| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 701.9 | 482.0 | 745.4 | 620.1 | 1,225.4 | 1,071.9 | 797.2 | 918.1 | 634.4 | 519.8 | 531.9 | 568.5 | 454.4 | 492.6 | 551.5 | 545.9 | 451.7 | ||
| Restricted Cash | 91.5 | 95.7 | 72.6 | 8.2 | 7.7 | 8.1 | 8.4 | 7.2 | 7.4 | 3.6 | 2.9 | 2.1 | 3.2 | - | - | - | - | - | |
| Short Term Investments | 0.7 | 0.0 | 139.1 | 189.2 | 38.8 | 46.9 | 119.1 | 178.1 | 247.8 | 121.6 | 138.9 | 231.2 | 140.3 | 302.7 | 391.3 | 302.3 | 283.8 | ||
| Cash And Short Term Investments | 702.6 | 482.0 | 884.5 | 809.3 | 1,264.2 | 1,118.8 | 916.4 | 1,096.2 | 882.1 | 641.4 | 670.8 | 799.7 | 594.7 | 795.3 | 942.8 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 331.1 | 315.5 | 262.2 | 243.6 | 232.6 | 180.3 | 189.1 | 166.1 | 73.8 | 75.7 | 101.6 | 86.2 | 97.5 | 43.5 | 61.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 30.4 | 33.7 | 35.6 | 23.5 | 11.0 | 25.6 | 32.3 | 26.2 | 25.1 | 16.4 | 13.9 | 8.5 | 10.1 | 16.7 | 26.2 | 28.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,078.5 | 1,097.9 | 1,058.5 | 1,071.2 | 1,072.3 | 1,018.0 | 954.7 | 876.5 | 790.6 | 694.2 | 604.8 | 461.2 | 376.1 | 352.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 17.8 | 17.4 | 20.9 | 14.2 | 17.8 | 12.6 | 15.2 | 21.9 | 14.4 | 17.5 | 20.7 | 15.9 | 10.7 | 14.8 | 10.9 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | 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 | 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 | 594.3 | 643.8 | 701.9 | 698.6 | 626.6 | 520.8 | 482.0 | 741.6 | 709.5 | 656.8 | 745.4 | 765.1 | 688.4 | 626.2 | 620.1 | |||||||||||||||||||||||||
| 394.8 |
| 368.5 |
| - |
| - |
| - |
| 848.1 |
| 735.5 |
| 394.8 |
| 368.5 |
| 54.3 |
| 23.0 |
| - |
| - |
| 13.0 |
| - |
| - |
| Prepaid Expenses | 51.9 | 70.0 | 50.7 | 50.1 | 62.7 | 53.0 | 39.7 | 34.9 | 30.5 | 26.3 | 32.0 | 22.9 | 28.9 | 33.8 | 36.9 | 26.9 | - | - | - |
| Other Current Assets | 23.9 | 40.2 | 26.3 | 23.2 | 32.8 | 35.1 | 21.7 | 13.9 | 11.4 | 11.6 | 7.5 | 7.2 | 10.9 | 13.2 | 19.7 | 1.7 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | 0.9 | 1.0 | - | 2.7 | 1.5 | - | - | - | - |
| Total Current Assets | 1,388.3 | 1,194.4 | 1,487.8 | 1,310.9 | 1,760.5 | 1,547.2 | 1,381.5 | 1,496.6 | 1,011.4 | 759.7 | 821.2 | 1,005.9 | 818.6 | 970.3 | 1,158.6 | 1,060.4 | 900.8 | - | - |
| 187.1 |
| 143.5 |
| - |
| - |
| - |
| Accumulated Depreciation | 607.9 | 618.8 | 576.9 | 557.7 | 537.9 | 476.1 | 417.3 | 362.3 | 305.3 | 250.5 | 201.7 | 171.4 | 133.1 | 97.6 | 70.0 | 49.4 | - | - | - |
| Property,Plant & Equipment Net | 470.6 | 479.1 | 481.6 | 513.5 | 534.4 | 542.0 | 537.4 | 514.2 | 485.3 | 443.7 | 403.1 | 289.8 | 242.9 | 254.7 | 117.1 | 94.1 | 92.2 | - | - |
| Long Term Investments | 80.2 | 89.3 | 97.8 | 102.5 | 62.8 | 52.1 | 179.6 | 187.8 | 314.4 | 393.9 | 321.0 | 296.3 | 306.3 | 361.6 | 272.8 | 190.8 | 205.9 | - | - |
| Equity Method Investments | 68.5 | 84.3 | 5.9 | 5.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 529.9 | 533.2 | 408.4 | 365.1 | 340.7 | 336.9 | 334.8 | 328.0 | 311.1 | 309.6 | 307.7 | 277.6 | 279.7 | 281.4 | 263.3 | 264.6 | 261.1 | - | - |
| Intangible Assets | 397.1 | 434.5 | 167.4 | 112.3 | 122.9 | 152.4 | 180.9 | 184.0 | 189.6 | 215.3 | 127.5 | 63.7 | 41.3 | 56.5 | 51.6 | 67.0 | 82.0 | - | - |
| Operating Lease Right Of Use Assets | 33.2 | 39.0 | 40.2 | 46.5 | 67.1 | 76.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 214.4 | 219.8 | 201.9 | 183.6 | 156.0 | 118.9 | 114.1 | 74.8 | 190.9 | 166.8 | 143.3 | 41.7 | 37.4 | 22.6 | 14.8 | 19.9 | 23.8 | - | - |
| Other Non-Current Assets | 114.2 | 120.6 | 94.7 | 55.1 | 61.3 | 91.2 | 93.4 | 80.1 | 30.8 | 21.1 | 9.5 | 9.1 | 11.6 | 13.7 | 6.3 | 14.9 | 15.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,227.8 | 3,109.9 | 2,979.8 | 2,689.5 | 3,105.7 | 2,917.3 | 2,821.7 | 2,865.4 | 2,533.6 | 2,310.1 | 2,133.3 | 1,984.0 | 1,737.9 | 1,960.8 | 1,884.4 | 1,711.8 | 1,581.3 | - | - |
| 3.6 |
| 12.9 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 31.4 | 31.6 | 31.5 | 18.6 | 18.5 | 15.4 | 20.0 | 17.5 | 23.2 | 24.2 | 18.9 | 12.5 | 20.9 | 23.5 | 26.7 | 9.6 | 37.2 | - | - |
| Operating Lease Liabilities Current | 10.4 | 12.2 | 13.6 | 13.3 | 15.4 | 15.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 369.3 | 347.5 | 351.4 | 230.2 | 262.7 | 220.0 | 268.1 | 243.1 | 207.0 | 169.1 | 169.3 | 158.4 | 137.8 | 116.1 | 117.0 | 144.6 | 100.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 437.8 | 417.8 | 422.2 | 277.5 | 315.7 | 267.1 | 306.9 | 285.2 | 245.8 | 213.1 | 209.7 | 189.4 | 172.8 | 156.8 | 159.4 | 165.8 | 156.6 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 28.5 | 34.8 | 37.0 | 37.7 | 56.7 | 65.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 29.7 | 34.6 | 40.0 | 23.2 | 23.7 | 24.3 | 24.4 | 25.9 | 36.4 | 35.4 | 30.6 | 19.3 | 19.7 | 18.2 | 15.5 | 12.8 | 10.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.7 | 0.7 | 11.5 | 13.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 99.8 | 135.9 | 108.3 | 100.1 | 105.3 | 122.2 | 177.5 | 183.8 | 107.5 | 82.9 | 77.0 | 43.7 | 45.4 | 39.8 | 23.5 | 27.0 | 31.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 595.8 | 623.0 | 607.6 | 438.5 | 501.5 | 478.9 | 508.7 | 494.9 | 389.7 | 331.4 | 317.3 | 252.4 | 237.9 | 217.6 | 199.0 | 217.1 | 218.2 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,635.0 | 2,496.3 | 2,392.0 | 2,297.7 | 2,607.9 | 2,443.1 | 2,327.9 | 2,313.5 | 2,083.1 | 1,938.3 | 1,800.9 | 1,660.5 | 1,454.4 | 1,709.5 | 1,445.2 | 1,135.9 | 852.5 | - | - |
| Accumulated Other Comprehensive Income | (12.5) | (19.2) | (37.0) | (51.6) | (10.0) | (10.6) | (20.6) | (15.8) | (7.8) | (10.2) | (11.5) | 3.0 | 7.8 | 10.7 | 7.5 | 7.8 | 9.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.4 | 9.7 | 17.1 | 4.8 | 6.3 | 5.8 | 5.7 | 6.6 | 7.1 | 8.5 | 8.9 | 21.6 | 18.9 | 23.0 | 21.8 | 20.9 | 22.0 | - | - |
| Total Stockholders Equity | 2,622.6 | 2,477.2 | 2,355.1 | 2,246.2 | 2,598.0 | 2,432.6 | 2,307.4 | 2,363.9 | 2,136.7 | 1,970.3 | 1,807.1 | 1,710.0 | 1,481.1 | 1,720.3 | 1,663.5 | 1,473.7 | 1,341.1 | 1,071.4 | 819.4 |
| Total Equity | 2,631.9 | 2,486.9 | 2,372.2 | 2,251.0 | 2,604.2 | 2,438.4 | 2,313.0 | 2,370.5 | 2,398.7 | 2,228.9 | 1,816.0 | 1,731.6 | 1,500.0 | 1,743.2 | 1,685.4 | 1,494.7 | 1,363.1 | 1,071.4 | 819.4 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 950.5 | 776.6 | 1,065.6 | 1,033.4 | 1,444.8 | 1,280.1 | 1,074.7 | 1,211.4 | 765.7 | 546.6 | 611.5 | 816.5 | 645.8 | 813.4 | 999.2 | 894.7 | 744.3 | - | - |
| Book Value | 2,622.6 | 2,477.2 | 2,355.1 | 2,246.2 | 2,598.0 | 2,432.6 | 2,307.4 | 2,363.9 | 2,136.7 | 1,970.3 | 1,807.1 | 1,710.0 | 1,481.1 | 1,720.3 | 1,663.5 | 1,473.7 | 1,341.1 | 1,071.4 | 819.4 |
| Tangible Book Value | 1,695.6 | 1,509.4 | 1,779.3 | 1,768.8 | 2,134.4 | 1,943.3 | 1,791.6 | 1,851.9 | 1,636.0 | 1,445.3 | 1,371.9 | 1,368.7 | 1,160.1 | 1,382.4 | 1,348.7 | 1,142.1 | 998.0 | - | - |
| 900.4 |
| 1,056.7 |
| 1,225.4 |
| 1,219.6 |
| 1,104.6 |
| 1,110.0 |
| 1,071.9 |
| 855.1 |
| 724.9 |
| 741.4 |
| 797.2 |
| 716.6 |
| 726.6 |
| 790.8 |
| 918.1 |
| 829.6 |
| 705.5 |
| 596.4 |
| 627.0 |
| 592.6 |
| 592.6 |
| 512.8 |
| 516.1 |
| 521.2 |
| 467.1 |
| Restricted Cash | 79.5 | 83.7 | 91.5 | 58.0 | 123.8 | 90.8 | 95.7 | 37.0 | 114.8 | 51.8 | 72.6 | 34.1 | 5.0 | 5.3 | 8.2 | 8.4 | 7.7 | 7.7 | 7.6 | 8.9 | 9.4 | 8.1 | 8.3 | 9.5 | 11.7 | 8.4 | 7.5 | 8.3 | 9.0 | 7.2 | 7.8 | 8.1 | 7.6 | 7.4 | 6.2 | 5.8 | 5.1 | 3.6 | 5.3 | 4.3 |
| Short Term Investments | 0.5 | 0.7 | 0.7 | 0.8 | - | - | 0.0 | 127.3 | 115.9 | 140.8 | 139.1 | 124.2 | 126.4 | 132.9 | 189.2 | 141.7 | 80.6 | 38.8 | 48.3 | 58.6 | 52.3 | 46.9 | 189.4 | 174.9 | 170.2 | 119.1 | 120.7 | 158.7 | 175.6 | 178.1 | 195.3 | 240.5 | 252.6 | 247.8 | 247.7 | 195.0 | 164.8 | 121.6 | 104.3 | 139.1 |
| Cash And Short Term Investments | 594.7 | 644.6 | 702.6 | 699.3 | 626.6 | 520.8 | 482.0 | 869.0 | 825.4 | 797.6 | 884.5 | 889.3 | 814.8 | 759.0 | 809.3 | 1,042.1 | 1,137.3 | 1,264.2 | 1,267.9 | 1,163.2 | 1,162.3 | 1,118.8 | 1,044.5 | 899.8 | 911.7 | 916.4 | 837.3 | 885.3 | 966.3 | 1,096.2 | 1,024.9 | 946.0 | 849.0 | 874.8 | 840.3 | 787.6 | 677.7 | 637.7 | 625.5 | 606.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 391.3 | 373.1 | 331.1 | 297.6 | 314.1 | 339.3 | 315.5 | 285.8 | 282.1 | 293.2 | 262.2 | 266.9 | 283.3 | 289.6 | 243.6 | 227.3 | 241.4 | 232.6 | 275.1 | 283.5 | 293.9 | 180.3 | 247.5 | 247.0 | 191.0 | 189.1 | 231.2 | 178.6 | 181.6 | 166.1 | 149.6 | 141.3 | 122.9 | 73.8 | 82.1 | 88.2 | 81.4 | 75.7 | 102.1 | 89.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 31.9 | 31.3 | 30.4 | 32.4 | 34.6 | 31.8 | 33.7 | 34.7 | 35.8 | 37.6 | 35.6 | 32.4 | 30.4 | 26.1 | 23.5 | 16.6 | 13.1 | 11.0 | 12.1 | 14.9 | 20.1 | 25.6 | 29.3 | 28.3 | 29.1 | 32.3 | 38.9 | 34.6 | 27.8 | 26.2 | 23.9 | 24.1 | 24.9 | 25.1 | 20.0 | 17.7 | 14.8 | 16.4 | 17.3 | 14.2 |
| Prepaid Expenses | 78.3 | 77.1 | 51.9 | 46.4 | 59.9 | 82.1 | 70.0 | 51.3 | 50.4 | 53.5 | 50.7 | 54.1 | 53.9 | 53.4 | 50.1 | 68.3 | 68.7 | 62.7 | ||||||||||||||||||||||
| Other Current Assets | 51.3 | 47.3 | 23.9 | 20.1 | 27.5 | 50.1 | 40.2 | 21.7 | 21.7 | 25.8 | 26.3 | 28.6 | 28.3 | 24.9 | 23.2 | 33.2 | 33.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,414.7 | 1,408.1 | 1,388.3 | 1,338.1 | 1,389.3 | 1,285.8 | 1,194.4 | 1,468.7 | 1,551.7 | 1,451.4 | 1,487.8 | 1,469.4 | 1,462.6 | 1,349.4 | 1,310.9 | 1,621.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,071.0 | 1,079.9 | 1,078.5 | 1,076.1 | 1,106.7 | 1,100.0 | 1,097.9 | 1,082.8 | 1,078.8 | 1,071.3 | 1,058.5 | 1,078.3 | 1,077.4 | 1,066.3 | 1,071.2 | 1,093.5 | 1,087.4 | 1,072.3 | 1,060.6 | 1,048.3 | 1,031.4 | 1,018.0 | 1,003.7 | 992.0 | 977.6 | 954.7 | 927.5 | 926.6 | 898.6 | 876.5 | 851.9 | 834.5 | 812.8 | 790.6 | 767.6 | 747.8 | 720.8 | 694.2 | 643.8 | 624.2 |
| Accumulated Depreciation | 609.1 | 613.2 | 607.9 | 597.6 | 634.0 | 623.9 | 618.8 | 605.1 | 597.3 | 592.0 | 576.9 | 576.6 | 569.4 | 554.2 | 557.7 | 565.9 | 553.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 461.8 | 466.7 | 470.6 | 478.5 | 472.7 | 476.1 | 479.1 | 477.7 | 481.5 | 479.3 | 481.6 | 501.7 | 508.0 | 512.2 | 513.5 | 527.6 | ||||||||||||||||||||||||
| Long Term Investments | 81.2 | 85.0 | 80.2 | 78.0 | 73.8 | 86.3 | 89.3 | 117.9 | 128.0 | 92.9 | 97.8 | 98.1 | 100.8 | 124.0 | 102.5 | 124.1 | 121.0 | |||||||||||||||||||||||
| Equity Method Investments | 69.5 | 73.3 | 68.5 | 64.9 | 68.4 | 80.9 | 83.9 | 7.3 | 6.9 | 6.5 | 5.9 | 3.9 | 5.2 | 5.5 | 5.9 | - | - | |||||||||||||||||||||||
| Goodwill | 529.7 | 530.3 | 529.9 | 528.8 | 525.0 | 520.4 | 533.2 | 408.5 | 408.7 | 410.4 | 408.4 | 426.3 | 370.1 | 369.4 | 365.1 | 371.7 | 339.9 | 340.7 | ||||||||||||||||||||||
| Intangible Assets | 389.7 | 364.0 | 397.1 | 408.2 | 412.1 | 421.2 | 434.5 | 144.6 | 152.1 | 159.9 | 167.4 | 177.3 | 98.9 | 105.9 | 112.3 | 126.3 | 125.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 44.8 | 35.6 | 33.2 | 32.9 | 34.1 | 37.0 | 39.0 | 39.9 | 43.1 | 38.0 | 40.2 | 39.3 | 44.7 | 43.4 | 46.5 | 58.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | 209.3 | 214.3 | 214.4 | 228.6 | 223.4 | 227.0 | 219.8 | 219.8 | 208.5 | 206.7 | 201.9 | 209.7 | 203.9 | 192.2 | 183.6 | 175.2 | 164.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 118.3 | 88.1 | 114.2 | 102.8 | 98.8 | 104.7 | 120.6 | 96.6 | 71.2 | 97.0 | 94.7 | 86.2 | 47.1 | 52.1 | 55.1 | 57.5 | 61.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,249.5 | 3,192.1 | 3,227.8 | 3,196.0 | 3,229.0 | 3,158.6 | 3,109.9 | 2,973.6 | 3,044.7 | 2,935.5 | 2,979.8 | 3,007.9 | 2,836.1 | 2,748.5 | 2,689.5 | 3,063.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 20.7 | 8.7 | 17.8 | 17.2 | 17.3 | 11.6 | 17.4 | 16.4 | 19.7 | 14.4 | 20.9 | 15.4 | 17.2 | 17.4 | 14.2 | 11.4 | 19.1 | 17.8 | 12.2 | 8.4 | 13.6 | 12.6 | 10.0 | 9.0 | 13.7 | 15.2 | 14.3 | 14.6 | 9.8 | 21.9 | 17.0 | 18.2 | 14.4 | 14.4 | 12.7 | 10.1 | 11.5 | 17.5 | 17.6 | 12.2 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 38.8 | 37.1 | 31.4 | 36.0 | 39.6 | 37.1 | 31.6 | 32.7 | 37.7 | 33.4 | 31.5 | 36.6 | 23.0 | 22.4 | 18.6 | 22.1 | 21.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.9 | 10.3 | 10.4 | 11.0 | 10.8 | 11.4 | 12.2 | 12.6 | 14.2 | 12.9 | 13.6 | 13.5 | 12.6 | 13.2 | 13.3 | 15.4 | ||||||||||||||||||||||||
| Accrued Expenses | 405.2 | 376.2 | 369.3 | 317.4 | 376.5 | 360.9 | 347.5 | 280.6 | 362.9 | 327.2 | 351.4 | 346.5 | 246.8 | 230.3 | 230.2 | 228.5 | 225.8 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 474.6 | 443.5 | 437.8 | 388.8 | 457.5 | 441.9 | 417.8 | 354.5 | 442.9 | 394.1 | 422.2 | 423.0 | 314.0 | 290.4 | 277.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 39.8 | 30.3 | 28.5 | 28.2 | 29.7 | 33.0 | 34.8 | 35.6 | 37.7 | 34.3 | 37.0 | 36.6 | 35.2 | 34.2 | 37.7 | 48.2 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 24.1 | 25.2 | 29.7 | 29.0 | 29.7 | 32.5 | 34.6 | 35.6 | 36.5 | 37.0 | 40.0 | 41.6 | 22.7 | 22.7 | 23.2 | 24.6 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 83.8 | 90.3 | 99.8 | 135.8 | 129.2 | 134.2 | 135.9 | 100.4 | 90.0 | 107.8 | 108.3 | 124.0 | 108.2 | 108.6 | 100.1 | 104.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 622.4 | 589.3 | 595.8 | 581.8 | 646.0 | 641.6 | 623.0 | 526.2 | 607.0 | 573.2 | 607.6 | 625.2 | 480.1 | 456.0 | 438.5 | 457.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,630.2 | 2,604.4 | 2,635.0 | 2,618.2 | 2,601.6 | 2,543.4 | 2,496.3 | 2,462.9 | 2,449.9 | 2,367.2 | 2,392.0 | 2,397.3 | 2,378.1 | 2,319.4 | 2,297.7 | 2,615.4 | 2,649.2 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (12.3) | (10.8) | (12.5) | (13.5) | (28.0) | (35.5) | (19.2) | (30.2) | (29.1) | (21.4) | (37.0) | (31.2) | (27.4) | (31.9) | (51.6) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 9.1 | 9.2 | 9.4 | 9.5 | 9.4 | 9.1 | 9.7 | 14.6 | 16.8 | 16.5 | 17.1 | 16.5 | 5.2 | 4.9 | 4.8 | 5.4 | 4.8 | |||||||||||||||||||||||
| Total Stockholders Equity | 2,618.0 | 2,593.7 | 2,622.6 | 2,604.7 | 2,573.7 | 2,508.0 | 2,477.2 | 2,432.9 | 2,420.9 | 2,345.8 | 2,355.1 | 2,366.2 | 2,350.8 | 2,287.6 | 2,246.2 | 2,599.8 | ||||||||||||||||||||||||
| Total Equity | 2,627.1 | 2,602.9 | 2,631.9 | 2,614.3 | 2,583.0 | 2,517.0 | 2,486.9 | 2,447.4 | 2,437.7 | 2,362.3 | 2,372.2 | 2,382.7 | 2,356.0 | 2,292.5 | 2,251.0 | 2,605.2 | 2,642.5 | 2,604.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 940.1 | 964.6 | 950.5 | 949.3 | 931.8 | 843.9 | 776.6 | 1,114.1 | 1,108.8 | 1,057.3 | 1,065.6 | 1,046.3 | 1,148.6 | 1,059.0 | 1,033.4 | 1,340.6 | 1,411.9 | |||||||||||||||||||||||
| Book Value | 2,618.0 | 2,593.7 | 2,622.6 | 2,604.7 | 2,573.7 | 2,508.0 | 2,477.2 | 2,432.9 | 2,420.9 | 2,345.8 | 2,355.1 | 2,366.2 | 2,350.8 | 2,287.6 | 2,246.2 | 2,599.8 | 2,637.8 | 2,598.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,698.6 | 1,699.4 | 1,695.6 | 1,667.8 | 1,636.6 | 1,566.3 | 1,509.4 | 1,879.8 | 1,860.1 | 1,775.5 | 1,779.3 | 1,762.6 | 1,881.8 | 1,812.3 | 1,768.8 | 2,101.8 | 2,172.1 | |||||||||||||||||||||||
| 43.5 |
| 47.3 |
| 51.4 |
| 53.0 |
| 45.5 |
| 51.2 |
| 52.6 |
| 39.7 |
| 41.0 |
| 44.1 |
| 39.6 |
| 34.9 |
| 32.7 |
| 35.2 |
| 31.1 |
| 30.5 |
| 29.8 |
| 32.5 |
| 32.1 |
| 26.3 |
| 36.2 |
| 23.2 |
| 32.8 |
| 24.6 |
| 27.2 |
| 32.7 |
| 35.1 |
| 23.4 |
| 23.4 |
| 23.1 |
| 20.9 |
| 19.9 |
| 16.8 |
| 14.9 |
| 13.9 |
| 14.1 |
| 14.5 |
| 12.7 |
| 11.4 |
| 10.3 |
| 10.5 |
| 12.4 |
| 11.6 |
| 7.1 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,695.1 |
| 1,760.5 |
| 1,772.9 |
| 1,751.1 |
| 1,724.7 |
| 1,547.2 |
| 1,503.4 |
| 1,459.6 |
| 1,401.0 |
| 1,381.5 |
| 1,338.8 |
| 1,395.8 |
| 1,423.8 |
| 1,496.6 |
| 1,238.9 |
| 1,154.7 |
| 1,035.5 |
| 1,011.4 |
| 978.3 |
| 871.7 |
| 811.0 |
| 759.7 |
| 786.3 |
| 737.9 |
| 537.9 |
| 522.2 |
| 505.6 |
| 487.8 |
| 476.1 |
| 457.1 |
| 441.0 |
| 428.1 |
| 417.3 |
| 402.8 |
| 389.0 |
| 375.4 |
| 362.3 |
| 349.8 |
| 333.5 |
| 319.7 |
| 305.3 |
| 291.3 |
| 276.7 |
| 261.1 |
| 250.5 |
| 227.6 |
| 214.2 |
| 533.7 |
| 534.4 |
| 538.4 |
| 542.7 |
| 543.6 |
| 542.0 |
| 546.7 |
| 551.0 |
| 549.5 |
| 537.4 |
| 524.6 |
| 537.6 |
| 523.2 |
| 514.2 |
| 502.0 |
| 501.0 |
| 493.2 |
| 485.3 |
| 476.4 |
| 471.1 |
| 459.7 |
| 443.7 |
| 416.3 |
| 410.1 |
| 62.8 |
| 54.2 |
| 42.2 |
| 49.3 |
| 52.1 |
| 74.8 |
| 127.3 |
| 141.7 |
| 179.6 |
| 211.4 |
| 199.3 |
| 201.4 |
| 187.8 |
| 243.2 |
| 262.1 |
| 303.5 |
| 314.4 |
| 303.3 |
| 326.8 |
| 350.4 |
| 393.9 |
| 268.1 |
| 266.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.4 |
| 338.2 |
| 338.7 |
| 336.9 |
| 335.7 |
| 333.0 |
| 335.4 |
| 334.8 |
| 335.9 |
| 326.7 |
| 326.9 |
| 328.0 |
| 314.3 |
| 316.6 |
| 311.2 |
| 311.1 |
| 309.9 |
| 308.8 |
| 307.1 |
| 309.6 |
| 309.9 |
| 308.4 |
| 122.9 |
| 129.2 |
| 136.9 |
| 144.7 |
| 152.4 |
| 160.1 |
| 167.9 |
| 176.0 |
| 180.9 |
| 189.3 |
| 187.0 |
| 189.5 |
| 184.0 |
| 185.1 |
| 191.3 |
| 195.2 |
| 189.6 |
| 196.5 |
| 203.7 |
| 206.9 |
| 215.3 |
| 216.1 |
| 224.2 |
| 63.1 |
| 67.1 |
| 71.6 |
| 72.0 |
| 75.5 |
| 76.5 |
| 78.4 |
| 79.4 |
| 71.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.0 |
| 145.1 |
| 135.6 |
| 133.6 |
| 118.9 |
| 104.0 |
| 129.3 |
| 123.3 |
| 114.1 |
| 109.2 |
| 113.4 |
| 107.3 |
| 74.8 |
| 143.9 |
| 141.6 |
| 139.7 |
| 190.9 |
| 178.5 |
| 176.3 |
| 171.4 |
| 166.8 |
| 149.3 |
| 154.3 |
| 61.3 |
| 85.4 |
| 87.5 |
| 86.8 |
| 91.2 |
| 100.9 |
| 97.4 |
| 95.3 |
| 93.4 |
| 100.6 |
| 87.1 |
| 51.0 |
| 80.1 |
| 42.3 |
| 39.5 |
| 36.5 |
| 30.8 |
| 30.3 |
| 29.5 |
| 24.2 |
| 21.1 |
| 13.0 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,104.9 |
| 3,105.7 |
| 3,135.1 |
| 3,106.3 |
| 3,096.9 |
| 2,917.3 |
| 2,903.9 |
| 2,944.8 |
| 2,893.3 |
| 2,821.7 |
| 2,809.8 |
| 2,847.0 |
| 2,823.1 |
| 2,865.4 |
| 2,669.8 |
| 2,606.6 |
| 2,514.7 |
| 2,533.6 |
| 2,473.1 |
| 2,387.8 |
| 2,330.7 |
| 2,310.1 |
| 2,158.9 |
| 2,113.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 18.2 |
| 20.0 |
| 21.2 |
| 15.4 |
| 18.0 |
| 19.7 |
| 19.8 |
| 20.0 |
| 19.4 |
| 20.0 |
| 19.6 |
| 17.5 |
| 21.4 |
| 22.5 |
| 23.4 |
| 23.2 |
| 22.8 |
| 23.9 |
| 24.4 |
| 24.2 |
| 22.3 |
| 22.0 |
| 15.3 |
| 15.4 |
| 15.6 |
| 15.3 |
| 15.8 |
| 15.8 |
| 16.3 |
| 17.4 |
| 15.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.7 |
| 255.0 |
| 254.2 |
| 250.3 |
| 220.0 |
| 210.2 |
| 245.9 |
| 242.1 |
| 268.1 |
| 243.7 |
| 230.7 |
| 265.1 |
| 243.1 |
| 197.1 |
| 167.8 |
| 178.4 |
| 207.0 |
| 178.4 |
| 179.0 |
| 169.7 |
| 169.1 |
| 158.5 |
| 159.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.0 |
| 283.3 |
| 315.7 |
| 309.0 |
| 309.0 |
| 316.4 |
| 267.1 |
| 257.7 |
| 307.3 |
| 293.5 |
| 306.9 |
| 278.3 |
| 265.5 |
| 294.6 |
| 285.2 |
| 240.3 |
| 213.1 |
| 223.2 |
| 245.8 |
| 213.4 |
| 213.1 |
| 207.2 |
| 213.1 |
| 198.5 |
| 196.5 |
| 52.6 |
| 56.7 |
| 61.0 |
| 61.2 |
| 64.3 |
| 65.3 |
| 65.2 |
| 64.4 |
| 58.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 23.7 |
| 22.1 |
| 23.4 |
| 23.8 |
| 24.3 |
| 24.1 |
| 25.1 |
| 23.9 |
| 24.4 |
| 24.4 |
| 24.4 |
| 23.1 |
| 25.9 |
| 37.8 |
| 37.4 |
| 36.8 |
| 36.4 |
| 36.1 |
| 35.7 |
| 34.6 |
| 35.4 |
| 35.7 |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.4 |
| 105.3 |
| 115.2 |
| 118.6 |
| 121.2 |
| 122.2 |
| 120.0 |
| 178.8 |
| 179.2 |
| 177.5 |
| 186.8 |
| 204.2 |
| 156.4 |
| 183.8 |
| 203.8 |
| 202.1 |
| 198.8 |
| 107.5 |
| 101.2 |
| 95.9 |
| 88.3 |
| 82.9 |
| 70.7 |
| 71.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 462.4 |
| 501.5 |
| 507.3 |
| 512.1 |
| 525.6 |
| 478.9 |
| 467.0 |
| 575.6 |
| 554.6 |
| 508.7 |
| 489.5 |
| 494.1 |
| 474.1 |
| 494.9 |
| 481.9 |
| 452.7 |
| 458.8 |
| 389.7 |
| 350.7 |
| 344.6 |
| 330.0 |
| 331.4 |
| 304.8 |
| 301.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,607.9 |
| 2,626.4 |
| 2,591.9 |
| 2,565.7 |
| 2,443.1 |
| 2,448.4 |
| 2,395.6 |
| 2,351.3 |
| 2,327.9 |
| 2,328.9 |
| 2,361.6 |
| 2,361.8 |
| 2,313.5 |
| 2,105.6 |
| 2,039.1 |
| 1,985.1 |
| 2,083.1 |
| 2,075.6 |
| 2,013.8 |
| 1,977.5 |
| 1,938.3 |
| 1,853.6 |
| 1,816.3 |
| (15.7) |
| (11.5) |
| (10.0) |
| (5.0) |
| (4.0) |
| (0.6) |
| (10.6) |
| (17.1) |
| (31.6) |
| (18.1) |
| (20.6) |
| (14.5) |
| (14.7) |
| (18.6) |
| (15.8) |
| (13.3) |
| (5.6) |
| (8.1) |
| (7.8) |
| (11.5) |
| (14.7) |
| (19.7) |
| (10.2) |
| (8.3) |
| (12.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.1 |
| 5.8 |
| 5.5 |
| 5.2 |
| 5.4 |
| 5.7 |
| 5.8 |
| 5.8 |
| 5.6 |
| 6.6 |
| 6.4 |
| 6.5 |
| 6.2 |
| 7.1 |
| 6.8 |
| 6.5 |
| 6.3 |
| 8.5 |
| 8.7 |
| 8.7 |
| 2,637.8 |
| 2,598.0 |
| 2,621.5 |
| 2,587.9 |
| 2,565.2 |
| 2,432.6 |
| 2,431.4 |
| 2,364.1 |
| 2,333.3 |
| 2,307.4 |
| 2,314.5 |
| 2,347.0 |
| 2,343.3 |
| 2,363.9 |
| 2,181.5 |
| 2,147.4 |
| 2,049.7 |
| 2,136.7 |
| 2,115.6 |
| 2,036.6 |
| 1,994.3 |
| 1,970.3 |
| 1,845.4 |
| 1,803.5 |
| 2,627.8 |
| 2,594.2 |
| 2,571.2 |
| 2,438.4 |
| 2,436.9 |
| 2,369.3 |
| 2,338.7 |
| 2,313.0 |
| 2,320.3 |
| 2,352.9 |
| 2,349.0 |
| 2,370.5 |
| 2,385.7 |
| 2,431.8 |
| 2,339.1 |
| 2,398.7 |
| 2,122.4 |
| 2,043.2 |
| 2,000.7 |
| 1,978.7 |
| 1,854.0 |
| 1,812.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,444.8 |
| 1,463.9 |
| 1,442.2 |
| 1,408.3 |
| 1,280.1 |
| 1,245.7 |
| 1,152.3 |
| 1,107.5 |
| 1,074.7 |
| 1,060.5 |
| 1,130.3 |
| 1,129.2 |
| 1,211.4 |
| 998.6 |
| 941.5 |
| 812.3 |
| 765.7 |
| 764.9 |
| 658.6 |
| 603.8 |
| 546.6 |
| 587.8 |
| 541.4 |
| 2,621.5 |
| 2,587.9 |
| 2,565.2 |
| 2,432.6 |
| 2,431.4 |
| 2,364.1 |
| 2,333.3 |
| 2,307.4 |
| 2,314.5 |
| 2,347.0 |
| 2,343.3 |
| 2,363.9 |
| 2,181.5 |
| 2,147.4 |
| 2,049.7 |
| 2,136.7 |
| 2,115.6 |
| 2,036.6 |
| 1,994.3 |
| 1,970.3 |
| 1,845.4 |
| 1,803.5 |
| 2,134.4 |
| 2,153.9 |
| 2,112.8 |
| 2,081.8 |
| 1,943.3 |
| 1,935.6 |
| 1,863.2 |
| 1,821.9 |
| 1,791.6 |
| 1,789.3 |
| 1,833.3 |
| 1,827.0 |
| 1,851.9 |
| 1,682.0 |
| 1,639.5 |
| 1,543.3 |
| 1,636.0 |
| 1,609.2 |
| 1,524.2 |
| 1,480.4 |
| 1,445.3 |
| 1,319.4 |
| 1,271.0 |