| (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 | 853.8 | 648.2 | 583.7 | 646.8 | 899.5 | 680.4 | 467.1 | 368.4 | 504.5 | 422.6 | 450.9 | 461.8 | 571.3 | 459.2 | 408.0 | 404.0 | 288.7 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.6 | 0.3 | 0.0 | - | - | |
| Short Term Investments | 350.0 | 23.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 77.0 | 132.6 | ||
| Cash And Short Term Investments | 1,203.8 | 671.6 | 583.7 | 646.8 | 899.5 | 680.4 | 467.1 | 368.4 | 504.5 | 422.6 | 450.9 | 461.8 | 571.3 | 459.2 | 408.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,240.6 | 1,198.6 | 1,116.3 | 994.8 | 887.7 | 881.0 | 914.3 | 774.2 | 693.1 | 615.3 | 590.1 | 525.8 | 505.1 | 452.0 | 402.4 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 773.4 | 787.5 | 780.1 | 766.4 | 818.5 | 792.5 | 744.2 | 660.8 | 666.0 | 600.6 | 556.5 | 532.0 | 502.9 | 513.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 27.5 | 36.5 | 27.7 | 35.8 | 25.0 | 13.9 | 22.0 | 42.6 | 15.1 | 9.8 | 10.1 | 15.5 | 18.4 | 18.7 | 21.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,166.3 | 1,195.3 | 824.7 | 1,249.2 | 1,272.5 | 1,307.4 | 1,339.8 | 975.6 | 1,006.7 | 698.2 | 737.3 | 649.3 | 653.6 | 656.9 | 73.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.3 | 2.2 | 2.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,542.3 | 1,221.4 | 1,257.0 | 1,275.3 | 1,655.9 | 1,340.9 | 1,373.3 | 1,009.1 | 1,045.9 | 737.3 | 776.5 | 653.6 | 657.9 | 661.9 | 102.9 | 49.9 | |||
| (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 | 578.1 | 853.8 | 740.8 | 663.3 | 561.6 | 648.2 | 1,022.6 | 914.2 | 478.4 | 583.7 | 541.0 | 491.3 | 552.3 | 646.8 | 518.7 | |||||||||||||||||||||||||
| 184.1 |
| 279.3 |
| - |
| - |
| - |
| 481.0 |
| 421.3 |
| 184.1 |
| 279.3 |
| 305.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 212.0 | 209.9 | 191.6 | 138.0 | 134.4 | 187.4 | 170.3 | 212.5 | 236.3 | 189.1 | 154.0 | 155.5 | 139.1 | 150.8 | - | - | - | - | - |
| Other Current Assets | 43.7 | 33.0 | 17.5 | 18.7 | 30.7 | 37.3 | 49.2 | 62.3 | 25.6 | 5.5 | 13.2 | 7.8 | 5.2 | 9.3 | 4.9 | 4.7 | 116.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,656.4 | 2,080.1 | 1,891.5 | 1,779.5 | 1,921.6 | 1,748.9 | 1,551.7 | 1,355.1 | 1,433.9 | 1,227.0 | 1,195.1 | 1,188.5 | 1,276.1 | 1,128.8 | 985.1 | 935.8 | 846.0 | - | - |
| 451.4 |
| 440.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 582.9 | 579.6 | 590.3 | 585.6 | 603.4 | 561.3 | 490.1 | 448.0 | 459.0 | 407.3 | 381.1 | 356.0 | 329.7 | 313.2 | 270.9 | 243.4 | - | - | - |
| Property,Plant & Equipment Net | 190.4 | 207.9 | 189.8 | 180.8 | 215.1 | 231.1 | 254.0 | 212.7 | 207.0 | 193.2 | 175.4 | 175.9 | 173.2 | 200.4 | 180.5 | 197.2 | 189.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,781.1 | 1,669.8 | 1,683.8 | 1,684.2 | 1,731.0 | 1,695.7 | 1,574.5 | 1,393.8 | 1,337.1 | 1,069.4 | 1,038.3 | 1,057.2 | 953.8 | 956.1 | 925.3 | 570.2 | 548.7 | - | - |
| Intangible Assets | 67.0 | 27.0 | 53.0 | 89.7 | 169.6 | 236.7 | 230.9 | 177.1 | 131.6 | 78.9 | 98.6 | 114.5 | 99.1 | 112.4 | 113.3 | 33.3 | 36.0 | - | - |
| Operating Lease Right Of Use Assets | 181.7 | 182.2 | 186.2 | 198.4 | 270.6 | 304.7 | 330.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 258.8 | 269.5 | 298.9 | 135.5 | 106.3 | 106.7 | 89.7 | 74.6 | 76.9 | 70.1 | 99.4 | 59.1 | 89.3 | 91.4 | 91.9 | 35.1 | 36.5 | - | - |
| Other Non-Current Assets | 510.4 | 349.8 | 300.0 | 304.1 | 322.2 | 323.8 | 217.1 | 155.2 | 262.2 | 242.3 | 180.0 | 146.7 | 97.4 | 116.5 | 107.0 | 120.0 | 90.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,843.3 | 4,987.2 | 4,805.7 | 4,588.8 | 4,975.3 | 4,873.5 | 4,454.2 | 3,529.4 | 3,449.6 | 2,885.9 | 2,793.5 | 2,742.5 | 2,689.4 | 2,605.9 | 2,403.4 | 1,893.5 | 1,747.6 | - | - |
| 12.2 |
| 16.3 |
| - |
| - |
| Short Term Debt | 376.0 | 26.2 | 432.2 | 26.1 | 383.4 | 33.5 | 33.5 | 33.5 | 39.2 | 39.2 | 39.1 | 4.3 | 4.3 | 5.0 | 29.0 | 25.0 | 44.7 | - | - |
| Deferred Revenue Current | 203.1 | 101.9 | 112.4 | 160.6 | 160.6 | 154.7 | 97.3 | 64.7 | 52.2 | 50.6 | 45.0 | 49.8 | 46.9 | 47.3 | 37.4 | 43.4 | - | - | - |
| Operating Lease Liabilities Current | 52.2 | 52.7 | 50.3 | 54.1 | 61.6 | 56.5 | 57.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 221.3 | 199.6 | 165.4 | 126.7 | 162.1 | 150.4 | 178.8 | 179.8 | 205.0 | 163.4 | 161.7 | 114.8 | 99.0 | 94.5 | 85.0 | 68.7 | - | - | - |
| Other Current Liabilities | 1,103.6 | 813.0 | 759.2 | 791.0 | 791.4 | 806.8 | 683.9 | 571.4 | 584.5 | 498.2 | 499.6 | 452.5 | 422.0 | 390.0 | 337.5 | 270.9 | 322.8 | - | - |
| Total Current Liabilities | 1,602.5 | 963.7 | 1,317.9 | 1,103.3 | 1,308.8 | 1,202.6 | 910.2 | 976.3 | 838.8 | 731.4 | 594.5 | 622.1 | 461.7 | 517.8 | 661.8 | 322.5 | 395.6 | - | - |
| 25.0 |
| 25.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 150.7 | 153.6 | 168.0 | 190.4 | 247.7 | 289.4 | 302.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 47.1 | 50.3 | 59.4 | 56.2 | 80.2 | 68.8 | 78.6 | 53.8 | 70.9 | 72.6 | 66.7 | 52.4 | 47.4 | 64.0 | 31.3 | 35.3 | - | - | - |
| Deferred Tax Liabilities | 21.1 | 15.9 | 11.7 | 4.2 | 3.9 | 1.5 | 4.0 | 8.1 | 6.7 | 2.4 | 2.1 | 6.7 | 4.5 | 6.1 | 1.9 | 3.0 | 4.4 | - | - |
| Pension Obligations | 17.2 | 13.8 | 13.9 | 10.7 | 12.0 | 11.9 | 13.1 | 50.4 | 40.5 | 39.0 | 29.7 | 29.7 | 24.3 | 27.1 | 11.6 | 10.5 | - | - | - |
| Other Non-Current Liabilities | 353.4 | 269.0 | 234.9 | 215.6 | 245.2 | 238.4 | 208.9 | 165.2 | 168.6 | 162.8 | 155.2 | 179.3 | 242.9 | 250.8 | 219.2 | 73.5 | 109.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,293.9 | 2,597.5 | 2,557.3 | 2,762.7 | 3,078.1 | 3,039.3 | 2,765.0 | 2,125.3 | 2,020.8 | 1,594.7 | 1,489.1 | 1,457.4 | 1,365.3 | 1,434.1 | 967.7 | 412.2 | 547.8 | - | - |
| 2.2 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 1,296.7 | 1,268.3 | 1,202.4 | 1,146.2 | 1,105.6 | 1,063.3 | - | - |
| Retained Earnings | 1,390.2 | 1,236.7 | 1,085.2 | 780.0 | 732.5 | 741.7 | 648.7 | 438.5 | 356.0 | 358.1 | 411.5 | 398.7 | 511.7 | 282.0 | 605.4 | 421.1 | 278.9 | - | - |
| Accumulated Other Comprehensive Income | (861.4) | (794.1) | (722.6) | (733.1) | (554.4) | (545.3) | (532.0) | (507.5) | (355.2) | (457.9) | (451.3) | (412.5) | (459.6) | (318.3) | (320.8) | (50.2) | (147.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 3.4 | 2.6 | 2.6 | 2.4 | - | - |
| Total Stockholders Equity | 2,549.4 | 2,389.6 | 2,248.4 | 1,826.2 | 1,897.1 | 1,834.2 | 1,689.2 | 1,404.2 | 1,424.0 | 1,286.6 | 1,304.4 | 1,285.1 | 1,322.7 | 1,168.4 | 1,433.1 | 1,478.7 | 1,197.4 | 844.4 | 1,253.8 |
| Total Equity | 2,549.4 | 2,389.6 | 2,248.4 | 1,826.2 | 1,897.1 | 1,834.2 | 1,689.2 | 1,404.2 | 1,424.0 | 1,286.6 | 1,304.4 | 1,285.1 | 1,324.1 | 1,171.8 | 1,435.7 | 1,481.2 | 1,199.7 | 844.4 | 1,253.8 |
| 69.7 |
| - |
| - |
| Net debt | 338.5 | 549.8 | 673.3 | 628.5 | 756.5 | 660.5 | 906.2 | 640.7 | 541.4 | 314.7 | 325.6 | 191.8 | 86.6 | 202.6 | (305.1) | (431.1) | (351.7) | - | - |
| Working Capital | 1,053.9 | 1,116.4 | 573.6 | 676.2 | 612.8 | 546.2 | 641.5 | 378.7 | 595.1 | 495.7 | 600.6 | 566.4 | 814.5 | 610.9 | 323.3 | 613.2 | 450.4 | - | - |
| Book Value | 2,549.4 | 2,389.6 | 2,248.4 | 1,826.2 | 1,897.1 | 1,834.2 | 1,689.2 | 1,404.2 | 1,424.0 | 1,286.6 | 1,304.4 | 1,285.1 | 1,322.7 | 1,168.4 | 1,433.1 | 1,478.7 | 1,197.4 | 844.4 | 1,253.8 |
| Tangible Book Value | 701.2 | 692.9 | 511.6 | 52.2 | (3.5) | (98.2) | (116.2) | (166.7) | (44.7) | 138.3 | 167.4 | 113.4 | 269.8 | 100.0 | 394.4 | 875.2 | 612.6 | - | - |
| 460.4 |
| 861.8 |
| 899.5 |
| 922.5 |
| 752.6 |
| 644.0 |
| 680.4 |
| 803.4 |
| 867.4 |
| 401.6 |
| 467.1 |
| 456.9 |
| 378.0 |
| 325.4 |
| 368.4 |
| 401.2 |
| 333.9 |
| 424.2 |
| 504.5 |
| 440.1 |
| 441.1 |
| 388.2 |
| 422.6 |
| 419.1 |
| 407.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 350.0 | 350.0 | 0.0 | 0.0 | 0.0 | 23.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 928.1 | 1,203.8 | 740.8 | 663.3 | 561.6 | 671.6 | 1,022.6 | 914.2 | 478.4 | 583.7 | 541.0 | 491.3 | 552.3 | 646.8 | 518.7 | 460.4 | 861.8 | 899.5 | 922.5 | 752.6 | 644.0 | 680.4 | 803.4 | 867.4 | 401.6 | 467.1 | 456.9 | 378.0 | 325.4 | 368.4 | 401.2 | 333.9 | 424.2 | 504.5 | 440.1 | 441.1 | 388.2 | 422.6 | 419.1 | 407.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 1,259.9 | 1,240.6 | 1,280.9 | 1,266.7 | 1,192.1 | 1,198.6 | 1,214.1 | 1,159.8 | 1,147.2 | 1,116.3 | 1,054.5 | 1,007.7 | 1,005.4 | 994.8 | 994.3 | 1,014.3 | 971.4 | 887.7 | 951.2 | 916.4 | 886.2 | 881.0 | 859.1 | 868.8 | 911.0 | 914.3 | 863.2 | 856.6 | 839.0 | 774.2 | 710.0 | 691.3 | 703.1 | 693.1 | 670.7 | 637.6 | 602.9 | 615.3 | 609.5 | 598.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 217.3 | 212.0 | 190.8 | 205.1 | 189.1 | 209.9 | 164.1 | 192.1 | 204.8 | 191.6 | 274.1 | 249.1 | 175.9 | 138.0 | 229.8 | 195.3 | 151.6 | |||||||||||||||||||||||
| Other Current Assets | 36.3 | 43.7 | 18.5 | 15.1 | 16.0 | 33.0 | 13.7 | 18.2 | 16.0 | 17.5 | 22.8 | 21.4 | 29.9 | 18.7 | 21.0 | 17.4 | 25.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,405.3 | 2,656.4 | 2,212.5 | 2,135.0 | 1,942.8 | 2,080.1 | 2,400.8 | 2,266.1 | 1,830.4 | 1,891.5 | 1,869.6 | 1,748.1 | 1,733.6 | 1,779.5 | 1,758.4 | 1,719.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 743.9 | 773.4 | 774.1 | 821.1 | 799.9 | 787.5 | 820.1 | 800.6 | 791.1 | 780.1 | 768.1 | 774.4 | 770.8 | 766.4 | 754.8 | 771.6 | 812.1 | 818.5 | 802.5 | 794.1 | 783.1 | 792.5 | 769.2 | 737.9 | 728.3 | 744.2 | 695.1 | 682.0 | 657.9 | 660.8 | 661.7 | 656.3 | 673.9 | 666.0 | 653.5 | 648.3 | 634.6 | 600.6 | 597.3 | 583.1 |
| Accumulated Depreciation | 563.3 | 582.9 | 593.4 | 601.7 | 589.2 | 579.6 | 612.5 | 601.0 | 597.3 | 590.3 | 588.4 | 594.6 | 591.6 | 585.6 | 574.4 | 582.5 | 609.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 180.7 | 190.4 | 180.7 | 219.4 | 210.7 | 207.9 | 207.6 | 199.5 | 193.8 | 189.8 | 179.7 | 179.8 | 179.3 | 180.8 | 180.4 | 189.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,767.7 | 1,781.1 | 1,783.8 | 1,793.9 | 1,673.1 | 1,669.8 | 1,683.1 | 1,677.9 | 1,679.7 | 1,683.8 | 1,677.8 | 1,685.3 | 1,687.5 | 1,684.2 | 1,680.9 | 1,687.1 | 1,722.0 | 1,731.0 | ||||||||||||||||||||||
| Intangible Assets | 69.7 | 67.0 | 71.4 | 77.4 | 22.6 | 27.0 | 33.3 | 39.8 | 46.3 | 53.0 | 61.8 | 70.5 | 80.0 | 89.7 | 101.2 | 113.6 | 154.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 187.4 | 181.7 | 180.3 | 194.7 | 184.7 | 182.2 | 185.7 | 194.6 | 199.1 | 186.2 | 176.7 | 179.1 | 188.0 | 198.4 | 191.4 | 208.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | 269.1 | 258.8 | 254.0 | 244.3 | 258.0 | 269.5 | 288.8 | 277.0 | 281.9 | 298.9 | 137.6 | 131.4 | 130.9 | 135.5 | 111.9 | 102.8 | 99.1 | |||||||||||||||||||||||
| Other Non-Current Assets | 544.5 | 510.4 | 477.4 | 435.4 | 402.6 | 349.8 | 326.0 | 319.9 | 304.4 | 300.0 | 298.5 | 294.3 | 304.0 | 304.1 | 294.3 | 292.8 | 320.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,617.2 | 5,843.3 | 5,364.2 | 5,307.7 | 4,895.0 | 4,987.2 | 5,325.7 | 5,178.3 | 4,740.6 | 4,805.7 | 4,598.8 | 4,482.3 | 4,505.8 | 4,588.8 | 4,536.7 | 4,540.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 26.2 | 27.5 | 34.8 | 43.9 | 37.3 | 36.5 | 18.5 | 28.4 | 28.0 | 27.7 | 26.7 | 42.0 | 22.7 | 35.8 | 27.9 | 27.0 | 21.1 | 25.0 | 24.8 | 25.2 | 21.6 | 13.9 | 30.8 | 19.2 | 26.1 | 22.0 | 21.0 | 24.4 | 29.5 | 42.6 | 14.4 | 20.9 | 13.8 | 15.1 | 16.9 | 18.3 | 9.1 | 9.8 | 10.2 | 12.4 |
| Short Term Debt | 376.2 | 376.0 | 375.9 | 375.7 | 26.2 | 26.2 | 426.1 | 425.9 | 425.8 | 432.2 | 26.1 | 26.1 | 26.1 | 26.1 | 535.1 | 33.6 | 383.6 | 383.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 189.2 | 203.1 | 125.3 | 93.9 | 95.2 | 101.9 | 105.7 | 113.8 | 111.8 | 112.4 | 114.4 | 127.2 | 147.3 | 160.6 | 144.4 | 143.3 | 160.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 54.8 | 52.2 | 51.5 | 53.9 | 52.3 | 52.7 | 49.9 | 45.9 | 46.9 | 50.3 | 50.2 | 50.9 | 53.2 | 54.1 | 54.0 | 54.0 | ||||||||||||||||||||||||
| Accrued Expenses | 239.6 | 221.3 | 207.0 | 193.7 | 178.7 | 199.6 | 194.7 | 171.7 | 158.2 | 165.4 | 144.8 | 138.0 | 129.2 | 126.7 | 129.9 | 124.3 | 127.5 | |||||||||||||||||||||||
| Other Current Liabilities | 926.4 | 1,103.6 | 945.4 | 777.7 | 635.8 | 813.0 | 747.5 | 653.7 | 595.4 | 759.2 | 689.7 | 615.8 | 598.4 | 791.0 | 700.5 | 640.7 | 615.9 | |||||||||||||||||||||||
| Total Current Liabilities | 1,426.3 | 1,602.5 | 1,461.6 | 1,392.4 | 791.7 | 963.7 | 1,294.7 | 1,197.7 | 1,185.4 | 1,317.9 | 979.0 | 931.4 | 944.5 | 1,103.3 | 1,633.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,160.2 | 1,166.3 | 827.0 | 833.4 | 1,189.1 | 1,195.3 | 1,201.4 | 1,207.6 | 818.3 | 824.7 | 1,230.4 | 1,236.7 | 1,242.9 | 1,249.2 | 746.6 | 1,256.3 | 1,264.4 | 1,272.5 | 1,280.6 | 1,288.7 | 1,646.2 | 1,307.4 | 1,315.5 | 1,323.6 | 1,331.7 | 1,339.8 | 950.9 | 959.2 | 966.9 | 975.6 | 983.9 | 987.3 | 997.0 | 1,006.7 | 1,016.4 | 1,026.0 | 1,035.8 | 698.2 | 707.9 | 717.7 |
| Operating Lease Liabilities Non-Current | 149.7 | 150.7 | 154.4 | 162.9 | 154.9 | 153.6 | 162.0 | 175.7 | 180.7 | 168.0 | 159.0 | 163.7 | 178.5 | 190.4 | 186.1 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 42.9 | 47.1 | 61.2 | 53.1 | 46.7 | 50.3 | 54.3 | 58.3 | 63.6 | 59.4 | 52.7 | 51.1 | 52.1 | 56.2 | 63.9 | 73.0 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 21.4 | 21.1 | 16.5 | 17.0 | 16.0 | 15.9 | 11.6 | 10.1 | 11.6 | 11.7 | 3.8 | 3.8 | 4.5 | 4.2 | 3.6 | 3.7 | 3.6 | |||||||||||||||||||||||
| Pension Obligations | 17.7 | 17.2 | 16.2 | 18.2 | 16.9 | 13.8 | 14.4 | 14.1 | 19.1 | 13.9 | 11.5 | 11.2 | 10.6 | 10.7 | 12.0 | 11.5 | 11.6 | |||||||||||||||||||||||
| Other Non-Current Liabilities | 384.5 | 353.4 | 360.0 | 315.3 | 290.1 | 269.0 | 261.2 | 249.4 | 246.2 | 234.9 | 217.1 | 213.9 | 210.1 | 215.6 | 235.4 | 234.1 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,142.0 | 3,293.9 | 2,819.6 | 2,721.1 | 2,441.9 | 2,597.5 | 2,931.0 | 2,840.5 | 2,442.3 | 2,557.3 | 2,589.3 | 2,549.5 | 2,580.5 | 2,762.7 | 2,804.8 | 2,789.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,436.4 | 1,390.2 | 1,373.5 | 1,347.4 | 1,274.8 | 1,236.7 | 1,207.4 | 1,176.5 | 1,144.7 | 1,085.2 | 893.6 | 801.0 | 830.8 | 780.0 | 745.2 | 702.2 | 729.5 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (984.5) | (861.4) | (822.5) | (727.5) | (764.9) | (794.1) | (736.5) | (740.5) | (727.2) | (722.6) | (742.2) | (701.3) | (702.1) | (733.1) | (755.4) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,475.2 | 2,549.4 | 2,544.5 | 2,586.6 | 2,453.1 | 2,389.6 | 2,394.7 | 2,337.8 | 2,298.4 | 2,248.4 | 2,009.5 | 1,932.9 | 1,925.3 | 1,826.2 | 1,731.8 | 1,750.4 | ||||||||||||||||||||||||
| Total Equity | 2,475.2 | 2,549.4 | 2,544.5 | 2,586.6 | 2,453.1 | 2,389.6 | 2,394.7 | 2,337.8 | 2,298.4 | 2,248.4 | 2,009.5 | 1,932.9 | 1,925.3 | 1,826.2 | 1,731.8 | 1,750.4 | 1,847.4 | 1,897.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,536.3 | 1,542.3 | 1,202.9 | 1,209.1 | 1,215.3 | 1,221.4 | 1,627.5 | 1,633.5 | 1,244.1 | 1,257.0 | 1,256.6 | 1,262.8 | 1,269.0 | 1,275.3 | 1,281.8 | 1,289.8 | 1,647.9 | 1,655.9 | 1,663.9 | 1,671.8 | 1,679.8 | 1,340.9 | 1,349.0 | 1,357.1 | 1,365.2 | 1,373.3 | 984.4 | 992.6 | 1,000.9 | 1,009.1 | 1,017.4 | 1,026.6 | 1,036.2 | 1,045.9 | 1,055.6 | 1,065.3 | 1,075.0 | 737.3 | 747.1 | 756.9 |
| Net debt | 608.3 | 338.5 | 462.2 | 545.8 | 653.6 | 549.8 | 604.9 | 719.4 | 765.7 | 673.3 | 715.6 | 771.5 | 716.8 | 628.5 | 763.1 | 829.5 | 786.2 | 756.5 | ||||||||||||||||||||||
| Working Capital | 979.0 | 1,053.9 | 750.9 | 742.6 | 1,151.0 | 1,116.4 | 1,106.1 | 1,068.4 | 645.0 | 573.6 | 890.6 | 816.7 | 789.0 | 676.2 | 125.3 | 628.0 | 601.4 | |||||||||||||||||||||||
| Book Value | 2,475.2 | 2,549.4 | 2,544.5 | 2,586.6 | 2,453.1 | 2,389.6 | 2,394.7 | 2,337.8 | 2,298.4 | 2,248.4 | 2,009.5 | 1,932.9 | 1,925.3 | 1,826.2 | 1,731.8 | 1,750.4 | 1,847.4 | 1,897.1 | ||||||||||||||||||||||
| Tangible Book Value | 637.8 | 701.2 | 689.4 | 715.3 | 757.4 | 692.9 | 678.3 | 620.1 | 572.3 | 511.6 | 269.8 | 177.0 | 157.8 | 52.2 | (50.3) | (50.3) | (28.8) | |||||||||||||||||||||||
| 134.4 |
| 201.6 |
| 213.2 |
| 181.4 |
| 187.4 |
| 216.2 |
| 180.1 |
| 166.4 |
| 170.3 |
| 236.8 |
| 225.2 |
| 230.2 |
| 212.5 |
| 210.0 |
| 207.3 |
| 199.2 |
| 236.3 |
| 243.9 |
| 246.3 |
| 227.6 |
| 189.1 |
| 205.2 |
| 196.8 |
| 30.7 |
| 21.4 |
| 27.6 |
| 26.4 |
| 37.3 |
| 30.0 |
| 34.1 |
| 35.7 |
| 49.2 |
| 52.0 |
| 47.2 |
| 66.1 |
| 62.3 |
| 51.1 |
| 50.4 |
| 47.9 |
| 25.6 |
| 15.4 |
| 27.5 |
| 6.9 |
| 5.5 |
| 5.8 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,984.7 |
| 1,921.6 |
| 2,075.2 |
| 1,882.1 |
| 1,711.6 |
| 1,748.9 |
| 1,878.7 |
| 1,916.2 |
| 1,478.9 |
| 1,551.7 |
| 1,556.9 |
| 1,459.8 |
| 1,394.5 |
| 1,355.1 |
| 1,321.3 |
| 1,232.6 |
| 1,326.5 |
| 1,433.9 |
| 1,354.6 |
| 1,325.0 |
| 1,218.7 |
| 1,227.0 |
| 1,233.8 |
| 1,202.3 |
| 603.4 |
| 594.6 |
| 588.7 |
| 564.9 |
| 561.3 |
| 531.7 |
| 504.2 |
| 482.5 |
| 490.1 |
| 478.8 |
| 470.8 |
| 451.1 |
| 448.0 |
| 450.3 |
| 453.7 |
| 468.9 |
| 459.0 |
| 447.9 |
| 439.6 |
| 422.0 |
| 407.3 |
| 407.5 |
| 397.5 |
| 202.7 |
| 215.1 |
| 207.9 |
| 205.4 |
| 218.2 |
| 231.1 |
| 237.5 |
| 233.8 |
| 245.8 |
| 254.0 |
| 216.4 |
| 211.2 |
| 206.8 |
| 212.7 |
| 211.4 |
| 202.7 |
| 205.0 |
| 207.0 |
| 205.6 |
| 208.7 |
| 212.6 |
| 193.2 |
| 189.8 |
| 185.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,685.7 |
| 1,687.4 |
| 1,689.4 |
| 1,695.7 |
| 1,567.6 |
| 1,557.0 |
| 1,554.7 |
| 1,574.5 |
| 1,389.5 |
| 1,400.3 |
| 1,400.2 |
| 1,393.8 |
| 1,386.4 |
| 1,311.4 |
| 1,337.1 |
| 1,337.1 |
| 1,315.3 |
| 1,260.5 |
| 1,097.3 |
| 1,069.4 |
| 1,084.1 |
| 1,056.0 |
| 169.6 |
| 171.0 |
| 196.1 |
| 216.0 |
| 236.7 |
| 176.9 |
| 195.6 |
| 215.0 |
| 230.9 |
| 162.6 |
| 165.8 |
| 173.5 |
| 177.1 |
| 135.0 |
| 120.6 |
| 125.8 |
| 131.6 |
| 138.2 |
| 127.1 |
| 69.1 |
| 78.9 |
| 80.0 |
| 84.4 |
| 253.6 |
| 270.6 |
| 273.6 |
| 290.8 |
| 307.3 |
| 304.7 |
| 331.1 |
| 350.8 |
| 342.4 |
| 330.9 |
| 299.9 |
| 297.1 |
| 266.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.3 |
| 108.9 |
| 107.5 |
| 103.9 |
| 106.7 |
| 105.2 |
| 103.0 |
| 102.1 |
| 89.7 |
| 80.6 |
| 78.8 |
| 78.6 |
| 74.6 |
| 94.2 |
| 88.3 |
| 81.7 |
| 76.9 |
| 75.3 |
| 67.6 |
| 61.0 |
| 70.1 |
| 78.9 |
| 80.1 |
| 322.2 |
| 286.4 |
| 287.1 |
| 308.6 |
| 323.8 |
| 294.8 |
| 279.0 |
| 252.8 |
| 217.1 |
| 185.5 |
| 206.8 |
| 202.6 |
| 155.2 |
| 147.4 |
| 147.6 |
| 157.7 |
| 262.2 |
| 260.0 |
| 249.9 |
| 252.3 |
| 242.3 |
| 220.1 |
| 219.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,971.3 |
| 4,975.3 |
| 5,049.1 |
| 4,898.6 |
| 4,787.9 |
| 4,873.5 |
| 4,803.6 |
| 4,846.1 |
| 4,402.8 |
| 4,454.2 |
| 4,097.8 |
| 4,012.8 |
| 3,904.8 |
| 3,529.4 |
| 3,456.6 |
| 3,266.1 |
| 3,397.1 |
| 3,449.6 |
| 3,349.9 |
| 3,239.4 |
| 2,911.7 |
| 2,885.9 |
| 2,892.9 |
| 2,834.5 |
| 383.3 |
| 383.2 |
| 33.5 |
| 33.5 |
| 33.5 |
| 33.5 |
| 33.5 |
| 33.5 |
| 33.5 |
| 33.5 |
| 34.0 |
| 33.5 |
| 33.5 |
| 39.2 |
| 39.2 |
| 39.2 |
| 39.2 |
| 39.2 |
| 39.2 |
| 39.2 |
| 39.2 |
| 39.2 |
| 160.6 |
| 150.3 |
| 157.4 |
| 148.0 |
| 154.7 |
| 132.8 |
| 125.1 |
| 121.3 |
| 97.3 |
| 93.4 |
| 83.3 |
| 65.6 |
| 64.7 |
| 69.2 |
| 74.7 |
| 81.5 |
| 52.2 |
| 47.3 |
| 48.8 |
| 48.3 |
| 50.6 |
| 50.4 |
| 47.2 |
| 59.5 |
| 61.6 |
| 58.2 |
| 58.3 |
| 57.0 |
| 56.5 |
| 65.2 |
| 63.5 |
| 61.1 |
| 57.7 |
| 50.0 |
| 45.4 |
| 42.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.1 |
| 153.2 |
| 143.5 |
| 144.1 |
| 150.4 |
| 153.2 |
| 155.4 |
| 151.2 |
| 178.8 |
| 182.0 |
| 185.5 |
| 186.6 |
| 179.8 |
| 178.4 |
| 170.0 |
| 183.8 |
| 205.0 |
| 183.3 |
| 160.3 |
| 155.9 |
| 163.4 |
| 150.4 |
| 143.2 |
| 791.4 |
| 736.0 |
| 688.5 |
| 675.1 |
| 806.8 |
| 677.4 |
| 606.5 |
| 611.1 |
| 683.9 |
| 630.2 |
| 545.0 |
| 536.0 |
| 571.4 |
| 554.7 |
| 483.2 |
| 503.1 |
| 584.5 |
| 540.7 |
| 452.4 |
| 427.0 |
| 498.2 |
| 472.0 |
| 417.3 |
| 1,091.3 |
| 1,383.3 |
| 1,308.8 |
| 1,312.3 |
| 1,240.7 |
| 843.7 |
| 1,202.6 |
| 1,146.7 |
| 1,283.3 |
| 944.1 |
| 910.2 |
| 1,064.2 |
| 1,003.2 |
| 1,011.8 |
| 976.3 |
| 1,006.2 |
| 812.9 |
| 871.2 |
| 838.8 |
| 823.2 |
| 766.1 |
| 523.3 |
| 731.4 |
| 697.2 |
| 572.7 |
| 204.6 |
| 229.8 |
| 247.7 |
| 254.3 |
| 273.6 |
| 290.4 |
| 289.4 |
| 305.1 |
| 325.7 |
| 310.8 |
| 302.1 |
| 278.4 |
| 279.9 |
| 251.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| 80.2 |
| 84.2 |
| 88.5 |
| 85.9 |
| 68.8 |
| 65.8 |
| 71.6 |
| 70.9 |
| 78.6 |
| 68.3 |
| 60.1 |
| 57.6 |
| 53.8 |
| 54.1 |
| 54.6 |
| 55.5 |
| 70.9 |
| 74.9 |
| 72.8 |
| 69.4 |
| 72.6 |
| 75.8 |
| 77.0 |
| 3.9 |
| 1.2 |
| 1.3 |
| 0.8 |
| 1.5 |
| 3.2 |
| 3.4 |
| 3.3 |
| 4.0 |
| 4.4 |
| 8.3 |
| 8.4 |
| 8.1 |
| 6.5 |
| 7.0 |
| 7.1 |
| 6.7 |
| 7.2 |
| 6.6 |
| 1.8 |
| 2.4 |
| 3.6 |
| 2.8 |
| 12.0 |
| 13.1 |
| 12.7 |
| 12.2 |
| 11.9 |
| 17.3 |
| 14.6 |
| 12.5 |
| 13.2 |
| 56.7 |
| 52.5 |
| 52.0 |
| 50.4 |
| 44.6 |
| 43.7 |
| 43.2 |
| 40.5 |
| 45.2 |
| 45.6 |
| 42.2 |
| 39.0 |
| 33.6 |
| 32.0 |
| 242.8 |
| 245.2 |
| 247.7 |
| 255.3 |
| 257.1 |
| 238.4 |
| 256.0 |
| 249.5 |
| 239.8 |
| 208.9 |
| 194.1 |
| 178.8 |
| 170.9 |
| 165.2 |
| 175.0 |
| 162.4 |
| 155.9 |
| 168.6 |
| 185.0 |
| 177.5 |
| 165.6 |
| 162.8 |
| 173.8 |
| 186.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,123.9 |
| 3,078.1 |
| 3,096.2 |
| 3,059.6 |
| 3,038.3 |
| 3,039.3 |
| 3,026.5 |
| 3,185.5 |
| 2,829.7 |
| 2,765.0 |
| 2,492.1 |
| 2,429.4 |
| 2,409.6 |
| 2,125.3 |
| 2,171.6 |
| 1,969.7 |
| 2,031.1 |
| 2,020.8 |
| 2,031.7 |
| 1,976.3 |
| 1,726.5 |
| 1,594.7 |
| 1,582.6 |
| 1,479.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 732.5 |
| 830.4 |
| 748.2 |
| 678.6 |
| 741.7 |
| 748.6 |
| 710.4 |
| 666.8 |
| 648.7 |
| 588.7 |
| 540.7 |
| 483.2 |
| 438.5 |
| 397.5 |
| 338.1 |
| 321.9 |
| 356.0 |
| 338.3 |
| 276.2 |
| 219.8 |
| 358.1 |
| 361.4 |
| 448.9 |
| (670.5) |
| (577.8) |
| (554.4) |
| (569.6) |
| (568.9) |
| (561.3) |
| (545.3) |
| (585.4) |
| (641.7) |
| (661.8) |
| (532.0) |
| (529.7) |
| (479.3) |
| (483.6) |
| (507.5) |
| (568.0) |
| (481.7) |
| (380.7) |
| (355.2) |
| (395.3) |
| (376.6) |
| (387.3) |
| (457.9) |
| (441.0) |
| (472.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,847.4 |
| 1,897.1 |
| 1,952.9 |
| 1,839.0 |
| 1,749.6 |
| 1,834.2 |
| 1,777.2 |
| 1,660.6 |
| 1,573.1 |
| 1,689.2 |
| 1,605.7 |
| 1,583.4 |
| 1,495.2 |
| 1,404.2 |
| 1,285.0 |
| 1,296.4 |
| 1,366.0 |
| 1,424.0 |
| 1,314.4 |
| 1,258.4 |
| 1,181.6 |
| 1,286.6 |
| 1,308.2 |
| 1,352.1 |
| 1,952.9 |
| 1,839.0 |
| 1,749.6 |
| 1,834.2 |
| 1,777.2 |
| 1,660.6 |
| 1,573.1 |
| 1,689.2 |
| 1,605.7 |
| 1,583.4 |
| 1,495.2 |
| 1,404.2 |
| 1,285.0 |
| 1,296.4 |
| 1,366.0 |
| 1,424.0 |
| 1,314.4 |
| 1,258.4 |
| 1,181.6 |
| 1,286.6 |
| 1,308.2 |
| 1,352.1 |
| 741.4 |
| 919.2 |
| 1,035.8 |
| 660.5 |
| 545.6 |
| 489.7 |
| 963.6 |
| 906.2 |
| 527.5 |
| 614.6 |
| 675.5 |
| 640.7 |
| 616.1 |
| 692.7 |
| 612.0 |
| 541.4 |
| 615.5 |
| 624.2 |
| 686.8 |
| 314.7 |
| 328.0 |
| 349.6 |
| 612.8 |
| 762.9 |
| 641.4 |
| 867.9 |
| 546.2 |
| 732.1 |
| 632.9 |
| 534.9 |
| 641.5 |
| 492.7 |
| 456.6 |
| 382.8 |
| 378.7 |
| 315.1 |
| 419.6 |
| 455.3 |
| 595.1 |
| 531.5 |
| 558.8 |
| 695.4 |
| 495.7 |
| 536.5 |
| 629.6 |
| 1,952.9 |
| 1,839.0 |
| 1,749.6 |
| 1,834.2 |
| 1,777.2 |
| 1,660.6 |
| 1,573.1 |
| 1,689.2 |
| 1,605.7 |
| 1,583.4 |
| 1,495.2 |
| 1,404.2 |
| 1,285.0 |
| 1,296.4 |
| 1,366.0 |
| 1,424.0 |
| 1,314.4 |
| 1,258.4 |
| 1,181.6 |
| 1,286.6 |
| 1,308.2 |
| 1,352.1 |
| (3.5) |
| 96.2 |
| (44.5) |
| (155.7) |
| (98.2) |
| 32.7 |
| (92.0) |
| (196.6) |
| (116.2) |
| 53.6 |
| 17.4 |
| (78.5) |
| (166.7) |
| (236.4) |
| (135.6) |
| (96.8) |
| (44.7) |
| (139.2) |
| (129.2) |
| 15.2 |
| 138.3 |
| 144.1 |
| 211.7 |