| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 267.0 | 260.9 | 169.9 | 169.3 | 145.9 | 414.0 | 200.2 | 253.3 | 390.0 | 648.9 | 754.2 | 772.8 | 569.7 | 512.4 | 381.1 | 442.6 | 357.0 | 287.7 |
| Restricted Cash | 44.4 | 37.0 | 32.0 | 20.5 | 12.2 | 9.1 | 13.9 | 10.9 | 17.6 | 21.9 | 20.7 | 24.9 | 83.8 | 28.5 | 25.3 | 35.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 385.0 | - | |
| Cash And Short Term Investments | 267.0 | 260.9 | 169.9 | 169.3 | 145.9 | 414.0 | 200.2 | 253.3 | 390.0 | 648.9 | 754.2 | 772.8 | 569.7 | 512.4 | 381.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 519.1 | 477.8 | 496.2 | 504.8 | 589.6 | 519.6 | 595.3 | 538.0 | 600.2 | 591.9 | 553.8 | 538.5 | 407.2 | 379.4 | 375.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 6.6 | 16.0 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,184.5 | 1,099.6 | 1,120.1 | 1,009.4 | 940.3 | 849.2 | 834.7 | 780.9 | 744.1 | 778.7 | 751.0 | 2,817.8 | 3,011.4 | 3,406.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 181.0 | 160.4 | 154.5 | 136.2 | 127.0 | 106.2 | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 705.6 | 721.6 | 745.1 | 570.5 | 525.8 | 506.1 | 430.7 | 470.8 | 486.6 | 485.7 | 399.8 | 399.5 | 447.6 | 453.4 | 452.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 880.8 | 748.2 | 811.8 | 726.4 | 667.5 | 512.6 | 512.8 | 477.1 | 493.3 | 491.8 | 399.8 | 445.9 | 450.8 | 696.7 | 565.2 | 399.3 | ||
| (in millions of USD) | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 267.0 | 190.8 | 176.2 | 156.7 | 260.9 | 244.4 | 140.7 | 130.9 | 169.9 | 160.0 | 111.7 | 123.5 | 169.3 | 149.8 | 126.4 | |||||||||||||||||||||||||
| - |
| 827.6 |
| 357.0 |
| 287.7 |
| 430.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 124.9 | 116.5 | 119.9 | 97.5 | 81.7 | 75.5 | 92.3 | 71.2 | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 10.3 | 7.6 | 1.3 | 1.5 | 1.2 | 0.9 | 1.4 | 82.7 | 66.3 | 60.7 | 53.4 | 81.5 | 77.0 | 82.7 | 70.9 | 64.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,431.1 | 2,098.6 | 1,849.3 | 1,679.3 | 1,847.2 | 1,774.2 | 1,663.5 | 1,532.3 | 1,735.8 | 1,871.3 | 1,860.7 | 1,690.7 | 1,702.4 | 1,453.8 | 1,245.6 | 1,388.1 | - | - |
| 3,271.4 |
| - |
| - |
| - |
| Accumulated Depreciation | 597.1 | 550.2 | 559.8 | 506.4 | 472.2 | 470.9 | 450.0 | 487.9 | 484.8 | 545.0 | 519.9 | 1,957.0 | 2,083.9 | 2,325.2 | 2,119.1 | - | - | - |
| Property,Plant & Equipment Net | 587.4 | 549.4 | 560.3 | 503.0 | 468.1 | 378.3 | 384.7 | 293.1 | 259.4 | 233.7 | 231.1 | 860.8 | 927.5 | 1,081.2 | 1,152.4 | 1,239.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 229.6 | 169.1 | 186.5 | 186.4 | 155.4 | 155.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,585.7 | 1,500.0 | 1,525.2 | 1,561.0 | 1,649.6 | 1,484.8 | 1,388.3 | 1,297.7 | 1,299.7 | 1,123.0 | 1,017.5 | 1,348.7 | 1,288.6 | 1,317.9 | 1,415.0 | 1,398.9 | - | - |
| Intangible Assets | 61.6 | 56.7 | 112.2 | 161.4 | 247.1 | 204.6 | 233.5 | 263.3 | 238.0 | 107.9 | 107.2 | 96.9 | 39.6 | 45.6 | 54.6 | 71.3 | - | - |
| Operating Lease Right Of Use Assets | 404.8 | 388.4 | 409.2 | 429.4 | 438.0 | 462.6 | 526.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 9.7 | 8.9 | 10.6 | 6.8 | 7.9 | 8.4 | 11.6 | 13.4 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 142.6 | 231.2 | 233.0 | 189.1 | 163.5 | 146.8 | 128.5 | 117.8 | 102.0 | 73.1 | 75.2 | 65.3 | 50.4 | 46.5 | 64.3 | 59.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 8,395.7 | 7,677.2 | 7,187.7 | 6,553.4 | 7,425.5 | 6,444.1 | 5,931.2 | 4,764.0 | 4,937.8 | 4,432.7 | 4,352.8 | 5,752.3 | 5,811.0 | 5,105.1 | 5,017.0 | 5,186.2 | - | - |
| - |
| - |
| - |
| Short Term Debt | 175.1 | 26.6 | 66.8 | 155.8 | 141.7 | 6.5 | 82.2 | 6.4 | 6.7 | 6.1 | 0.0 | 46.4 | 3.2 | 243.3 | 113.0 | 3.1 | - | - |
| Deferred Revenue Current | 411.7 | 391.0 | 396.8 | 341.3 | 358.7 | 331.0 | 355.2 | 308.7 | 339.5 | 312.1 | 297.1 | 410.1 | 366.8 | 395.8 | 387.5 | 423.0 | - | - |
| Operating Lease Liabilities Current | 64.3 | 58.2 | 64.2 | 70.0 | 77.7 | 86.8 | 92.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 195.0 | 172.9 | 154.6 | 149.8 | 179.3 | 135.5 | 140.7 | 149.5 | 140.4 | 148.4 | 142.7 | 161.2 | 162.1 | 176.1 | 161.8 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,388.6 | 1,199.8 | 1,229.7 | 1,145.2 | 1,166.3 | 949.6 | 1,041.9 | 812.2 | 878.6 | 819.0 | 725.1 | 1,050.8 | 934.1 | 1,126.3 | 995.6 | 989.6 | - | - |
| 396.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 377.9 | 362.9 | 376.7 | 393.6 | 405.2 | 428.8 | 477.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 891.0 | 739.3 | 600.1 | 466.3 | 676.7 | 521.3 | 427.4 | 322.4 | 347.3 | 361.8 | 403.3 | 755.0 | 778.7 | 529.4 | 545.4 | 422.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 28.6 | 27.4 | 32.1 | 37.5 | 36.5 | 48.8 | 27.2 | 57.9 | 66.0 | 65.6 | 70.7 | 91.8 | 86.0 | 109.8 | 107.7 | 134.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,528.6 | 3,346.6 | 3,161.7 | 2,778.9 | 2,999.5 | 2,665.8 | 2,598.8 | 1,842.9 | 2,018.1 | 1,979.7 | 1,836.2 | 2,579.1 | 2,494.2 | 2,495.1 | 2,397.1 | 2,227.8 | - | - |
| - |
| - |
| Additional Paid In Capital | 379.9 | 356.9 | 372.0 | 390.4 | 389.5 | 388.2 | 381.7 | 378.8 | 370.7 | 364.4 | 356.9 | 303.8 | 288.1 | 240.7 | 252.8 | 241.4 | - | - |
| Retained Earnings | 8,292.7 | 8,031.8 | 7,337.5 | 7,163.1 | 7,126.8 | 6,804.8 | 6,534.4 | 6,236.1 | 5,791.7 | 5,588.9 | 5,447.7 | 6,008.5 | 4,782.8 | 4,546.8 | 4,562.0 | 4,324.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | 314.7 | 453.5 | 699.5 | 252.9 | 165.3 | - | - | - |
| Treasury Stock | - | - | - | 4,178.3 | 4,108.0 | 4,057.0 | 3,920.2 | 3,922.0 | 3,802.8 | 3,756.9 | 3,648.5 | 3,645.5 | 2,490.3 | 2,474.3 | 2,398.2 | 1,750.7 | - | - |
| Minority Interest | 33.3 | 30.2 | 26.1 | 21.3 | 12.1 | 7.1 | 7.6 | 0.0 | - | - | 0.0 | 0.5 | 0.2 | 0.2 | 0.0 | 0.5 | - | - |
| Total Stockholders Equity | 4,794.0 | 4,256.7 | 3,975.7 | 3,731.4 | 4,399.6 | 3,759.3 | 3,319.2 | 2,916.8 | 2,915.1 | 2,452.9 | 2,490.7 | 3,140.3 | 3,300.1 | 2,586.0 | 2,601.9 | 2,939.6 | - | - |
| Total Equity | 4,827.3 | 4,286.8 | 4,001.9 | 3,752.7 | 4,411.7 | 3,766.4 | 3,326.8 | 2,916.8 | 2,915.1 | 2,452.9 | 2,490.7 | 3,140.8 | 3,300.3 | 2,586.2 | 2,601.9 | 2,940.0 | - | - |
| - |
| - |
| Net debt | 613.8 | 487.3 | 641.9 | 557.0 | 521.6 | 98.6 | 312.7 | 223.9 | 103.3 | (157.0) | (354.4) | (326.8) | (118.9) | 184.3 | 184.1 | (428.3) | - | - |
| Working Capital | 1,042.5 | 898.8 | 619.6 | 534.1 | 680.8 | 824.5 | 621.6 | 720.2 | 857.2 | 1,052.4 | 1,135.6 | 639.9 | 768.3 | 327.5 | 250.1 | 398.5 | - | - |
| Book Value | 4,794.0 | 4,256.7 | 3,975.7 | 3,731.4 | 4,399.6 | 3,759.3 | 3,319.2 | 2,916.8 | 2,915.1 | 2,452.9 | 2,490.7 | 3,140.3 | 3,300.1 | 2,586.0 | 2,601.9 | 2,939.6 | - | - |
| Tangible Book Value | 3,146.7 | 2,699.9 | 2,338.3 | 2,009.0 | 2,502.9 | 2,069.9 | 1,697.5 | 1,355.8 | 1,377.5 | 1,222.0 | 1,366.0 | 1,694.6 | 1,971.9 | 1,222.5 | 1,132.3 | 1,469.3 | - | - |
| 132.2 |
| 145.9 |
| 133.9 |
| 114.8 |
| 350.1 |
| 414.0 |
| 295.7 |
| 260.2 |
| 178.6 |
| 200.2 |
| 142.3 |
| 172.0 |
| 170.9 |
| 253.3 |
| 265.2 |
| 288.6 |
| 315.8 |
| 390.0 |
| 395.0 |
| 432.1 |
| 632.8 |
| 648.9 |
| 593.2 |
| 600.3 |
| 530.6 |
| Restricted Cash | 44.4 | 46.3 | 53.1 | 48.9 | 37.0 | 37.9 | 46.9 | 48.1 | 32.0 | 40.7 | 40.5 | 30.8 | 20.5 | 20.4 | 18.8 | 25.8 | 12.2 | 14.3 | 10.0 | 22.5 | 9.1 | 11.1 | 16.0 | 23.0 | 13.9 | 15.1 | 15.7 | 20.2 | 10.9 | 11.6 | 14.1 | 12.4 | 17.6 | 21.4 | 23.0 | 24.6 | 21.9 | 28.0 | 31.9 | 34.6 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 267.0 | 190.8 | 176.2 | 156.7 | 260.9 | 244.4 | 140.7 | 130.9 | 169.9 | 160.0 | 111.7 | 123.5 | 169.3 | 149.8 | 126.4 | 132.2 | 145.9 | 133.9 | 114.8 | 350.1 | 414.0 | 295.7 | 260.2 | 178.6 | 200.2 | 142.3 | 172.0 | 170.9 | 253.3 | 265.2 | 288.6 | 315.8 | 390.0 | 395.0 | 432.1 | 632.8 | 648.9 | 593.2 | 600.3 | 530.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 519.1 | 494.5 | 419.3 | 459.6 | 477.8 | 486.5 | 434.4 | 468.4 | 496.2 | 513.7 | 440.9 | 478.7 | 533.6 | 509.5 | 449.3 | 494.1 | 589.6 | 550.9 | 496.7 | 495.4 | 519.6 | 458.6 | 430.6 | 485.2 | 595.3 | 582.9 | 506.7 | 503.8 | 538.0 | 544.5 | 476.7 | 499.2 | 600.2 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 124.9 | 135.2 | 127.5 | 135.2 | 116.5 | 140.0 | 131.7 | 137.4 | 119.9 | 100.7 | 119.1 | 113.0 | 97.5 | 87.2 | 97.6 | 101.2 | 81.7 | |||||||||||||||||||||||
| Other Current Assets | 10.3 | 7.9 | 11.6 | 9.6 | 7.6 | 4.6 | 4.5 | 1.8 | 1.3 | 1.9 | 3.7 | 1.9 | 1.5 | 1.9 | 2.4 | 1.2 | 1.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 2,431.1 | 2,242.6 | 2,009.7 | 2,026.7 | 2,098.6 | 2,084.6 | 1,939.3 | 1,950.9 | 1,849.3 | 1,798.1 | 1,665.9 | 1,642.6 | 1,708.1 | 1,639.4 | 1,601.4 | 1,767.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,184.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 597.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 587.4 | 559.9 | 551.8 | 543.7 | 549.4 | 556.2 | 544.4 | 548.3 | 560.3 | 539.9 | 511.2 | 507.0 | 503.0 | 468.2 | 442.4 | 456.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 229.6 | 201.1 | 158.1 | 156.9 | 169.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,585.7 | 1,572.0 | 1,535.6 | 1,509.4 | 1,500.0 | 1,534.5 | 1,512.4 | 1,513.3 | 1,525.2 | 1,499.7 | 1,568.0 | 1,567.6 | 1,561.0 | 1,631.4 | 1,617.6 | 1,649.6 | 1,649.6 | 1,612.3 | ||||||||||||||||||||||
| Intangible Assets | 61.6 | 68.9 | 37.0 | 47.6 | 56.7 | 64.7 | 73.0 | 101.6 | 112.2 | 122.8 | 134.4 | 147.6 | 161.4 | 202.3 | 216.6 | 231.1 | 247.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 404.8 | 404.0 | 400.0 | 392.7 | 388.4 | 415.0 | 405.4 | 396.0 | 409.2 | 406.5 | 420.4 | 424.9 | 429.4 | 421.3 | 434.8 | 438.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 9.7 | 9.5 | 9.5 | 9.0 | 8.9 | 12.0 | 10.8 | 10.7 | 10.6 | 6.8 | 6.9 | 6.9 | 6.8 | 6.9 | 7.0 | 6.7 | 7.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 142.6 | 165.9 | 200.6 | 231.6 | 231.2 | 254.6 | 246.8 | 230.7 | 233.0 | 234.9 | 233.1 | 199.2 | 189.1 | 170.6 | 167.0 | 162.6 | 163.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 8,395.7 | 7,852.0 | 7,619.0 | 7,615.9 | 7,677.2 | 7,420.8 | 7,234.1 | 7,255.1 | 7,187.7 | 6,689.2 | 6,604.0 | 6,542.2 | 6,582.2 | 7,277.1 | 7,161.3 | 7,360.1 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 181.0 | 176.5 | 164.1 | 146.6 | 160.4 | 161.7 | 153.1 | 137.7 | 154.5 | 136.5 | 135.2 | 133.8 | 136.2 | 118.1 | 143.2 | 100.3 | 127.0 | 105.1 | 116.6 | - | 106.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 175.1 | 424.9 | 502.1 | 149.2 | 26.6 | 34.1 | 101.9 | 76.8 | 66.8 | 21.9 | 141.2 | 123.0 | 155.8 | 141.8 | 94.6 | 104.8 | 141.7 | 44.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 411.7 | 425.6 | 356.3 | 402.0 | 391.0 | 438.5 | 326.2 | 387.1 | 396.8 | 414.5 | 319.5 | 373.2 | 381.4 | 362.4 | 283.7 | 346.1 | 358.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 64.3 | 62.6 | 60.9 | 61.2 | 58.2 | 61.6 | 60.3 | 60.7 | 64.2 | 65.6 | 70.4 | 72.2 | 70.0 | 70.1 | 70.9 | 74.8 | ||||||||||||||||||||||||
| Accrued Expenses | 195.0 | 182.0 | 145.6 | 134.3 | 172.9 | 171.6 | 147.8 | 136.1 | 154.6 | 137.2 | 112.1 | 112.4 | 149.8 | 151.9 | 155.0 | 139.9 | 179.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,388.6 | 1,693.2 | 1,579.5 | 1,249.7 | 1,199.8 | 1,331.9 | 1,208.0 | 1,241.7 | 1,229.7 | 1,151.8 | 1,108.4 | 1,128.3 | 1,174.0 | 1,141.1 | 1,020.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 705.6 | 307.0 | 314.3 | 715.5 | 721.6 | 731.1 | 732.9 | 738.7 | 745.1 | 739.8 | 565.6 | 568.1 | 570.5 | 568.5 | 511.6 | 523.1 | 525.8 | 511.6 | 506.1 | 506.1 | 506.1 | 509.3 | 505.7 | 430.3 | 430.7 | 420.5 | 497.1 | 500.2 | 470.8 | 473.1 | 478.8 | 91.1 | 486.6 | 486.2 | 489.7 | 487.2 | 485.7 | 490.9 | 400.0 | 399.9 |
| Operating Lease Liabilities Non-Current | 377.9 | 379.1 | 375.9 | 371.3 | 362.9 | 386.3 | 377.4 | 367.2 | 376.7 | 372.0 | 383.3 | 387.9 | 393.6 | 387.1 | 402.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 891.0 | 757.9 | 742.5 | 739.9 | 739.3 | 607.5 | 602.7 | 609.1 | 600.1 | 482.4 | 485.5 | 462.1 | 466.3 | 669.0 | 670.5 | 686.9 | 676.7 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 28.6 | 29.3 | 27.1 | 27.3 | 27.4 | 30.5 | 35.1 | 32.3 | 32.1 | 36.0 | 33.0 | 37.4 | 37.5 | 33.7 | 28.7 | 34.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,528.6 | 3,311.3 | 3,184.6 | 3,246.5 | 3,346.6 | 3,349.7 | 3,200.5 | 3,160.4 | 3,161.7 | 2,947.2 | 2,744.4 | 2,750.6 | 2,807.7 | 2,982.5 | 2,822.6 | 2,872.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 | 20.0 |
| Additional Paid In Capital | 379.9 | 365.6 | 364.8 | 368.1 | 356.9 | 363.2 | 361.6 | 373.4 | 372.0 | 387.0 | 385.4 | 388.2 | 390.4 | 394.6 | 393.0 | 391.1 | 389.5 | |||||||||||||||||||||||
| Retained Earnings | 8,292.7 | 8,184.0 | 8,068.9 | 8,040.0 | 8,031.8 | 7,482.9 | 7,417.9 | 7,446.5 | 7,337.5 | 7,284.2 | 7,314.7 | 7,199.6 | 7,163.1 | 7,157.0 | 7,131.7 | 7,206.9 | 7,126.8 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | 4,483.9 | 4,481.7 | 4,481.5 | 4,486.8 | 4,468.1 | 4,418.0 | 4,388.2 | 4,368.1 | 4,305.4 | 4,243.2 | 4,197.3 | 4,178.3 | 4,161.7 | 4,141.3 | 4,116.1 | 4,108.0 | |||||||||||||||||||||||
| Minority Interest | 33.3 | 31.9 | 32.7 | 31.4 | 30.2 | 28.1 | 27.4 | 27.0 | 26.1 | 25.6 | 23.0 | 22.5 | 21.3 | 17.3 | 13.6 | 12.8 | 12.1 | |||||||||||||||||||||||
| Total Stockholders Equity | 4,794.0 | 4,456.7 | 4,351.9 | 4,294.4 | 4,256.7 | 4,004.3 | 3,968.1 | 4,043.5 | 3,975.7 | 3,688.5 | 3,809.5 | 3,747.2 | 3,731.4 | 4,259.7 | 4,308.7 | 4,460.2 | ||||||||||||||||||||||||
| Total Equity | 4,827.3 | 4,488.7 | 4,384.6 | 4,325.8 | 4,286.8 | 4,032.4 | 3,995.5 | 4,070.5 | 4,001.9 | 3,714.1 | 3,832.5 | 3,769.7 | 3,752.7 | 4,277.0 | 4,322.2 | 4,472.9 | 4,411.7 | 3,973.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 880.8 | 731.9 | 816.4 | 864.6 | 748.2 | 765.2 | 834.8 | 815.6 | 811.8 | 761.7 | 706.7 | 691.1 | 726.4 | 710.3 | 606.2 | 627.9 | 667.5 | 555.9 | 510.3 | 510.3 | 512.6 | 515.4 | 511.5 | 508.9 | 512.8 | 502.2 | 506.4 | 509.8 | 477.1 | 479.6 | 485.3 | 497.7 | 493.3 | 493.0 | 496.2 | 493.3 | 491.8 | 497.4 | 400.0 | 399.9 |
| Net debt | 613.8 | 541.1 | 640.2 | 707.9 | 487.3 | 520.8 | 694.1 | 684.7 | 641.9 | 601.7 | 595.0 | 567.7 | 557.0 | 560.6 | 479.8 | 495.7 | 521.6 | 422.0 | ||||||||||||||||||||||
| Working Capital | 1,042.5 | 549.3 | 430.2 | 777.0 | 898.8 | 752.8 | 731.2 | 709.1 | 619.6 | 646.2 | 557.5 | 514.3 | 534.1 | 498.3 | 581.0 | 724.1 | 680.8 | 681.0 | ||||||||||||||||||||||
| Book Value | 4,794.0 | 4,456.7 | 4,351.9 | 4,294.4 | 4,256.7 | 4,004.3 | 3,968.1 | 4,043.5 | 3,975.7 | 3,688.5 | 3,809.5 | 3,747.2 | 3,731.4 | 4,259.7 | 4,308.7 | 4,460.2 | 4,399.6 | 3,963.8 | ||||||||||||||||||||||
| Tangible Book Value | 3,146.7 | 2,815.8 | 2,779.3 | 2,737.4 | 2,699.9 | 2,405.1 | 2,382.6 | 2,428.5 | 2,338.3 | 2,065.9 | 2,107.1 | 2,032.1 | 2,009.0 | 2,426.0 | 2,474.4 | 2,579.4 | 2,502.9 | |||||||||||||||||||||||
| 78.2 |
| 82.6 |
| 85.1 |
| 75.5 |
| 73.4 |
| 75.9 |
| 96.4 |
| 92.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 7.6 |
| 1.4 |
| 0.9 |
| 1.0 |
| 0.9 |
| 11.8 |
| 1.4 |
| 87.9 |
| 88.7 |
| 96.9 |
| 82.7 |
| 77.9 |
| 78.7 |
| 89.0 |
| 66.3 |
| 65.4 |
| 68.0 |
| 68.7 |
| 60.7 |
| 63.2 |
| 64.1 |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,847.2 |
| 1,701.6 |
| 1,640.6 |
| 1,837.4 |
| 1,774.2 |
| 1,519.0 |
| 1,408.4 |
| 1,449.0 |
| 1,663.5 |
| 1,534.3 |
| 1,485.3 |
| 1,477.5 |
| 1,532.3 |
| 1,535.9 |
| 1,495.2 |
| 1,521.4 |
| 1,735.8 |
| 1,617.9 |
| 1,597.4 |
| 1,759.9 |
| 1,871.3 |
| 1,715.6 |
| 1,627.4 |
| 1,605.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 468.1 |
| 461.1 |
| 373.5 |
| 375.9 |
| 378.3 |
| 379.0 |
| 376.7 |
| 382.4 |
| 384.7 |
| 370.9 |
| 327.1 |
| 319.4 |
| 293.1 |
| 271.6 |
| 265.5 |
| 258.7 |
| 259.4 |
| 259.8 |
| 263.1 |
| 243.3 |
| 233.7 |
| 225.7 |
| 222.4 |
| 225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,653.6 |
| 1,485.1 |
| 1,484.8 |
| 1,458.2 |
| 1,440.4 |
| 1,362.2 |
| 1,388.3 |
| 1,345.4 |
| 1,336.0 |
| 1,339.8 |
| 1,297.7 |
| 1,310.1 |
| 1,280.4 |
| 1,301.5 |
| 1,299.7 |
| 1,299.2 |
| 1,279.9 |
| 1,179.4 |
| 1,123.0 |
| 1,150.4 |
| 1,154.0 |
| 1,180.9 |
| 248.2 |
| 264.4 |
| 190.0 |
| 204.6 |
| 218.1 |
| 231.9 |
| 235.0 |
| 233.5 |
| 245.4 |
| 237.7 |
| 250.3 |
| 263.3 |
| 260.1 |
| 236.6 |
| 230.7 |
| 238.0 |
| 239.2 |
| 248.3 |
| 153.9 |
| 107.9 |
| 114.6 |
| 100.7 |
| 106.9 |
| 438.0 |
| 427.2 |
| 444.1 |
| 453.2 |
| 462.6 |
| 486.7 |
| 481.6 |
| 486.8 |
| 526.4 |
| 503.8 |
| 361.6 |
| 382.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 7.1 |
| 7.7 |
| 8.4 |
| 5.4 |
| 4.7 |
| 11.1 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.9 |
| 157.0 |
| 148.2 |
| 146.8 |
| 147.6 |
| 141.0 |
| 128.7 |
| 128.5 |
| 129.5 |
| 142.1 |
| 129.3 |
| 117.8 |
| 117.1 |
| 113.5 |
| 123.6 |
| 102.0 |
| 92.9 |
| 75.7 |
| 73.8 |
| 73.1 |
| 81.8 |
| 85.7 |
| 67.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,425.5 |
| 6,679.5 |
| 6,576.5 |
| 6,518.4 |
| 6,444.1 |
| 5,811.5 |
| 5,672.3 |
| 5,645.8 |
| 5,931.2 |
| 5,487.7 |
| 5,213.0 |
| 5,197.2 |
| 4,764.0 |
| 4,873.7 |
| 4,730.9 |
| 4,761.0 |
| 4,937.8 |
| 4,619.9 |
| 4,508.4 |
| 4,416.1 |
| 4,432.7 |
| 4,438.6 |
| 4,328.6 |
| 4,312.5 |
| 4.2 |
| 4.2 |
| 6.5 |
| 6.1 |
| 5.9 |
| 78.6 |
| 82.2 |
| 81.7 |
| 9.4 |
| 9.6 |
| 6.4 |
| 6.6 |
| 6.6 |
| 406.7 |
| 6.7 |
| 6.7 |
| 6.5 |
| 6.2 |
| 6.1 |
| 6.5 |
| - |
| - |
| 371.2 |
| 284.0 |
| 331.7 |
| 331.0 |
| 309.1 |
| 280.3 |
| 327.8 |
| 355.2 |
| 337.6 |
| 241.5 |
| 296.0 |
| 308.7 |
| 335.1 |
| 248.4 |
| 294.5 |
| 339.5 |
| 353.4 |
| 290.2 |
| 321.1 |
| 312.1 |
| 334.6 |
| 286.5 |
| 329.9 |
| 77.7 |
| 84.1 |
| 86.1 |
| 84.7 |
| 86.8 |
| 88.2 |
| 87.7 |
| 89.1 |
| 92.7 |
| 78.1 |
| 80.6 |
| 82.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.1 |
| 139.1 |
| - |
| 135.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,042.9 |
| 1,166.3 |
| 1,020.6 |
| 902.6 |
| 927.7 |
| 949.6 |
| 915.5 |
| 818.1 |
| 937.4 |
| 1,041.9 |
| 989.0 |
| 814.6 |
| 829.8 |
| 812.2 |
| 804.2 |
| 746.4 |
| 1,152.6 |
| 878.6 |
| 813.2 |
| 755.2 |
| 779.0 |
| 819.0 |
| 754.1 |
| 744.3 |
| 735.8 |
| 405.1 |
| 405.2 |
| 392.4 |
| 407.7 |
| 419.1 |
| 428.8 |
| 454.9 |
| 451.9 |
| 440.7 |
| 477.0 |
| 462.9 |
| 323.5 |
| 337.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 522.9 |
| 531.4 |
| 549.4 |
| 521.3 |
| 407.4 |
| 406.0 |
| 406.9 |
| 427.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 454.0 |
| 430.4 |
| 373.5 |
| 379.1 |
| 377.6 |
| 403.9 |
| 416.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| 33.3 |
| 32.5 |
| 36.6 |
| 48.8 |
| 62.5 |
| 75.6 |
| 31.4 |
| 27.2 |
| 27.4 |
| 22.9 |
| 22.7 |
| 57.9 |
| 59.3 |
| 60.7 |
| 63.7 |
| 66.0 |
| 67.6 |
| 65.0 |
| 67.9 |
| 65.6 |
| 67.5 |
| 71.5 |
| 70.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,999.5 |
| 2,698.3 |
| 2,592.9 |
| 2,645.8 |
| 2,665.8 |
| 2,553.0 |
| 2,447.1 |
| 2,427.2 |
| 2,598.8 |
| 2,424.9 |
| 2,170.2 |
| 2,193.8 |
| 1,842.9 |
| 1,893.7 |
| 1,848.8 |
| 1,871.4 |
| 2,018.1 |
| 2,055.5 |
| 1,968.3 |
| 1,935.5 |
| 1,979.7 |
| 1,929.8 |
| 1,856.2 |
| 1,846.0 |
| 388.4 |
| 386.9 |
| 385.3 |
| 388.2 |
| 386.5 |
| 384.8 |
| 383.2 |
| 381.7 |
| 379.9 |
| 378.3 |
| 376.6 |
| 378.8 |
| 376.4 |
| 374.5 |
| 372.8 |
| 370.7 |
| 368.5 |
| 365.9 |
| 363.4 |
| 364.4 |
| 360.5 |
| 357.2 |
| 360.2 |
| 7,042.1 |
| 7,010.0 |
| 6,902.2 |
| 6,804.8 |
| 6,567.7 |
| 6,497.2 |
| 6,485.9 |
| 6,534.4 |
| 6,388.5 |
| 6,352.8 |
| 6,303.1 |
| 6,236.1 |
| 6,179.9 |
| 6,061.9 |
| 6,022.3 |
| 5,791.7 |
| 5,648.5 |
| 5,630.7 |
| 5,595.8 |
| 5,588.9 |
| 5,552.0 |
| 5,525.7 |
| 5,471.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.9 |
| 4,073.7 |
| 4,052.0 |
| 4,051.9 |
| 4,057.0 |
| 4,038.1 |
| 3,977.7 |
| 3,948.4 |
| 3,920.2 |
| 3,918.4 |
| 3,918.3 |
| 3,918.3 |
| 3,922.0 |
| 3,914.1 |
| 3,897.3 |
| 3,881.7 |
| 3,802.8 |
| 3,787.5 |
| 3,752.2 |
| 3,753.4 |
| 3,756.9 |
| 3,738.1 |
| 3,737.5 |
| 3,729.7 |
| 9.9 |
| 7.8 |
| 7.2 |
| 7.1 |
| 6.8 |
| 6.7 |
| 6.8 |
| 7.6 |
| 6.9 |
| 6.0 |
| 5.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,399.6 |
| 3,963.8 |
| 3,968.1 |
| 3,857.6 |
| 3,759.3 |
| 3,239.8 |
| 3,206.7 |
| 3,206.1 |
| 3,319.2 |
| 3,052.0 |
| 3,032.8 |
| 2,993.6 |
| 2,916.8 |
| 2,974.8 |
| 2,876.9 |
| 2,884.4 |
| 2,915.1 |
| 2,560.7 |
| 2,536.4 |
| 2,480.6 |
| 2,452.9 |
| 2,508.8 |
| 2,472.5 |
| 2,440.1 |
| 3,975.9 |
| 3,864.8 |
| 3,766.4 |
| 3,246.7 |
| 3,213.4 |
| 3,212.8 |
| 3,326.8 |
| 3,058.9 |
| 3,038.9 |
| 2,999.5 |
| 2,916.8 |
| 2,974.8 |
| 2,876.9 |
| 2,884.4 |
| 2,915.1 |
| 2,560.7 |
| 2,536.4 |
| 2,480.6 |
| 2,452.9 |
| 2,508.8 |
| 2,472.5 |
| 2,440.1 |
| 395.5 |
| 160.2 |
| 98.6 |
| 219.7 |
| 251.3 |
| 330.2 |
| 312.7 |
| 360.0 |
| 334.5 |
| 338.9 |
| 223.9 |
| 214.5 |
| 196.7 |
| 181.9 |
| 103.3 |
| 97.9 |
| 64.1 |
| (139.4) |
| (157.0) |
| (95.8) |
| (200.3) |
| (130.7) |
| 738.0 |
| 909.7 |
| 824.5 |
| 603.6 |
| 590.3 |
| 511.6 |
| 621.6 |
| 545.3 |
| 670.7 |
| 647.8 |
| 720.2 |
| 731.7 |
| 748.8 |
| 368.9 |
| 857.2 |
| 804.7 |
| 842.2 |
| 980.9 |
| 1,052.4 |
| 961.5 |
| 883.1 |
| 869.7 |
| 3,968.1 |
| 3,857.6 |
| 3,759.3 |
| 3,239.8 |
| 3,206.7 |
| 3,206.1 |
| 3,319.2 |
| 3,052.0 |
| 3,032.8 |
| 2,993.6 |
| 2,916.8 |
| 2,974.8 |
| 2,876.9 |
| 2,884.4 |
| 2,915.1 |
| 2,560.7 |
| 2,536.4 |
| 2,480.6 |
| 2,452.9 |
| 2,508.8 |
| 2,472.5 |
| 2,440.1 |
| 2,103.2 |
| 2,050.1 |
| 2,182.4 |
| 2,069.9 |
| 1,563.5 |
| 1,534.4 |
| 1,608.9 |
| 1,697.5 |
| 1,461.2 |
| 1,459.2 |
| 1,403.5 |
| 1,355.8 |
| 1,404.7 |
| 1,359.9 |
| 1,352.2 |
| 1,377.5 |
| 1,022.3 |
| 1,008.1 |
| 1,147.2 |
| 1,222.0 |
| 1,243.7 |
| 1,217.8 |
| 1,152.3 |