| (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 | 981.9 | 549.9 | 205.2 | 57.2 | 58.8 | 54.9 | 50.8 | 45.6 | 36.5 | 32.1 | 56.5 | 32.1 | 52.1 | 40.8 | 51.2 | 86.3 | 127.9 | 117.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 981.9 | 549.9 | 205.2 | 57.2 | 58.8 | 54.9 | 50.8 | 45.6 | 36.5 | 32.1 | 56.5 | 32.1 | 52.1 | 40.8 | 51.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | 382.9 | 318.8 | 302.1 | 303.6 | 267.5 | 257.0 | 260.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 84.1 | 59.2 | 65.5 | 35.3 | 21.9 | 13.5 | 10.1 | 12.4 | 10.3 | 9.2 | 7.9 | 8.6 | 8.4 | 9.6 | 10.3 | 9.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 680.6 | 526.8 | 425.5 | 333.5 | 293.4 | 264.4 | 239.2 | 218.8 | 195.9 | 165.3 | 148.5 | 135.4 | 121.0 | 110.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 696.3 | 654.9 | 420.0 | 337.4 | 254.8 | 204.1 | 196.2 | 176.2 | 132.0 | 103.4 | 106.7 | 106.2 | 100.8 | 100.6 | 111.7 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 139.1 | 62.3 | 39.3 | 247.2 | 385.2 | 235.7 | 205.3 | 73.6 | 59.9 | 2.0 | 10.5 | 39.5 | 2.0 | 2.1 | 2.4 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 145.2 | 68.3 | 44.2 | 256.2 | 388.0 | 235.7 | 226.1 | 76.9 | 60.5 | 2.6 | 11.0 | 39.8 | 4.0 | 2.4 | 3.0 | 0.3 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,050.2 | 981.9 | 860.5 | 331.7 | 204.8 | 549.9 | 415.6 | 199.4 | 100.8 | 205.2 | 137.6 | 60.0 | 48.6 | 57.2 | 71.1 | |||||||||||||||||||||||||
| - |
| 86.3 |
| 127.9 |
| 117.0 |
| 233.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 138.6 | 46.2 | 54.3 | 48.5 | 23.7 | 15.5 | 14.4 | 6.5 | 8.3 | 6.1 | 5.8 | 6.2 | 24.2 | 25.0 | 24.2 | 30.5 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,110.6 | 2,790.2 | 1,911.1 | 1,307.7 | 1,027.3 | 811.9 | 790.2 | 609.7 | 489.4 | 416.0 | 424.3 | 393.8 | 397.0 | 372.6 | 390.6 | 402.9 | - | - |
| 103.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 292.6 | 249.6 | 216.9 | 189.6 | 164.8 | 147.2 | 129.4 | 119.2 | 108.3 | 97.1 | 87.6 | 79.6 | 74.1 | 68.7 | 61.5 | - | - | - |
| Property,Plant & Equipment Net | 388.0 | 277.2 | 208.6 | 143.9 | 128.6 | 117.2 | 109.8 | 99.6 | 87.6 | 68.2 | 60.8 | 55.8 | 46.9 | 41.4 | 41.7 | 43.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,025.5 | 875.3 | 666.8 | 611.8 | 592.1 | 464.4 | 332.4 | 235.2 | 200.6 | 149.2 | 143.9 | 140.3 | 114.6 | 114.6 | 107.1 | 147.8 | - | - |
| Intangible Assets | 485.2 | 434.4 | 280.4 | 273.9 | 304.8 | 231.8 | 160.0 | 95.3 | 76.0 | 42.4 | 41.1 | 45.7 | 37.4 | 44.5 | 48.3 | 39.6 | - | - |
| Operating Lease Right Of Use Assets | 322.9 | 229.1 | 205.7 | 130.7 | 124.8 | 94.7 | 84.1 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 84.1 | 85.4 | 17.7 | 115.7 | 22.9 | 29.4 | 21.9 | 17.6 | 23.0 | 27.2 | 16.3 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 24.9 | 19.4 | 15.2 | 13.8 | 8.7 | 8.0 | 6.6 | 5.2 | 4.6 | 5.9 | 5.3 | 20.4 | 6.0 | 7.7 | 6.3 | 6.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,441.2 | 4,711.1 | 3,305.6 | 2,597.5 | 2,209.1 | 1,757.4 | 1,505.0 | 1,062.6 | 881.1 | 708.9 | 691.6 | 655.9 | 601.8 | 580.8 | 594.0 | 640.0 | - | - |
| 101.1 |
| - |
| - |
| Short Term Debt | 6.2 | 6.0 | 4.9 | 9.0 | 2.8 | - | 20.8 | 3.3 | 0.6 | 0.6 | 0.5 | 0.3 | 2.0 | 0.3 | 0.6 | 0.3 | - | - |
| Deferred Revenue Current | 2,120.3 | 1,149.3 | 909.5 | 548.3 | 307.4 | 226.2 | 166.9 | 131.0 | 106.0 | 5.3 | 2.2 | 1.5 | 1.3 | 1.1 | 1.6 | - | - | - |
| Operating Lease Liabilities Current | 35.5 | 28.2 | 24.4 | 21.2 | 19.1 | 16.6 | 14.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 291.7 | 228.6 | 169.1 | 127.8 | 130.0 | 121.9 | 102.9 | 87.4 | 69.2 | 61.7 | 54.1 | 44.7 | 44.1 | 36.9 | 36.4 | 42.6 | - | - |
| Other Current Liabilities | 236.4 | 501.6 | 189.9 | 120.7 | 105.7 | 91.5 | 81.6 | 32.9 | 33.7 | 34.3 | 28.7 | 24.5 | 28.2 | 27.1 | 29.8 | 30.8 | - | - |
| Total Current Liabilities | 3,393.9 | 2,582.8 | 1,721.2 | 1,170.8 | 836.6 | 692.9 | 608.0 | 467.1 | 373.7 | 317.7 | 305.4 | 282.3 | 269.4 | 268.6 | 280.8 | 268.2 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 302.6 | 212.1 | 188.1 | 111.7 | 107.7 | 80.6 | 72.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.9 | 2.2 | 1.1 | - | 1.7 | 1.3 | 1.4 | 1.4 | 2.3 | 2.3 | 1.8 | 1.3 | 9.9 | 8.0 | 4.6 | 18.9 | - | - |
| Pension Obligations | - | - | 3.5 | 3.7 | 4.0 | 4.0 | 4.1 | 4.3 | 4.0 | 4.0 | 3.3 | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 153.0 | 147.0 | 77.9 | 67.8 | 72.2 | 50.4 | 32.3 | 22.4 | 27.3 | 10.3 | 8.6 | 10.9 | 8.4 | 9.8 | 10.7 | 11.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,992.4 | 3,006.4 | 2,027.8 | 1,597.6 | 1,403.4 | 1,060.9 | 919.7 | 564.5 | 463.2 | 332.3 | 326.6 | 334.5 | 287.8 | 293.4 | 310.9 | 327.2 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,581.1 | 1,627.3 | 1,147.7 | 854.6 | 628.8 | 502.8 | 368.7 | 268.9 | 168.3 | 124.0 | 69.4 | 29.4 | 14.8 | (6.5) | (20.0) | 20.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 496.0 | 273.8 | 209.8 | 187.2 | 150.6 | 129.2 | 104.0 | 87.7 | 63.5 | 57.4 | 46.8 | 43.6 | 37.5 | 41.0 | 39.4 | 34.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 18.3 | 15.1 | 18.2 | 16.9 | 18.5 | - | - | - |
| Total Stockholders Equity | 2,448.8 | 1,704.7 | 1,277.8 | 999.9 | 805.7 | 696.4 | 585.3 | 498.0 | 417.9 | 376.6 | 346.7 | 306.3 | 295.8 | 270.4 | 264.6 | 312.8 | 306.0 | 286.5 |
| Total Equity | 2,448.8 | 1,704.7 | 1,277.8 | 999.9 | 805.7 | 696.4 | 585.3 | 498.0 | 417.9 | 376.6 | 365.0 | 321.4 | 314.0 | 287.3 | 283.1 | 312.8 | 306.0 | 286.5 |
| - |
| - |
| Net debt | (836.7) | (481.6) | (160.9) | 199.0 | 329.3 | 180.8 | 175.3 | 31.3 | 24.0 | (29.5) | (45.5) | 7.8 | (48.1) | (38.4) | (48.2) | (86.0) | - | - |
| Working Capital | 716.7 | 207.5 | 189.9 | 136.9 | 190.8 | 118.9 | 182.2 | 142.6 | 115.6 | 98.3 | 118.9 | 111.4 | 127.6 | 104.0 | 109.8 | 134.7 | - | - |
| Book Value | 2,448.8 | 1,704.7 | 1,277.8 | 999.9 | 805.7 | 696.4 | 585.3 | 498.0 | 417.9 | 376.6 | 346.7 | 306.3 | 295.8 | 270.4 | 264.6 | 312.8 | 306.0 | 286.5 |
| Tangible Book Value | 938.1 | 395.0 | 330.6 | 114.2 | (91.2) | 0.2 | 92.9 | 167.6 | 141.3 | 185.0 | 161.8 | 120.3 | 143.9 | 111.3 | 109.1 | 125.4 | - | - |
| 69.1 |
| 115.6 |
| 58.8 |
| 67.7 |
| 53.7 |
| 52.1 |
| 54.9 |
| 70.5 |
| 53.3 |
| 133.3 |
| 50.8 |
| 40.4 |
| 36.8 |
| 29.1 |
| 45.6 |
| 19.2 |
| 28.0 |
| 25.2 |
| 36.5 |
| 29.5 |
| 34.5 |
| 31.4 |
| 32.1 |
| 25.3 |
| 38.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,050.2 | 981.9 | 860.5 | 331.7 | 204.8 | 549.9 | 415.6 | 199.4 | 100.8 | 205.2 | 137.6 | 60.0 | 48.6 | 57.2 | 71.1 | 69.1 | 115.6 | 58.8 | 67.7 | 53.7 | 52.1 | 54.9 | 70.5 | 53.3 | 133.3 | 50.8 | 40.4 | 36.8 | 29.1 | 45.6 | 19.2 | 28.0 | 25.2 | 36.5 | 29.5 | 34.5 | 31.4 | 32.1 | 25.3 | 38.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 390.5 | 391.5 | 297.1 | 318.8 | 331.1 | 335.3 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 93.9 | 84.1 | 78.8 | 70.7 | 63.0 | 59.2 | 55.7 | 63.8 | 71.1 | 65.5 | 53.9 | 41.6 | 37.0 | 35.3 | 38.1 | 31.2 | 24.9 | 21.9 | 19.9 | 18.8 | 15.7 | 13.5 | 12.7 | 12.2 | 10.3 | 10.1 | 12.7 | 12.7 | 12.9 | 12.4 | 12.8 | 12.0 | 11.0 | 10.3 | 10.8 | 10.6 | 10.0 | 9.2 | 9.7 | 10.0 |
| Prepaid Expenses | 177.6 | 138.6 | 63.2 | 38.0 | 50.9 | 46.2 | 36.1 | 45.5 | 62.5 | 54.3 | 42.7 | 50.5 | 47.2 | 48.5 | 27.4 | 28.8 | 31.4 | 23.7 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 4,500.9 | 4,110.6 | 3,703.5 | 3,043.3 | 2,597.5 | 2,790.2 | 2,536.9 | 2,323.4 | 2,048.2 | 1,911.1 | 1,812.2 | 1,500.3 | 1,459.0 | 1,307.7 | 1,358.1 | 1,238.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 515.8 | 388.0 | 337.5 | 311.2 | 295.1 | 277.2 | 250.2 | 240.3 | 226.2 | 208.6 | 186.9 | 170.1 | 155.0 | 143.9 | 138.2 | 132.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,025.5 | 1,025.5 | 928.2 | 927.8 | 905.8 | 875.3 | 875.2 | 874.9 | 862.9 | 666.8 | 637.5 | 637.5 | 637.4 | 611.8 | 611.0 | 611.0 | 593.9 | 592.1 | ||||||||||||||||||||||
| Intangible Assets | 464.8 | 485.2 | 431.9 | 451.4 | 441.5 | 434.4 | 456.5 | 480.9 | 489.9 | 280.4 | 274.1 | 285.1 | 296.1 | 273.9 | 285.1 | 296.5 | 292.0 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 321.7 | 322.9 | 274.7 | 226.4 | 226.6 | 229.1 | 225.3 | 226.7 | 227.2 | 205.7 | 209.1 | 135.5 | 134.8 | 130.7 | 133.4 | 132.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 83.2 | 84.1 | 77.9 | 84.3 | 83.4 | 85.4 | 50.2 | 50.1 | 31.9 | 17.7 | 6.0 | 171.0 | 143.2 | 115.7 | 11.3 | 16.6 | 20.6 | |||||||||||||||||||||||
| Other Non-Current Assets | 26.5 | 24.9 | 24.2 | 19.2 | 19.2 | 19.4 | 18.5 | 17.6 | 16.5 | 15.2 | 14.8 | 15.7 | 14.0 | 13.8 | 12.3 | 11.9 | 9.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,938.3 | 6,441.2 | 5,777.9 | 5,063.7 | 4,569.2 | 4,711.1 | 4,412.8 | 4,214.0 | 3,902.8 | 3,305.6 | 3,140.6 | 2,915.1 | 2,839.5 | 2,597.5 | 2,549.5 | 2,439.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 719.6 | 696.3 | 665.1 | 573.3 | 560.7 | 654.9 | 603.5 | 590.5 | 557.9 | 420.0 | 441.1 | 396.2 | 351.5 | 337.4 | 330.3 | 294.0 | 267.2 | 254.8 | 236.4 | 207.5 | 184.5 | 204.1 | 176.5 | 202.1 | 184.6 | 196.2 | 176.6 | 165.1 | 136.1 | 176.2 | 150.9 | 145.4 | 128.2 | 132.0 | 122.2 | 124.3 | 98.1 | 103.4 | 106.2 | 116.1 |
| Short Term Debt | 0.0 | 6.2 | 4.7 | 11.7 | 4.1 | 6.0 | 6.0 | 17.7 | 12.9 | 4.9 | 13.3 | 13.3 | 11.5 | 9.0 | 2.5 | 2.4 | 0.4 | 2.8 | ||||||||||||||||||||||
| Deferred Revenue Current | 2,345.3 | 2,120.3 | 1,734.3 | 1,546.3 | 1,267.4 | 1,149.3 | 1,197.5 | 1,149.9 | 1,131.9 | 909.5 | 775.3 | 696.4 | 717.3 | 548.3 | 411.9 | 386.3 | 316.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 39.5 | 35.5 | 29.7 | 27.8 | 28.0 | 28.2 | 27.0 | 26.6 | 26.1 | 24.4 | 23.3 | 22.0 | 21.5 | 21.2 | 21.1 | 21.1 | ||||||||||||||||||||||||
| Accrued Expenses | 278.2 | 291.7 | 356.4 | 264.5 | 192.0 | 228.6 | 258.2 | 209.4 | 153.9 | 169.1 | 174.4 | 141.6 | 115.6 | 127.8 | 149.9 | 137.9 | 122.0 | |||||||||||||||||||||||
| Other Current Liabilities | 249.8 | 236.4 | 229.8 | 268.7 | 351.8 | 501.6 | 326.9 | 335.6 | 253.4 | 189.9 | 198.9 | 208.2 | 186.9 | 120.7 | 124.0 | 126.6 | 128.7 | |||||||||||||||||||||||
| Total Current Liabilities | 3,630.8 | 3,393.9 | 3,032.2 | 2,699.6 | 2,411.2 | 2,582.8 | 2,429.1 | 2,334.9 | 2,139.7 | 1,721.2 | 1,629.0 | 1,481.5 | 1,406.7 | 1,170.8 | 1,044.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 39.1 | 139.1 | 131.3 | 61.3 | 63.8 | 62.3 | 62.3 | 73.4 | 77.0 | 39.3 | 33.9 | 133.9 | 197.8 | 247.2 | 378.2 | 403.2 | 412.1 | 385.2 | 266.8 | 156.3 | 171.8 | 235.7 | 222.2 | 231.4 | 333.1 | 205.3 | 228.2 | 284.7 | 74.5 | 73.6 | 93.7 | 57.9 | 64.9 | 59.9 | 81.0 | 103.5 | 0.7 | 2.0 | 27.5 | 38.5 |
| Operating Lease Liabilities Non-Current | 300.0 | 302.6 | 258.1 | 210.6 | 210.4 | 212.1 | 208.3 | 208.7 | 209.7 | 188.1 | 191.5 | 115.3 | 115.0 | 111.7 | 114.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 3.9 | 3.9 | 2.2 | 2.2 | 2.2 | 2.2 | 1.1 | 1.1 | 1.1 | 1.1 | 6.6 | - | - | - | 1.7 | 1.7 | 1.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 149.6 | 153.0 | 120.6 | 118.7 | 104.6 | 147.0 | 124.2 | 113.5 | 102.8 | 77.9 | 72.4 | 72.9 | 66.5 | 67.8 | 60.0 | 56.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,123.3 | 3,992.4 | 3,544.5 | 3,092.5 | 2,792.2 | 3,006.4 | 2,825.0 | 2,731.7 | 2,530.3 | 2,027.8 | 1,933.5 | 1,803.7 | 1,786.0 | 1,597.6 | 1,598.3 | 1,542.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,926.8 | 2,581.1 | 2,271.4 | 1,997.4 | 1,782.5 | 1,627.3 | 1,493.9 | 1,358.4 | 1,235.1 | 1,147.7 | 1,065.0 | 967.9 | 905.6 | 854.6 | 804.6 | 748.1 | 710.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 500.4 | 496.0 | 401.1 | 388.3 | 367.5 | 273.8 | 256.8 | 225.6 | 211.5 | 209.8 | 197.1 | 195.3 | 191.4 | 187.2 | 185.6 | 183.0 | 164.8 | 150.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,815.0 | 2,448.8 | 2,233.4 | 1,971.2 | 1,777.0 | 1,704.7 | 1,587.7 | 1,482.3 | 1,372.5 | 1,277.8 | 1,207.2 | 1,111.5 | 1,053.5 | 999.9 | 951.1 | 896.8 | ||||||||||||||||||||||||
| Total Equity | 2,815.0 | 2,448.8 | 2,233.4 | 1,971.2 | 1,777.0 | 1,704.7 | 1,587.7 | 1,482.3 | 1,372.5 | 1,277.8 | 1,207.2 | 1,111.5 | 1,053.5 | 999.9 | 951.1 | 896.8 | 878.4 | 805.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 39.1 | 145.2 | 136.0 | 73.0 | 67.8 | 68.3 | 68.4 | 91.1 | 89.9 | 44.2 | 47.3 | 147.3 | 209.2 | 256.2 | 380.7 | 405.6 | 412.5 | 388.0 | 272.7 | 160.5 | 171.8 | 235.7 | 222.3 | 231.5 | 334.0 | 226.1 | 242.0 | 295.0 | 77.2 | 76.9 | 97.0 | 59.0 | 66.0 | 60.5 | 81.6 | 104.6 | 1.8 | 2.6 | 27.6 | 39.1 |
| Net debt | (1,011.1) | (836.7) | (724.5) | (258.7) | (136.9) | (481.6) | (347.2) | (108.4) | (10.9) | (160.9) | (90.4) | 87.3 | 160.7 | 199.0 | 309.6 | 336.5 | 296.9 | 329.3 | ||||||||||||||||||||||
| Working Capital | 870.1 | 716.7 | 671.3 | 343.7 | 186.3 | 207.5 | 107.8 | (11.6) | (91.5) | 189.9 | 183.2 | 18.8 | 52.4 | 136.9 | 314.1 | 270.0 | 282.4 | 190.8 | ||||||||||||||||||||||
| Book Value | 2,815.0 | 2,448.8 | 2,233.4 | 1,971.2 | 1,777.0 | 1,704.7 | 1,587.7 | 1,482.3 | 1,372.5 | 1,277.8 | 1,207.2 | 1,111.5 | 1,053.5 | 999.9 | 951.1 | 896.8 | 878.4 | 805.7 | ||||||||||||||||||||||
| Tangible Book Value | 1,324.8 | 938.1 | 873.3 | 592.0 | 429.7 | 395.0 | 256.1 | 126.5 | 19.7 | 330.6 | 295.5 | 188.9 | 120.0 | 114.2 | 55.0 | (10.7) | (7.5) | |||||||||||||||||||||||
| 11.5 |
| 11.4 |
| 13.8 |
| 15.5 |
| 10.3 |
| 10.5 |
| 14.6 |
| 14.4 |
| 8.8 |
| 7.3 |
| 7.5 |
| 6.5 |
| 6.3 |
| 5.2 |
| 6.1 |
| 8.3 |
| 11.6 |
| 5.6 |
| 6.0 |
| 6.1 |
| 7.1 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,139.6 |
| 1,027.3 |
| 904.7 |
| 819.4 |
| 762.6 |
| 811.9 |
| 811.3 |
| 792.5 |
| 878.4 |
| 790.2 |
| 750.4 |
| 726.6 |
| 557.3 |
| 609.7 |
| 599.7 |
| 561.8 |
| 491.8 |
| 489.4 |
| 495.4 |
| 497.2 |
| 396.5 |
| 416.0 |
| 422.9 |
| 434.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.7 |
| 128.6 |
| 115.5 |
| 113.6 |
| 115.0 |
| 117.2 |
| 119.1 |
| 121.6 |
| 114.0 |
| 109.8 |
| 108.1 |
| 108.3 |
| 102.8 |
| 99.6 |
| 103.0 |
| 91.9 |
| 88.3 |
| 87.6 |
| 74.9 |
| 74.5 |
| 68.6 |
| 68.2 |
| 66.5 |
| 65.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 527.0 |
| 472.0 |
| 472.8 |
| 464.4 |
| 420.8 |
| 420.8 |
| 347.4 |
| 332.4 |
| 332.2 |
| 332.6 |
| 235.9 |
| 235.2 |
| 231.2 |
| 205.2 |
| 203.2 |
| 200.6 |
| 203.8 |
| 203.2 |
| 148.1 |
| 149.2 |
| 148.1 |
| 147.5 |
| 304.8 |
| 268.1 |
| 221.6 |
| 230.4 |
| 231.8 |
| 202.0 |
| 210.2 |
| 167.7 |
| 160.0 |
| 166.7 |
| 174.0 |
| 91.1 |
| 95.3 |
| 98.7 |
| 78.0 |
| 78.3 |
| 76.0 |
| 78.5 |
| 83.3 |
| 40.9 |
| 42.4 |
| 45.0 |
| 47.0 |
| 124.9 |
| 124.8 |
| 104.3 |
| 95.5 |
| 96.8 |
| 94.7 |
| 95.8 |
| 97.6 |
| 82.3 |
| 84.1 |
| 84.3 |
| 80.6 |
| 70.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 22.8 |
| 24.0 |
| 29.8 |
| 29.4 |
| 21.7 |
| 25.8 |
| 21.8 |
| 21.9 |
| 20.3 |
| 17.2 |
| - |
| 17.6 |
| - |
| - |
| - |
| - |
| 27.3 |
| 29.7 |
| 28.2 |
| 27.2 |
| 29.2 |
| 28.7 |
| 8.7 |
| 8.9 |
| 8.8 |
| 8.1 |
| 8.0 |
| 7.3 |
| 7.0 |
| 6.5 |
| 6.6 |
| 5.5 |
| 5.3 |
| 5.3 |
| 5.2 |
| 7.4 |
| 5.2 |
| 4.2 |
| 4.6 |
| 4.7 |
| 5.2 |
| 5.3 |
| 5.9 |
| 6.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,308.4 |
| 2,209.1 |
| 1,951.3 |
| 1,755.0 |
| 1,715.5 |
| 1,757.4 |
| 1,678.0 |
| 1,675.4 |
| 1,618.1 |
| 1,505.0 |
| 1,467.5 |
| 1,444.6 |
| 1,080.0 |
| 1,062.6 |
| 1,059.9 |
| 959.2 |
| 882.7 |
| 881.1 |
| 884.6 |
| 893.2 |
| 687.6 |
| 708.9 |
| 717.7 |
| 729.0 |
| 6.0 |
| 4.2 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.9 |
| 20.8 |
| 13.8 |
| 10.4 |
| 2.8 |
| 3.3 |
| 3.3 |
| 1.1 |
| 1.1 |
| 0.6 |
| 0.6 |
| 1.1 |
| 1.1 |
| 0.6 |
| 0.1 |
| 0.6 |
| 307.4 |
| 244.6 |
| 255.4 |
| 248.4 |
| 226.2 |
| 217.5 |
| 226.0 |
| 215.1 |
| 166.9 |
| 167.1 |
| 165.3 |
| 120.3 |
| 131.0 |
| 131.2 |
| 134.0 |
| 107.9 |
| 106.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 19.1 |
| 17.5 |
| 16.8 |
| 16.6 |
| 16.6 |
| 16.4 |
| 16.7 |
| 14.5 |
| 14.0 |
| 13.5 |
| 13.2 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.0 |
| 137.9 |
| 115.8 |
| 104.6 |
| 121.9 |
| 119.9 |
| 101.2 |
| 81.3 |
| 102.9 |
| 100.4 |
| 82.2 |
| 65.1 |
| 87.4 |
| 81.9 |
| 66.1 |
| 56.2 |
| 69.2 |
| 68.3 |
| 59.9 |
| 51.2 |
| 61.7 |
| 60.2 |
| 58.0 |
| 119.4 |
| 97.5 |
| 91.2 |
| 106.1 |
| 91.5 |
| 92.0 |
| 105.9 |
| 75.7 |
| 81.6 |
| 79.0 |
| 65.0 |
| 47.9 |
| 32.9 |
| 45.1 |
| 39.2 |
| 40.4 |
| 33.7 |
| 46.8 |
| 55.5 |
| 31.8 |
| 34.3 |
| 36.4 |
| 34.4 |
| 968.2 |
| 857.2 |
| 836.6 |
| 742.3 |
| 721.4 |
| 691.7 |
| 692.9 |
| 655.3 |
| 681.5 |
| 599.6 |
| 608.0 |
| 577.7 |
| 527.1 |
| 409.8 |
| 467.1 |
| 445.8 |
| 418.3 |
| 366.0 |
| 373.7 |
| 373.8 |
| 375.4 |
| 293.0 |
| 317.7 |
| 313.7 |
| 326.6 |
| 113.7 |
| 107.0 |
| 107.7 |
| 88.9 |
| 81.1 |
| 82.7 |
| 80.6 |
| 81.6 |
| 83.8 |
| 70.4 |
| 72.7 |
| 73.2 |
| 70.1 |
| 62.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 3.4 |
| 3.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 4.8 |
| 4.8 |
| 4.8 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 1.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 72.2 |
| 80.2 |
| 42.9 |
| 45.0 |
| 50.4 |
| 47.3 |
| 47.0 |
| 20.5 |
| 32.3 |
| 29.3 |
| 29.3 |
| 17.1 |
| 22.4 |
| 22.8 |
| 17.2 |
| 17.8 |
| 27.3 |
| 15.6 |
| 15.0 |
| 9.6 |
| 10.3 |
| 9.7 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,430.0 |
| 1,403.4 |
| 1,179.5 |
| 1,002.9 |
| 992.4 |
| 1,060.9 |
| 1,009.8 |
| 1,047.0 |
| 1,025.0 |
| 919.7 |
| 909.8 |
| 912.5 |
| 564.8 |
| 564.5 |
| 567.2 |
| 498.2 |
| 453.6 |
| 463.2 |
| 472.7 |
| 496.2 |
| 305.7 |
| 332.3 |
| 352.8 |
| 376.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 628.8 |
| 595.9 |
| 553.9 |
| 525.1 |
| 502.8 |
| 464.0 |
| 417.7 |
| 382.0 |
| 368.7 |
| 338.3 |
| 305.7 |
| 285.3 |
| 268.9 |
| 247.1 |
| 211.7 |
| 182.1 |
| 168.3 |
| 163.5 |
| 144.0 |
| 128.9 |
| 124.0 |
| 109.7 |
| 91.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.0 |
| 128.5 |
| 128.6 |
| 129.2 |
| 118.6 |
| 112.1 |
| 112.5 |
| 104.0 |
| 101.2 |
| 93.9 |
| 90.2 |
| 87.7 |
| 71.1 |
| 67.4 |
| 69.3 |
| 63.5 |
| 64.3 |
| 59.2 |
| 58.8 |
| 57.4 |
| 56.1 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 878.4 |
| 805.7 |
| 771.8 |
| 752.0 |
| 723.1 |
| 696.4 |
| 668.1 |
| 628.4 |
| 593.0 |
| 585.3 |
| 557.6 |
| 532.1 |
| 515.2 |
| 498.0 |
| 492.8 |
| 461.0 |
| 429.1 |
| 417.9 |
| 411.9 |
| 396.9 |
| 382.0 |
| 376.6 |
| 365.0 |
| 352.7 |
| 771.8 |
| 752.0 |
| 723.1 |
| 696.4 |
| 668.1 |
| 628.4 |
| 593.0 |
| 585.3 |
| 557.6 |
| 532.1 |
| 515.2 |
| 498.0 |
| 492.8 |
| 461.0 |
| 429.1 |
| 417.9 |
| 411.9 |
| 396.9 |
| 382.0 |
| 376.6 |
| 365.0 |
| 352.7 |
| 205.0 |
| 106.8 |
| 119.6 |
| 180.8 |
| 151.7 |
| 178.3 |
| 200.7 |
| 175.3 |
| 201.7 |
| 258.3 |
| 48.1 |
| 31.3 |
| 77.7 |
| 31.0 |
| 40.8 |
| 24.0 |
| 52.1 |
| 70.1 |
| (29.6) |
| (29.5) |
| 2.2 |
| 0.8 |
| 162.4 |
| 98.0 |
| 70.9 |
| 118.9 |
| 156.0 |
| 111.0 |
| 278.8 |
| 182.2 |
| 172.7 |
| 199.5 |
| 147.4 |
| 142.6 |
| 153.8 |
| 143.5 |
| 125.8 |
| 115.6 |
| 121.6 |
| 121.8 |
| 103.4 |
| 98.3 |
| 109.2 |
| 107.9 |
| 771.8 |
| 752.0 |
| 723.1 |
| 696.4 |
| 668.1 |
| 628.4 |
| 593.0 |
| 585.3 |
| 557.6 |
| 532.1 |
| 515.2 |
| 498.0 |
| 492.8 |
| 461.0 |
| 429.1 |
| 417.9 |
| 411.9 |
| 396.9 |
| 382.0 |
| 376.6 |
| 365.0 |
| 352.7 |
| (91.2) |
| (23.3) |
| 58.4 |
| 19.9 |
| 0.2 |
| 45.3 |
| (2.5) |
| 78.0 |
| 92.9 |
| 58.7 |
| 25.5 |
| 188.3 |
| 167.6 |
| 162.9 |
| 177.8 |
| 147.6 |
| 141.3 |
| 129.6 |
| 110.4 |
| 193.0 |
| 185.0 |
| 171.8 |
| 158.2 |