| (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 | 607.6 | 739.0 | 840.3 | 517.9 | 536.6 | 527.4 | 401.1 | 299.8 | 440.2 | 437.1 | 518.5 | 277.6 | 430.6 | 693.5 | 539.7 | |||||||||||||||||||||||||
| (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 | 739.0 | 527.4 | 437.1 | 693.5 | 706.3 | 473.5 | 745.5 | 475.1 | 433.0 | 404.1 | 510.2 | 428.6 | 497.7 | 349.8 | 349.8 | 342.2 | 215.5 | ||
| Restricted Cash | 15.3 | 24.2 | 5.9 | 9.7 | 5.9 | 3.1 | 10.5 | 13.7 | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 504.2 | 430.8 | 569.3 | 508.3 | 235.3 | 453.2 | 179.2 | 470.7 | 725.0 | 548.7 | 423.5 | 275.4 | 200.7 | 227.4 | 335.8 | 326.2 | 198.9 | ||
| Cash And Short Term Investments | 1,243.2 | 958.2 | 1,006.4 | 1,201.8 | 941.6 | 926.6 | 924.7 | 945.8 | 1,158.0 | 952.8 | 933.7 | 703.9 | 698.5 | 577.3 | 685.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 69.8 | 188.3 | 117.3 | 53.2 | 31.1 | 16.0 | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 46.0 | 43.8 | 35.9 | 33.3 | 32.4 | 32.9 | 28.8 | 41.7 | 38.7 | 36.8 | 63.5 | 60.1 | 53.2 | 54.5 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.6 | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 16.3 | 15.4 | 29.0 | 607.1 | 422.7 | 368.0 | 350.6 | 317.4 | 285.1 | 272.0 | 259.6 | 216.2 | 208.8 | 200.4 | 192.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | - | - | - | - | - | - | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 474.7 | 471.8 | 607.8 | 607.1 | 422.7 | 368.0 | 444.8 | 317.4 | 285.1 | 272.0 | 486.8 | 216.2 | 208.8 | 200.4 | 192.7 | 0.5 | |||
| 833.5 |
| 783.0 |
| 706.3 |
| 467.6 |
| 410.1 |
| 396.2 |
| 473.5 |
| 746.6 |
| 670.3 |
| 515.8 |
| 745.5 |
| 735.9 |
| 531.7 |
| 503.2 |
| 475.1 |
| 508.8 |
| 523.8 |
| 417.5 |
| 433.0 |
| 283.6 |
| 181.0 |
| 139.1 |
| 404.1 |
| 139.1 |
| 601.4 |
| Restricted Cash | 10.0 | 15.3 | 8.4 | 10.9 | 11.5 | 24.2 | 9.7 | 9.2 | 20.9 | 5.9 | 7.2 | 13.3 | 12.1 | 9.7 | 8.3 | 10.6 | 5.7 | 5.9 | 1.3 | 0.7 | 3.7 | 3.1 | 4.4 | 5.9 | 12.9 | 10.5 | 9.2 | 11.5 | 13.4 | 13.7 | 15.9 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 474.3 | 504.2 | 422.9 | 419.1 | 346.7 | 430.8 | 412.1 | 460.6 | 544.4 | 569.3 | 565.4 | 563.1 | 520.1 | 508.3 | 323.8 | 67.1 | 116.2 | 235.3 | 433.2 | 425.8 | 488.6 | 453.2 | 172.8 | 169.0 | 265.1 | 179.2 | 211.7 | 299.5 | 289.8 | 470.7 | 549.5 | 576.8 | 699.1 | 725.0 | 683.7 | 704.4 | 747.1 | 548.7 | 594.4 | 212.5 |
| Cash And Short Term Investments | 1,081.9 | 1,243.2 | 1,263.1 | 937.0 | 883.3 | 958.2 | 813.2 | 760.3 | 984.6 | 1,006.4 | 1,083.9 | 840.7 | 950.7 | 1,201.8 | 863.4 | 900.6 | 899.2 | 941.6 | 900.8 | 835.9 | 884.7 | 926.6 | 919.4 | 839.2 | 780.9 | 924.7 | 947.6 | 831.2 | 793.0 | 945.8 | 1,058.4 | 1,100.6 | 1,116.6 | 1,158.0 | 967.2 | 885.4 | 886.1 | 952.8 | 733.5 | 813.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 208.3 | 69.8 | 160.6 | 388.7 | 304.3 | 188.3 | 212.4 | 223.6 | 145.6 | 117.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 96.5 | 75.0 | 56.9 | 60.7 | 54.6 | 84.3 | 128.1 | 73.1 | 85.2 | 44.0 | 104.2 | 114.6 | 101.7 | 89.7 | 86.0 | 86.4 | 78.4 | |||||||||||||||||||||||
| Other Current Assets | 5.4 | 6.7 | 4.7 | 3.8 | 3.1 | 4.5 | 17.5 | 6.6 | 9.5 | 8.9 | 9.6 | 11.2 | 7.8 | 2.9 | 2.9 | 2.5 | 4.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,386.7 | 1,388.0 | 1,480.7 | 1,386.4 | 1,242.2 | 1,230.8 | 1,153.7 | 1,057.1 | 1,215.4 | 1,167.6 | 1,257.7 | 1,192.1 | 1,196.4 | 1,344.7 | 1,352.5 | 1,035.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 22.9 | 23.7 | 25.1 | 26.4 | 27.5 | 18.5 | 10.9 | 10.9 | 11.1 | 11.6 | 11.2 | 11.7 | 11.4 | 11.3 | 10.2 | 11.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 24.1 | 24.1 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 13.6 | 13.8 | 14.1 | 14.7 | 14.5 | 15.2 | 15.8 | 16.7 | 17.3 | 15.7 | 16.3 | 16.9 | 17.4 | 18.0 | 20.3 | 14.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 133.3 | 141.3 | 154.7 | 96.5 | 117.4 | 128.1 | 110.7 | 99.6 | 117.3 | 129.0 | 92.1 | 94.3 | 81.7 | 94.4 | 99.8 | 103.0 | 96.0 | |||||||||||||||||||||||
| Other Non-Current Assets | 209.2 | 192.5 | 164.9 | 157.5 | 158.0 | 149.4 | 150.4 | 165.9 | 156.1 | 149.7 | 137.5 | 125.1 | 114.7 | 95.7 | 102.1 | 95.7 | 104.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | 568.8 | 568.0 | 552.1 | 555.4 | 575.7 | 581.7 | 594.8 | |||||||||||||||||||||||
| Total Assets | 2,071.2 | 2,064.3 | 2,139.5 | 1,984.7 | 1,861.8 | 1,835.5 | 1,725.4 | 1,636.3 | 1,807.0 | 1,770.8 | 1,826.5 | 1,760.2 | 1,748.6 | 1,900.1 | 1,928.2 | 1,617.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 377.8 | 458.4 | 456.3 | 455.8 | 455.2 | 456.3 | 454.3 | 453.8 | 579.4 | 578.8 | 125.8 | 125.6 | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 261.1 | 193.7 | 234.5 | 178.3 | 175.3 | 178.0 | 156.9 | 156.8 | 156.0 | 153.6 | 167.6 | 172.7 | 178.8 | 189.1 | 211.0 | 168.5 | 238.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 31.2 | 22.3 | 29.6 | 22.5 | 24.2 | 25.1 | 42.3 | 40.9 | 122.2 | 98.0 | 101.2 | 108.3 | 18.6 | 23.5 | 34.6 | 20.2 | 20.8 | 32.6 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 738.3 | 752.5 | 785.1 | 708.9 | 704.5 | 725.8 | 711.8 | 699.3 | 903.8 | 881.1 | 445.4 | 446.5 | 254.4 | 271.3 | 290.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 10.5 | 16.3 | 17.1 | 16.6 | 16.0 | 15.4 | 18.3 | 17.7 | 28.0 | 29.0 | 485.5 | 483.9 | 607.9 | 607.1 | 605.9 | 604.2 | 424.1 | 422.7 | 421.4 | 420.6 | 419.4 | 368.0 | 363.5 | 359.1 | 354.8 | 350.6 | 346.4 | 342.4 | 19.1 | 317.4 | 313.5 | 291.9 | 288.5 | 285.1 | 281.8 | 278.5 | 275.2 | 272.0 | 268.8 | 265.7 |
| Operating Lease Liabilities Non-Current | 13.4 | 13.5 | 14.3 | 15.3 | 15.1 | 15.8 | 16.8 | 17.7 | 18.5 | 17.4 | 17.9 | 18.8 | - | 19.9 | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 159.4 | 135.9 | 177.4 | 113.6 | 149.1 | 182.1 | 216.7 | 166.3 | 194.0 | 223.9 | 255.1 | 172.6 | 205.1 | 237.6 | 276.6 | 45.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 58.9 | 58.5 | 59.9 | 58.9 | 55.4 | 54.9 | 56.1 | 56.2 | 56.9 | 55.3 | 52.7 | 56.8 | 55.9 | 53.6 | 53.5 | 50.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 967.1 | 963.2 | 1,039.5 | 897.9 | 925.0 | 978.3 | 1,002.8 | 939.5 | 1,182.7 | 1,189.3 | 1,238.7 | 1,159.8 | 1,123.3 | 1,169.6 | 1,226.4 | 932.3 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,063.9 | 816.9 | 804.3 | 805.1 | 793.6 | 808.5 | 794.6 | 789.7 | 744.1 | 743.0 | 734.6 | 726.9 | 719.1 | 717.1 | 710.0 | 704.4 | 715.3 | |||||||||||||||||||||||
| Retained Earnings | 2,170.1 | 2,113.2 | 2,088.8 | 2,039.9 | 1,875.4 | 1,775.8 | 1,654.8 | 1,632.4 | 1,533.2 | 1,462.1 | 1,433.7 | 1,396.4 | 1,384.2 | 1,492.0 | 1,470.3 | 1,458.7 | 1,448.1 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.6) | 0.3 | 0.2 | (0.1) | (0.2) | (0.5) | 0.1 | (1.2) | (1.1) | (0.6) | (2.1) | (2.2) | (0.3) | (0.9) | (1.2) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 1,484.1 | 1,484.1 | 1,484.1 | 1,484.1 | 1,409.6 | 1,409.6 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 4.4 | 5.1 | 5.6 | 5.6 | 6.0 | 6.5 | 7.0 | 7.7 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,104.1 | 1,101.1 | 1,100.0 | 1,086.8 | 936.9 | 857.2 | 722.5 | 696.8 | 624.3 | 581.5 | 583.4 | 595.2 | 619.7 | 724.9 | 695.8 | 678.8 | 753.7 | |||||||||||||||||||||||
| Total Equity | 1,104.1 | 1,101.1 | 1,100.0 | 1,086.8 | 936.9 | 857.2 | 722.5 | 696.8 | 624.3 | 581.5 | 587.8 | 600.4 | 625.3 | 730.5 | 701.8 | 685.2 | 760.7 | 752.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 388.3 | 474.7 | 473.4 | 472.3 | 471.3 | 471.8 | 472.6 | 471.5 | 607.4 | 607.8 | 611.3 | 609.5 | 607.9 | 607.1 | 605.9 | 604.2 | 424.1 | 422.7 | 421.4 | 420.6 | 419.4 | 368.0 | 363.5 | 359.1 | 354.8 | 444.8 | 439.5 | 434.4 | 321.6 | 317.4 | 313.5 | 291.9 | 288.5 | 285.1 | 281.8 | 278.5 | 275.2 | 272.0 | 268.8 | 265.7 |
| Net debt | (693.6) | (768.5) | (789.7) | (464.7) | (412.0) | (486.4) | (340.7) | (288.9) | (377.2) | (398.6) | (472.7) | (231.2) | (342.8) | (594.7) | (257.6) | (296.4) | (475.1) | (518.9) | ||||||||||||||||||||||
| Working Capital | 648.3 | 635.5 | 695.6 | 677.6 | 537.7 | 505.0 | 442.0 | 357.8 | 311.6 | 286.5 | 812.2 | 745.6 | 942.0 | 1,073.3 | 1,062.0 | 802.9 | 692.6 | 678.7 | ||||||||||||||||||||||
| Book Value | 1,104.1 | 1,101.1 | 1,100.0 | 1,086.8 | 936.9 | 857.2 | 722.5 | 696.8 | 624.3 | 581.5 | 583.4 | 595.2 | 619.7 | 724.9 | 695.8 | 678.8 | 753.7 | 745.2 | ||||||||||||||||||||||
| Tangible Book Value | 1,080.0 | 1,077.0 | 1,077.6 | 1,064.4 | 914.5 | 834.8 | 700.1 | 674.4 | 601.9 | 559.1 | 561.0 | 572.8 | 597.3 | 702.5 | 673.4 | 656.3 | 731.3 | |||||||||||||||||||||||
| 100.1 |
| 92.0 |
| - |
| - |
| - |
| 668.4 |
| 414.4 |
| 100.1 |
| 92.0 |
| 33.6 |
| 212.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 75.0 | 84.3 | 44.0 | 89.7 | 77.5 | 59.9 | 63.4 | 43.4 | 21.5 | 39.9 | 23.4 | 32.2 | 40.0 | 30.2 | 8.8 | 9.1 | - | - | - |
| Other Current Assets | 6.7 | 4.5 | 8.9 | 2.9 | 5.1 | 3.7 | 8.5 | - | - | - | - | - | - | - | - | 9.1 | 11.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,388.0 | 1,230.8 | 1,167.6 | 1,344.7 | 1,050.3 | 1,002.5 | 1,016.3 | 1,024.3 | 1,395.8 | 1,221.1 | 1,011.0 | 787.9 | 857.5 | 814.3 | 768.9 | 619.6 | 702.3 | - | - |
| 51.1 |
| 47.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 22.3 | 25.2 | 24.3 | 21.9 | 19.0 | 16.2 | 18.6 | 31.6 | 28.0 | 24.1 | 51.3 | 47.6 | 43.7 | 46.7 | 43.1 | 38.9 | - | - | - |
| Property,Plant & Equipment Net | 23.7 | 18.5 | 11.6 | 11.3 | 13.4 | 16.6 | 10.2 | 10.1 | 10.7 | 12.6 | 12.1 | 12.5 | 9.5 | 7.8 | 8.0 | 8.3 | 10.4 | - | - |
| Long Term Investments | 11.7 | 19.9 | 31.9 | 19.6 | 21.3 | 15.5 | 14.2 | 17.4 | 19.2 | 14.6 | 12.6 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 24.1 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 22.4 | 16.0 | 16.2 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | 354.0 | 363.6 | 418.3 | 436.3 | 454.6 | 325.4 | 310.8 | 277.6 | 265.5 | 206.4 | 177.6 | 138.0 | 130.3 | - | - | - |
| Operating Lease Right Of Use Assets | 13.8 | 15.2 | 15.7 | 18.0 | 17.9 | 23.3 | 24.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 141.3 | 128.1 | 129.0 | 94.4 | 98.4 | 80.4 | 73.2 | 77.2 | 84.6 | 149.5 | 160.6 | 125.8 | 36.6 | 30.7 | 54.1 | 71.8 | 31.7 | - | - |
| Other Non-Current Assets | 192.5 | 149.4 | 149.7 | 95.7 | 102.5 | 98.4 | 76.0 | 60.5 | 38.0 | 33.8 | 13.2 | 1.2 | 3.1 | 26.2 | 28.0 | 44.7 | 44.9 | - | - |
| Total Non-Current Assets | - | - | 603.2 | 555.4 | 577.9 | 613.7 | 595.8 | 602.3 | 458.6 | 506.7 | 463.5 | 405.1 | 255.7 | 242.3 | 228.1 | 255.1 | 206.2 | - | - |
| Total Assets | 2,064.3 | 1,835.5 | 1,770.8 | 1,900.1 | 1,628.2 | 1,616.3 | 1,612.1 | 1,626.6 | 1,854.4 | 1,727.9 | 1,474.5 | 1,193.0 | 1,113.2 | 1,056.6 | 997.0 | 874.6 | 908.5 | - | - |
| 6.3 |
| - |
| - |
| Short Term Debt | 458.4 | 456.3 | 578.8 | 0.0 | - | 0.0 | 94.2 | 0.0 | 0.0 | 0.0 | 227.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.6 | - | - |
| Deferred Revenue Current | 193.7 | 178.0 | 153.6 | 189.1 | 291.7 | 219.9 | 146.7 | 111.7 | 307.1 | 360.2 | 106.2 | 124.7 | 60.2 | 106.3 | 134.1 | 134.8 | 193.4 | - | - |
| Operating Lease Liabilities Current | 4.1 | 3.4 | 2.9 | 3.2 | 3.8 | 3.2 | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 22.3 | 25.1 | 98.0 | 23.5 | 32.6 | 32.4 | 29.2 | 26.8 | 24.6 | 22.1 | 26.0 | 27.1 | 15.4 | 20.7 | 14.1 | 22.9 | 10.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 752.5 | 725.8 | 881.1 | 271.3 | 371.6 | 295.8 | 305.6 | 179.4 | 376.4 | 425.5 | 400.0 | 205.2 | 126.4 | 172.9 | 173.2 | 178.6 | 252.6 | - | - |
| 0.2 |
| 0.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 13.5 | 15.8 | 17.4 | 19.9 | 17.8 | 23.0 | 24.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 135.9 | 182.1 | 223.9 | 237.6 | 19.5 | 108.1 | 123.7 | 157.6 | 309.7 | 261.0 | 289.0 | 293.3 | 243.9 | 161.8 | 154.0 | 332.2 | 474.8 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 58.5 | 54.9 | 55.3 | 53.6 | 61.5 | 47.9 | 46.0 | 34.1 | 10.0 | 15.0 | 4.0 | 2.6 | 0.2 | 2.8 | 5.7 | 10.6 | 11.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 963.2 | 978.3 | 1,189.3 | 1,169.6 | 875.2 | 819.7 | 825.8 | 688.5 | 981.3 | 973.5 | 952.6 | 717.3 | 579.4 | 537.9 | 525.3 | 521.5 | 738.9 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | 816.9 | 808.5 | 743.0 | 717.1 | 713.6 | 738.5 | 727.4 | 685.5 | 680.0 | 683.5 | 663.1 | 614.2 | 598.3 | 579.9 | 574.0 | 525.8 | - | - | - |
| Retained Earnings | 2,113.2 | 1,775.8 | 1,462.1 | 1,492.0 | 1,441.1 | 1,414.0 | 1,412.8 | - | (1,249.1) | - | - | - | - | - | - | 395.8 | 246.8 | - | - |
| Accumulated Other Comprehensive Income | 0.3 | (0.5) | (0.6) | (0.9) | (0.6) | (0.2) | (0.1) | (2.5) | (2.1) | (0.5) | (0.2) | 0.1 | (0.0) | 0.9 | (0.4) | 0.1 | 0.3 | - | - |
| Treasury Stock | - | - | - | 1,484.1 | 1,409.6 | 1,379.6 | 1,379.3 | 1,183.0 | 1,072.5 | 1,064.8 | 1,000.1 | 903.7 | 751.1 | 721.9 | 569.2 | 569.2 | 569.2 | - | - |
| Minority Interest | - | - | 0.0 | 5.6 | 7.7 | 23.2 | 24.7 | 1.3 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,101.1 | 857.2 | 581.5 | 724.9 | 745.2 | 773.4 | 761.6 | 936.7 | 855.3 | 739.7 | 521.9 | 475.7 | 533.8 | 518.7 | 471.7 | 353.1 | 169.5 | 87.7 | 137.1 |
| Total Equity | 1,101.1 | 857.2 | 581.5 | 730.5 | 752.9 | 796.6 | 786.3 | 938.0 | 873.1 | 754.4 | 521.9 | 475.7 | 533.8 | 518.7 | 471.7 | 353.1 | 169.5 | 87.7 | 137.1 |
| 1.1 |
| - |
| - |
| Net debt | (768.5) | (486.4) | (398.6) | (594.7) | (518.9) | (558.7) | (479.9) | (628.4) | (872.9) | (680.7) | (446.9) | (487.7) | (489.6) | (376.9) | (492.9) | (668.0) | (413.3) | - | - |
| Working Capital | 635.5 | 505.0 | 286.5 | 1,073.3 | 678.7 | 706.8 | 710.8 | 844.9 | 1,019.4 | 795.6 | 611.0 | 582.7 | 731.1 | 641.4 | 595.7 | 441.0 | 449.8 | - | - |
| Book Value | 1,101.1 | 857.2 | 581.5 | 724.9 | 745.2 | 773.4 | 761.6 | 936.7 | 855.3 | 739.7 | 521.9 | 475.7 | 533.8 | 518.7 | 471.7 | 353.1 | 169.5 | 87.7 | 137.1 |
| Tangible Book Value | 1,077.0 | 834.8 | 559.1 | 348.5 | 359.2 | 332.6 | 302.8 | 459.7 | 513.8 | 412.7 | 244.3 | 210.1 | 327.4 | 341.1 | 333.7 | 222.8 | - | - | - |
| 77.5 |
| 80.3 |
| 74.8 |
| 87.7 |
| 59.9 |
| 84.3 |
| 62.4 |
| 69.3 |
| 63.4 |
| 51.5 |
| 52.7 |
| 49.6 |
| 43.4 |
| 102.8 |
| 22.0 |
| 25.0 |
| 21.5 |
| 53.0 |
| 51.6 |
| 53.6 |
| 39.9 |
| 46.3 |
| 48.4 |
| 5.1 |
| 12.7 |
| 11.9 |
| 3.3 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,001.2 |
| 1,050.3 |
| 1,122.8 |
| 922.7 |
| 984.9 |
| 1,002.5 |
| 1,032.0 |
| 921.0 |
| 875.8 |
| 1,016.3 |
| 1,022.5 |
| 941.0 |
| 875.9 |
| 1,024.3 |
| 1,190.9 |
| 1,200.5 |
| 1,208.4 |
| 1,395.8 |
| 1,420.3 |
| 1,336.0 |
| 1,342.2 |
| 1,221.1 |
| 974.7 |
| 966.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 13.4 |
| 14.2 |
| 14.6 |
| 15.6 |
| 16.6 |
| 16.2 |
| 11.9 |
| 10.2 |
| 10.2 |
| 10.0 |
| 10.7 |
| 10.6 |
| 10.1 |
| 10.3 |
| 10.6 |
| 10.2 |
| 10.7 |
| 11.1 |
| 11.3 |
| 12.0 |
| 12.6 |
| 11.3 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| 19.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 22.4 |
| - |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 17.9 |
| 18.9 |
| 19.1 |
| - |
| 22.5 |
| - |
| - |
| - |
| - |
| 16.6 |
| 17.5 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.4 |
| 94.9 |
| 82.8 |
| 82.2 |
| 80.4 |
| 78.7 |
| 79.9 |
| 73.8 |
| 73.2 |
| 85.4 |
| 83.2 |
| 79.8 |
| 77.2 |
| 60.1 |
| 41.8 |
| 37.9 |
| 84.6 |
| 157.4 |
| 155.7 |
| 171.0 |
| 149.5 |
| 162.4 |
| 201.6 |
| 102.5 |
| 97.0 |
| 95.4 |
| 71.4 |
| 98.4 |
| 76.1 |
| 78.7 |
| 79.1 |
| 76.0 |
| 61.4 |
| 71.4 |
| 66.7 |
| 60.5 |
| 63.9 |
| 50.2 |
| 47.7 |
| 38.0 |
| 37.1 |
| 33.9 |
| 34.1 |
| 33.8 |
| 15.3 |
| 15.2 |
| 577.9 |
| 577.8 |
| 574.4 |
| 577.0 |
| 613.7 |
| 608.5 |
| 617.8 |
| 588.9 |
| 595.8 |
| 605.8 |
| 604.1 |
| 603.8 |
| 602.3 |
| 597.2 |
| 419.1 |
| 417.8 |
| 458.6 |
| 515.8 |
| 502.9 |
| 523.2 |
| 506.7 |
| 468.1 |
| 503.2 |
| 1,596.0 |
| 1,628.2 |
| 1,700.6 |
| 1,497.1 |
| 1,561.9 |
| 1,616.3 |
| 1,640.5 |
| 1,538.8 |
| 1,464.7 |
| 1,612.1 |
| 1,628.3 |
| 1,545.1 |
| 1,479.8 |
| 1,626.6 |
| 1,788.1 |
| 1,619.7 |
| 1,626.2 |
| 1,854.4 |
| 1,936.1 |
| 1,838.9 |
| 1,865.4 |
| 1,727.9 |
| 1,442.9 |
| 1,469.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 94.2 |
| 93.1 |
| 92.0 |
| 302.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 291.7 |
| 325.4 |
| 158.9 |
| 192.4 |
| 219.9 |
| 248.1 |
| 141.5 |
| 126.3 |
| 146.7 |
| 171.4 |
| 82.6 |
| 84.8 |
| 111.7 |
| 134.2 |
| 76.8 |
| 75.7 |
| 307.1 |
| 351.0 |
| 294.9 |
| 328.3 |
| 360.2 |
| 175.7 |
| 309.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 4.0 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 30.3 |
| 21.5 |
| 32.4 |
| 27.0 |
| 24.0 |
| 18.9 |
| 29.2 |
| 26.4 |
| 25.2 |
| 15.6 |
| 26.8 |
| 19.4 |
| 16.4 |
| 12.8 |
| 24.6 |
| 18.0 |
| 15.4 |
| 11.1 |
| 22.1 |
| 15.9 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.0 |
| 308.6 |
| 371.6 |
| 418.0 |
| 234.2 |
| 253.2 |
| 295.8 |
| 317.4 |
| 203.9 |
| 185.8 |
| 305.6 |
| 334.3 |
| 242.9 |
| 448.2 |
| 179.4 |
| 293.6 |
| 128.3 |
| 126.2 |
| 376.4 |
| 440.4 |
| 379.7 |
| 414.7 |
| 425.5 |
| 238.2 |
| 371.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 16.9 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 19.5 |
| 66.7 |
| 82.4 |
| 112.2 |
| 108.1 |
| 108.6 |
| 139.4 |
| 104.5 |
| 123.7 |
| 107.5 |
| 121.5 |
| 138.6 |
| 157.6 |
| 135.5 |
| 153.3 |
| 166.0 |
| 309.7 |
| 373.0 |
| 358.4 |
| 399.0 |
| 261.0 |
| 309.5 |
| 298.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| 61.5 |
| 59.2 |
| 43.6 |
| 44.5 |
| 47.9 |
| 48.3 |
| 45.6 |
| 44.0 |
| 46.0 |
| 36.8 |
| 38.0 |
| 48.5 |
| 34.1 |
| 30.5 |
| 9.9 |
| 9.8 |
| 10.0 |
| 8.8 |
| 16.7 |
| 16.4 |
| 15.0 |
| 11.0 |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 835.4 |
| 875.2 |
| 965.3 |
| 780.8 |
| 829.3 |
| 819.7 |
| 837.8 |
| 748.1 |
| 689.1 |
| 825.8 |
| 825.0 |
| 744.8 |
| 654.2 |
| 688.5 |
| 773.0 |
| 583.4 |
| 590.4 |
| 981.3 |
| 1,104.1 |
| 1,033.2 |
| 1,105.2 |
| 973.5 |
| 827.6 |
| 946.6 |
| 713.6 |
| 762.2 |
| 745.5 |
| 738.6 |
| 738.5 |
| 735.9 |
| 734.6 |
| 729.5 |
| 727.4 |
| 725.9 |
| 724.2 |
| 683.6 |
| 685.5 |
| 683.1 |
| 678.4 |
| 672.7 |
| 680.0 |
| 675.9 |
| 671.8 |
| 667.2 |
| 683.5 |
| 675.8 |
| 670.9 |
| 1,441.1 |
| 1,364.4 |
| 1,349.1 |
| 1,358.4 |
| 1,414.0 |
| 1,426.2 |
| 1,413.4 |
| 1,402.0 |
| 1,412.8 |
| 1,409.9 |
| 1,418.6 |
| 1,421.9 |
| 1,436.0 |
| - |
| 1,436.0 |
| 1,437.3 |
| 1,257.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (0.9) |
| (0.6) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| 0.0 |
| 0.4 |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.4) |
| (1.4) |
| (2.5) |
| (3.4) |
| (3.9) |
| (4.3) |
| (2.1) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.5) |
| 0.0 |
| 0.2 |
| 1,402.6 |
| 1,390.8 |
| 1,385.4 |
| 1,379.6 |
| 1,379.6 |
| 1,379.6 |
| 1,379.6 |
| 1,379.3 |
| 1,354.3 |
| 1,354.3 |
| 1,292.0 |
| 1,183.0 |
| 1,116.0 |
| 1,081.7 |
| 1,078.5 |
| (1,072.5) |
| 1,064.8 |
| 1,064.8 |
| 1,064.8 |
| 1,064.8 |
| 1,064.8 |
| 1,059.1 |
| 11.0 |
| 12.1 |
| 20.5 |
| 23.2 |
| 19.4 |
| 21.3 |
| 22.9 |
| 24.7 |
| 21.2 |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 745.2 |
| 724.3 |
| 704.2 |
| 712.1 |
| 773.4 |
| 783.3 |
| 769.4 |
| 752.6 |
| 761.6 |
| 782.1 |
| 788.9 |
| 812.8 |
| 936.7 |
| 1,000.6 |
| 1,020.5 |
| 1,019.0 |
| 873.1 |
| 820.1 |
| 792.9 |
| 746.5 |
| 739.7 |
| 606.7 |
| 513.7 |
| 745.7 |
| 726.7 |
| 743.0 |
| 796.6 |
| 802.7 |
| 790.7 |
| 775.6 |
| 786.3 |
| 803.3 |
| 800.2 |
| 825.5 |
| 938.0 |
| 1,015.0 |
| 1,036.2 |
| 1,035.7 |
| 873.1 |
| 832.0 |
| 805.7 |
| 805.7 |
| 754.4 |
| 615.3 |
| 523.2 |
| (479.4) |
| (415.3) |
| (465.3) |
| (558.7) |
| (555.9) |
| (480.1) |
| (426.1) |
| (479.9) |
| (508.1) |
| (396.8) |
| (471.5) |
| (628.4) |
| (744.8) |
| (808.6) |
| (828.1) |
| (872.9) |
| (685.4) |
| (606.9) |
| (610.9) |
| (680.7) |
| (464.6) |
| (548.2) |
| 704.7 |
| 688.5 |
| 731.6 |
| 706.8 |
| 714.5 |
| 717.1 |
| 690.0 |
| 710.8 |
| 688.2 |
| 698.1 |
| 427.8 |
| 844.9 |
| 897.4 |
| 1,072.2 |
| 1,082.2 |
| 1,019.4 |
| 979.9 |
| 956.3 |
| 927.6 |
| 795.6 |
| 736.5 |
| 595.1 |
| 724.3 |
| 704.2 |
| 712.1 |
| 773.4 |
| 783.3 |
| 769.4 |
| 752.6 |
| 761.6 |
| 782.1 |
| 788.9 |
| 812.8 |
| 936.7 |
| 1,000.6 |
| 1,020.5 |
| 1,019.0 |
| 873.1 |
| 820.1 |
| 792.9 |
| 746.5 |
| 739.7 |
| 606.7 |
| 513.7 |
| 722.8 |
| 701.9 |
| 681.8 |
| - |
| 750.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 978.2 |
| - |
| - |
| 857.1 |
| - |
| - |
| - |
| - |
| - |
| - |