 | 17.9 | 24.7 | 27.5 | 19.5 | 28.5 | 21.0 | 12.8 | 43.2 | 6.5 | 1.8 | 2.8 | 4.2 | 0.7 | 1.9 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,442.9 | 1,441.0 | 1,439.2 | 1,437.3 | 1,299.3 | 1,135.2 | 867.6 | 915.6 | 1,237.9 | - | - | - | - | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | 0.9 | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,442.9 | 1,441.0 | 1,439.2 | 1,742.0 | 1,299.3 | 1,203.9 | 867.6 | 1,215.4 | 1,237.9 | - | - | - | - | - | - | - | ||
| - |
| 53.8 |
| 383.7 |
| 281.4 |
| 37.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 91.3 | 84.6 | 66.7 | 47.6 | 36.8 | 26.5 | 15.8 | 15.2 | 9.4 | 7.4 | 0.6 | 1.0 | 2.7 | 0.6 | 1.1 | 0.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,421.4 | 2,479.1 | 1,979.3 | 1,556.0 | 1,531.3 | 1,566.8 | 607.6 | 683.7 | 434.7 | 235.1 | 204.1 | 244.1 | 308.9 | 202.9 | 189.7 | 109.9 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 216.4 | 191.6 | 215.2 | 259.6 | 237.4 | 146.5 | 118.6 | 171.7 | 149.1 | 160.1 | 155.7 | 287.9 | 269.6 | 251.6 | 238.3 | 221.3 | - | - |
| Property,Plant & Equipment Net | 133.1 | 118.0 | 109.2 | 108.2 | 105.2 | 82.6 | 47.0 | 71.7 | 73.9 | 55.9 | 60.4 | 66.9 | 67.3 | 74.0 | 76.8 | 82.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 1.5 | 321.3 | 292.0 | 215.4 | 209.5 | 2.0 | 22.9 | 21.7 | 22.1 | 12.4 | 12.2 | 11.9 | 14.6 | 14.3 | 14.3 | 12.6 | - | - |
| Goodwill | 3,150.5 | 3,124.2 | 3,140.6 | 3,122.8 | 3,025.4 | 2,895.1 | 2,682.1 | 2,691.4 | 2,707.4 | 26.5 | 7.7 | 0.0 | - | - | - | - | - | - |
| Intangible Assets | 1,297.2 | 1,376.9 | 1,561.5 | 1,662.8 | 1,668.6 | 1,729.0 | 1,589.9 | 1,720.2 | 1,902.6 | 8.7 | 2.4 | 0.0 | 45.9 | 42.7 | 42.2 | 44.6 | - | - |
| Operating Lease Right Of Use Assets | 111.0 | 124.5 | 136.6 | 111.7 | 110.1 | 111.0 | 53.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 3.5 | 0.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 159.7 | 182.7 | 206.3 | 181.9 | 125.8 | 76.3 | 51.6 | 62.9 | 59.5 | 72.7 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 9,305.3 | 7,789.1 | 7,487.5 | 6,998.9 | 6,814.5 | 6,516.5 | 5,113.9 | 5,321.0 | 5,265.7 | 476.7 | 384.8 | 383.9 | 441.6 | 338.9 | 327.9 | 254.1 | - | - |
| 5.0 |
| - |
| - |
| Short Term Debt | - | - | - | 304.7 | - | 68.7 | - | 299.8 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 6.9 | 6.4 | 5.9 | 11.7 | 15.2 | 10.2 | 4.5 | 8.5 | 15.4 | 3.1 | 4.0 | 2.0 | 1.1 | 1.1 | 0.4 | 0.3 | - | - |
| Operating Lease Liabilities Current | 26.9 | 19.9 | 20.8 | 18.3 | 15.6 | 12.5 | 8.7 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.7 | 89.8 | 77.1 | 90.2 | 68.6 | 49.1 | 35.2 | 52.4 | 18.0 | 25.1 | 23.3 | 23.0 | 22.2 | 18.3 | 18.3 | 15.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 6.6 | 6.9 | 7.2 | 6.5 | 5.8 | 10.2 | 4.7 | - | - |
| Total Current Liabilities | 2,362.3 | 1,395.2 | 1,383.4 | 1,477.2 | 1,169.3 | 1,313.3 | 281.6 | 595.9 | 334.0 | 89.9 | 74.0 | 73.7 | 107.5 | 52.2 | 52.3 | 48.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 120.9 | 138.4 | 150.8 | 129.3 | 129.2 | 132.1 | 46.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 185.3 | 186.8 | 217.8 | 222.9 | 372.7 | 377.6 | 399.7 | 436.8 | 488.2 | 0.0 | 5.3 | 13.7 | 13.7 | 21.0 | (43.0) | (42.3) | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 39.8 | 43.1 | 67.5 | 55.8 | 34.6 | 27.2 | 26.8 | 7.4 | 6.8 | 4.2 | 2.9 | 4.2 | 3.9 | 3.9 | 3.9 | 4.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | 56.2 | 51.1 | 60.2 | 49.6 | 47.6 | 39.3 | 29.4 | - | - |
| Total Liabilities | 4,167.0 | 3,509.5 | 3,502.5 | 3,533.6 | 3,209.7 | 3,167.6 | 1,758.3 | 2,070.6 | 2,155.1 | 146.1 | 125.1 | 133.8 | 157.1 | 99.7 | 91.6 | 78.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 1,565.1 | 1,512.5 | 1,478.6 | 1,455.1 | 1,509.4 | 2,713.3 | 2,691.3 | 2,660.2 | 2,623.7 | 139.2 | - | - | - | - | - | - | - | - |
| Retained Earnings | 3,543.6 | 2,815.9 | 2,525.2 | 2,171.1 | 2,145.5 | 1,809.8 | 1,512.6 | 1,288.2 | 993.3 | 710.8 | 603.6 | 472.0 | 349.3 | 275.5 | 232.1 | 133.1 | - | - |
| Accumulated Other Comprehensive Income | 30.1 | (48.4) | (9.4) | (31.0) | 55.6 | 75.0 | 37.6 | 11.5 | 50.7 | (0.8) | (0.8) | (0.7) | (1.1) | (0.9) | (0.9) | (1.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 532.2 | 467.6 | 332.3 | 155.6 | 104.2 | 51.3 | 0.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 5,138.3 | 4,279.6 | 3,985.0 | 3,465.3 | 3,604.8 | 3,348.9 | 3,355.6 | 3,241.0 | 3,110.6 | 317.9 | 259.7 | 250.0 | 284.5 | 239.1 | 236.3 | 175.9 | 188.1 | 381.7 |
| Total Equity | 5,138.3 | 4,279.6 | 3,985.0 | 3,465.3 | 3,604.8 | 3,348.9 | 3,355.6 | 3,241.0 | 3,110.6 | 317.9 | 259.6 | 250.1 | 284.5 | 239.1 | 236.3 | 175.9 | 188.1 | 381.7 |
| - |
| - |
| Net debt | (809.7) | 410.4 | 838.5 | 1,217.6 | 920.3 | 866.1 | 567.3 | 904.6 | 1,047.1 | - | - | - | - | - | - | - | - | - |
| Working Capital | 2,059.1 | 1,083.9 | 595.9 | 78.8 | 362.0 | 253.5 | 326.0 | 87.8 | 100.7 | 145.2 | 130.1 | 170.4 | 201.4 | 150.8 | 137.4 | 61.1 | - | - |
| Book Value | 5,138.3 | 4,279.6 | 3,985.0 | 3,465.3 | 3,604.8 | 3,348.9 | 3,355.6 | 3,241.0 | 3,110.6 | 317.9 | 259.7 | 250.0 | 284.5 | 239.1 | 236.3 | 175.9 | 188.1 | 381.7 |
| Tangible Book Value | 690.6 | (221.5) | (717.1) | (1,320.3) | (1,089.2) | (1,275.2) | (916.4) | (1,170.6) | (1,499.4) | 282.7 | 249.6 | 250.0 | 238.6 | 196.4 | 194.1 | 131.3 | - | - |
| (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 | 2,134.4 | 2,216.5 | 1,496.7 | 1,256.3 | 1,047.2 | 920.3 | 763.2 | 614.6 | 536.3 | 543.2 | 403.1 | 413.6 | 435.6 | 432.7 | 353.3 | |||||||||||||||||||||||||
| 373.3 |
| 659.4 |
| 341.9 |
| 392.4 |
| 450.9 |
| 263.3 |
| 245.4 |
| 212.7 |
| 210.1 |
| 165.2 |
| 229.3 |
| 150.0 |
| 161.3 |
| 346.2 |
| 275.1 |
| 136.8 |
| 140.0 |
| 166.3 |
| 143.5 |
| 124.8 |
| 148.6 |
| 153.3 |
| 97.3 |
| 72.8 |
| 52.2 |
| Restricted Cash | 34.5 | 34.1 | 32.5 | 30.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,188.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 35.9 | 36.1 | 34.2 | 207.6 | 105.9 | 110.3 | - | 83.7 | 58.8 | 57.5 | 34.0 | 103.7 | 80.2 | 91.7 | 27.4 | 68.5 | 48.7 | 37.1 | 26.7 | 118.7 | 95.5 | 92.4 | 22.8 | 176.5 | 43.6 | 71.0 | 21.4 | 82.9 | 30.2 | 35.7 | 0.9 | 131.8 | 64.0 | 47.3 | 2.4 | 110.4 | 41.3 | 0.0 | - | - |
| Cash And Short Term Investments | 2,170.3 | 2,252.6 | 1,530.9 | 1,463.9 | 1,153.1 | 1,030.6 | 763.2 | 698.3 | 595.1 | 600.7 | 437.1 | 517.3 | 515.8 | 524.4 | 380.7 | 441.8 | 708.1 | 379.0 | 419.1 | 569.6 | 358.8 | 337.8 | 235.5 | 386.6 | 208.8 | 300.3 | 171.4 | 244.2 | 376.4 | 310.8 | 137.7 | 271.8 | 230.3 | 190.8 | 127.2 | 259.0 | 194.6 | 97.3 | 72.8 | 52.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 514.6 | 391.4 | 437.3 | 444.3 | 493.0 | 444.6 | 376.2 | 372.7 | 370.2 | 337.3 | 359.1 | 363.6 | 393.4 | 369.8 | 380.2 | 391.3 | 380.3 | 326.9 | 324.2 | 333.1 | 374.8 | 337.3 | 283.3 | 376.8 | 396.5 | 234.7 | 235.5 | 245.9 | 251.0 | 287.3 | 221.9 | 252.2 | 268.4 | 217.3 | 195.8 | 231.3 | 233.3 | 76.7 | 61.1 | 71.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 95.3 | 91.3 | 99.3 | 123.7 | 91.4 | 84.6 | 53.1 | 57.9 | 65.1 | 66.7 | 56.4 | 51.7 | 49.6 | 47.6 | 43.3 | 39.0 | 36.5 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 6,224.1 | 4,421.4 | 3,742.0 | 3,742.9 | 3,361.9 | 2,479.1 | 3,318.0 | 3,899.5 | 2,675.1 | 1,979.3 | 2,277.9 | 1,744.3 | 2,458.1 | 1,556.0 | 1,897.0 | 1,932.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 360.8 | 349.5 | 334.4 | 343.4 | 321.4 | 309.6 | 296.4 | 293.5 | 327.8 | 324.4 | 312.4 | 385.7 | 380.0 | 367.8 | 354.3 | 351.7 | 347.9 | 342.6 | 333.0 | 310.3 | 235.7 | 229.1 | 220.8 | 199.7 | 192.4 | 165.6 | 172.6 | 171.5 | 243.8 | 243.4 | 236.9 | 233.4 | 229.8 | 223.0 | 257.1 | 248.2 | 241.2 | 216.0 | - | - |
| Accumulated Depreciation | 223.4 | 216.4 | 208.3 | 215.5 | 202.3 | 191.6 | 187.7 | 178.4 | 221.8 | 215.2 | 206.8 | 269.9 | 267.9 | 259.6 | 248.5 | 244.2 | 241.2 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 137.4 | 133.1 | 126.1 | 127.9 | 119.1 | 118.0 | 108.7 | 115.1 | 106.0 | 109.2 | 105.6 | 115.8 | 112.1 | 108.2 | 105.8 | 107.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 1.5 | 1.5 | 362.8 | 317.2 | 320.8 | 321.3 | 321.1 | 321.3 | 307.5 | 292.0 | 288.8 | 240.4 | 231.9 | 215.4 | 216.0 | 207.6 | 208.2 | |||||||||||||||||||||||
| Goodwill | 3,142.4 | 3,150.5 | 3,146.9 | 3,155.9 | 3,132.0 | 3,124.2 | 3,150.5 | 3,132.9 | 3,133.8 | 3,140.6 | 3,124.9 | 3,138.4 | 3,128.4 | 3,122.8 | 3,113.9 | 3,132.0 | 3,018.1 | 3,025.4 | ||||||||||||||||||||||
| Intangible Assets | 1,274.6 | 1,297.2 | 1,330.3 | 1,356.2 | 1,367.8 | 1,376.9 | 1,424.7 | 1,424.7 | 1,526.7 | 1,561.5 | 1,571.3 | 1,614.4 | 1,636.5 | 1,662.8 | 1,666.1 | 1,792.8 | 1,628.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 105.1 | 111.0 | 116.1 | 122.2 | 125.8 | 124.5 | 130.7 | 115.3 | 130.6 | 136.6 | 111.9 | 105.4 | 110.1 | 111.7 | 114.2 | 124.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 155.6 | 159.7 | 177.0 | 163.6 | 177.4 | 182.7 | 220.8 | 208.6 | 209.4 | 206.3 | 189.6 | 181.1 | 186.3 | 181.9 | 144.5 | 140.4 | 140.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 11,070.6 | 9,305.3 | 9,068.6 | 9,048.3 | 8,667.3 | 7,789.1 | 8,711.5 | 9,255.6 | 8,152.1 | 7,487.5 | 7,732.5 | 7,195.9 | 7,903.5 | 6,998.9 | 7,297.4 | 7,476.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.4 | 16.1 | 14.7 | 22.6 | 15.1 | 17.9 | 17.3 | 24.7 | 11.3 | 24.7 | 13.5 | 33.1 | 15.1 | 27.5 | 21.3 | 35.2 | 21.2 | 19.5 | 18.7 | 12.6 | 11.2 | 28.5 | 15.9 | 12.2 | 9.2 | 21.0 | 10.3 | 9.0 | 4.3 | 12.8 | 6.3 | 11.1 | 48.7 | 43.2 | 38.9 | 54.9 | 51.4 | 6.5 | 3.1 | 1.9 |
| Short Term Debt | 649.5 | 0.0 | - | - | - | - | - | - | - | - | 74.9 | 164.9 | 304.8 | 304.7 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 16.8 | 6.9 | 6.8 | 10.5 | 13.4 | 6.4 | 6.0 | 9.9 | 12.9 | 5.9 | 9.1 | 14.4 | 21.7 | 11.7 | 15.6 | 22.7 | 26.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 26.6 | 26.9 | 25.1 | 25.0 | 24.1 | 19.9 | 20.4 | 21.6 | 21.0 | 20.8 | 17.9 | 16.9 | 18.8 | 18.3 | 18.2 | 19.9 | ||||||||||||||||||||||||
| Accrued Expenses | 31.7 | 109.7 | 71.2 | 59.3 | 31.6 | 89.8 | 61.7 | 53.9 | 30.5 | 77.1 | 49.5 | 49.8 | 31.0 | 90.2 | 67.7 | 51.7 | 27.7 | 68.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 4,493.6 | 2,362.3 | 2,178.7 | 2,386.6 | 2,097.9 | 1,395.2 | 2,389.8 | 3,158.9 | 2,007.0 | 1,383.4 | 1,849.5 | 1,468.1 | 2,303.5 | 1,477.2 | 1,545.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 793.9 | 1,442.9 | 1,442.4 | 1,442.0 | 1,441.5 | 1,441.0 | 1,440.6 | 1,440.1 | 1,439.6 | 1,439.2 | 1,438.7 | 1,438.2 | 1,437.8 | 1,437.3 | 1,859.8 | 1,959.2 | 1,593.6 | 1,299.3 | 1,298.9 | 1,298.5 | 1,138.8 | 1,135.2 | 869.1 | 868.6 | 868.1 | 867.6 | 867.1 | 916.6 | 916.1 | 915.6 | 915.1 | 914.6 | 1,213.4 | 1,237.9 | 1,312.4 | 1,411.3 | 1,486.7 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 114.6 | 120.9 | 127.2 | 133.8 | 138.0 | 138.4 | 143.9 | 126.3 | 144.3 | 150.8 | 129.0 | 123.5 | 126.9 | 129.3 | 131.8 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 233.0 | 185.3 | 162.0 | 175.1 | 182.8 | 186.8 | 196.9 | 194.7 | 214.2 | 217.8 | 213.1 | 206.1 | 211.4 | 222.9 | 239.1 | 252.6 | 352.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 40.0 | 39.8 | 38.2 | 33.1 | 30.8 | 43.1 | 45.1 | 43.0 | 65.5 | 67.5 | 65.0 | 56.7 | 59.7 | 55.8 | 32.6 | 32.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,697.1 | 4,167.0 | 4,183.7 | 4,383.2 | 4,215.2 | 3,509.5 | 4,503.2 | 5,233.9 | 4,128.0 | 3,502.5 | 3,944.2 | 3,531.5 | 4,364.8 | 3,533.6 | 4,003.6 | 4,214.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | - | - |
| Additional Paid In Capital | 1,583.0 | 1,565.1 | 1,560.2 | 1,543.3 | 1,530.1 | 1,512.5 | 1,521.7 | 1,506.0 | 1,495.3 | 1,478.6 | 1,506.0 | 1,482.0 | 1,472.3 | 1,455.1 | 1,532.9 | 1,525.7 | ||||||||||||||||||||||||
| Retained Earnings | 3,853.5 | 3,543.6 | 3,394.1 | 3,168.9 | 3,000.1 | 2,815.9 | 2,910.6 | 2,758.4 | 2,676.2 | 2,525.2 | 2,555.5 | 2,405.8 | 2,291.2 | 2,171.1 | 2,064.8 | 1,968.0 | 2,203.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 11.1 | 30.1 | 24.6 | 42.4 | (24.8) | (48.4) | 17.8 | (26.4) | (23.2) | (9.4) | (51.4) | (2.4) | (12.2) | (31.0) | (103.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 5,373.5 | 5,138.3 | 4,884.9 | 4,665.1 | 4,452.1 | 4,279.6 | 4,208.3 | 4,021.7 | 4,024.1 | 3,985.0 | 3,788.3 | 3,664.4 | 3,538.7 | 3,465.3 | 3,293.8 | 3,261.9 | ||||||||||||||||||||||||
| Total Equity | 5,373.5 | 5,138.3 | 4,884.9 | 4,665.1 | 4,452.1 | 4,279.6 | 4,208.3 | 4,021.7 | 4,024.1 | 3,985.0 | 3,788.3 | 3,664.4 | 3,538.7 | 3,465.3 | 3,293.8 | 3,261.9 | 3,567.3 | 3,604.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,443.4 | 1,442.9 | 1,442.4 | 1,442.0 | 1,441.5 | 1,441.0 | 1,440.6 | 1,440.1 | 1,439.6 | 1,439.2 | 1,513.6 | 1,603.1 | 1,742.6 | 1,742.0 | 1,859.8 | 1,959.2 | 1,593.6 | 1,299.3 | 1,298.9 | 1,298.5 | 1,187.8 | 1,203.9 | 939.1 | 868.6 | 868.1 | 867.6 | 867.1 | 916.6 | 1,216.0 | 1,215.4 | 1,214.7 | 1,214.1 | 1,213.4 | 1,237.9 | 1,312.4 | 1,411.3 | 1,486.7 | 0.0 | - | - |
| Net debt | (726.9) | (809.7) | (88.5) | (21.9) | 288.4 | 410.4 | 677.4 | 741.8 | 844.5 | 838.5 | 1,076.5 | 1,085.8 | 1,226.8 | 1,217.6 | 1,479.1 | 1,517.4 | 885.5 | 920.3 | ||||||||||||||||||||||
| Working Capital | 1,730.5 | 2,059.1 | 1,563.3 | 1,356.3 | 1,264.0 | 1,083.9 | 928.2 | 740.6 | 668.1 | 595.9 | 428.4 | 276.2 | 154.6 | 78.8 | 351.8 | 333.2 | 594.1 | |||||||||||||||||||||||
| Book Value | 5,373.5 | 5,138.3 | 4,884.9 | 4,665.1 | 4,452.1 | 4,279.6 | 4,208.3 | 4,021.7 | 4,024.1 | 3,985.0 | 3,788.3 | 3,664.4 | 3,538.7 | 3,465.3 | 3,293.8 | 3,261.9 | 3,567.3 | 3,604.8 | ||||||||||||||||||||||
| Tangible Book Value | 956.5 | 690.6 | 407.7 | 153.0 | (47.7) | (221.5) | (366.9) | (535.9) | (636.4) | (717.1) | (907.9) | (1,088.4) | (1,226.2) | (1,320.3) | (1,486.2) | (1,662.9) | (1,079.4) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| 41.6 |
| 50.2 |
| 39.5 |
| 26.5 |
| 33.3 |
| 17.8 |
| 15.3 |
| 15.8 |
| 17.6 |
| 16.9 |
| 15.5 |
| 15.2 |
| 16.1 |
| 13.1 |
| 13.6 |
| 9.4 |
| 16.1 |
| 18.7 |
| 15.8 |
| 7.4 |
| 0.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,935.2 |
| 1,531.3 |
| 2,498.8 |
| 2,180.8 |
| 2,033.1 |
| 1,566.8 |
| 1,382.3 |
| 781.2 |
| 632.1 |
| 607.6 |
| 489.5 |
| 577.4 |
| 683.2 |
| 683.7 |
| 435.5 |
| 584.0 |
| 512.3 |
| 434.7 |
| 374.3 |
| 519.7 |
| 455.7 |
| 235.1 |
| 206.6 |
| 173.9 |
| 237.4 |
| 230.6 |
| 214.7 |
| 152.3 |
| 146.5 |
| 138.2 |
| 124.1 |
| 121.7 |
| 118.6 |
| 123.6 |
| 120.8 |
| 175.3 |
| 171.7 |
| 171.0 |
| 168.0 |
| 155.6 |
| 149.1 |
| 179.9 |
| 172.6 |
| 166.6 |
| 160.1 |
| 172.2 |
| 166.5 |
| 106.7 |
| 105.2 |
| 102.4 |
| 95.6 |
| 83.4 |
| 82.6 |
| 82.6 |
| 75.6 |
| 70.7 |
| 47.0 |
| 49.0 |
| 50.7 |
| 68.5 |
| 71.7 |
| 65.9 |
| 65.4 |
| 74.2 |
| 73.9 |
| 77.2 |
| 75.6 |
| 74.6 |
| 55.9 |
| 59.9 |
| 61.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.5 |
| - |
| - |
| - |
| 2.0 |
| 12.5 |
| 22.6 |
| 23.3 |
| 22.9 |
| 22.7 |
| 22.0 |
| 22.9 |
| 21.7 |
| 23.7 |
| 24.4 |
| 23.3 |
| 22.1 |
| 22.6 |
| 21.3 |
| 22.1 |
| 12.4 |
| 13.0 |
| 12.2 |
| 3,024.7 |
| 2,899.5 |
| 2,898.0 |
| 2,895.1 |
| 2,781.5 |
| 2,730.4 |
| 2,725.4 |
| 2,682.1 |
| 2,663.4 |
| 2,680.0 |
| 2,697.5 |
| 2,691.4 |
| 2,697.6 |
| 2,701.3 |
| 2,718.2 |
| 2,707.4 |
| 2,696.3 |
| 2,686.4 |
| 2,675.6 |
| 26.5 |
| 26.5 |
| 26.5 |
| 1,668.6 |
| 1,701.0 |
| 1,670.4 |
| 1,698.1 |
| 1,729.0 |
| 1,580.4 |
| 1,526.2 |
| 1,555.5 |
| 1,589.9 |
| 1,598.6 |
| 1,646.5 |
| 1,690.3 |
| 1,720.2 |
| 1,768.2 |
| 1,813.0 |
| 1,876.7 |
| 1,902.6 |
| 1,940.2 |
| 1,970.4 |
| 1,996.0 |
| 8.7 |
| 9.1 |
| 9.5 |
| 122.5 |
| 110.1 |
| 114.1 |
| 113.7 |
| 108.5 |
| 111.0 |
| 116.1 |
| 117.8 |
| 114.0 |
| 53.4 |
| 53.4 |
| 54.0 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 3.5 |
| - |
| - |
| 125.8 |
| 103.4 |
| 93.1 |
| 83.3 |
| 76.3 |
| 67.7 |
| 60.8 |
| 56.4 |
| 51.6 |
| 74.7 |
| 66.2 |
| 66.1 |
| 62.9 |
| 58.7 |
| 59.6 |
| 56.9 |
| 59.5 |
| 52.0 |
| 56.6 |
| 56.3 |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,198.1 |
| 6,814.5 |
| 7,582.7 |
| 7,096.5 |
| 6,958.1 |
| 6,516.5 |
| 6,076.8 |
| 5,366.3 |
| 5,237.5 |
| 5,113.9 |
| 5,019.3 |
| 5,159.3 |
| 5,330.4 |
| 5,321.0 |
| 5,119.5 |
| 5,316.9 |
| 5,328.2 |
| 5,265.7 |
| 5,228.1 |
| 5,395.6 |
| 5,345.1 |
| 476.7 |
| 441.3 |
| 406.6 |
| - |
| - |
| 49.0 |
| 68.7 |
| 70.0 |
| - |
| - |
| - |
| - |
| - |
| 299.9 |
| 299.8 |
| 299.6 |
| 299.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 13.9 |
| 17.2 |
| 21.2 |
| 10.2 |
| 13.7 |
| 17.3 |
| 17.2 |
| 4.5 |
| 8.1 |
| 13.2 |
| 18.2 |
| 8.5 |
| 13.4 |
| 17.4 |
| 19.6 |
| 15.4 |
| 11.4 |
| 14.3 |
| 18.0 |
| 3.1 |
| 7.0 |
| 10.9 |
| 16.9 |
| 15.6 |
| 15.2 |
| 13.5 |
| 13.5 |
| 12.5 |
| 12.0 |
| 10.7 |
| 9.6 |
| 8.7 |
| 8.8 |
| 9.7 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.5 |
| 38.0 |
| 20.8 |
| 49.1 |
| 35.2 |
| 30.0 |
| 14.9 |
| 35.2 |
| 26.0 |
| 22.0 |
| 13.5 |
| 52.4 |
| 33.4 |
| 42.1 |
| 17.8 |
| 18.0 |
| 13.9 |
| 11.9 |
| 7.7 |
| 25.1 |
| 19.5 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 7.5 |
| 1,599.6 |
| 2,341.1 |
| 1,169.3 |
| 2,017.7 |
| 1,604.0 |
| 1,694.1 |
| 1,313.3 |
| 1,128.3 |
| 496.5 |
| 358.1 |
| 281.6 |
| 199.0 |
| 285.8 |
| 511.4 |
| 595.9 |
| 478.9 |
| 679.9 |
| 384.3 |
| 334.0 |
| 238.0 |
| 376.3 |
| 260.9 |
| 89.9 |
| 81.1 |
| 76.6 |
| 139.4 |
| 141.3 |
| 129.2 |
| 132.9 |
| 134.0 |
| 129.1 |
| 132.1 |
| 135.6 |
| 137.3 |
| 128.3 |
| 46.7 |
| 47.4 |
| 46.9 |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.7 |
| 393.9 |
| 384.1 |
| 372.0 |
| 377.6 |
| 396.8 |
| 384.9 |
| 392.2 |
| 399.7 |
| 418.2 |
| 426.7 |
| 433.4 |
| 436.8 |
| 475.4 |
| 473.5 |
| 461.2 |
| 488.2 |
| 715.7 |
| 703.4 |
| 720.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.7 |
| 34.6 |
| 33.5 |
| 32.2 |
| 30.6 |
| 27.2 |
| 25.5 |
| 24.2 |
| 21.9 |
| 26.8 |
| 24.1 |
| 23.2 |
| 3.4 |
| 7.4 |
| 7.1 |
| 8.8 |
| 6.8 |
| 6.8 |
| 7.5 |
| 6.7 |
| 6.3 |
| 4.2 |
| 2.7 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,326.2 |
| 56.3 |
| 58.1 |
| 51.6 |
| 4,630.8 |
| 3,209.7 |
| 4,085.7 |
| 3,654.0 |
| 3,553.9 |
| 3,167.6 |
| 2,732.3 |
| 2,080.0 |
| 1,927.4 |
| 1,758.3 |
| 1,690.6 |
| 1,832.3 |
| 2,045.0 |
| 2,070.6 |
| 1,967.6 |
| 2,167.3 |
| 2,153.0 |
| 2,155.1 |
| 2,350.2 |
| 2,578.9 |
| 2,587.1 |
| 146.2 |
| 139.2 |
| 128.3 |
| 1,518.6 |
| 1,509.4 |
| 2,736.3 |
| 2,730.7 |
| 2,725.1 |
| 2,713.3 |
| 2,708.9 |
| 2,704.5 |
| 2,699.7 |
| 2,691.3 |
| 2,686.5 |
| 2,680.4 |
| 2,673.7 |
| 2,660.2 |
| 2,654.5 |
| 2,646.1 |
| 2,635.3 |
| 2,623.7 |
| 2,610.0 |
| 2,596.8 |
| 2,584.5 |
| 139.2 |
| - |
| - |
| 2,145.5 |
| 2,031.1 |
| 1,962.2 |
| 1,901.7 |
| 1,809.8 |
| 1,767.8 |
| 1,703.7 |
| 1,629.6 |
| 1,512.6 |
| 1,467.4 |
| 1,401.9 |
| 1,348.6 |
| 1,288.2 |
| 1,185.4 |
| 1,134.0 |
| 1,080.8 |
| 993.3 |
| 766.9 |
| 737.3 |
| 697.7 |
| 710.8 |
| 686.0 |
| 666.0 |
| (31.9) |
| 29.1 |
| 55.6 |
| 66.0 |
| 85.8 |
| 79.8 |
| 75.0 |
| 29.0 |
| (2.6) |
| 0.1 |
| 37.6 |
| (9.1) |
| 8.1 |
| 26.2 |
| 11.5 |
| 25.8 |
| 34.2 |
| 75.5 |
| 50.7 |
| 50.0 |
| 29.6 |
| 2.1 |
| (0.8) |
| (0.8) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 532.2 |
| 532.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,567.3 |
| 3,604.8 |
| 3,497.0 |
| 3,442.5 |
| 3,404.2 |
| 3,348.9 |
| 3,344.5 |
| 3,286.3 |
| 3,310.1 |
| 3,355.6 |
| 3,328.7 |
| 3,327.0 |
| 3,285.4 |
| 3,241.0 |
| 3,151.9 |
| 3,149.6 |
| 3,175.2 |
| 3,110.6 |
| 2,877.9 |
| 2,816.7 |
| 2,745.4 |
| 317.9 |
| 289.6 |
| 265.8 |
| 3,497.0 |
| 3,442.5 |
| 3,404.2 |
| 3,348.9 |
| 3,344.5 |
| 3,286.3 |
| 3,310.1 |
| 3,355.6 |
| 3,328.7 |
| 3,327.0 |
| 3,285.4 |
| 3,241.0 |
| 3,151.9 |
| 3,149.6 |
| 3,175.2 |
| 3,110.6 |
| 2,877.9 |
| 2,816.7 |
| 2,745.4 |
| 317.9 |
| 289.6 |
| 265.8 |
| 879.8 |
| 728.9 |
| 829.0 |
| 866.1 |
| 703.6 |
| 482.0 |
| 659.3 |
| 567.3 |
| 695.7 |
| 672.4 |
| 839.6 |
| 904.6 |
| 1,077.0 |
| 942.3 |
| 983.1 |
| 1,047.1 |
| 1,185.2 |
| 1,152.3 |
| 1,292.1 |
| (97.3) |
| - |
| - |
| 362.0 |
| 481.1 |
| 576.8 |
| 339.0 |
| 253.5 |
| 254.0 |
| 284.7 |
| 274.0 |
| 326.0 |
| 290.5 |
| 291.6 |
| 171.8 |
| 87.8 |
| (43.4) |
| (95.9) |
| 128.0 |
| 100.7 |
| 136.3 |
| 143.4 |
| 194.8 |
| 145.2 |
| 125.5 |
| 97.2 |
| 3,497.0 |
| 3,442.5 |
| 3,404.2 |
| 3,348.9 |
| 3,344.5 |
| 3,286.3 |
| 3,310.1 |
| 3,355.6 |
| 3,328.7 |
| 3,327.0 |
| 3,285.4 |
| 3,241.0 |
| 3,151.9 |
| 3,149.6 |
| 3,175.2 |
| 3,110.6 |
| 2,877.9 |
| 2,816.7 |
| 2,745.4 |
| 317.9 |
| 289.6 |
| 265.8 |
| (1,089.2) |
| (1,228.7) |
| (1,127.4) |
| (1,191.9) |
| (1,275.2) |
| (1,017.4) |
| (970.3) |
| (970.8) |
| (916.4) |
| (933.3) |
| (999.5) |
| (1,102.4) |
| (1,170.6) |
| (1,313.9) |
| (1,364.7) |
| (1,419.7) |
| (1,499.4) |
| (1,758.6) |
| (1,840.1) |
| (1,926.2) |
| 282.7 |
| 254.0 |
| 229.8 |