| (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 | 199.6 | 219.3 | 325.8 | 347.0 | 476.4 | 500.5 | 204.2 | 430.7 | 240.4 | 308.2 | 353.0 | 358.2 | 196.6 | 174.0 | 447.0 | 307.7 | 165.2 | 217.2 |
| Restricted Cash | 1.6 | 1.9 | 4.2 | 1.0 | 819.0 | 0.6 | 1.0 | 0.3 | 0.5 | 0.5 | 0.5 | 8.3 | 7.0 | 2.5 | 2.3 | 2.1 | - | - |
| Short Term Investments | - | - | - | - | - | 9.0 | 8.7 | 4.3 | 4.0 | 3.6 | 3.6 | 3.4 | 3.0 | 2.6 | 2.6 | 15.7 | - | |
| Cash And Short Term Investments | 199.6 | 219.3 | 325.8 | 347.0 | 476.4 | 509.5 | 212.9 | 434.9 | 244.4 | 311.8 | 356.6 | 361.6 | 199.6 | 176.6 | 449.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 143.4 | 124.1 | - | 79.0 | 41.0 | 87.0 | 83.6 | 146.7 | 148.7 | 162.4 | 139.2 | 132.6 | 139.8 | 93.0 | 114.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 597.9 | 574.8 | - | 666.3 | 623.7 | 617.1 | 606.7 | 765.2 | 762.3 | 1,087.8 | 1,093.0 | 1,038.9 | 1,005.4 | 935.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 105.0 | 102.6 | - | 57.1 | 42.4 | 46.5 | 53.4 | 47.5 | 43.1 | 64.7 | 63.1 | 52.3 | 55.1 | 61.8 | 63.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 552.7 | 648.7 | - | 838.9 | 1,067.7 | 286.1 | 398.1 | 290.1 | 125.0 | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.8 | 0.8 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 552.7 | 648.7 | - | 838.9 | 1,070.7 | 289.1 | 401.1 | 293.1 | 125.0 | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 147.0 | 56.3 | 264.7 | 199.6 | 219.0 | 194.0 | 264.8 | 219.3 | 325.8 | 347.0 | 788.7 | 275.4 | 324.0 | 476.4 | 461.6 | |||||||||||||||||||||||||
| - |
| 323.4 |
| 165.2 |
| 217.2 |
| 119.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 68.8 | 70.1 | - | 127.5 | 128.2 | 104.6 | 29.3 | 58.9 | 36.5 | 36.8 | 53.1 | 34.8 | 49.8 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 16.2 | 25.0 | - | - | - | - |
| Total Current Assets | 416.2 | 418.1 | - | 557.1 | 1,515.0 | 692.8 | 504.7 | 688.0 | 471.2 | 518.1 | 559.6 | 577.1 | 442.2 | 404.4 | 624.7 | 499.6 | - | - |
| 834.2 |
| 722.1 |
| - |
| - |
| Accumulated Depreciation | 341.7 | 326.3 | - | 376.3 | 340.0 | 331.0 | 323.2 | 376.5 | 336.0 | 566.0 | 547.1 | 483.0 | 433.7 | 382.2 | 365.9 | 334.0 | - | - |
| Property,Plant & Equipment Net | 256.1 | 248.5 | 281.2 | 289.9 | 283.7 | 286.1 | 283.4 | 388.7 | 488.8 | 521.8 | 545.9 | 555.8 | 571.7 | 559.0 | 468.2 | 388.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 961.3 | 961.3 | - | 961.3 | 310.2 | 686.2 | 687.3 | 813.9 | 829.1 | 588.0 | 552.3 | 519.9 | 508.9 | 550.0 | 523.6 | 514.9 | - | - |
| Intangible Assets | 765.5 | 776.7 | - | 873.6 | 137.5 | 287.5 | 298.0 | 362.9 | 392.0 | 342.9 | 323.7 | 294.9 | 282.0 | 285.2 | 195.5 | 194.2 | - | - |
| Operating Lease Right Of Use Assets | 191.2 | 176.8 | - | 178.0 | 167.4 | 174.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 33.0 | 49.1 | - | 51.1 | 53.5 | 22.3 | 12.7 | 38.8 | 34.8 | 52.6 | 7.1 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 129.1 | 103.2 | 121.0 | 119.3 | 86.0 | 78.9 | 52.1 | 39.3 | 36.8 | 60.2 | 37.8 | 36.4 | 33.0 | 29.9 | 25.1 | 17.5 | - | - |
| Total Non-Current Assets | 2,336.2 | 2,323.3 | - | 2,473.1 | 1,569.9 | 1,535.9 | 1,738.0 | 1,268.3 | 1,355.0 | 1,057.1 | 934.4 | 864.7 | 843.2 | 878.5 | - | - | - | - |
| Total Assets | 2,752.4 | 2,741.4 | - | 3,030.2 | 3,084.8 | 2,258.1 | 2,242.7 | 2,345.0 | 2,315.0 | 2,097.0 | 2,039.8 | 1,997.6 | 1,857.0 | 1,842.5 | 1,850.5 | 1,627.8 | - | - |
| 90.4 |
| - |
| - |
| Short Term Debt | - | - | - | 0.0 | 3.0 | 3.0 | 3.0 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 214.1 | 185.3 | - | 149.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 35.2 | 31.4 | - | 50.8 | 54.0 | 51.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 77.3 | 97.0 | - | 98.1 | 126.3 | 104.4 | 76.5 | 80.8 | 90.1 | 103.4 | 85.1 | 70.9 | 74.5 | 76.2 | 47.1 | 53.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 507.9 | 487.7 | - | 423.6 | 408.8 | 346.0 | 311.6 | 365.8 | 377.3 | 361.8 | 321.9 | 316.8 | 316.2 | 314.9 | 316.4 | 343.9 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 186.2 | 167.7 | - | 177.0 | 167.1 | 176.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 25.0 | 19.6 | - | 8.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 31.9 | 29.5 | - | 25.6 | 26.2 | 25.0 | 25.3 | 29.1 | 34.7 | 29.9 | 21.7 | 47.9 | 60.1 | 66.2 | 69.0 | 41.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.1 | 38.7 | - | 73.7 | 78.7 | 82.3 | 83.5 | 131.4 | 101.7 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 810.8 | 884.6 | - | 1,115.2 | 1,373.2 | 569.4 | 530.0 | 450.8 | 262.4 | 148.0 | 123.5 | 141.0 | 142.7 | 163.0 | 137.8 | 99.6 | - | - |
| Total Liabilities | 1,318.7 | 1,372.3 | - | 1,538.9 | 1,782.0 | 915.4 | 841.6 | 816.6 | 639.7 | 509.8 | 445.4 | 457.9 | 459.0 | 477.9 | 454.2 | 443.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,777.6 | 2,540.5 | - | 2,310.4 | 2,005.1 | 1,927.6 | 2,012.9 | 1,917.4 | 1,881.4 | 1,771.1 | 1,796.4 | 1,682.1 | 1,575.0 | 1,489.0 | 1,368.0 | 1,055.6 | - | - |
| Accumulated Other Comprehensive Income | (2.2) | (2.2) | - | (2.2) | (7.4) | (9.1) | (137.3) | (142.2) | (59.1) | (42.5) | (77.1) | (15.4) | (17.1) | (5.9) | 15.7 | 9.9 | 7.2 | - |
| Treasury Stock | - | - | - | - | 1,217.3 | 1,113.3 | 970.9 | 711.4 | 569.9 | 519.5 | 485.5 | 454.7 | 452.8 | 400.4 | 243.3 | 111.0 | - | - |
| Minority Interest | - | - | - | 0.0 | 1.8 | 2.9 | 9.5 | 9.1 | 6.3 | 5.1 | 9.6 | 6.4 | 0.9 | 8.2 | 6.8 | 5.0 | - | - |
| Total Stockholders Equity | 1,433.6 | 1,369.1 | - | 1,491.4 | 1,293.5 | 1,309.8 | 1,391.5 | 1,519.3 | 1,669.0 | 1,582.1 | 1,584.8 | 1,533.4 | 1,397.2 | 1,356.4 | 1,389.5 | 1,179.4 | 926.9 | 766.4 |
| Total Equity | 1,433.6 | 1,369.1 | - | 1,491.4 | 1,293.5 | 1,309.8 | 1,391.5 | 1,519.3 | 1,669.0 | 1,582.1 | 1,584.8 | 1,533.4 | 1,397.2 | 1,356.4 | 1,389.5 | 1,179.4 | 926.9 | 766.4 |
| - |
| - |
| Net debt | 353.1 | 429.4 | - | 491.9 | 594.3 | (220.4) | 188.2 | (141.9) | (119.4) | - | - | - | - | - | - | - | - | - |
| Working Capital | (91.7) | (69.6) | - | 133.5 | 1,106.1 | 346.8 | 193.1 | 322.2 | 93.9 | 156.3 | 237.7 | 260.3 | 125.9 | 89.5 | 308.2 | 155.8 | - | - |
| Book Value | 1,433.6 | 1,369.1 | - | 1,491.4 | 1,293.5 | 1,309.8 | 1,391.5 | 1,519.3 | 1,669.0 | 1,582.1 | 1,584.8 | 1,533.4 | 1,397.2 | 1,356.4 | 1,389.5 | 1,179.4 | 926.9 | 766.4 |
| Tangible Book Value | (293.1) | (368.8) | - | (343.5) | 845.8 | 336.0 | 406.3 | 342.5 | 448.0 | 651.2 | 708.8 | 718.6 | 606.2 | 521.2 | 670.4 | 470.3 | - | - |
| 415.9 |
| 561.2 |
| 500.5 |
| 167.8 |
| 67.3 |
| 121.1 |
| 204.2 |
| 230.7 |
| 208.3 |
| 334.2 |
| 430.7 |
| 265.3 |
| 212.2 |
| 273.1 |
| 240.4 |
| 208.8 |
| 197.9 |
| 189.0 |
| 308.2 |
| 330.2 |
| 178.2 |
| 436.5 |
| 353.0 |
| 402.1 |
| 380.0 |
| Restricted Cash | 1.9 | 2.4 | 1.5 | 1.6 | 2.2 | 1.5 | 2.1 | 1.9 | 4.2 | 1.0 | 1.3 | 1.2 | 20.2 | 819.0 | 808.0 | 39.4 | 0.9 | 0.6 | 0.8 | 3.5 | 0.7 | 1.0 | 0.4 | 0.8 | 0.9 | 0.3 | 0.5 | 0.0 | 0.5 | 4.8 | 0.5 | 0.5 | 0.5 | 7.2 | 0.5 | 0.5 | 0.5 | 10.7 | 9.7 | 10.5 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.9 | 10.5 | 9.4 | 9.0 | 7.8 | 9.2 | 8.8 | 8.7 | 8.3 | 7.3 | 8.4 | 4.3 | 4.2 | 4.3 | 4.1 | 4.0 | 4.0 | 3.8 | 3.7 | 3.6 | 3.5 | 3.5 | 3.4 | 3.6 | 3.6 | 3.5 |
| Cash And Short Term Investments | 147.0 | 56.3 | 264.7 | 199.6 | 219.0 | 194.0 | 264.8 | 219.3 | 325.8 | 347.0 | 788.7 | 275.4 | 324.0 | 476.4 | 472.5 | 426.4 | 570.6 | 509.5 | 175.5 | 76.5 | 129.8 | 212.9 | 239.0 | 215.6 | 342.6 | 434.9 | 269.5 | 216.5 | 277.2 | 244.4 | 212.7 | 201.7 | 192.8 | 311.8 | 333.7 | 181.7 | 439.9 | 356.6 | 405.7 | 383.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 173.3 | 160.2 | 192.1 | 143.4 | 160.4 | 144.4 | 168.9 | 124.1 | - | 79.0 | 93.7 | 90.2 | 137.3 | 41.0 | 55.9 | 69.1 | 96.3 | - | 98.7 | 93.4 | 116.2 | 83.6 | 89.6 | 82.0 | 108.2 | 146.7 | 155.4 | 134.3 | 151.9 | 161.4 | 133.7 | 127.9 | 184.3 | 162.4 | 170.0 | 121.8 | 186.0 | 139.2 | 149.6 | 89.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 79.0 | 81.5 | 106.2 | 68.8 | 66.2 | 64.7 | 78.5 | 70.1 | - | 127.5 | 125.0 | 166.7 | 162.5 | 128.2 | 109.7 | 96.9 | 106.8 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 403.8 | 303.0 | 567.2 | 416.2 | 450.3 | 407.1 | 516.9 | 418.1 | - | 557.1 | 1,012.5 | 610.5 | 709.8 | 1,515.0 | 1,497.5 | 680.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 649.4 | 627.3 | 608.2 | 597.9 | 583.0 | 583.0 | 573.6 | 574.8 | - | 666.3 | 660.0 | 663.3 | 659.5 | 623.7 | 626.5 | 618.1 | 630.0 | 617.1 | 618.8 | 605.0 | 595.0 | 606.7 | 598.3 | 585.6 | 576.7 | 765.2 | 766.9 | 758.4 | 761.3 | 814.9 | 828.7 | 866.9 | 1,086.8 | 1,087.8 | 1,061.3 | 1,081.3 | 1,088.6 | 1,093.0 | 1,067.2 | 1,050.0 |
| Accumulated Depreciation | 372.5 | 361.2 | 350.8 | 341.7 | 332.2 | 337.1 | 329.0 | 326.3 | - | 376.3 | 365.5 | 361.7 | 350.7 | 340.0 | 347.7 | 338.9 | 340.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 277.0 | 266.0 | 257.4 | 256.1 | 250.8 | 245.9 | 244.5 | 248.5 | 281.2 | 289.9 | 294.5 | 301.7 | 308.8 | 283.7 | 278.9 | 279.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 961.3 | 961.3 | 961.3 | 961.3 | 961.3 | 961.3 | 961.3 | 961.3 | - | 961.3 | 961.3 | 960.1 | 952.8 | 310.2 | 310.2 | 310.2 | 686.5 | 686.2 | ||||||||||||||||||||||
| Intangible Assets | 757.1 | 759.9 | 762.7 | 765.5 | 768.3 | 771.1 | 773.9 | 776.7 | - | 873.6 | 896.9 | 923.7 | 954.4 | 137.5 | 137.5 | 137.5 | 285.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 201.1 | 189.5 | 189.8 | 191.2 | 198.5 | 188.8 | 171.9 | 176.8 | - | 178.0 | 187.0 | 155.4 | 167.2 | 167.4 | 162.6 | 191.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | 33.0 | 33.2 | 28.4 | 33.5 | 49.1 | - | 51.1 | 47.6 | 61.5 | 61.7 | 53.5 | 58.0 | 53.6 | 18.3 | |||||||||||||||||||||||
| Other Non-Current Assets | 137.3 | 135.1 | 129.2 | 129.1 | 119.7 | 112.6 | 107.9 | 103.2 | 121.0 | 119.3 | 120.1 | 117.6 | 113.8 | 86.0 | 84.3 | 88.4 | 94.8 | |||||||||||||||||||||||
| Total Non-Current Assets | 2,333.7 | 2,311.7 | 2,300.2 | 2,336.2 | 2,339.4 | 2,315.9 | 2,300.8 | 2,323.3 | - | 2,473.1 | 2,507.5 | 3,049.3 | 3,089.3 | 1,569.9 | 1,564.3 | 1,594.3 | 1,561.4 | |||||||||||||||||||||||
| Total Assets | 2,737.4 | 2,614.7 | 2,867.5 | 2,752.4 | 2,789.8 | 2,723.0 | 2,817.7 | 2,741.4 | - | 3,030.2 | 3,519.9 | 3,659.8 | 3,799.1 | 3,084.8 | 3,061.8 | 2,274.9 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 97.3 | 103.1 | 104.6 | 105.0 | 98.7 | 66.9 | 91.4 | 102.6 | - | 57.1 | 67.3 | 65.4 | 99.7 | 42.4 | 34.4 | 39.3 | 48.1 | 46.5 | 33.9 | 31.5 | 44.7 | 53.4 | 39.1 | 46.4 | 48.1 | 47.5 | 34.0 | 32.7 | 46.1 | 46.4 | 30.2 | 32.1 | 57.4 | 64.7 | 54.2 | 56.8 | 59.8 | 63.1 | 58.5 | 55.7 |
| Short Term Debt | 3.8 | - | - | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 8.5 | 6.4 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 276.2 | 180.4 | 322.9 | 214.1 | 247.8 | 171.5 | 290.6 | 185.3 | - | 149.8 | 171.9 | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 35.2 | 33.9 | 34.4 | 35.2 | 34.9 | 32.6 | 32.3 | 31.4 | - | 50.8 | 51.3 | 54.8 | 55.9 | 54.0 | 53.6 | 50.7 | ||||||||||||||||||||||||
| Accrued Expenses | 92.8 | 72.3 | 62.8 | 77.3 | 86.5 | 62.5 | 87.2 | 97.0 | - | 98.1 | 176.9 | 134.6 | 124.7 | 126.3 | 108.3 | 97.0 | 107.1 | 104.4 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 580.4 | 442.9 | 576.6 | 507.9 | 540.6 | 384.6 | 551.3 | 487.7 | - | 423.6 | 526.4 | 497.5 | 636.2 | 408.8 | 382.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 495.6 | 504.3 | 553.2 | 552.7 | 552.2 | 649.9 | 649.3 | 648.7 | - | 838.9 | 1,225.4 | 1,599.5 | 1,600.0 | 1,067.7 | 1,067.6 | 284.1 | 285.6 | 286.1 | 446.6 | 412.1 | 327.6 | 398.1 | 288.6 | 289.1 | 289.6 | 290.1 | 120.0 | 165.0 | 135.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 201.6 | 191.4 | 188.4 | 186.2 | 193.5 | 182.1 | 161.8 | 167.7 | - | 177.0 | 189.0 | 155.8 | 164.2 | 167.1 | 163.3 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 29.3 | 27.8 | 25.4 | 25.0 | 23.1 | 21.3 | 20.5 | 19.6 | - | 8.6 | 8.7 | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 58.7 | 56.8 | 53.3 | 31.9 | 33.6 | 32.4 | 30.3 | 29.5 | - | 25.6 | 25.9 | 27.1 | 26.4 | 26.2 | 25.9 | 24.7 | 25.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 36.9 | 40.6 | 38.4 | 40.1 | 37.2 | 35.1 | 35.0 | 38.7 | - | 73.7 | 74.4 | 58.0 | 72.7 | 78.7 | 80.2 | 80.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 792.9 | 793.0 | 833.2 | 810.8 | 816.5 | 899.5 | 876.4 | 884.6 | - | 1,115.2 | 1,514.6 | 1,872.6 | 1,895.9 | 1,373.2 | 1,370.6 | 617.7 | ||||||||||||||||||||||||
| Total Liabilities | 1,373.3 | 1,235.9 | 1,409.8 | 1,318.7 | 1,357.0 | 1,284.0 | 1,427.8 | 1,372.3 | - | 1,538.9 | 2,041.0 | 2,370.1 | 2,532.1 | 1,782.0 | 1,753.1 | 958.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,957.4 | 2,915.8 | 2,839.4 | 2,777.6 | 2,723.4 | 2,662.5 | 2,586.7 | 2,540.5 | - | 2,310.4 | 2,303.7 | 1,965.0 | 1,947.1 | 2,005.1 | 1,995.5 | 1,970.8 | 1,947.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.2) | (2.2) | (2.2) | (2.2) | (2.2) | (2.2) | (2.2) | (2.2) | - | (2.2) | (3.4) | (0.6) | (0.7) | (7.4) | (7.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 1,339.5 | 1,219.5 | 1,219.4 | 1,217.3 | 1,198.9 | 1,162.2 | 1,117.2 | 1,113.3 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.8 | 1.8 | 1.8 | 2.5 | 2.6 | 2.8 | 2.9 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,364.1 | 1,378.8 | 1,457.6 | 1,433.6 | 1,432.7 | 1,438.9 | 1,390.0 | 1,369.1 | - | 1,491.4 | 1,479.0 | 1,277.0 | 1,265.2 | 1,293.5 | 1,306.2 | 1,313.8 | ||||||||||||||||||||||||
| Total Equity | 1,364.1 | 1,378.8 | 1,457.6 | 1,433.6 | 1,432.7 | 1,438.9 | 1,390.0 | 1,369.1 | - | 1,491.4 | 1,479.0 | 1,277.0 | 1,265.2 | 1,293.5 | 1,306.2 | 1,313.8 | 1,331.0 | 1,310.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 499.5 | 504.3 | 553.2 | 552.7 | 552.2 | 649.9 | 649.3 | 648.7 | - | 838.9 | 1,225.4 | 1,608.0 | 1,606.4 | 1,070.7 | 1,070.6 | 287.1 | 288.6 | 289.1 | 449.6 | 415.1 | 330.6 | 401.1 | 291.6 | 292.1 | 292.6 | 293.1 | 120.0 | 165.0 | 135.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 352.5 | 448.0 | 288.5 | 353.1 | 333.2 | 456.0 | 384.5 | 429.4 | - | 491.9 | 436.6 | 1,332.6 | 1,282.4 | 594.3 | 598.1 | (139.3) | (282.0) | (220.4) | ||||||||||||||||||||||
| Working Capital | (176.7) | (139.9) | (9.4) | (91.7) | (90.2) | 22.5 | (34.4) | (69.6) | - | 133.5 | 486.1 | 113.0 | 73.6 | 1,106.1 | 1,115.1 | 339.7 | 358.5 | |||||||||||||||||||||||
| Book Value | 1,364.1 | 1,378.8 | 1,457.6 | 1,433.6 | 1,432.7 | 1,438.9 | 1,390.0 | 1,369.1 | - | 1,491.4 | 1,479.0 | 1,277.0 | 1,265.2 | 1,293.5 | 1,306.2 | 1,313.8 | 1,331.0 | 1,310.4 | ||||||||||||||||||||||
| Tangible Book Value | (354.2) | (342.3) | (266.3) | (293.1) | (296.8) | (293.4) | (345.2) | (368.8) | - | (343.5) | (379.2) | (606.8) | (642.0) | 845.8 | 858.5 | 866.1 | 359.5 | |||||||||||||||||||||||
| 95.7 |
| 126.8 |
| 45.3 |
| 39.5 |
| 29.3 |
| 44.5 |
| 55.2 |
| 60.0 |
| 58.9 |
| 70.3 |
| 75.5 |
| 56.8 |
| 37.9 |
| 37.5 |
| 55.0 |
| 40.8 |
| 36.8 |
| 36.8 |
| 41.6 |
| 47.9 |
| 53.1 |
| 57.8 |
| 44.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 768.5 |
| 692.8 |
| 544.3 |
| 389.9 |
| 456.1 |
| 504.7 |
| 540.1 |
| 506.5 |
| 739.4 |
| 688.0 |
| 539.3 |
| 469.8 |
| 541.6 |
| 471.2 |
| 428.6 |
| 427.4 |
| 423.7 |
| 518.1 |
| 551.5 |
| 359.0 |
| 681.7 |
| 601.1 |
| 667.9 |
| 572.8 |
| 331.0 |
| 332.4 |
| 323.0 |
| 314.2 |
| 323.2 |
| 319.0 |
| 310.1 |
| 306.3 |
| 376.5 |
| 363.6 |
| 360.9 |
| 344.3 |
| 371.6 |
| 378.7 |
| 406.3 |
| 572.3 |
| 566.0 |
| 549.0 |
| 545.7 |
| 558.2 |
| 547.1 |
| 522.6 |
| 507.0 |
| 289.9 |
| 286.1 |
| 286.3 |
| 282.0 |
| 280.8 |
| 283.4 |
| 279.4 |
| 275.5 |
| 351.4 |
| 388.7 |
| 418.4 |
| 418.3 |
| 476.1 |
| 488.8 |
| 498.3 |
| 500.5 |
| 514.4 |
| 521.8 |
| 512.3 |
| 535.6 |
| 530.3 |
| 545.9 |
| 544.6 |
| 543.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 686.2 |
| 686.8 |
| 687.0 |
| 687.3 |
| 627.7 |
| 627.6 |
| 627.2 |
| 813.9 |
| 845.8 |
| 832.9 |
| 838.7 |
| 829.1 |
| 838.8 |
| 832.6 |
| 854.2 |
| 588.0 |
| 565.0 |
| 543.0 |
| 533.2 |
| 552.3 |
| 561.4 |
| 519.7 |
| 287.5 |
| 290.1 |
| 292.7 |
| 295.3 |
| 298.0 |
| 237.0 |
| 238.6 |
| 240.2 |
| 362.9 |
| 385.1 |
| 386.8 |
| 395.9 |
| 412.2 |
| 421.3 |
| 419.9 |
| 426.1 |
| 342.9 |
| 371.0 |
| 357.9 |
| 304.1 |
| 323.7 |
| 325.0 |
| 289.2 |
| 186.8 |
| 174.9 |
| 188.6 |
| 187.5 |
| 195.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.3 |
| 10.9 |
| 10.2 |
| 9.8 |
| 18.3 |
| 19.2 |
| 19.1 |
| 31.1 |
| 38.8 |
| 30.5 |
| 32.0 |
| 32.1 |
| 33.8 |
| 35.5 |
| 26.6 |
| 32.0 |
| 52.6 |
| 24.2 |
| 24.9 |
| 6.3 |
| - |
| - |
| - |
| 78.9 |
| 84.8 |
| 82.9 |
| 91.1 |
| 52.1 |
| 54.4 |
| 57.7 |
| 45.2 |
| 39.3 |
| 32.0 |
| 34.7 |
| 37.7 |
| 40.7 |
| 57.1 |
| 56.2 |
| 60.5 |
| 60.2 |
| 59.4 |
| 58.7 |
| 37.5 |
| 37.8 |
| 36.3 |
| 29.7 |
| 1,535.9 |
| 1,899.8 |
| 2,000.7 |
| 2,004.2 |
| 1,738.0 |
| 1,608.6 |
| 1,615.7 |
| 1,259.1 |
| 1,268.3 |
| 1,330.6 |
| 1,323.5 |
| 1,366.8 |
| 1,354.0 |
| 1,391.0 |
| 1,373.5 |
| 1,386.3 |
| 1,057.1 |
| 1,033.2 |
| 998.0 |
| 894.6 |
| 927.3 |
| 936.1 |
| 852.1 |
| 2,329.9 |
| 2,228.7 |
| 2,444.0 |
| 2,390.6 |
| 2,460.3 |
| 2,242.7 |
| 2,148.7 |
| 2,122.2 |
| 2,349.9 |
| 2,345.0 |
| 2,288.3 |
| 2,211.6 |
| 2,384.5 |
| 2,314.0 |
| 2,317.8 |
| 2,301.4 |
| 2,324.4 |
| 2,097.0 |
| 2,097.1 |
| 1,892.5 |
| 2,106.6 |
| 2,074.2 |
| 2,148.7 |
| 1,967.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 51.6 |
| 51.9 |
| 53.0 |
| 54.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 89.5 |
| 62.0 |
| 76.5 |
| 74.6 |
| 76.0 |
| 80.6 |
| 80.8 |
| 77.9 |
| 77.1 |
| 80.9 |
| 90.5 |
| 88.4 |
| 94.9 |
| 96.9 |
| 103.4 |
| 88.8 |
| 83.8 |
| 82.1 |
| 85.1 |
| 74.1 |
| 69.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 340.9 |
| 409.9 |
| 346.0 |
| 344.7 |
| 304.2 |
| 412.5 |
| 311.6 |
| 309.2 |
| 244.3 |
| 459.1 |
| 365.8 |
| 378.6 |
| 296.8 |
| 450.5 |
| 377.3 |
| 402.2 |
| 325.6 |
| 444.8 |
| 361.8 |
| 401.6 |
| 291.8 |
| 439.4 |
| 321.9 |
| 399.6 |
| 265.0 |
| 194.4 |
| 189.6 |
| 176.0 |
| 179.2 |
| 180.0 |
| 192.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 25.1 |
| 24.9 |
| 25.4 |
| 29.4 |
| 33.3 |
| 32.4 |
| 29.4 |
| 29.1 |
| 33.5 |
| 31.7 |
| 34.8 |
| 34.7 |
| 30.2 |
| 32.5 |
| 30.8 |
| 29.9 |
| 27.7 |
| 21.4 |
| 21.1 |
| 56.1 |
| 71.2 |
| 48.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.6 |
| 82.3 |
| 88.9 |
| 88.9 |
| 89.6 |
| 86.3 |
| 88.2 |
| 97.3 |
| 101.6 |
| 131.4 |
| 96.9 |
| 101.2 |
| 98.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 586.2 |
| 569.4 |
| 801.8 |
| 788.4 |
| 717.5 |
| 530.0 |
| 426.4 |
| 439.6 |
| 441.9 |
| 450.8 |
| 340.0 |
| 387.4 |
| 269.4 |
| 261.4 |
| 254.7 |
| 364.2 |
| 272.8 |
| 148.0 |
| 136.0 |
| 131.1 |
| 120.2 |
| 157.9 |
| 175.1 |
| 138.9 |
| 996.2 |
| 915.4 |
| 1,146.5 |
| 1,092.6 |
| 1,129.9 |
| 841.6 |
| 735.6 |
| 683.9 |
| 901.0 |
| 816.6 |
| 718.6 |
| 684.2 |
| 719.9 |
| 638.7 |
| 656.9 |
| 689.8 |
| 717.6 |
| 509.8 |
| 537.6 |
| 422.9 |
| 559.6 |
| 479.8 |
| 574.6 |
| 403.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,927.6 |
| 2,183.6 |
| 2,032.8 |
| 2,027.3 |
| 2,012.9 |
| 1,964.2 |
| 1,926.1 |
| 1,908.5 |
| 1,917.4 |
| 1,852.1 |
| 1,812.7 |
| 1,894.4 |
| 1,881.4 |
| 1,837.7 |
| 1,797.6 |
| 1,796.1 |
| 1,771.1 |
| 1,794.0 |
| 1,743.1 |
| 1,804.5 |
| 1,796.4 |
| 1,778.2 |
| 1,732.0 |
| (7.7) |
| (8.6) |
| (9.1) |
| (276.4) |
| (159.1) |
| (176.7) |
| (137.3) |
| (148.7) |
| (143.5) |
| (163.2) |
| (142.2) |
| (59.2) |
| (60.7) |
| (35.7) |
| (59.1) |
| (37.0) |
| (50.8) |
| (49.2) |
| (42.5) |
| (91.3) |
| (133.2) |
| (122.2) |
| (77.1) |
| (78.9) |
| (44.1) |
| 1,113.2 |
| 1,076.2 |
| 1,016.3 |
| 970.9 |
| 894.7 |
| 833.7 |
| 775.6 |
| 711.4 |
| 685.6 |
| 666.7 |
| 623.8 |
| 569.9 |
| 552.0 |
| 537.8 |
| 529.8 |
| 519.5 |
| 511.5 |
| 504.2 |
| 496.2 |
| 485.5 |
| 478.5 |
| 471.5 |
| 3.0 |
| 3.1 |
| 3.2 |
| 9.5 |
| 8.5 |
| 8.7 |
| 8.8 |
| 9.1 |
| 11.4 |
| 7.4 |
| 6.6 |
| 6.3 |
| 6.6 |
| 6.7 |
| 5.0 |
| 5.1 |
| 3.5 |
| 2.8 |
| 3.7 |
| 9.6 |
| 9.1 |
| 8.1 |
| 1,331.0 |
| 1,310.4 |
| 1,294.6 |
| 1,294.9 |
| 1,327.2 |
| 1,391.5 |
| 1,404.6 |
| 1,429.6 |
| 1,440.0 |
| 1,519.3 |
| 1,558.3 |
| 1,520.0 |
| 1,658.0 |
| 1,669.0 |
| 1,654.3 |
| 1,604.9 |
| 1,601.7 |
| 1,582.1 |
| 1,555.9 |
| 1,466.8 |
| 1,543.4 |
| 1,584.8 |
| 1,564.9 |
| 1,555.9 |
| 1,294.6 |
| 1,294.9 |
| 1,327.2 |
| 1,391.5 |
| 1,404.6 |
| 1,429.6 |
| 1,440.0 |
| 1,519.3 |
| 1,558.3 |
| 1,520.0 |
| 1,658.0 |
| 1,669.0 |
| 1,654.3 |
| 1,604.9 |
| 1,601.7 |
| 1,582.1 |
| 1,555.9 |
| 1,466.8 |
| 1,543.4 |
| 1,584.8 |
| 1,564.9 |
| 1,555.9 |
| 274.1 |
| 338.6 |
| 200.8 |
| 188.2 |
| 52.5 |
| 76.5 |
| (50.0) |
| (141.9) |
| (149.5) |
| (51.5) |
| (142.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.8 |
| 199.6 |
| 85.7 |
| 43.6 |
| 193.1 |
| 230.9 |
| 262.2 |
| 280.3 |
| 322.2 |
| 160.7 |
| 173.0 |
| 91.1 |
| 93.9 |
| 26.4 |
| 101.9 |
| (21.2) |
| 156.3 |
| 150.0 |
| 67.2 |
| 242.3 |
| 279.1 |
| 268.4 |
| 307.8 |
| 1,294.6 |
| 1,294.9 |
| 1,327.2 |
| 1,391.5 |
| 1,404.6 |
| 1,429.6 |
| 1,440.0 |
| 1,519.3 |
| 1,558.3 |
| 1,520.0 |
| 1,658.0 |
| 1,669.0 |
| 1,654.3 |
| 1,604.9 |
| 1,601.7 |
| 1,582.1 |
| 1,555.9 |
| 1,466.8 |
| 1,543.4 |
| 1,584.8 |
| 1,564.9 |
| 1,555.9 |
| 336.7 |
| 318.2 |
| 315.4 |
| 344.9 |
| 406.3 |
| 539.9 |
| 563.4 |
| 572.6 |
| 342.5 |
| 327.3 |
| 300.2 |
| 423.5 |
| 427.8 |
| 394.2 |
| 352.4 |
| 321.4 |
| 651.2 |
| 619.9 |
| 565.9 |
| 706.0 |
| 708.8 |
| 678.5 |
| 747.0 |