| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,092.0 | 1,045.1 | 1,123.4 | 934.9 | 949.8 | 874.7 | 883.4 | 1,091.3 | 1,264.8 | 1,010.6 | 1,117.9 | 1,167.7 | 1,054.5 | 994.4 | 859.7 | |||||||||||||||||||||||||
| 1,019.9 |
| 1,118.6 |
| 1,422.5 |
| 1,230.4 |
| 1,029.2 |
| 1,088.6 |
| 887.7 |
| - |
| 837.3 |
| - |
| - |
| - |
| 668.8 |
| 745.4 |
| 726.2 |
| 652.1 |
| 648.9 |
| 640.5 |
| 559.5 |
| 628.6 |
| 693.9 |
| 777.6 |
| 854.9 |
| 922.0 |
| 660.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 216.1 | 157.7 | 176.3 | 316.3 | 304.2 | 337.3 | 217.8 | 165.6 | 106.7 | 104.8 | 141.8 | 150.5 | 100.4 | 154.0 | 321.8 | 529.6 | 460.4 | 181.5 | 182.0 | 151.4 | 150.7 | 100.7 | - | 110.1 | - | - | 119.3 | 119.1 | 149.0 | 228.9 | 268.6 | 278.7 | 279.1 | 234.7 | 274.8 | 250.1 | 275.2 | 295.3 | 195.2 | 210.0 |
| Cash And Short Term Investments | 1,308.1 | 1,202.8 | 1,299.7 | 1,251.2 | 1,253.9 | 1,212.1 | 1,101.2 | 1,256.9 | 1,371.4 | 1,115.4 | 1,259.8 | 1,318.2 | 1,155.0 | 1,148.3 | 1,181.5 | 1,549.4 | 1,579.0 | 1,604.0 | 1,412.5 | 1,180.7 | 1,239.3 | 988.5 | - | 947.4 | - | - | - | 788.0 | 894.4 | 955.2 | 920.7 | 927.6 | 919.6 | 794.3 | 903.4 | 943.9 | 1,052.9 | 1,150.2 | 1,117.2 | 870.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 975.9 | 1,052.6 | 967.4 | 908.6 | 929.8 | 938.7 | 899.9 | 840.1 | 865.2 | 1,003.9 | 997.4 | 1,036.7 | 1,054.9 | 920.8 | 802.5 | 774.9 | 795.2 | 885.0 | 878.2 | 700.0 | 719.4 | 694.0 | - | 655.1 | - | - | 756.6 | 761.2 | 786.5 | 728.9 | 647.4 | 553.7 | 622.2 | 653.2 | 564.9 | 595.7 | 576.2 | 588.4 | 555.1 | 480.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 826.2 | 808.4 | 845.8 | 820.4 | 874.3 | 845.1 | 937.4 | 1,022.6 | 984.9 | 1,050.8 | 1,192.5 | 1,098.1 | 1,178.1 | 946.7 | 826.7 | 536.9 | 457.6 | 374.3 | 370.2 | 389.7 | 344.4 | 325.8 | - | 342.7 | - | - | 359.4 | 323.1 | 262.8 | 227.9 | 231.3 | 255.3 | 267.1 | 276.4 | 287.1 | 284.6 | 211.3 | 221.6 | 190.9 | 205.7 |
| Prepaid Expenses | 455.3 | 504.3 | 427.9 | 564.2 | 506.3 | 495.8 | 600.0 | 421.7 | 387.2 | 405.7 | 361.7 | 415.7 | 374.6 | 370.1 | 377.7 | 367.3 | 332.3 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 3,565.5 | 3,568.2 | 3,540.9 | 3,544.4 | 3,564.3 | 3,491.7 | 3,538.5 | 3,541.3 | 3,608.7 | 3,575.8 | 3,811.4 | 3,868.6 | 3,762.6 | 3,385.9 | 3,188.4 | 3,228.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 649.1 | 622.3 | 605.1 | 591.2 | 583.0 | 554.3 | 496.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | 57.1 | 200.1 | 69.9 | 80.9 | 92.1 | 105.0 | 111.8 | 166.0 | 103.9 | 134.3 | 21.1 | 25.2 | 3.2 | 35.4 | 77.7 | 87.1 | 88.6 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 521.2 | 520.4 | 521.7 | 444.7 | 444.8 | 444.3 | 444.8 | 444.9 | 445.1 | 444.8 | 446.6 | 446.4 | 446.5 | 328.3 | 329.0 | 328.9 | 322.8 | 311.6 | ||||||||||||||||||||||
| Intangible Assets | 224.2 | 202.2 | 212.7 | 165.0 | 147.5 | 156.2 | 175.0 | 184.9 | 195.7 | 205.6 | 219.1 | 231.3 | 244.6 | 69.5 | 76.9 | 89.0 | 101.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 38.6 | 38.5 | 40.5 | 27.4 | 38.7 | 25.1 | 28.7 | 30.2 | 35.7 | 35.1 | 40.5 | 41.1 | 48.4 | 45.1 | 45.5 | 45.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 884.9 | 874.0 | 878.0 | 886.4 | 863.6 | 868.4 | 831.7 | 821.9 | 814.1 | 809.3 | 792.3 | 795.1 | 797.2 | 824.0 | 797.9 | 798.2 | 799.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 186.3 | 191.1 | 190.9 | 154.7 | 159.1 | 161.7 | 145.5 | 151.2 | 109.7 | 116.5 | 104.8 | 89.6 | 90.9 | 113.6 | 103.7 | 108.1 | 104.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,864.7 | 6,039.4 | 5,892.4 | 5,641.3 | 5,659.4 | 5,572.9 | 5,575.1 | 5,614.8 | 5,593.2 | 5,601.5 | 5,723.2 | 5,775.6 | 5,672.5 | 5,069.6 | 4,900.8 | 4,964.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 542.8 | 606.6 | 547.2 | 423.4 | 419.1 | 395.8 | 316.6 | 332.1 | 316.1 | 317.8 | 393.1 | 444.8 | 478.5 | 516.0 | 439.2 | 353.0 | 310.1 | 356.2 | 301.6 | 247.2 | 291.9 | 292.2 | - | 311.7 | - | - | 366.9 | 335.5 | 340.6 | 312.6 | 264.4 | 209.2 | 260.1 | 258.4 | 249.6 | 273.5 | 235.9 | 232.7 | 225.2 | 183.9 |
| Short Term Debt | 11.6 | 11.6 | 11.6 | 11.7 | 11.6 | 11.6 | 11.7 | 11.7 | 11.7 | 11.7 | 11.9 | 11.9 | 11.9 | 6.9 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 208.9 | 238.4 | 290.4 | 156.4 | 221.8 | 174.2 | 179.5 | 197.0 | 166.7 | 154.4 | 188.1 | 202.8 | 164.8 | 137.9 | 147.8 | 156.4 | 125.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 14.0 | 12.4 | 13.3 | 14.5 | 13.2 | 13.0 | 15.6 | 16.1 | 16.9 | 16.7 | 16.9 | 17.4 | 19.1 | 18.9 | 19.8 | 19.3 | ||||||||||||||||||||||||
| Accrued Expenses | 531.1 | 439.6 | 395.9 | 393.9 | 381.4 | 362.0 | 347.2 | 355.3 | 329.9 | 431.4 | 355.6 | 381.0 | 343.9 | 360.8 | - | - | - | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 301.6 | 333.2 | 299.4 | |||||||||||||||||||||||
| Total Current Liabilities | 1,308.4 | 1,308.6 | 1,258.4 | 999.8 | 1,047.1 | 956.5 | 870.6 | 912.2 | 841.3 | 932.0 | 965.7 | 1,057.9 | 1,018.2 | 1,040.6 | 915.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,524.2 | 1,519.5 | 1,524.7 | 1,533.1 | 1,528.8 | 1,531.1 | 1,538.3 | 1,540.6 | 1,543.1 | 1,543.4 | 1,543.9 | 1,546.4 | 1,547.5 | 1,061.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 393.7 | 393.4 | - | 486.3 | - | - | - |
| Operating Lease Liabilities Non-Current | 32.5 | 32.0 | 34.1 | 25.1 | 35.1 | 22.8 | 26.7 | 28.5 | 32.4 | 33.3 | 37.8 | 40.0 | 45.3 | 42.4 | 42.6 | 40.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 94.9 | 102.1 | 100.5 | 81.2 | 83.2 | 83.1 | 77.6 | 80.4 | 76.6 | 74.0 | 71.9 | 67.8 | 66.6 | 62.3 | 61.8 | 62.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 175.4 | 185.0 | 182.3 | 185.9 | 188.8 | 186.0 | 171.0 | 172.8 | 176.3 | 170.4 | 156.9 | 154.9 | 156.6 | 150.3 | 150.8 | 148.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,135.3 | 3,147.2 | 3,100.0 | 2,825.2 | 2,883.0 | 2,779.5 | 2,684.3 | 2,734.5 | 2,669.7 | 2,753.1 | 2,776.2 | 2,867.0 | 2,834.2 | 2,356.8 | 2,233.0 | 2,181.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.6 | 1.6 | 1.5 | 1.5 | - | 1.5 | - | - | 1.6 | 1.6 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (3,170.1) | (2,801.6) | (3,019.8) | (3,293.4) | (3,239.9) | (3,248.9) | (3,330.5) | (3,344.7) | (3,327.9) | (3,377.4) | (3,468.6) | (3,498.3) | (3,556.0) | (3,632.2) | (3,689.9) | (3,700.4) | (3,739.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (55.0) | (40.1) | (38.7) | (46.7) | (39.6) | (67.3) | (40.2) | (21.7) | (24.9) | (37.8) | (11.8) | (39.8) | (29.3) | (46.6) | (21.9) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,729.3 | 2,892.2 | 2,792.4 | 2,816.1 | 2,776.4 | 2,793.4 | 2,890.9 | 2,880.3 | 2,923.5 | 2,848.4 | 2,947.0 | 2,908.7 | 2,838.3 | 2,712.9 | 2,667.7 | 2,782.4 | ||||||||||||||||||||||||
| Total Equity | 2,729.3 | 2,892.2 | 2,792.4 | 2,816.1 | 2,776.4 | 2,793.4 | 2,890.9 | 2,880.3 | 2,923.5 | 2,848.4 | 2,947.0 | 2,908.7 | 2,838.3 | 2,712.9 | 2,667.7 | 2,782.4 | 2,814.8 | 3,020.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,535.7 | 1,531.1 | 1,536.3 | 1,544.8 | 1,540.4 | 1,542.7 | 1,550.0 | 1,552.3 | 1,554.8 | 1,555.1 | 1,555.8 | 1,558.3 | 1,559.4 | 1,068.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 393.7 | 393.4 | - | 486.3 | - | - | - |
| Net debt | 227.6 | 328.3 | 236.6 | 293.6 | 286.4 | 330.6 | 448.8 | 295.4 | 183.4 | 439.7 | 296.1 | 240.2 | 404.5 | (80.3) | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 2,257.1 | 2,259.6 | 2,282.5 | 2,544.6 | 2,517.3 | 2,535.2 | 2,667.9 | 2,629.2 | 2,767.4 | 2,643.8 | 2,845.6 | 2,810.7 | 2,744.4 | 2,345.3 | 2,273.0 | 2,359.8 | 2,403.8 | |||||||||||||||||||||||
| Book Value | 2,729.3 | 2,892.2 | 2,792.4 | 2,816.1 | 2,776.4 | 2,793.4 | 2,890.9 | 2,880.3 | 2,923.5 | 2,848.4 | 2,947.0 | 2,908.7 | 2,838.3 | 2,712.9 | 2,667.7 | 2,782.4 | 2,814.8 | 3,020.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,983.9 | 2,169.6 | 2,058.0 | 2,206.4 | 2,184.1 | 2,192.9 | 2,271.1 | 2,250.4 | 2,282.7 | 2,198.0 | 2,281.3 | 2,231.0 | 2,147.1 | 2,315.0 | 2,261.8 | 2,364.5 | 2,390.9 | |||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | 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 | 1,092.0 | 934.9 | 1,010.6 | 994.4 | 1,422.5 | 1,088.6 | - | 745.4 | 640.5 | 777.6 | 791.0 | 586.7 | 346.5 | 642.4 | 541.9 | 688.7 | 485.7 | ||
| Restricted Cash | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | 0.1 | 2.0 | 12.5 | 13.0 | - | - | |
| Short Term Investments | 216.1 | 316.3 | 104.8 | 154.0 | 181.5 | 150.7 | - | 149.0 | 279.1 | 275.2 | 135.1 | 140.2 | 125.0 | 50.1 | 0.0 | 0.0 | 563.2 | ||
| Cash And Short Term Investments | 1,308.1 | 1,251.2 | 1,115.4 | 1,148.3 | 1,604.0 | 1,239.3 | - | 894.4 | 919.6 | 1,052.9 | 926.1 | 726.9 | 471.5 | 692.5 | 541.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 975.9 | 908.6 | 1,003.9 | 920.8 | 885.0 | 719.4 | - | 786.5 | 622.2 | 576.2 | 550.8 | 519.0 | 488.6 | 345.5 | 417.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 826.2 | 820.4 | 1,050.8 | 946.7 | 374.3 | 344.4 | - | 262.8 | 267.1 | 211.3 | 191.2 | 254.7 | 249.1 | 260.1 | 230.1 | 261.6 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 670.9 | 650.9 | 591.2 | 486.3 | 429.4 | 410.8 | 483.6 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 542.8 | 423.4 | 317.8 | 516.0 | 356.2 | 291.9 | - | 340.6 | 260.1 | 235.9 | 222.1 | 209.8 | 254.8 | 179.7 | 157.1 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,524.2 | 1,533.1 | 1,543.4 | 1,061.1 | 670.4 | 676.4 | - | 686.5 | 583.7 | 1,017.4 | 1,271.6 | 1,274.8 | 1,212.0 | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.4 | 1.5 | 1.5 | 1.5 | - | 1.5 | 1.4 | 1.4 | 1.4 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,535.7 | 1,544.8 | 1,555.1 | 1,068.1 | 677.3 | 683.3 | - | 686.5 | 583.7 | 1,017.4 | 1,271.6 | 1,274.8 | 1,212.0 | - | - | - | |||
| 325.7 |
| 323.3 |
| 326.1 |
| 308.1 |
| 332.0 |
| - |
| 321.3 |
| - |
| - |
| 243.7 |
| 217.4 |
| 198.9 |
| 192.5 |
| 186.0 |
| 186.8 |
| 197.3 |
| 199.2 |
| 186.9 |
| 173.8 |
| 172.8 |
| 189.9 |
| 214.9 |
| 194.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,164.1 |
| 3,188.9 |
| 2,984.1 |
| 2,596.5 |
| 2,611.2 |
| 2,340.2 |
| - |
| 2,266.4 |
| - |
| - |
| 2,178.2 |
| 2,089.7 |
| 2,142.6 |
| 2,104.5 |
| 1,985.4 |
| 1,923.4 |
| 2,006.3 |
| 1,923.1 |
| 1,942.3 |
| 1,998.1 |
| 2,013.2 |
| 2,150.2 |
| 2,078.0 |
| 1,751.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 334.3 |
| 322.5 |
| 312.0 |
| 302.8 |
| 310.1 |
| 305.7 |
| 296.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.0 |
| 288.7 |
| 292.1 |
| 295.9 |
| 298.6 |
| 318.8 |
| 308.5 |
| 314.9 |
| 299.8 |
| 293.2 |
| 288.4 |
| 273.0 |
| 248.6 |
| 199.6 |
| 70.0 |
| 60.9 |
| 102.4 |
| 82.2 |
| 0.0 |
| - |
| 10.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| 59.0 |
| 29.5 |
| 58.9 |
| 59.2 |
| 49.8 |
| 59.9 |
| 89.9 |
| 109.9 |
| 90.2 |
| 115.4 |
| 125.2 |
| 125.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.6 |
| 311.3 |
| 310.8 |
| 310.3 |
| - |
| 310.9 |
| - |
| - |
| 297.7 |
| 298.0 |
| 298.0 |
| 287.6 |
| 267.4 |
| 267.9 |
| 267.5 |
| 267.8 |
| 266.8 |
| 267.2 |
| 267.0 |
| 267.3 |
| 267.7 |
| 256.4 |
| 65.3 |
| 74.0 |
| 91.5 |
| 96.6 |
| 115.5 |
| - |
| 125.6 |
| - |
| - |
| 130.0 |
| 139.0 |
| 148.2 |
| 108.3 |
| 90.6 |
| 96.5 |
| 101.0 |
| 107.0 |
| 113.2 |
| 127.8 |
| 146.7 |
| 165.2 |
| 184.9 |
| 182.2 |
| 43.3 |
| 44.3 |
| 48.9 |
| 54.2 |
| 57.0 |
| 47.9 |
| - |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 800.2 |
| 784.7 |
| 647.2 |
| 647.8 |
| 689.4 |
| - |
| 699.4 |
| - |
| - |
| 716.0 |
| 728.1 |
| 745.0 |
| 724.1 |
| 734.8 |
| 739.4 |
| 1,155.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.9 |
| 102.7 |
| 102.5 |
| 102.8 |
| 92.6 |
| - |
| 90.5 |
| - |
| - |
| 82.9 |
| 74.6 |
| 71.7 |
| 73.0 |
| 70.8 |
| 64.1 |
| 63.6 |
| 64.0 |
| 65.2 |
| 63.9 |
| 68.1 |
| 72.7 |
| 77.1 |
| 75.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,900.4 |
| 4,865.2 |
| 4,655.9 |
| 4,186.9 |
| 4,180.9 |
| 3,856.8 |
| - |
| 3,830.9 |
| - |
| - |
| 3,686.8 |
| 3,618.1 |
| 3,756.5 |
| 3,622.7 |
| 3,506.6 |
| 3,469.4 |
| 3,951.7 |
| 2,736.7 |
| 2,777.1 |
| 2,860.1 |
| 2,873.6 |
| 3,043.7 |
| 2,981.6 |
| 2,589.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.0 |
| 126.2 |
| 136.2 |
| 108.7 |
| 107.0 |
| - |
| 122.4 |
| - |
| - |
| 104.0 |
| 85.5 |
| 111.1 |
| 104.2 |
| 101.9 |
| 103.2 |
| 102.4 |
| 110.6 |
| 105.5 |
| 113.4 |
| 109.0 |
| 118.0 |
| 116.8 |
| 106.7 |
| 18.9 |
| 18.6 |
| 19.1 |
| 19.4 |
| 19.0 |
| 18.1 |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.8 |
| - |
| 273.3 |
| - |
| - |
| 291.4 |
| 272.7 |
| 340.1 |
| 298.0 |
| 270.2 |
| 268.2 |
| 322.9 |
| 284.6 |
| 262.5 |
| 264.6 |
| 310.4 |
| 297.1 |
| 283.1 |
| 262.2 |
| 409.3 |
| 373.3 |
| 275.0 |
| 334.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 868.8 |
| 760.3 |
| 909.0 |
| 827.1 |
| 684.8 |
| 760.7 |
| 713.0 |
| - |
| 733.1 |
| - |
| - |
| 769.4 |
| 700.8 |
| 963.0 |
| 1,068.4 |
| 989.8 |
| 933.4 |
| 1,037.7 |
| 657.6 |
| 806.8 |
| 841.6 |
| 891.5 |
| 1,103.3 |
| 630.1 |
| 555.2 |
| 39.4 |
| 41.6 |
| 51.2 |
| 57.6 |
| 61.4 |
| 51.1 |
| - |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.7 |
| 57.5 |
| 57.7 |
| 54.4 |
| 49.7 |
| 42.9 |
| - |
| 44.4 |
| - |
| - |
| 41.0 |
| 50.6 |
| 58.3 |
| 79.9 |
| 76.7 |
| 79.3 |
| 82.6 |
| 86.9 |
| 81.3 |
| 78.6 |
| 73.9 |
| 70.3 |
| 70.2 |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 14.0 |
| 13.8 |
| 14.1 |
| 12.5 |
| 12.2 |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.9 |
| 166.8 |
| 123.7 |
| 128.8 |
| 123.2 |
| 129.9 |
| - |
| 125.6 |
| - |
| - |
| 129.8 |
| 127.5 |
| 119.4 |
| 108.9 |
| 110.4 |
| 116.0 |
| 111.3 |
| 116.5 |
| 113.3 |
| 121.3 |
| 124.4 |
| 122.9 |
| 106.8 |
| 81.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,085.6 |
| 1,845.2 |
| 1,731.6 |
| 1,600.4 |
| 1,671.3 |
| 1,616.2 |
| - |
| 1,637.2 |
| - |
| - |
| 1,623.6 |
| 1,563.8 |
| 1,827.2 |
| 1,843.7 |
| 1,762.4 |
| 1,713.2 |
| 1,815.4 |
| 1,792.4 |
| 1,930.6 |
| 2,061.2 |
| 2,107.2 |
| 2,322.1 |
| 2,312.6 |
| 1,962.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,785.1) |
| (3,888.6) |
| (4,230.0) |
| (4,283.1) |
| (4,490.4) |
| - |
| (4,582.1) |
| - |
| - |
| (4,811.5) |
| (4,864.2) |
| (4,947.7) |
| (5,011.6) |
| (5,062.5) |
| (5,076.3) |
| (4,664.3) |
| (5,824.3) |
| (5,884.3) |
| (5,922.3) |
| (5,926.2) |
| (5,962.8) |
| (5,996.3) |
| (6,010.3) |
| (16.1) |
| (14.9) |
| 0.4 |
| (4.6) |
| (11.5) |
| (35.4) |
| (61.4) |
| - |
| (27.7) |
| - |
| - |
| (19.2) |
| (10.6) |
| (5.8) |
| (8.7) |
| (5.1) |
| 2.4 |
| (11.0) |
| (5.5) |
| (21.2) |
| (18.2) |
| (24.3) |
| (21.4) |
| (15.6) |
| (27.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,814.8 |
| 3,020.0 |
| 2,924.2 |
| 2,586.5 |
| 2,509.6 |
| 2,240.6 |
| 2,193.7 |
| 2,193.7 |
| 1,929.3 |
| 2,063.2 |
| 2,063.2 |
| 2,054.3 |
| 1,929.3 |
| 1,779.0 |
| 1,744.1 |
| 1,756.1 |
| 2,136.3 |
| 944.3 |
| 846.5 |
| 798.9 |
| 766.3 |
| 721.6 |
| 669.0 |
| 627.0 |
| 2,924.2 |
| 2,586.5 |
| 2,509.6 |
| 2,240.6 |
| 2,193.7 |
| 2,193.7 |
| 1,929.3 |
| 2,063.2 |
| 2,063.2 |
| 2,054.3 |
| 1,929.3 |
| 1,779.0 |
| 1,744.1 |
| 1,756.1 |
| 2,136.3 |
| 944.3 |
| 846.5 |
| 798.9 |
| 766.3 |
| 721.6 |
| 669.0 |
| 627.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (400.6) |
| (510.0) |
| - |
| (566.6) |
| - |
| - |
| - |
| 2,279.9 |
| 2,157.0 |
| 1,911.8 |
| 1,850.5 |
| 1,627.2 |
| - |
| 1,533.4 |
| - |
| - |
| 1,408.8 |
| 1,388.9 |
| 1,179.6 |
| 1,036.0 |
| 995.7 |
| 990.0 |
| 968.6 |
| 1,265.5 |
| 1,135.5 |
| 1,156.5 |
| 1,121.6 |
| 1,046.9 |
| 1,447.9 |
| 1,195.8 |
| 2,924.2 |
| 2,586.5 |
| 2,509.6 |
| 2,240.6 |
| 2,193.7 |
| 2,193.7 |
| 1,929.3 |
| 2,063.2 |
| 2,063.2 |
| 2,054.3 |
| 1,929.3 |
| 1,779.0 |
| 1,744.1 |
| 1,756.1 |
| 2,136.3 |
| 944.3 |
| 846.5 |
| 798.9 |
| 766.3 |
| 721.6 |
| 669.0 |
| 627.0 |
| 2,643.1 |
| 2,538.7 |
| 2,183.7 |
| 2,102.1 |
| 1,814.8 |
| - |
| 1,757.1 |
| - |
| - |
| 1,635.5 |
| 1,617.3 |
| 1,483.1 |
| 1,383.1 |
| 1,386.1 |
| 1,391.8 |
| 1,767.9 |
| 569.5 |
| 466.5 |
| 403.9 |
| 352.7 |
| 289.1 |
| 216.4 |
| 188.4 |
| 550.7 |
| 892.1 |
| - |
| - |
| - |
| 688.7 |
| 1,048.9 |
| 550.7 |
| 892.1 |
| 343.6 |
| 118.3 |
| - |
| - |
| 88.1 |
| - |
| - |
| Prepaid Expenses | 455.3 | 564.2 | 405.7 | 370.1 | 325.7 | 308.1 | - | 198.9 | 197.3 | 172.8 | 196.2 | 192.6 | 186.7 | 117.6 | 143.4 | 147.7 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 147.7 | 50.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3,565.5 | 3,544.4 | 3,575.8 | 3,385.9 | 3,188.9 | 2,611.2 | - | 2,142.6 | 2,006.3 | 2,013.2 | 1,864.2 | 1,693.2 | 1,395.8 | 1,415.7 | 1,332.8 | 1,441.6 | 1,305.8 | - | - |
| 446.7 |
| 410.5 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 378.8 | 342.5 | 302.8 | 294.3 | 302.8 | 291.1 | 360.0 | 324.1 | 290.2 | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 292.1 | 308.5 | 288.4 | 192.0 | 126.6 | 119.7 | 123.6 | 122.6 | 120.3 | 61.9 | - | - |
| Long Term Investments | 57.1 | 80.9 | 134.3 | 35.4 | 70.0 | 82.2 | - | 59.0 | 49.8 | 90.2 | 95.1 | 50.1 | 15.0 | 0.0 | 50.3 | 0.0 | 8.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 521.2 | 444.7 | 444.8 | 328.3 | 311.6 | 310.8 | - | 298.0 | 267.5 | 267.0 | 256.4 | 0.0 | - | - | 0.0 | 0.0 | - | - | - |
| Intangible Assets | 224.2 | 165.0 | 205.6 | 69.5 | 65.3 | 96.6 | - | 148.2 | 101.0 | 146.7 | 202.7 | 128.7 | 185.8 | 257.1 | 331.6 | 426.4 | 60.8 | - | - |
| Operating Lease Right Of Use Assets | 38.6 | 27.4 | 35.1 | 45.1 | 44.3 | 57.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 884.9 | 886.4 | 809.3 | 824.0 | 800.2 | 647.8 | - | 745.0 | 1,155.1 | 1.1 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 186.3 | 154.7 | 116.5 | 113.6 | 99.9 | 102.8 | - | 71.7 | 63.6 | 67.0 | 84.7 | 74.1 | 86.4 | 84.7 | 114.1 | 129.8 | 67.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,864.7 | 5,641.3 | 5,601.5 | 5,069.6 | 4,865.2 | 4,180.9 | - | 3,756.5 | 3,951.7 | 2,873.6 | 2,695.1 | 2,072.6 | 1,802.8 | 1,881.1 | 1,951.4 | 2,118.1 | 1,504.4 | - | - |
| 200.6 |
| 53.1 |
| - |
| - |
| Short Term Debt | 11.6 | 11.7 | 11.7 | 6.9 | 6.9 | 6.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 208.9 | 156.4 | 154.4 | 137.9 | 118.0 | 108.7 | - | 111.1 | 102.4 | 109.0 | 126.1 | 104.7 | 88.6 | 79.5 | 99.4 | 75.3 | 40.6 | - | - |
| Operating Lease Liabilities Current | 14.0 | 14.5 | 16.7 | 18.9 | 18.6 | 19.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 531.1 | 393.9 | 431.4 | 360.8 | 409.3 | 334.1 | - | 340.1 | 322.9 | 310.4 | 316.3 | 276.6 | 271.7 | 209.5 | 197.0 | 194.0 | 105.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,308.4 | 999.8 | 932.0 | 1,040.6 | 909.0 | 760.7 | - | 963.0 | 1,037.7 | 891.5 | 667.0 | 781.1 | 615.1 | 685.0 | 453.5 | 469.9 | 198.8 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 32.5 | 25.1 | 33.3 | 42.4 | 41.6 | 61.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 94.9 | 81.2 | 74.0 | 62.3 | 57.5 | 49.7 | - | 58.3 | 82.6 | 73.9 | 63.0 | 40.9 | 23.6 | 27.6 | 24.4 | 29.7 | 35.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 15.4 | 14.1 | 13.3 | 14.3 | 9.1 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 175.4 | 185.9 | 170.4 | 150.3 | 166.8 | 123.2 | - | 119.4 | 111.3 | 124.4 | 72.5 | 45.4 | 34.8 | 31.8 | 17.3 | 16.4 | 16.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,135.3 | 2,825.2 | 2,753.1 | 2,356.8 | 1,845.2 | 1,671.3 | - | 1,827.2 | 1,815.4 | 2,107.2 | 2,074.2 | 2,142.2 | 1,885.4 | 1,970.1 | 1,937.5 | 1,958.8 | 1,048.5 | - | - |
| 0.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (3,170.1) | (3,293.4) | (3,377.4) | (3,632.2) | (3,785.1) | (4,283.1) | - | (4,947.7) | (4,664.3) | (5,926.2) | (5,998.8) | (6,010.5) | (5,969.8) | (5,884.4) | (5,740.4) | (5,544.8) | (5,211.3) | - | - |
| Accumulated Other Comprehensive Income | (55.0) | (46.7) | (37.8) | (46.6) | 0.4 | (35.4) | - | (5.8) | (11.0) | (24.3) | (22.1) | (14.7) | (7.8) | (3.4) | 0.0 | 1.1 | 1.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,729.3 | 2,816.1 | 2,848.4 | 2,712.9 | 3,020.0 | 2,509.6 | 1,929.3 | 1,929.3 | 2,136.3 | 766.3 | 620.9 | (69.6) | (82.7) | (89.0) | 13.9 | 159.3 | 455.8 | 998.9 | 850.2 |
| Total Equity | 2,729.3 | 2,816.1 | 2,848.4 | 2,712.9 | 3,020.0 | 2,509.6 | 1,929.3 | 1,929.3 | 2,136.3 | 766.3 | 620.9 | (69.6) | (82.7) | (89.0) | 13.9 | 159.3 | 455.8 | 998.9 | 850.2 |
| - |
| - |
| - |
| Net debt | 227.6 | 293.6 | 439.7 | (80.3) | (926.7) | (556.0) | - | (208.0) | (336.0) | (35.4) | 345.6 | 547.9 | 740.6 | - | - | - | - | - | - |
| Working Capital | 2,257.1 | 2,544.6 | 2,643.8 | 2,345.3 | 2,279.9 | 1,850.5 | - | 1,179.6 | 968.6 | 1,121.6 | 1,197.2 | 912.1 | 780.7 | 730.7 | 879.3 | 971.6 | 1,106.9 | - | - |
| Book Value | 2,729.3 | 2,816.1 | 2,848.4 | 2,712.9 | 3,020.0 | 2,509.6 | 1,929.3 | 1,929.3 | 2,136.3 | 766.3 | 620.9 | (69.6) | (82.7) | (89.0) | 13.9 | 159.3 | 455.8 | 998.9 | 850.2 |
| Tangible Book Value | 1,983.9 | 2,206.4 | 2,198.0 | 2,315.0 | 2,643.1 | 2,102.1 | - | 1,483.1 | 1,767.9 | 352.7 | 161.8 | (198.3) | (268.5) | (346.1) | (317.8) | (267.1) | 395.0 | - | - |