| (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 | 52.0 | 83.0 | 71.0 | 54.0 | 35.1 | 33.0 | 33.0 | 27.8 | 41.5 | 24.0 | 24.7 | 28.0 | 15.4 | 541.0 | 919.0 | 2,374.2 | 985.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | 0.0 | 7.0 | 16.0 | 571.0 | 861.0 | 546.0 | 308.0 | 207.6 | 365.2 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 52.0 | 83.0 | 71.0 | 54.0 | 35.1 | 33.0 | 33.0 | 27.8 | 41.5 | 24.0 | 24.7 | 28.0 | 15.4 | 541.0 | 919.0 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 769.0 | 589.0 | 563.0 | 523.0 | 388.1 | 301.2 | 306.7 | 332.4 | 386.3 | 293.3 | 287.8 | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | 17.9 | 23.7 | 24.1 | 22.3 | 67.0 | 87.0 | 102.0 | 84.0 | 87.4 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 628.4 | 580.8 | 574.4 | 522.4 | 442.4 | - | 2,619.1 | 2,549.9 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 337.0 | 248.0 | 212.0 | 318.0 | 280.6 | 125.8 | 126.5 | 147.0 | 152.0 | 139.0 | 109.5 | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 5.0 | 4.0 | 4.0 | 4.2 | 4.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | 11.4 | 12.2 | 27.0 | 26.9 | 22.7 | 15.7 | 10.2 | - | - | - | - | - | |||
| (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 | 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 | 43.0 | 52.0 | 61.0 | 53.0 | 48.0 | 83.0 | 142.0 | 70.0 | 63.0 | 71.0 | 71.0 | 37.0 | 40.0 | 54.0 | 56.9 | |||||||||||||||||||||||||
| 594.3 |
| 730.2 |
| - |
| - |
| - |
| 2,374.2 |
| 985.6 |
| 594.3 |
| 730.2 |
| - |
| - |
| - |
| - |
| 93.4 |
| - |
| - |
| Prepaid Expenses | 72.0 | 47.0 | 77.0 | 67.0 | 46.5 | 32.9 | 28.9 | 40.2 | 23.0 | 23.3 | 11.0 | - | - | - | - | - | - | - | - |
| Other Current Assets | 63.0 | 40.0 | 47.0 | - | - | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | 0.0 | 31.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 956.0 | 776.0 | 732.0 | 644.0 | 469.7 | 367.1 | 399.7 | 400.4 | 474.5 | 371.7 | 361.5 | - | - | - | - | - | - | - | - |
| 2,197.0 |
| 1,972.3 |
| 1,862.8 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | 316.6 | 298.3 | 288.1 | 250.4 | 195.8 | 1,094.0 | 964.0 | 1,024.0 | 945.2 | 808.7 | 674.7 | - | - |
| Property,Plant & Equipment Net | 868.0 | 554.0 | 465.0 | 392.0 | 308.4 | 290.4 | 311.8 | 282.5 | 286.3 | 272.0 | 246.6 | 1,322.0 | 1,285.0 | 1,259.0 | 1,251.9 | 1,163.6 | 1,188.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,873.0 | 670.0 | 483.0 | 419.0 | 232.0 | 100.5 | 93.6 | 91.0 | 91.0 | 91.0 | 91.0 | 95.1 | 1,352.0 | 1,333.0 | 392.1 | 328.6 | 323.8 | - | - |
| Intangible Assets | 1,665.0 | 572.0 | 467.0 | 431.0 | 388.7 | 295.9 | 291.5 | 293.5 | 283.9 | 303.9 | 300.5 | 4,009.0 | 4,124.0 | 4,180.0 | 2,562.2 | 2,550.6 | 2,597.7 | - | - |
| Operating Lease Right Of Use Assets | 1,489.0 | 852.0 | 665.0 | 552.0 | 413.7 | 255.9 | 207.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 45.0 | 8.0 | 10.0 | 34.0 | 13.1 | 18.2 | 23.1 | 38.1 | 39.4 | 34.7 | 14.9 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 13,776.0 | 7,877.0 | 7,061.0 | 5,957.0 | 4,490.4 | 3,588.4 | 3,817.0 | 3,610.2 | 3,549.7 | 3,466.0 | 3,397.0 | 23,985.0 | 24,423.0 | 23,128.0 | 17,673.5 | 17,345.0 | 16,002.4 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | 11.4 | 12.2 | 27.0 | 26.9 | 22.7 | 15.7 | 10.2 | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 56.0 | 39.0 | 37.0 | 42.0 | 38.7 | 32.1 | 30.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 305.0 | 239.0 | 221.0 | 228.0 | 195.4 | 154.3 | 135.7 | 122.3 | 113.3 | 88.2 | 47.8 | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 730.0 | 562.0 | 508.0 | 604.0 | 529.9 | 328.0 | 323.1 | 299.2 | 290.7 | 242.9 | 282.3 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1,479.0 | 842.0 | 646.0 | 528.0 | 387.4 | 234.1 | 182.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,446.0 | 800.0 | 743.0 | 647.0 | 536.8 | 474.0 | 459.3 | 448.3 | 462.8 | 694.8 | 2,810.0 | 2,828.0 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 57.0 | 47.0 | 46.0 | 40.0 | 32.1 | 44.3 | 39.0 | 43.8 | 35.8 | 32.0 | 32.1 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 11,828.0 | 6,481.0 | 5,788.0 | 4,849.0 | 3,513.5 | 2,846.4 | 3,172.7 | 3,037.5 | 3,039.3 | 3,148.3 | 1,095.0 | 21,521.0 | 21,856.0 | 20,797.0 | 15,438.9 | 15,226.5 | 13,905.0 | - | - |
| 4.1 |
| - |
| - |
| Additional Paid In Capital | 2,448.0 | 1,832.0 | 1,820.0 | 1,820.0 | 1,822.2 | 1,818.2 | 1,796.9 | 1,777.9 | 1,763.1 | 1,753.3 | 3,734.6 | 2,530.0 | 2,804.0 | - | - | - | - | - | - |
| Retained Earnings | 547.0 | 633.0 | 498.0 | 224.0 | (53.4) | (277.5) | (351.2) | (391.1) | (462.4) | (625.2) | (605.5) | (664.0) | (582.0) | (884.0) | (947.1) | (1,127.7) | (1,062.3) | (945.0) | - |
| Accumulated Other Comprehensive Income | (120.0) | (142.0) | (118.0) | (129.0) | (100.2) | (107.0) | (109.7) | (122.4) | (98.6) | (118.7) | (135.4) | (32.3) | (32.9) | (23.0) | (28.5) | 37.8 | (3.3) | - | - |
| Treasury Stock | - | - | - | - | 692.0 | 692.0 | 692.0 | 692.0 | 692.0 | 692.0 | 692.0 | 87.0 | 87.0 | 0.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 16.5 | 17.3 | - | - |
| Total Stockholders Equity | 1,948.0 | 1,396.0 | 1,273.0 | 1,108.0 | 977.0 | 742.0 | 644.3 | 572.7 | 510.4 | 317.7 | 2,302.0 | 1,693.7 | 1,877.4 | 2,486.2 | 2,234.7 | 2,101.9 | 2,080.1 | 1,479.6 | 2,934.4 |
| Total Equity | 1,948.0 | 1,396.0 | 1,273.0 | 1,108.0 | 977.0 | 742.0 | 644.3 | 572.7 | 510.4 | 317.7 | 2,019.0 | 2,464.0 | 2,567.0 | 2,331.0 | 2,118.0 | 2,113.9 | 2,085.2 | 1,479.6 | 2,934.4 |
| - |
| - |
| - |
| Net debt | - | - | - | - | (23.7) | (20.8) | (6.0) | (0.9) | (18.8) | (8.3) | (14.5) | - | - | - | - | - | - | - | - |
| Working Capital | 226.0 | 214.0 | 224.0 | 40.0 | (60.2) | 39.1 | 76.6 | 101.2 | 183.8 | 128.8 | 79.2 | - | - | - | - | - | - | - | - |
| Book Value | 1,948.0 | 1,396.0 | 1,273.0 | 1,108.0 | 977.0 | 742.0 | 644.3 | 572.7 | 510.4 | 317.7 | 2,302.0 | 1,693.7 | 1,877.4 | 2,486.2 | 2,234.7 | 2,101.9 | 2,080.1 | 1,479.6 | 2,934.4 |
| Tangible Book Value | (2,590.0) | 154.0 | 323.0 | 258.0 | 356.3 | 345.6 | 259.2 | 188.2 | 135.5 | (77.2) | 1,910.5 | (2,410.4) | (3,598.6) | (3,026.8) | (719.7) | (777.2) | (841.3) | - | - |
| 52.1 |
| 22.8 |
| 35.1 |
| 35.2 |
| 34.6 |
| 32.9 |
| - |
| 53.8 |
| 83.2 |
| 33.0 |
| 34.5 |
| 27.9 |
| 24.5 |
| 27.8 |
| 18.0 |
| 44.0 |
| 43.0 |
| 41.5 |
| 19.1 |
| 12.0 |
| 24.3 |
| 24.0 |
| 53.3 |
| 55.1 |
| 19.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.1 | 10.3 | 5.6 | 7.0 | 4.7 | 13.9 | 353.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 43.0 | 52.0 | 61.0 | 53.0 | 48.0 | 83.0 | 142.0 | 70.0 | 63.0 | 71.0 | 71.0 | 37.0 | 40.0 | 54.0 | 56.9 | 52.1 | 22.8 | 35.1 | 35.2 | 34.6 | 32.9 | - | 53.8 | 83.2 | 33.0 | 34.5 | 27.9 | 24.5 | 27.8 | 18.0 | 44.0 | 43.0 | 41.5 | 19.1 | 12.0 | 24.3 | 24.0 | 53.3 | 55.1 | 19.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 760.0 | 769.0 | 810.0 | 778.0 | 554.0 | 589.0 | 623.0 | 570.0 | 560.0 | 563.0 | 595.0 | 541.0 | 514.0 | 523.0 | 519.0 | 457.8 | 399.1 | 388.1 | 373.7 | 312.8 | 299.6 | - | 293.3 | 247.0 | 306.7 | 316.4 | 308.4 | 316.4 | 332.4 | 373.5 | 350.3 | 347.0 | 386.3 | 347.9 | 309.0 | 287.0 | 293.3 | 290.0 | 269.4 | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.2 | 20.7 | 22.2 | 23.7 | 26.7 | 25.9 | 25.7 | 24.1 | 24.5 | 24.3 | 53.0 |
| Prepaid Expenses | 62.0 | 72.0 | 77.0 | 63.0 | 69.0 | 47.0 | 66.0 | 55.0 | 67.0 | 77.0 | 63.0 | 66.0 | 71.0 | 67.0 | 58.8 | 56.9 | 53.3 | 46.5 | ||||||||||||||||||||||
| Other Current Assets | 54.0 | 63.0 | 26.0 | 26.0 | 20.0 | 40.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 919.0 | 956.0 | 974.0 | 943.0 | 709.0 | 776.0 | 851.0 | 717.0 | 717.0 | 732.0 | 729.0 | 644.0 | 625.0 | 644.0 | 634.7 | 566.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 477.4 | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,861.0 | 2,873.0 | 2,931.0 | 2,901.0 | 682.0 | 670.0 | 659.0 | 590.0 | 537.0 | 483.0 | 508.0 | 492.0 | 460.0 | 419.0 | 379.1 | 325.5 | 272.5 | 232.0 | ||||||||||||||||||||||
| Intangible Assets | 1,627.0 | 1,665.0 | 1,626.0 | 1,622.0 | 564.0 | 572.0 | 572.0 | 514.0 | 496.0 | 467.0 | 468.0 | 468.0 | 447.0 | 431.0 | 424.5 | 415.9 | 398.6 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 1,509.0 | 1,489.0 | 1,456.0 | 1,475.0 | 869.0 | 852.0 | 842.0 | 803.0 | 721.0 | 665.0 | 670.0 | 641.0 | 597.0 | 552.0 | 529.9 | 517.1 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 44.0 | 45.0 | 47.0 | 17.0 | 8.0 | 8.0 | 9.0 | 9.0 | 10.0 | 10.0 | 55.0 | 48.0 | 33.0 | 34.0 | 38.8 | 32.5 | 27.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 13,564.0 | 13,776.0 | 13,927.0 | 14,018.0 | 7,705.0 | 7,877.0 | 8,172.0 | 7,575.0 | 7,207.0 | 7,061.0 | 6,893.0 | 6,695.0 | 6,276.0 | 5,957.0 | 5,684.0 | 5,310.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 218.0 | 337.0 | 355.0 | 325.0 | 161.0 | 248.0 | 360.0 | 286.0 | 201.0 | 212.0 | 247.0 | 363.0 | 348.0 | 318.0 | 326.6 | 286.9 | 239.4 | 280.6 | 201.8 | 190.6 | 146.0 | - | 132.7 | 138.1 | 126.5 | 212.0 | 296.2 | 162.2 | 147.0 | 233.8 | 387.8 | 266.6 | 152.0 | 246.3 | 314.8 | 202.1 | 139.0 | 262.9 | 268.4 | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.2 | 11.0 | 10.8 | 11.4 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 57.0 | 56.0 | 55.0 | 55.0 | 39.0 | 39.0 | 38.0 | 38.0 | 37.0 | 37.0 | 43.0 | 43.0 | 43.0 | 42.0 | 41.8 | 41.4 | ||||||||||||||||||||||||
| Accrued Expenses | 321.0 | 305.0 | 360.0 | 391.0 | 237.0 | 239.0 | 258.0 | 221.0 | 194.0 | 221.0 | 230.0 | 233.0 | 186.0 | 228.0 | 200.6 | 185.1 | 169.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 628.0 | 730.0 | 801.0 | 818.0 | 474.0 | 562.0 | 697.0 | 585.0 | 474.0 | 508.0 | 538.0 | 655.0 | 593.0 | 604.0 | 584.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1,502.0 | 1,479.0 | 1,437.0 | 1,454.0 | 862.0 | 842.0 | 830.0 | 789.0 | 705.0 | 646.0 | 648.0 | 618.0 | 573.0 | 528.0 | 504.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 1,426.0 | 1,446.0 | 1,431.0 | 1,377.0 | 771.0 | 800.0 | 799.0 | 761.0 | 750.0 | 743.0 | 693.0 | 673.0 | 655.0 | 647.0 | 612.2 | 580.1 | 543.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 58.0 | 57.0 | 68.0 | 53.0 | 57.0 | 47.0 | 44.0 | 49.0 | 48.0 | 46.0 | 45.0 | 48.0 | 46.0 | 40.0 | 30.0 | 32.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 11,666.0 | 11,828.0 | 11,998.0 | 12,107.0 | 6,347.0 | 6,481.0 | 6,695.0 | 6,213.0 | 5,899.0 | 5,788.0 | 5,694.0 | 5,593.0 | 5,189.0 | 4,849.0 | 4,600.9 | 4,244.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 4.0 |
| Additional Paid In Capital | 2,449.0 | 2,448.0 | 2,440.0 | 2,423.0 | 1,832.0 | 1,832.0 | 1,829.0 | 1,821.0 | 1,815.0 | 1,820.0 | 1,816.0 | 1,808.0 | 1,801.0 | 1,820.0 | 1,811.9 | 1,802.3 | ||||||||||||||||||||||||
| Retained Earnings | 500.0 | 547.0 | 547.0 | 540.0 | 595.0 | 633.0 | 698.0 | 595.0 | 544.0 | 498.0 | 425.0 | 330.0 | 272.0 | 224.0 | 143.4 | 59.6 | 5.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (124.0) | (120.0) | (131.0) | (125.0) | (142.0) | (142.0) | (123.0) | (127.0) | (124.0) | (118.0) | (128.0) | (122.0) | (127.0) | (129.0) | (121.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 751.2 | 692.0 | 692.0 | 692.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,898.0 | 1,948.0 | 1,929.0 | 1,911.0 | 1,358.0 | 1,396.0 | 1,477.0 | 1,362.0 | 1,308.0 | 1,273.0 | 1,199.0 | 1,102.0 | 1,087.0 | 1,108.0 | 1,083.0 | 1,065.0 | ||||||||||||||||||||||||
| Total Equity | 1,898.0 | 1,948.0 | 1,929.0 | 1,911.0 | 1,358.0 | 1,396.0 | 1,477.0 | 1,362.0 | 1,308.0 | 1,273.0 | 1,199.0 | 1,102.0 | 1,087.0 | 1,108.0 | 1,083.0 | 1,065.0 | 1,011.0 | 977.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.2 | 11.0 | 10.8 | 11.4 | 12.1 | 10.2 | 11.7 | - | 14.2 | 15.4 | 27.0 | 29.6 | 25.4 | 23.6 | 26.9 | 26.1 | 24.2 | 21.0 | 22.7 | 17.2 | 16.0 | 15.6 | 15.7 | 15.5 | 15.8 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (45.7) | (41.1) | (12.0) | (23.7) | (23.1) | |||||||||||||||||||||
| Working Capital | 291.0 | 226.0 | 173.0 | 125.0 | 235.0 | 214.0 | 154.0 | 132.0 | 243.0 | 224.0 | 191.0 | (11.0) | 32.0 | 40.0 | 50.6 | 38.5 | 11.9 | (60.2) | ||||||||||||||||||||||
| Book Value | 1,898.0 | 1,948.0 | 1,929.0 | 1,911.0 | 1,358.0 | 1,396.0 | 1,477.0 | 1,362.0 | 1,308.0 | 1,273.0 | 1,199.0 | 1,102.0 | 1,087.0 | 1,108.0 | 1,083.0 | 1,065.0 | 1,011.0 | 977.0 | ||||||||||||||||||||||
| Tangible Book Value | (2,590.0) | (2,590.0) | (2,628.0) | (2,612.0) | 112.0 | 154.0 | 246.0 | 258.0 | 275.0 | 323.0 | 223.0 | 142.0 | 180.0 | 258.0 | 279.4 | 323.6 | 339.9 | |||||||||||||||||||||||
| 39.5 |
| 32.3 |
| 31.5 |
| - |
| 37.9 |
| 33.9 |
| 28.9 |
| - |
| - |
| - |
| - |
| 22.2 |
| 20.6 |
| 24.0 |
| 23.0 |
| 19.2 |
| 17.1 |
| 14.7 |
| 15.9 |
| 12.2 |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 10.7 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.2 |
| 469.7 |
| 448.4 |
| 379.7 |
| 364.0 |
| - |
| 385.0 |
| 374.8 |
| 399.7 |
| 381.8 |
| 367.5 |
| 374.4 |
| 400.4 |
| 433.9 |
| 435.6 |
| 436.2 |
| 474.5 |
| 424.4 |
| 385.2 |
| 368.2 |
| 371.7 |
| 390.8 |
| 377.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 210.6 |
| 1,210.0 |
| - |
| - |
| - |
| - |
| - |
| 289.0 |
| 296.7 |
| 311.8 |
| 302.7 |
| 270.6 |
| 273.5 |
| 282.5 |
| 287.0 |
| 286.2 |
| 283.1 |
| 286.3 |
| 287.3 |
| 281.3 |
| 268.9 |
| 272.0 |
| 270.2 |
| 266.8 |
| 1,214.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.6 |
| 108.2 |
| 100.6 |
| - |
| 93.6 |
| 93.6 |
| 93.6 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.1 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 91.0 |
| 1,353.0 |
| 388.7 |
| 349.2 |
| 303.2 |
| 294.6 |
| - |
| 289.4 |
| 289.9 |
| 291.5 |
| 292.1 |
| 292.6 |
| 292.9 |
| 293.5 |
| 294.5 |
| 289.3 |
| 286.3 |
| 283.9 |
| 284.4 |
| 283.6 |
| 309.5 |
| 303.9 |
| 303.7 |
| 302.8 |
| 3,804.0 |
| 443.2 |
| 413.7 |
| 362.2 |
| 290.2 |
| 274.3 |
| - |
| 240.7 |
| 241.0 |
| 207.3 |
| 186.8 |
| 167.0 |
| 161.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 15.7 |
| 16.2 |
| 18.6 |
| - |
| 18.8 |
| 19.0 |
| 23.1 |
| 23.7 |
| 25.5 |
| 35.6 |
| 38.1 |
| 43.6 |
| 42.1 |
| 42.1 |
| 39.4 |
| 36.2 |
| 35.0 |
| 34.6 |
| 34.7 |
| 35.2 |
| 35.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,717.6 |
| 4,490.4 |
| 4,132.6 |
| 3,682.6 |
| 3,576.0 |
| - |
| 3,662.0 |
| 3,711.7 |
| 3,817.0 |
| 3,903.1 |
| 3,801.5 |
| 3,666.4 |
| 3,610.2 |
| 3,770.8 |
| 3,729.6 |
| 3,573.9 |
| 3,549.7 |
| 3,588.9 |
| 3,525.1 |
| 3,444.5 |
| 3,463.3 |
| 3,578.0 |
| 3,533.9 |
| 24,028.0 |
| 12.1 |
| 10.2 |
| 11.7 |
| - |
| 14.2 |
| 15.4 |
| 27.0 |
| 29.6 |
| 25.4 |
| 23.6 |
| 26.9 |
| 26.1 |
| 24.2 |
| 21.0 |
| 22.7 |
| 17.2 |
| 16.0 |
| 15.6 |
| 15.7 |
| 15.5 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.1 |
| 38.7 |
| 36.3 |
| 34.9 |
| 34.0 |
| - |
| 31.9 |
| 31.8 |
| 30.5 |
| 30.3 |
| 28.5 |
| 26.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.4 |
| 172.8 |
| 152.8 |
| 127.5 |
| - |
| 119.4 |
| 121.7 |
| 135.7 |
| 120.9 |
| 104.7 |
| 120.3 |
| 122.3 |
| 119.1 |
| 103.8 |
| 123.4 |
| 113.3 |
| 105.6 |
| 79.6 |
| 99.2 |
| 78.2 |
| 102.5 |
| 65.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 528.3 |
| 463.3 |
| 529.9 |
| 426.7 |
| 392.2 |
| 322.8 |
| - |
| 301.7 |
| 310.5 |
| 323.1 |
| 396.2 |
| 458.1 |
| 335.5 |
| 299.2 |
| 381.8 |
| 518.5 |
| 413.7 |
| 290.7 |
| 387.7 |
| 424.9 |
| 328.3 |
| 242.9 |
| 393.2 |
| 363.9 |
| - |
| 491.4 |
| 415.9 |
| 387.4 |
| 337.9 |
| 267.1 |
| 251.2 |
| - |
| 218.3 |
| 218.5 |
| 182.2 |
| 161.5 |
| 144.5 |
| 138.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 536.8 |
| 511.9 |
| 491.4 |
| 480.6 |
| - |
| 469.5 |
| 459.9 |
| 459.3 |
| 441.2 |
| 446.1 |
| 443.8 |
| 448.3 |
| 458.4 |
| 458.2 |
| 456.7 |
| 462.8 |
| 661.8 |
| 657.2 |
| 679.0 |
| 692.1 |
| 666.7 |
| 665.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.2 |
| 32.1 |
| 43.3 |
| 44.7 |
| 44.7 |
| - |
| 43.2 |
| 41.7 |
| 39.0 |
| 43.9 |
| 45.5 |
| 44.0 |
| 43.8 |
| 36.4 |
| 36.5 |
| 36.3 |
| 35.8 |
| 38.3 |
| 38.8 |
| 32.6 |
| 32.0 |
| 41.3 |
| 42.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,705.9 |
| 3,513.5 |
| 3,223.4 |
| 2,847.2 |
| 2,798.0 |
| - |
| 2,975.5 |
| 3,077.7 |
| 3,172.7 |
| 3,310.1 |
| 3,217.8 |
| 3,100.6 |
| 3,037.5 |
| 3,216.5 |
| 3,234.3 |
| 3,073.6 |
| 3,039.3 |
| 3,300.1 |
| 3,266.3 |
| 3,162.8 |
| 3,145.6 |
| 3,225.6 |
| 3,186.5 |
| 21,990.0 |
| 1,796.6 |
| 1,822.2 |
| 1,830.9 |
| 1,825.3 |
| 1,818.5 |
| - |
| 1,807.4 |
| 1,800.2 |
| 1,796.9 |
| 1,789.2 |
| 1,785.8 |
| 1,780.6 |
| 1,777.9 |
| 1,773.8 |
| 1,770.0 |
| 1,766.6 |
| 1,763.1 |
| 1,758.1 |
| 1,754.1 |
| 1,754.8 |
| 1,753.3 |
| 1,772.2 |
| 1,769.9 |
| - |
| (53.4) |
| (125.2) |
| (197.5) |
| (244.6) |
| - |
| (313.0) |
| (352.9) |
| (351.2) |
| (386.3) |
| (395.7) |
| (405.4) |
| (391.1) |
| (426.6) |
| (472.8) |
| (472.5) |
| (462.4) |
| (679.2) |
| (692.0) |
| (664.4) |
| (625.2) |
| (612.0) |
| (615.0) |
| (442.0) |
| (104.9) |
| (98.3) |
| (100.2) |
| (104.8) |
| (100.7) |
| (104.2) |
| - |
| (116.2) |
| (121.6) |
| (109.7) |
| (118.2) |
| (114.7) |
| (117.7) |
| (122.4) |
| (101.2) |
| (110.2) |
| (102.1) |
| (98.6) |
| (98.4) |
| (111.6) |
| (117.0) |
| (118.7) |
| (116.1) |
| (115.8) |
| (191.0) |
| 692.0 |
| 692.0 |
| 692.0 |
| - |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| 692.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,011.0 |
| 977.0 |
| 909.2 |
| 835.4 |
| 778.0 |
| - |
| 686.5 |
| 634.0 |
| 644.3 |
| 593.0 |
| 583.7 |
| 565.8 |
| 572.7 |
| 554.3 |
| 495.3 |
| 500.3 |
| 510.4 |
| 288.8 |
| 258.8 |
| 281.7 |
| 317.7 |
| 352.4 |
| 347.4 |
| 2,038.0 |
| 909.2 |
| 835.4 |
| 778.0 |
| - |
| 686.5 |
| 634.0 |
| 644.3 |
| 593.0 |
| 583.7 |
| 565.8 |
| 572.7 |
| 554.3 |
| 495.3 |
| 500.3 |
| 510.4 |
| 288.8 |
| 258.8 |
| 281.7 |
| 317.7 |
| 352.4 |
| 347.4 |
| 2,038.0 |
| (24.4) |
| (21.2) |
| - |
| (39.6) |
| (67.8) |
| (6.0) |
| (4.9) |
| (2.5) |
| (0.9) |
| (0.9) |
| 8.1 |
| (19.8) |
| (22.0) |
| (18.8) |
| (1.9) |
| 4.0 |
| (8.7) |
| (8.3) |
| (37.8) |
| (39.3) |
| - |
| 21.7 |
| (12.5) |
| 41.2 |
| - |
| 83.3 |
| 64.3 |
| 76.6 |
| (14.4) |
| (90.6) |
| 38.9 |
| 101.2 |
| 52.1 |
| (82.9) |
| 22.5 |
| 183.8 |
| 36.7 |
| (39.7) |
| 39.9 |
| 128.8 |
| (2.4) |
| 13.7 |
| - |
| 909.2 |
| 835.4 |
| 778.0 |
| - |
| 686.5 |
| 634.0 |
| 644.3 |
| 593.0 |
| 583.7 |
| 565.8 |
| 572.7 |
| 554.3 |
| 495.3 |
| 500.3 |
| 510.4 |
| 288.8 |
| 258.8 |
| 281.7 |
| 317.7 |
| 352.4 |
| 347.4 |
| 2,038.0 |
| 356.3 |
| 409.4 |
| 424.0 |
| 382.8 |
| - |
| 303.5 |
| 250.5 |
| 259.2 |
| 209.9 |
| 200.1 |
| 181.9 |
| 188.2 |
| 168.8 |
| 115.0 |
| 123.0 |
| 135.5 |
| (86.7) |
| (115.8) |
| (118.8) |
| (77.2) |
| (42.3) |
| (46.4) |
| (3,119.0) |