| (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 | 1,229.5 | 1,040.3 | 1,172.5 | 1,329.3 | 1,393.6 | 1,278.8 | 1,524.1 | 1,271.8 | 1,236.2 | 1,254.2 | 1,074.4 | 1,137.5 | 1,065.8 | 1,131.2 | ||||||||||||||||||||||||||
| (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 | 1,040.3 | 1,278.8 | 1,254.2 | 1,131.2 | 1,260.5 | 1,420.3 | 786.1 | 385.0 | 280.1 | 734.4 | 457.5 | 468.0 | 209.8 | 201.4 | 177.3 | 195.3 | 183.5 | ||
| Restricted Cash | 23.2 | 9.2 | 15.2 | 1,990.9 | 2,086.1 | 2,099.5 | 1.8 | 76.6 | 81.4 | 77.7 | 45.3 | 68.0 | 78.0 | 71.6 | 73.3 | 108.7 | 73.1 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1,040.3 | 1,278.8 | 1,254.2 | 1,131.2 | 1,260.5 | 1,420.3 | 786.1 | 385.0 | 280.1 | 734.4 | 457.5 | 468.0 | 209.8 | 201.4 | 177.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 334.5 | 284.9 | 370.6 | 270.8 | 203.0 | 117.5 | 201.9 | 202.5 | 744.9 | 503.0 | 423.3 | 375.6 | 394.1 | 370.8 | 349.5 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | 95.7 | 78.1 | 72.1 | 85.7 | 92.8 | 101.2 | 98.8 | 97.2 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 1,078.0 | 919.3 | 989.0 | 913.0 | 878.0 | 868.9 | 770.2 | 665.0 | 608.4 | 464.6 | 399.5 | 364.9 | 347.6 | 322.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,037.6 | 1,134.4 | 1,715.4 | 1,609.1 | 1,420.1 | 1,437.6 | 1,090.9 | 589.8 | 404.0 | 561.7 | 405.5 | 397.3 | 188.5 | 286.7 | 161.7 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,020.8 | 1,947.1 | 1,865.7 | 1,609.2 | 1,420.9 | 1,438.4 | 1,097.0 | 627.8 | 445.3 | 593.8 | 417.5 | 408.4 | 177.6 | 279.2 | 331.4 | 288.0 | |||
| 967.1 |
| 1,014.9 |
| 986.5 |
| 1,260.5 |
| 1,048.5 |
| 994.5 |
| 1,145.4 |
| 1,420.3 |
| 1,008.2 |
| 864.9 |
| 709.5 |
| - |
| 878.5 |
| 532.6 |
| 558.5 |
| 385.0 |
| 1,129.3 |
| 1,163.4 |
| 885.6 |
| 819.1 |
| 1,062.2 |
| 1,065.3 |
| 763.6 |
| 734.4 |
| 661.3 |
| 680.1 |
| Restricted Cash | 33.7 | 23.2 | 44.2 | 40.3 | 10.8 | 9.2 | 18.9 | 23.8 | 15.8 | 15.2 | 14.1 | 14.4 | 12.7 | 7.4 | 8.4 | 6.6 | 5.9 | 3.7 | 3.6 | 3.3 | 2.9 | 3.3 | 14.2 | 28.1 | 29.0 | - | 21.8 | 31.7 | 34.4 | 31.2 | 73.5 | 72.9 | 63.8 | 81.4 | 113.6 | 94.4 | 100.0 | 77.7 | 55.7 | 44.1 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,229.5 | 1,040.3 | 1,172.5 | 1,329.3 | 1,393.6 | 1,278.8 | 1,524.1 | 1,271.8 | 1,236.2 | 1,254.2 | 1,074.4 | 1,137.5 | 1,065.8 | 1,131.2 | 967.1 | 1,014.9 | 986.5 | 1,260.5 | 1,048.5 | 994.5 | 1,145.4 | 1,420.3 | 1,008.2 | 864.9 | 709.5 | - | 878.5 | 532.6 | 558.5 | 385.0 | 1,129.3 | 1,163.4 | 885.6 | 819.1 | 1,062.2 | 1,065.3 | 763.6 | 734.4 | 661.3 | 680.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 310.7 | 334.5 | 297.2 | 328.4 | 330.5 | 284.9 | 273.2 | 428.1 | 407.6 | 370.6 | 300.6 | 242.6 | 204.6 | 270.8 | 225.2 | 195.4 | 180.1 | 203.0 | 152.6 | 138.6 | 111.4 | 117.5 | 119.7 | 114.8 | 92.9 | - | 663.0 | 836.7 | 715.6 | 693.6 | 813.8 | 697.0 | 707.2 | 744.9 | 547.4 | 437.1 | 370.9 | 503.0 | 377.3 | 371.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.1 | 48.7 | 44.0 | 78.1 | 47.9 | 53.9 |
| Prepaid Expenses | 337.0 | 311.5 | 323.2 | 353.8 | 319.9 | 297.1 | 303.2 | 268.9 | 254.9 | 316.0 | 301.5 | 304.9 | 345.7 | 359.0 | 364.2 | 344.2 | 271.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,163.5 | 4,270.2 | 4,241.4 | 4,536.3 | 4,173.7 | 4,036.5 | 4,385.8 | 4,266.5 | 3,927.7 | 4,162.7 | 3,536.4 | 3,544.6 | 3,341.5 | 3,726.7 | 3,245.9 | 3,509.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 703.5 | 702.7 | 665.7 | 667.9 | 629.1 | 589.6 | 608.6 | 616.6 | 671.2 | 656.9 | 620.1 | 624.0 | 600.8 | 576.4 | 516.2 | 527.2 | 536.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 366.9 | 375.3 | 366.8 | 365.0 | 337.4 | 329.7 | 340.3 | 331.1 | 324.5 | 332.1 | 327.9 | 336.2 | 332.6 | 336.6 | 317.6 | 332.9 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,031.4 | 1,042.3 | 949.9 | 954.9 | 882.2 | 859.2 | 913.3 | 877.5 | 848.8 | 847.5 | 817.8 | 838.0 | 834.3 | 828.3 | 764.8 | 807.8 | 846.2 | 641.6 | ||||||||||||||||||||||
| Intangible Assets | 249.6 | 261.2 | 199.1 | 205.5 | 188.7 | 188.9 | 205.6 | 200.7 | 208.9 | 167.6 | 167.4 | 177.1 | 182.9 | 188.3 | 180.3 | 197.3 | 214.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 146.4 | 153.9 | 150.7 | 152.5 | 146.1 | 132.1 | 142.9 | 144.3 | 143.9 | 142.6 | 140.0 | 146.2 | 142.8 | 149.7 | 138.0 | 151.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 285.7 | 297.8 | 279.9 | 253.5 | 238.7 | 226.7 | 240.1 | 179.9 | 179.3 | 181.9 | 173.4 | 178.9 | 176.5 | 174.0 | 181.3 | 197.2 | 205.9 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,332.0 | 6,488.7 | 6,275.4 | 6,554.9 | 6,053.5 | 5,834.5 | 6,289.1 | 6,060.8 | 5,693.6 | 5,894.4 | 5,162.9 | 5,221.0 | 5,010.6 | 5,403.6 | 4,827.8 | 5,195.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 970.2 | 983.2 | 1,232.0 | 1,433.5 | 294.1 | 812.7 | 1,079.8 | 1,233.8 | 294.1 | 812.7 | 450.1 | 450.1 | 0.1 | 0.1 | 303.5 | 450.3 | 0.3 | 0.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 63.3 | 60.0 | 55.2 | 56.2 | 55.6 | 56.4 | 57.5 | 56.3 | 57.5 | 56.7 | 54.7 | 60.3 | 63.5 | 65.4 | 59.1 | 63.3 | 71.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 55.3 | 54.9 | 54.2 | 55.0 | 50.8 | 48.3 | 51.4 | 50.9 | 50.3 | 50.3 | 49.1 | 49.9 | 48.7 | 50.2 | 45.6 | 48.9 | ||||||||||||||||||||||||
| Accrued Expenses | 302.8 | 349.6 | 326.4 | 351.3 | 322.7 | 322.4 | 330.5 | 297.9 | 297.7 | 254.8 | 294.0 | 272.3 | 276.0 | 311.9 | 348.2 | 376.4 | 327.6 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 3,260.2 | 3,854.7 | 3,673.2 | 3,935.2 | 2,608.4 | 3,226.0 | 3,471.2 | 3,571.6 | 2,957.0 | 2,700.6 | 2,568.8 | 2,337.2 | 1,905.3 | 2,354.1 | 2,170.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,584.7 | 1,037.6 | 1,071.3 | 1,002.3 | 1,906.0 | 1,134.4 | 1,195.5 | 1,032.7 | 1,258.8 | 1,715.4 | 1,263.0 | 1,306.5 | 1,642.7 | 1,609.1 | 1,428.5 | 1,638.7 | 1,762.3 | 1,420.1 | 1,197.5 | 1,176.4 | 1,143.0 | 1,437.6 | 1,132.6 | 1,100.6 | 1,083.6 | 669.9 | 1,067.7 | 1,096.7 | 412.9 | 589.8 | 641.4 | 372.0 | 573.6 | 404.0 | 592.9 | 725.1 | 562.2 | 561.7 | 514.6 | 598.9 |
| Operating Lease Liabilities Non-Current | 93.6 | 100.6 | 100.3 | 100.8 | 97.8 | 87.4 | 95.4 | 97.2 | 97.7 | 95.8 | 95.1 | 99.3 | 97.0 | 102.6 | 95.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 76.5 | 78.3 | 59.9 | 64.4 | 57.3 | 71.8 | 77.6 | 62.9 | 50.7 | 47.0 | 28.5 | 31.2 | 30.8 | 28.4 | 37.8 | 33.8 | 37.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 90.1 | 95.0 | 92.1 | 88.8 | 82.3 | 85.7 | 87.4 | 82.8 | 85.8 | 85.9 | 65.3 | 65.1 | 62.7 | 65.0 | 68.8 | 70.7 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 5,105.1 | 5,166.2 | 4,996.8 | 5,191.5 | 4,751.8 | 4,605.3 | 4,927.1 | 4,847.2 | 4,450.0 | 4,644.7 | 4,020.7 | 3,839.3 | 3,738.5 | 4,159.2 | 3,800.6 | 4,176.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 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 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,280.9 | 2,243.4 | 2,191.9 | 2,070.0 | 1,972.4 | 1,934.0 | 1,888.8 | 1,737.3 | 1,654.1 | 1,627.9 | 1,558.7 | 1,454.5 | 1,368.4 | 1,348.3 | 1,280.5 | 1,182.8 | 1,125.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (107.8) | (61.7) | (71.7) | (50.6) | (236.5) | (321.5) | (171.5) | (258.3) | (248.2) | (203.2) | (281.1) | (220.2) | (230.2) | (251.0) | (382.2) | |||||||||||||||||||||||||
| Treasury Stock | 2,526.9 | 2,425.4 | 2,198.8 | 2,066.6 | 1,817.1 | 1,755.2 | 1,705.8 | 1,603.5 | 1,488.2 | 1,487.7 | 1,429.7 | 1,133.7 | 1,133.6 | 1,105.8 | 1,105.9 | 1,106.1 | 1,001.4 | |||||||||||||||||||||||
| Minority Interest | 15.5 | 15.0 | 15.3 | 11.7 | (0.5) | 0.5 | 0.3 | (0.1) | (0.2) | (0.2) | (0.6) | (0.5) | (0.4) | (0.2) | (0.5) | (0.3) | (0.0) | |||||||||||||||||||||||
| Total Stockholders Equity | 1,211.4 | 1,307.5 | 1,263.3 | 1,351.7 | 1,302.2 | 1,228.7 | 1,361.7 | 1,213.7 | 1,243.8 | 1,249.9 | 1,142.8 | 1,382.2 | 1,272.5 | 1,244.6 | 1,027.8 | 1,019.4 | ||||||||||||||||||||||||
| Total Equity | 1,226.9 | 1,322.5 | 1,278.6 | 1,363.4 | 1,301.7 | 1,229.2 | 1,362.0 | 1,213.6 | 1,243.6 | 1,249.7 | 1,142.2 | 1,381.7 | 1,272.1 | 1,244.4 | 1,027.3 | 1,019.2 | 1,143.6 | 1,255.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,554.9 | 2,020.8 | 2,303.3 | 2,435.8 | 2,200.1 | 1,947.1 | 2,275.3 | 2,266.5 | 1,552.9 | 2,528.1 | 1,713.1 | 1,756.6 | 1,642.8 | 1,609.2 | 1,732.0 | 2,089.0 | 1,762.6 | 1,420.9 | 1,198.5 | 1,177.2 | 1,143.8 | 1,438.4 | 1,133.5 | 1,101.5 | 1,087.1 | 669.9 | 1,086.3 | 1,120.7 | 773.2 | 627.8 | 874.5 | 990.8 | 620.6 | 445.3 | 729.8 | 855.5 | 592.4 | 593.8 | 530.5 | 616.6 |
| Net debt | 1,325.4 | 980.5 | 1,130.8 | 1,106.5 | 806.5 | 668.3 | 751.2 | 994.7 | 316.7 | 1,273.9 | 638.7 | 619.1 | 577.0 | 478.0 | 764.9 | 1,074.1 | 776.1 | 160.4 | ||||||||||||||||||||||
| Working Capital | 903.3 | 415.5 | 568.2 | 601.1 | 1,565.3 | 810.5 | 914.6 | 694.9 | 970.7 | 1,462.1 | 967.6 | 1,207.4 | 1,436.2 | 1,372.6 | 1,075.4 | 1,179.8 | 1,354.9 | |||||||||||||||||||||||
| Book Value | 1,211.4 | 1,307.5 | 1,263.3 | 1,351.7 | 1,302.2 | 1,228.7 | 1,361.7 | 1,213.7 | 1,243.8 | 1,249.9 | 1,142.8 | 1,382.2 | 1,272.5 | 1,244.6 | 1,027.8 | 1,019.4 | 1,143.6 | 1,255.5 | ||||||||||||||||||||||
| Tangible Book Value | (69.6) | 4.0 | 114.3 | 191.3 | 231.3 | 180.6 | 242.8 | 135.5 | 186.1 | 234.8 | 157.6 | 367.1 | 255.3 | 228.0 | 82.7 | 14.3 | 82.9 | |||||||||||||||||||||||
| 181.9 |
| 267.6 |
| - |
| - |
| - |
| 195.3 |
| 183.5 |
| 181.9 |
| 267.6 |
| 288.8 |
| 282.9 |
| - |
| - |
| 87.7 |
| - |
| - |
| Prepaid Expenses | 311.5 | 297.1 | 316.0 | 359.0 | 195.4 | 272.9 | 217.7 | 158.0 | 244.8 | 191.8 | 132.8 | 108.6 | 65.8 | 68.1 | 61.6 | 46.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,270.2 | 4,036.5 | 4,162.7 | 3,726.7 | 3,308.4 | 3,365.9 | 2,918.7 | 2,087.6 | 1,890.2 | 1,585.0 | 1,131.0 | 1,105.9 | 840.5 | 813.2 | 754.0 | 728.0 | 658.6 | - | - |
| 278.8 |
| 257.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 702.7 | 589.6 | 656.9 | 576.4 | 532.6 | 490.4 | 410.2 | 373.2 | 340.1 | 262.5 | 242.1 | 239.6 | 231.3 | 207.3 | 175.9 | 166.1 | 153.3 | - | - |
| Property,Plant & Equipment Net | 375.3 | 329.7 | 332.1 | 336.6 | 345.4 | 378.4 | 360.0 | 291.9 | 268.3 | 202.1 | 157.4 | 125.3 | 116.2 | 115.5 | 102.9 | 91.5 | 96.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.7 | 7.5 | 5.8 | - | - | - |
| Goodwill | 1,042.3 | 859.2 | 847.5 | 828.3 | 641.6 | 665.8 | 743.8 | 704.2 | 717.4 | 689.7 | 685.2 | 599.9 | 498.4 | 481.8 | 488.6 | 445.7 | 504.7 | - | - |
| Intangible Assets | 261.2 | 188.9 | 167.6 | 188.3 | 97.8 | 121.9 | 141.8 | 114.5 | 150.5 | 165.3 | 168.0 | 158.3 | 93.0 | 83.4 | 99.9 | 95.8 | 112.9 | - | - |
| Operating Lease Right Of Use Assets | 153.9 | 132.1 | 142.6 | 149.7 | 161.5 | 162.1 | 377.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 297.8 | 226.7 | 181.9 | 174.0 | 189.6 | 232.6 | 115.7 | 123.0 | 113.6 | 70.7 | 51.2 | 49.1 | 50.0 | 57.7 | 61.0 | 48.3 | 39.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,488.7 | 5,834.5 | 5,894.4 | 5,403.6 | 4,744.3 | 4,926.7 | 4,657.7 | 3,321.2 | 3,140.0 | 2,712.9 | 2,192.7 | 2,038.4 | 1,595.2 | 1,551.6 | 1,506.3 | 1,409.4 | 1,412.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 983.2 | 812.7 | 150.3 | 0.1 | 0.8 | 0.8 | 6.1 | 38.0 | 41.3 | 32.2 | 12.1 | 11.2 | (10.9) | (7.6) | 169.7 | 1.9 | 3.1 | - | - |
| Deferred Revenue Current | 60.0 | 56.4 | 56.7 | 65.4 | 77.0 | 73.4 | 58.6 | 59.3 | 52.0 | 44.2 | 35.9 | 33.9 | 32.5 | 34.1 | 28.3 | 10.8 | 13.3 | - | - |
| Operating Lease Liabilities Current | 54.9 | 48.3 | 50.3 | 50.2 | 52.1 | 52.4 | 127.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 349.6 | 322.4 | 254.8 | 311.8 | 267.6 | 289.0 | 246.7 | 211.0 | 301.4 | 210.3 | 125.4 | 97.1 | 84.6 | 69.6 | 60.8 | 55.6 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 3,854.7 | 3,226.0 | 2,700.6 | 2,354.0 | 1,852.6 | 1,855.4 | 1,634.0 | 1,378.4 | 1,407.7 | 1,179.1 | 903.9 | 848.9 | 732.1 | 696.7 | 774.5 | 571.4 | 491.6 | - | - |
| 286.1 |
| 320.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 100.6 | 87.4 | 95.8 | 102.7 | 111.4 | 106.5 | 242.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 78.3 | 71.8 | 47.0 | 28.4 | 46.5 | 37.9 | 56.1 | 57.1 | 55.0 | 44.1 | 33.9 | 39.0 | 17.7 | 22.0 | 26.0 | 22.0 | 23.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 95.0 | 85.7 | 85.9 | 65.0 | 58.2 | 43.4 | 55.4 | 63.0 | 64.1 | 20.5 | 19.3 | 18.4 | 18.6 | 15.0 | 13.2 | 8.7 | 8.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,166.2 | 4,605.3 | 4,644.7 | 4,159.2 | 3,488.8 | 3,480.8 | 3,078.3 | 2,088.3 | 1,940.6 | 1,812.3 | 1,366.8 | 1,305.6 | 959.7 | 1,025.0 | 979.6 | 890.5 | 846.2 | - | - |
| 1.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,243.4 | 1,934.0 | 1,627.9 | 1,348.3 | 1,083.9 | 1,013.2 | 1,016.6 | 669.8 | 437.0 | 278.8 | 104.4 | 5.6 | (96.0) | (184.0) | (204.6) | (241.5) | (203.1) | - | - |
| Accumulated Other Comprehensive Income | (61.7) | (321.5) | (203.2) | (251.0) | (172.6) | (94.2) | (164.9) | (151.0) | (94.5) | (210.7) | (165.5) | (97.9) | (10.5) | (10.9) | (21.4) | 5.1 | 20.6 | - | - |
| Treasury Stock | 2,425.4 | 1,755.2 | 1,487.7 | 1,105.8 | 931.2 | 703.0 | 463.7 | 391.6 | 217.2 | 215.5 | 138.8 | 133.8 | 68.1 | 67.3 | 21.9 | 5.2 | 1.5 | - | - |
| Minority Interest | 15.0 | 0.5 | (0.2) | (0.2) | 0.0 | 0.3 | 0.1 | 0.2 | 1.0 | 1.0 | 1.4 | 2.1 | 2.3 | 4.2 | 6.3 | 6.3 | 7.5 | - | - |
| Total Stockholders Equity | 1,307.5 | 1,228.7 | 1,249.9 | 1,244.6 | 1,255.5 | 1,445.6 | 1,579.3 | 1,232.7 | 1,198.5 | 899.5 | 824.6 | 730.8 | 636.1 | 522.4 | 520.4 | 512.6 | 559.0 | 495.9 | 760.6 |
| Total Equity | 1,322.5 | 1,229.2 | 1,249.7 | 1,244.4 | 1,255.5 | 1,446.0 | 1,579.3 | 1,232.8 | 1,199.5 | 900.6 | 825.9 | 732.8 | 638.5 | 526.5 | 526.7 | 518.9 | 566.5 | 495.9 | 760.6 |
| 323.4 |
| - |
| - |
| Net debt | 980.5 | 668.3 | 611.5 | 478.0 | 160.4 | 18.1 | 310.9 | 242.8 | 165.2 | (140.6) | (40.0) | (59.6) | (32.2) | 77.7 | 154.0 | 92.7 | 139.9 | - | - |
| Working Capital | 415.5 | 810.5 | 1,462.1 | 1,372.7 | 1,455.8 | 1,510.5 | 1,284.8 | 709.2 | 482.5 | 405.9 | 227.1 | 257.0 | 108.4 | 116.5 | (20.5) | 156.7 | 167.0 | - | - |
| Book Value | 1,307.5 | 1,228.7 | 1,249.9 | 1,244.6 | 1,255.5 | 1,445.6 | 1,579.3 | 1,232.7 | 1,198.5 | 899.5 | 824.6 | 730.8 | 636.1 | 522.4 | 520.4 | 512.6 | 559.0 | 495.9 | 760.6 |
| Tangible Book Value | 4.0 | 180.6 | 234.8 | 228.0 | 516.1 | 657.9 | 693.6 | 414.0 | 330.6 | 44.5 | (28.6) | (27.4) | 44.7 | (42.8) | (68.1) | (28.9) | (58.6) | - | - |
| 195.4 |
| 235.2 |
| 270.5 |
| 253.3 |
| 272.9 |
| 227.2 |
| 240.9 |
| 309.4 |
| - |
| 275.5 |
| 235.3 |
| 228.7 |
| 263.0 |
| 200.0 |
| 231.9 |
| 213.2 |
| 244.8 |
| 152.9 |
| 174.8 |
| 166.8 |
| 191.8 |
| 204.0 |
| 184.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,125.8 |
| 3,308.4 |
| 3,038.3 |
| 2,901.7 |
| 2,813.2 |
| 3,365.9 |
| 2,654.7 |
| 2,551.8 |
| 2,472.6 |
| - |
| 2,733.3 |
| 2,701.8 |
| 2,235.5 |
| 2,087.6 |
| 2,216.5 |
| 2,165.1 |
| 1,869.9 |
| 1,890.2 |
| 1,925.3 |
| 1,820.3 |
| 1,445.2 |
| 1,585.0 |
| 1,346.2 |
| 1,333.8 |
| 532.6 |
| 517.3 |
| 512.8 |
| 485.5 |
| 490.4 |
| 461.0 |
| 428.9 |
| 411.6 |
| - |
| 383.0 |
| 381.8 |
| 381.4 |
| 373.2 |
| 365.7 |
| 350.9 |
| 357.2 |
| 340.1 |
| 325.5 |
| 305.8 |
| 281.2 |
| 262.5 |
| 270.9 |
| 256.1 |
| 344.4 |
| 345.4 |
| 350.7 |
| 362.9 |
| 357.3 |
| 378.4 |
| 366.3 |
| 355.3 |
| 356.6 |
| - |
| 321.8 |
| 324.3 |
| 303.8 |
| 291.9 |
| 283.2 |
| 274.7 |
| 280.6 |
| 268.3 |
| 250.4 |
| 241.1 |
| 217.9 |
| 202.1 |
| 187.6 |
| 176.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 646.2 |
| 657.3 |
| 653.1 |
| 665.8 |
| 641.9 |
| 624.3 |
| 714.5 |
| - |
| 686.0 |
| 706.4 |
| 704.1 |
| 704.2 |
| 715.7 |
| 719.2 |
| 743.5 |
| 717.4 |
| 743.9 |
| 726.7 |
| 698.5 |
| 689.7 |
| 687.9 |
| 688.9 |
| 97.8 |
| 102.2 |
| 109.3 |
| 114.8 |
| 121.9 |
| 1.5 |
| 127.1 |
| 130.2 |
| - |
| 96.2 |
| 104.4 |
| 110.1 |
| 114.5 |
| 128.6 |
| 135.6 |
| 148.1 |
| 150.5 |
| 155.2 |
| 158.2 |
| 161.1 |
| 165.3 |
| 151.9 |
| 159.6 |
| 161.4 |
| 161.5 |
| 165.3 |
| 173.6 |
| 171.9 |
| 162.1 |
| 161.6 |
| 158.7 |
| 379.6 |
| - |
| 361.7 |
| 376.3 |
| 351.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.6 |
| 223.6 |
| 234.2 |
| 240.6 |
| 232.6 |
| 147.3 |
| 144.4 |
| 130.9 |
| - |
| 115.1 |
| 120.2 |
| 109.4 |
| 123.0 |
| 116.8 |
| 112.3 |
| 115.3 |
| 113.6 |
| 103.2 |
| 90.4 |
| 75.1 |
| 70.7 |
| 63.8 |
| 61.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,898.3 |
| 4,744.3 |
| 4,526.3 |
| 4,439.1 |
| 4,350.8 |
| 4,926.7 |
| 4,095.4 |
| 3,961.5 |
| 4,184.4 |
| - |
| 4,314.1 |
| 4,333.3 |
| 3,814.1 |
| 3,321.2 |
| 3,460.8 |
| 3,407.0 |
| 3,157.4 |
| 3,140.0 |
| 3,177.9 |
| 3,036.7 |
| 2,597.8 |
| 2,712.9 |
| 2,437.5 |
| 2,420.5 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.9 |
| 3.5 |
| - |
| 18.6 |
| 24.0 |
| 360.4 |
| 38.0 |
| 233.1 |
| 618.8 |
| 47.0 |
| 41.3 |
| 136.9 |
| 130.4 |
| 30.1 |
| 32.2 |
| 15.9 |
| 17.7 |
| 77.0 |
| 67.7 |
| 71.7 |
| 74.7 |
| 73.4 |
| 55.8 |
| 58.5 |
| 61.8 |
| - |
| 57.3 |
| 62.5 |
| 61.5 |
| 59.3 |
| 53.1 |
| 50.7 |
| 55.4 |
| 52.0 |
| 45.2 |
| 44.3 |
| 46.6 |
| 44.2 |
| 39.9 |
| 41.7 |
| 51.8 |
| 52.1 |
| 54.2 |
| 53.7 |
| 51.5 |
| 52.4 |
| 52.1 |
| 53.1 |
| 129.2 |
| - |
| 122.2 |
| 124.1 |
| 114.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.1 |
| 339.0 |
| 357.3 |
| 314.1 |
| 331.7 |
| 264.6 |
| 248.0 |
| 228.7 |
| - |
| 267.8 |
| 274.0 |
| 187.5 |
| 293.9 |
| 306.0 |
| 249.8 |
| 253.6 |
| 301.4 |
| 278.1 |
| 255.6 |
| 229.5 |
| 210.3 |
| 155.0 |
| 122.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,329.5 |
| 1,771.0 |
| 1,852.6 |
| 1,642.8 |
| 1,621.5 |
| 1,602.7 |
| 1,855.4 |
| 1,437.9 |
| 1,437.0 |
| 1,461.6 |
| - |
| 1,450.7 |
| 1,481.4 |
| 1,744.4 |
| 1,378.4 |
| 1,513.7 |
| 1,838.5 |
| 1,318.3 |
| 1,407.7 |
| 1,299.1 |
| 1,166.2 |
| 1,007.5 |
| 1,179.1 |
| 936.7 |
| 908.1 |
| 103.6 |
| 110.8 |
| 111.4 |
| 115.3 |
| 122.0 |
| 120.3 |
| 106.5 |
| 106.5 |
| 100.5 |
| 243.6 |
| - |
| 230.4 |
| 241.6 |
| 225.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.5 |
| 38.7 |
| 39.1 |
| 39.7 |
| 37.9 |
| 54.9 |
| 55.8 |
| 52.6 |
| - |
| 56.0 |
| 53.0 |
| 82.1 |
| 57.1 |
| 52.7 |
| 54.0 |
| 59.9 |
| 55.0 |
| 46.4 |
| 46.2 |
| 44.4 |
| 44.1 |
| 35.6 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.5 |
| 58.2 |
| 40.6 |
| 40.5 |
| 39.4 |
| 43.4 |
| 57.7 |
| 54.9 |
| 53.7 |
| - |
| 63.8 |
| 62.3 |
| 61.6 |
| 63.0 |
| 65.1 |
| 62.9 |
| 67.1 |
| 64.1 |
| 32.8 |
| 26.6 |
| 21.4 |
| 20.5 |
| 19.6 |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,754.7 |
| 3,488.8 |
| 3,034.9 |
| 2,999.6 |
| 2,945.1 |
| 3,480.8 |
| 2,789.6 |
| 2,748.9 |
| 2,895.1 |
| - |
| 2,868.6 |
| 2,935.1 |
| 2,526.1 |
| 2,088.3 |
| 2,281.7 |
| 2,336.5 |
| 2,028.3 |
| 1,940.6 |
| 1,980.4 |
| 1,973.6 |
| 1,644.1 |
| 1,812.3 |
| 1,511.4 |
| 1,567.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,083.9 |
| 1,087.0 |
| 1,013.1 |
| 1,004.5 |
| 1,013.2 |
| 942.9 |
| 902.7 |
| 1,018.5 |
| - |
| 910.1 |
| 772.5 |
| 704.3 |
| 669.8 |
| 609.8 |
| 507.1 |
| 463.4 |
| 437.0 |
| 459.9 |
| 359.6 |
| 308.2 |
| 278.8 |
| 249.9 |
| 189.2 |
| (281.9) |
| (193.7) |
| (172.6) |
| (154.0) |
| (124.4) |
| (137.1) |
| (94.2) |
| (145.6) |
| (192.5) |
| (224.7) |
| - |
| (211.9) |
| (155.1) |
| (167.2) |
| (151.0) |
| (134.6) |
| (130.0) |
| (71.6) |
| (94.5) |
| (113.5) |
| (140.2) |
| (191.3) |
| (210.7) |
| (152.1) |
| (158.9) |
| 931.2 |
| 703.1 |
| 703.2 |
| 703.5 |
| 703.0 |
| 703.6 |
| 703.7 |
| 703.7 |
| - |
| 433.3 |
| 393.4 |
| 393.3 |
| 391.6 |
| 392.1 |
| 393.1 |
| 343.4 |
| 217.2 |
| 216.8 |
| 217.4 |
| 217.5 |
| 215.5 |
| 215.0 |
| 215.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| (0.1) |
| (0.2) |
| - |
| (0.1) |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.8 |
| 1.4 |
| 1.3 |
| 1.0 |
| 1.4 |
| 1.3 |
| 1,143.6 |
| 1,255.5 |
| 1,491.4 |
| 1,439.2 |
| 1,405.5 |
| 1,445.6 |
| 1,305.7 |
| 1,212.7 |
| 1,289.4 |
| - |
| 1,445.6 |
| 1,398.2 |
| 1,287.7 |
| 1,232.7 |
| 1,178.8 |
| 1,069.7 |
| 1,128.1 |
| 1,198.5 |
| 1,196.7 |
| 1,061.7 |
| 952.4 |
| 899.5 |
| 924.7 |
| 851.4 |
| 1,491.5 |
| 1,439.5 |
| 1,405.7 |
| 1,445.9 |
| 1,305.8 |
| 1,212.7 |
| 1,289.3 |
| - |
| 1,445.6 |
| 1,398.2 |
| 1,287.9 |
| 1,232.8 |
| 1,070.4 |
| 1,070.4 |
| 1,129.0 |
| 1,199.5 |
| 1,197.5 |
| 1,063.1 |
| 953.7 |
| 900.6 |
| 926.0 |
| 852.7 |
| 150.0 |
| 182.7 |
| (1.6) |
| 18.1 |
| 125.3 |
| 236.6 |
| 377.6 |
| - |
| 207.8 |
| 588.1 |
| 214.8 |
| 242.8 |
| (254.8) |
| (172.6) |
| (265.1) |
| (373.8) |
| (332.4) |
| (209.7) |
| (171.2) |
| (140.6) |
| (130.8) |
| (63.4) |
| 1,455.8 |
| 1,395.5 |
| 1,280.2 |
| 1,210.5 |
| 1,510.5 |
| 1,216.8 |
| 1,114.8 |
| 1,011.0 |
| - |
| 1,282.5 |
| 1,220.3 |
| 491.1 |
| 709.2 |
| 702.8 |
| 326.7 |
| 551.6 |
| 482.5 |
| 626.1 |
| 654.0 |
| 437.8 |
| 405.9 |
| 409.6 |
| 425.7 |
| 1,491.4 |
| 1,439.2 |
| 1,405.5 |
| 1,445.6 |
| 1,305.7 |
| 1,212.7 |
| 1,289.4 |
| - |
| 1,445.6 |
| 1,398.2 |
| 1,287.7 |
| 1,232.7 |
| 1,178.8 |
| 1,069.7 |
| 1,128.1 |
| 1,198.5 |
| 1,196.7 |
| 1,061.7 |
| 952.4 |
| 899.5 |
| 924.7 |
| 851.4 |
| 516.1 |
| 743.0 |
| 672.6 |
| 637.6 |
| 657.9 |
| 662.3 |
| 461.4 |
| 444.8 |
| - |
| 663.4 |
| 587.4 |
| 473.5 |
| 414.0 |
| 334.5 |
| 214.9 |
| 236.6 |
| 330.6 |
| 297.7 |
| 176.8 |
| 92.8 |
| 44.5 |
| 84.9 |
| 2.9 |