| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 20.6 | 28.2 | 36.2 | 102.0 | 39.9 | 25.7 | 43.2 | 38.3 | 27.3 | 26.7 | 31.5 | 12.2 | 26.6 | 25.8 | 32.0 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | - | - | - | - | 51.0 | 213.3 | 93.6 | 31.4 | 114.8 | 70.3 | 148.3 | 70.4 | 127.9 | 157.3 | 63.1 | 125.5 | 118.3 | 65.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | - | - | - | - | 51.0 | 213.3 | 93.6 | 31.4 | 114.8 | 70.3 | 148.3 | 70.4 | 127.9 | 157.3 | 63.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 318.0 | 333.0 | 361.3 | 348.1 | 306.6 | 300.9 | 310.1 | 297.3 | 276.9 | 253.9 | 245.4 | 224.0 | 231.3 | 218.3 | 207.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 720.9 | 701.2 | 672.4 | 666.6 | 687.7 | 677.8 | 661.0 | 649.7 | 627.9 | 626.7 | 616.2 | 578.6 | 573.1 | 518.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 28.2 | 25.3 | 19.2 | 21.0 | 18.5 | 9.9 | 9.9 | 30.4 | 6.8 | 14.6 | 9.9 | 10.5 | 11.7 | 16.3 | 12.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 60.0 | 275.0 | 115.0 | - | - | 0.0 | 0.0 | - | - | 50.8 | 7.8 | 14.3 | 131.5 | 151.0 | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 0.0 | 150.0 | 275.0 | 115.0 | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 53.4 | 13.2 | 22.2 | 157.0 | 177.1 | 106.0 | ||
| 48.8 |
| 39.8 |
| 29.1 |
| 44.3 |
| 51.0 |
| 70.1 |
| 147.8 |
| 195.3 |
| 213.3 |
| 109.5 |
| 72.5 |
| 96.7 |
| 93.6 |
| 35.4 |
| 26.2 |
| 114.9 |
| 31.4 |
| 57.4 |
| 57.7 |
| 104.0 |
| 114.8 |
| 42.9 |
| 64.2 |
| 84.5 |
| 70.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 20.6 | 28.2 | 36.2 | 102.0 | 39.9 | 25.7 | 43.2 | 38.3 | 27.3 | 26.7 | 31.5 | 12.2 | 26.6 | 25.8 | 32.0 | 48.8 | 39.8 | 29.1 | 44.3 | 51.0 | 70.1 | 147.8 | 195.3 | 213.3 | 109.5 | 72.5 | 96.7 | 93.6 | 35.4 | 26.2 | 114.9 | 31.4 | 57.4 | 57.7 | 104.0 | 114.8 | 42.9 | 64.2 | 84.5 | 70.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 282.5 | 298.5 | 307.6 | 318.0 | 282.2 | 283.2 | 306.7 | 333.0 | 263.4 | 270.6 | 288.7 | 361.3 | 238.4 | 246.4 | 247.5 | 348.1 | 222.7 | 236.1 | 253.2 | 306.6 | 207.7 | 212.9 | 223.0 | 300.9 | 212.1 | 204.7 | 234.4 | 310.1 | 190.8 | 184.7 | 198.6 | 297.3 | 168.9 | 166.8 | 172.5 | 276.9 | 139.5 | 146.3 | 148.4 | 253.9 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 201.3 | 201.7 | 210.6 | 180.2 | 188.0 | 189.8 | 190.5 | 168.8 | 158.7 | 179.3 | 163.7 | 169.2 | 153.5 | 127.8 | 134.5 | 125.5 | 126.2 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | 5.7 | 0.0 | 11.3 | 5.6 | - | - | 10.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 20.2 | 20.2 | |||||||||||||||||||||||
| Total Current Assets | 594.8 | 615.8 | 651.7 | 681.5 | 593.2 | 579.8 | 634.5 | 632.0 | 522.6 | 554.3 | 563.5 | 628.0 | 488.2 | 469.2 | 485.1 | 613.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 469.2 | 470.0 | 499.9 | 499.9 | 505.7 | 495.8 | 485.1 | 486.2 | 475.2 | 464.9 | 476.9 | 466.7 | 468.7 | 461.0 | 461.3 | 454.9 | 445.7 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 214.0 | 214.8 | 205.0 | 221.0 | 221.5 | 227.0 | 212.3 | 215.1 | 215.7 | 204.8 | 202.8 | 205.7 | 199.8 | 203.4 | 208.3 | 211.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 827.7 | 827.7 | 826.7 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.8 | 804.2 | 687.5 | 687.5 | 687.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 40.5 | 42.1 | 42.4 | 44.8 | 47.1 | 49.5 | 51.9 | 54.0 | 56.3 | 58.5 | 41.6 | 43.7 | 40.9 | 43.7 | 46.5 | 46.9 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 480.8 | 474.5 | 439.1 | 443.6 | 429.2 | 425.0 | 413.8 | 417.6 | 383.5 | 353.2 | 334.8 | 322.7 | 312.5 | 309.2 | 300.9 | 293.5 | 263.9 | |||||||||||||||||||||||
| Total Non-Current Assets | 2,241.7 | 2,229.4 | 2,191.0 | 2,141.5 | 2,117.2 | 2,105.0 | 2,081.8 | 2,077.4 | 2,032.2 | 1,994.9 | 1,967.9 | 1,940.2 | 1,919.6 | 1,905.7 | 1,885.1 | 1,630.3 | 1,585.9 | |||||||||||||||||||||||
| Total Assets | 3,050.6 | 3,060.0 | 3,047.6 | 3,044.0 | 2,932.0 | 2,911.8 | 2,928.5 | 2,924.5 | 2,770.5 | 2,754.0 | 2,734.2 | 2,773.8 | 2,607.6 | 2,578.3 | 2,578.5 | 2,455.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 19.9 | 17.5 | 17.7 | 28.2 | 12.8 | 23.6 | 20.5 | 25.3 | 26.9 | 18.7 | 20.3 | 19.2 | 13.8 | 13.2 | 20.4 | 21.0 | 14.4 | 14.2 | 14.0 | 18.5 | 7.8 | 11.6 | 6.8 | 9.9 | 11.7 | 10.7 | 13.6 | 9.9 | 10.9 | 6.6 | 10.5 | 34.5 | 7.3 | 13.1 | 8.9 | 6.8 | 5.3 | 15.9 | 7.1 | 14.6 |
| Short Term Debt | - | - | - | - | 90.0 | 90.0 | 90.0 | 90.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 129.0 | 193.0 | 245.5 | 290.5 | 144.2 | 197.4 | 249.0 | 317.7 | 147.3 | 196.8 | 261.7 | 332.0 | 156.8 | 214.7 | 274.8 | 330.7 | 150.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.6 | 9.6 | 9.4 | 9.4 | 9.4 | 9.2 | 9.0 | 8.5 | 9.1 | 9.3 | 9.6 | 9.8 | 9.5 | 10.2 | 10.5 | 10.7 | ||||||||||||||||||||||||
| Accrued Expenses | 192.2 | 174.4 | 172.9 | 207.4 | 184.3 | 186.1 | 180.2 | 200.8 | 180.3 | 174.1 | 157.9 | 172.6 | 150.0 | 147.9 | 147.7 | 192.0 | 155.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 341.1 | 384.9 | 436.1 | 535.8 | 435.6 | 497.4 | 570.7 | 633.8 | 375.0 | 404.0 | 470.6 | 523.8 | 320.6 | 407.5 | 470.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 90.0 | 20.0 | 20.0 | 0.0 | 80.0 | 60.0 | 50.0 | 60.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 37.0 | 38.9 | 39.5 | 41.8 | 44.0 | 46.5 | 48.9 | 51.2 | 53.0 | 54.5 | 38.0 | 40.5 | 35.5 | 37.9 | 40.4 | 40.8 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 79.7 | 78.0 | 75.6 | 72.9 | 77.6 | 72.0 | 70.6 | 71.2 | 66.6 | 72.4 | 71.8 | 67.8 | 69.4 | 70.1 | 70.4 | 71.5 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 340.4 | 309.8 | 279.0 | 240.0 | 230.8 | 234.8 | 239.4 | 243.5 | 229.1 | 227.9 | 234.3 | 244.4 | 256.3 | 265.0 | 280.3 | 292.6 | 276.4 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 64.5 | 64.3 | 63.5 | 64.4 | 71.6 | 72.0 | 72.8 | 73.6 | 69.8 | 70.3 | 52.7 | 54.4 | 48.1 | 49.6 | 51.3 | 51.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 574.6 | 472.1 | 438.1 | 377.4 | 460.0 | 438.8 | 432.8 | 448.3 | 615.5 | 625.6 | 603.7 | 641.6 | 748.7 | 659.8 | 647.0 | 530.1 | ||||||||||||||||||||||||
| Total Liabilities | 915.7 | 857.0 | 874.2 | 913.1 | 895.6 | 936.2 | 1,003.5 | 1,082.1 | 990.6 | 1,029.6 | 1,074.3 | 1,165.3 | 1,069.3 | 1,067.3 | 1,117.3 | 1,073.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Additional Paid In Capital | 676.5 | 665.0 | 654.9 | 652.2 | 643.2 | 633.2 | 623.4 | 619.8 | 610.3 | 601.8 | 591.5 | 583.8 | 573.5 | 564.9 | 560.0 | 551.4 | 543.1 | |||||||||||||||||||||||
| Retained Earnings | 3,636.9 | 3,557.5 | 3,474.6 | 3,372.8 | 3,287.4 | 3,218.5 | 3,160.8 | 3,081.7 | 3,020.7 | 2,973.7 | 2,919.6 | 2,855.8 | 2,795.9 | 2,752.2 | 2,707.2 | 2,636.3 | 2,591.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 2,179.6 | 2,020.5 | 1,957.3 | 1,895.2 | 1,895.2 | 1,877.2 | 1,860.2 | 1,860.2 | 1,852.1 | 1,852.1 | 1,852.1 | 1,832.1 | 1,832.1 | 1,807.1 | 1,807.1 | 1,807.1 | 1,807.1 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,134.8 | 2,203.1 | 2,173.3 | 2,130.8 | 2,036.4 | 1,975.6 | 1,925.0 | 1,842.4 | 1,779.9 | 1,724.4 | 1,659.9 | 1,608.5 | 1,538.3 | 1,511.0 | 1,461.1 | 1,381.6 | ||||||||||||||||||||||||
| Total Equity | 2,134.8 | 2,203.1 | 2,173.3 | 2,130.8 | 2,036.4 | 1,975.6 | 1,925.0 | 1,842.4 | 1,779.9 | 1,724.4 | 1,659.9 | 1,608.5 | 1,538.3 | 1,511.0 | 1,461.1 | 1,381.6 | 1,328.6 | 1,272.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 90.0 | 20.0 | 20.0 | 0.0 | 170.0 | 150.0 | 140.0 | 150.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35.0 | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 |
| Net debt | 69.4 | (8.2) | (16.2) | (102.0) | 130.1 | 124.3 | 96.8 | 111.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 253.7 | 230.9 | 215.5 | 145.7 | 157.6 | 82.4 | 63.8 | (1.8) | 147.5 | 150.2 | 92.9 | 104.2 | 167.6 | 61.7 | 14.8 | 69.7 | 150.7 | 93.7 | ||||||||||||||||||||||
| Book Value | 2,134.8 | 2,203.1 | 2,173.3 | 2,130.8 | 2,036.4 | 1,975.6 | 1,925.0 | 1,842.4 | 1,779.9 | 1,724.4 | 1,659.9 | 1,608.5 | 1,538.3 | 1,511.0 | 1,461.1 | 1,381.6 | 1,328.6 | 1,272.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,307.1 | 1,375.3 | 1,346.7 | 1,326.0 | 1,231.6 | 1,170.8 | 1,120.2 | 1,037.6 | 975.1 | 919.6 | 855.2 | 803.7 | 733.5 | 706.2 | 657.0 | 694.2 | 641.2 | |||||||||||||||||||||||
| - |
| 125.5 |
| 118.3 |
| 65.6 |
| 208.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 180.2 | 168.8 | 169.2 | 125.5 | 109.7 | 95.5 | 106.5 | 96.1 | 66.9 | 56.6 | 69.1 | 61.1 | 60.8 | 61.3 | 45.9 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.9 | 31.8 | - | - |
| Assets Held For Sale | 5.6 | 0.0 | 0.0 | 20.2 | 0.0 | 0.0 | 6.4 | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 681.5 | 632.0 | 628.0 | 613.5 | 543.7 | 669.1 | 569.4 | 470.7 | 520.0 | 431.9 | 493.5 | 390.5 | 456.1 | 468.6 | 354.0 | 393.1 | - | - |
| 493.8 |
| 475.0 |
| - |
| - |
| Accumulated Depreciation | 499.9 | 486.2 | 466.7 | 454.9 | 435.2 | 404.4 | 388.5 | 364.2 | 345.0 | 328.2 | 319.9 | 286.9 | 272.6 | 241.4 | 223.7 | 200.3 | - | - |
| Property,Plant & Equipment Net | 221.0 | 215.1 | 205.7 | 211.7 | 252.5 | 273.4 | 272.5 | 285.6 | 282.9 | 298.6 | 296.3 | 291.7 | 300.5 | 276.7 | 270.2 | 274.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 804.8 | 804.8 | 804.8 | 687.5 | 687.5 | 686.3 | 666.9 | 649.9 | 552.5 | 552.9 | 550.4 | 552.8 | 533.3 | 533.5 | 533.5 | 533.5 | 292.4 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | 122.2 | 136.6 | 147.2 | 162.6 | 179.1 | 856.3 | - | - |
| Operating Lease Right Of Use Assets | 44.8 | 54.0 | 43.7 | 46.9 | 56.0 | 63.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 443.6 | 417.6 | 322.7 | 293.5 | 249.2 | 220.6 | 134.7 | 110.3 | 82.5 | 70.5 | 52.4 | 44.7 | 35.5 | 30.5 | 28.5 | 25.4 | - | - |
| Total Non-Current Assets | 2,141.5 | 2,077.4 | 1,940.2 | 1,630.3 | 1,539.9 | 1,485.9 | 1,342.9 | 1,276.8 | 1,106.0 | 1,085.0 | 1,047.0 | 998.5 | 915.8 | 874.1 | 881.7 | 892.8 | - | - |
| Total Assets | 3,044.0 | 2,924.5 | 2,773.8 | 2,455.6 | 2,336.2 | 2,428.5 | 2,184.8 | 2,033.1 | 1,908.9 | 1,815.5 | 1,836.8 | 1,680.7 | 1,672.4 | 1,619.5 | 1,505.8 | 1,560.6 | - | - |
| 13.5 |
| - |
| - |
| Short Term Debt | 0.0 | 90.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 2.6 | 5.4 | 7.9 | 25.5 | 26.1 | 106.0 | - | - |
| Deferred Revenue Current | 290.5 | 317.7 | 332.0 | 330.7 | 319.7 | 318.2 | 339.8 | 328.9 | 382.8 | 343.5 | 339.5 | 337.5 | 323.7 | 275.9 | 276.8 | 264.2 | - | - |
| Operating Lease Liabilities Current | 9.4 | 8.5 | 9.8 | 10.7 | 11.5 | 11.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 207.4 | 200.8 | 172.6 | 192.0 | 182.5 | 166.7 | 120.4 | 88.8 | 81.6 | 85.4 | 79.0 | 63.3 | 68.5 | 58.3 | 49.5 | 46.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 535.8 | 633.8 | 523.8 | 543.8 | 520.9 | 494.8 | 470.0 | 448.1 | 471.2 | 443.7 | 443.6 | 446.8 | 434.2 | 402.2 | 380.5 | 444.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 41.8 | 51.2 | 40.5 | 40.8 | 49.4 | 56.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 72.9 | 71.2 | 67.8 | 71.5 | 75.9 | 71.5 | 54.6 | 41.0 | 128.6 | 177.5 | 192.4 | 155.4 | 115.9 | 20.1 | 18.3 | 11.4 | - | - |
| Deferred Tax Liabilities | 240.0 | 243.5 | 244.4 | 292.6 | 260.8 | 244.0 | 217.0 | 208.3 | 219.5 | 188.6 | 150.2 | 97.7 | 93.5 | 100.9 | 89.3 | (73.6) | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 64.4 | 73.6 | 54.4 | 51.0 | 59.3 | 68.3 | 14.3 | 12.9 | 7.6 | 9.4 | 8.9 | 9.7 | 5.6 | 7.0 | 10.0 | 8.1 | - | - |
| Total Non-Current Liabilities | 377.4 | 448.3 | 641.6 | 530.1 | 496.0 | 383.9 | 285.9 | 262.2 | 405.7 | 375.6 | 401.7 | 266.5 | 222.4 | 234.2 | 245.5 | 365.8 | - | - |
| Total Liabilities | 913.1 | 1,082.1 | 1,165.3 | 1,073.9 | 1,016.9 | 878.8 | 755.8 | 710.2 | 876.9 | 819.3 | 845.3 | 713.3 | 656.6 | 636.4 | 626.0 | 810.2 | - | - |
| - |
| - |
| Additional Paid In Capital | 652.2 | 619.8 | 583.8 | 551.4 | 519.0 | 495.0 | 472.0 | 464.1 | 452.0 | 440.1 | 424.5 | 412.5 | 400.7 | 381.9 | 361.1 | 334.8 | - | - |
| Retained Earnings | 3,372.8 | 3,081.7 | 2,855.8 | 2,636.3 | 2,412.5 | 2,235.3 | 2,066.1 | 1,912.9 | 1,585.3 | 1,431.2 | 1,266.4 | 1,131.6 | 1,016.2 | 944.1 | 827.2 | 724.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 1,895.2 | 1,860.2 | 1,832.1 | 1,807.1 | 1,613.2 | 1,181.7 | 1,110.1 | 1,055.3 | 1,006.3 | 876.1 | 700.5 | 577.8 | 402.1 | 344.0 | 309.6 | 309.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,130.8 | 1,842.4 | 1,608.5 | 1,381.6 | 1,319.3 | 1,549.7 | 1,429.0 | 1,322.8 | 1,099.7 | 996.2 | 991.5 | 967.4 | 1,015.8 | 935.7 | 879.8 | 750.4 | 626.5 | 601.5 |
| Total Equity | 2,130.8 | 1,842.4 | 1,608.5 | 1,381.6 | 1,319.3 | 1,549.7 | 1,429.0 | 1,322.8 | 1,099.7 | 996.2 | 991.5 | 967.4 | 1,015.8 | 935.7 | 879.8 | 750.4 | 626.5 | 601.5 |
| - |
| - |
| Net debt | - | - | - | - | - | - | (93.6) | (31.4) | (114.8) | (70.1) | (94.9) | (57.2) | (105.7) | (0.3) | 114.0 | (19.6) | - | - |
| Working Capital | 145.7 | (1.8) | 104.2 | 69.7 | 22.9 | 174.3 | 99.5 | 22.7 | 48.8 | (11.8) | 49.9 | (56.3) | 21.9 | 66.4 | (26.6) | (51.3) | - | - |
| Book Value | 2,130.8 | 1,842.4 | 1,608.5 | 1,381.6 | 1,319.3 | 1,549.7 | 1,429.0 | 1,322.8 | 1,099.7 | 996.2 | 991.5 | 967.4 | 1,015.8 | 935.7 | 879.8 | 750.4 | 626.5 | 601.5 |
| Tangible Book Value | 1,326.0 | 1,037.6 | 803.7 | 694.2 | 631.8 | 863.4 | 762.1 | 672.9 | 547.2 | 443.4 | 319.0 | 278.0 | 335.4 | 239.7 | 167.1 | (639.5) | 334.1 | - |
| 116.8 |
| 111.3 |
| 109.7 |
| 107.6 |
| 98.5 |
| 103.1 |
| 95.5 |
| 109.4 |
| 99.3 |
| 102.2 |
| 106.5 |
| 106.0 |
| 99.1 |
| 102.4 |
| 96.1 |
| 76.3 |
| 71.4 |
| 70.8 |
| 66.9 |
| 65.2 |
| 60.8 |
| 61.7 |
| 56.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 6.4 |
| 6.5 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 470.9 |
| 467.0 |
| 491.0 |
| 543.7 |
| 442.7 |
| 518.5 |
| 574.5 |
| 669.1 |
| 479.7 |
| 427.7 |
| 484.1 |
| 569.4 |
| 388.6 |
| 362.6 |
| 457.8 |
| 473.6 |
| 362.0 |
| 369.6 |
| 403.9 |
| 520.0 |
| 299.2 |
| 323.7 |
| 342.9 |
| 431.9 |
| 453.4 |
| 443.9 |
| 435.2 |
| 428.1 |
| 415.0 |
| 417.1 |
| 404.4 |
| 408.9 |
| 397.2 |
| 384.9 |
| 388.5 |
| 376.3 |
| 387.3 |
| 372.1 |
| 364.2 |
| 373.1 |
| 368.6 |
| 356.6 |
| 345.0 |
| 341.8 |
| 350.7 |
| 338.5 |
| 328.2 |
| 215.3 |
| 241.4 |
| 241.2 |
| 252.5 |
| 248.0 |
| 257.9 |
| 263.7 |
| 273.4 |
| 277.1 |
| 278.7 |
| 274.5 |
| 272.5 |
| 279.9 |
| 283.5 |
| 286.5 |
| 286.9 |
| 261.2 |
| 272.1 |
| 273.8 |
| 282.9 |
| 285.0 |
| 289.3 |
| 293.2 |
| 298.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 687.5 |
| 687.5 |
| 687.5 |
| 686.0 |
| 686.3 |
| 686.3 |
| 686.3 |
| 686.3 |
| 686.0 |
| 666.9 |
| 666.9 |
| 666.8 |
| 649.9 |
| 649.9 |
| 652.2 |
| 652.3 |
| 558.8 |
| 552.5 |
| 552.9 |
| 552.9 |
| 552.9 |
| 552.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| 51.9 |
| 53.2 |
| 56.0 |
| 59.1 |
| 62.0 |
| 65.2 |
| 63.9 |
| 64.5 |
| 67.7 |
| 71.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.2 |
| 248.9 |
| 249.2 |
| 234.8 |
| 233.9 |
| 225.2 |
| 220.6 |
| 213.1 |
| 218.6 |
| 212.3 |
| 134.7 |
| 133.6 |
| 129.6 |
| 119.5 |
| 110.3 |
| 99.9 |
| 90.6 |
| 84.7 |
| 82.5 |
| 77.0 |
| 76.8 |
| 75.1 |
| 70.5 |
| 1,572.4 |
| 1,548.8 |
| 1,539.9 |
| 1,520.8 |
| 1,510.3 |
| 1,496.8 |
| 1,485.9 |
| 1,472.7 |
| 1,481.0 |
| 1,467.3 |
| 1,342.9 |
| 1,334.4 |
| 1,325.7 |
| 1,288.8 |
| 1,276.8 |
| 1,282.1 |
| 1,275.4 |
| 1,118.6 |
| 1,106.0 |
| 1,102.8 |
| 1,105.1 |
| 1,096.1 |
| 1,085.0 |
| 2,272.1 |
| 2,280.8 |
| 2,280.9 |
| 2,336.2 |
| 2,211.5 |
| 2,286.7 |
| 2,335.1 |
| 2,428.5 |
| 2,229.4 |
| 2,187.4 |
| 2,226.0 |
| 2,184.8 |
| 2,002.9 |
| 1,971.8 |
| 2,033.1 |
| 2,037.2 |
| 1,905.4 |
| 1,917.1 |
| 1,796.3 |
| 1,908.9 |
| 1,687.0 |
| 1,718.1 |
| 1,732.3 |
| 1,815.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 208.7 |
| 268.8 |
| 319.7 |
| 141.1 |
| 193.4 |
| 254.8 |
| 318.2 |
| 160.3 |
| 215.4 |
| 266.8 |
| 339.8 |
| 189.0 |
| 240.9 |
| 296.7 |
| 352.4 |
| 199.1 |
| 265.2 |
| 324.5 |
| 382.8 |
| 194.8 |
| 245.2 |
| 295.9 |
| 343.5 |
| 10.9 |
| 11.6 |
| 11.3 |
| 11.5 |
| 11.7 |
| 11.7 |
| 13.0 |
| 11.7 |
| 11.7 |
| 12.1 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.4 |
| 147.1 |
| 182.5 |
| 152.7 |
| 145.9 |
| 144.8 |
| 166.7 |
| 126.3 |
| 116.4 |
| 106.8 |
| 120.4 |
| 96.0 |
| 92.6 |
| 113.1 |
| 88.8 |
| 82.8 |
| 75.4 |
| 72.7 |
| 81.6 |
| 69.8 |
| 67.6 |
| 69.8 |
| 85.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543.8 |
| 320.2 |
| 373.4 |
| 430.0 |
| 520.9 |
| 301.7 |
| 351.0 |
| 407.4 |
| 494.8 |
| 298.4 |
| 343.2 |
| 393.1 |
| 470.0 |
| 330.9 |
| 340.1 |
| 420.2 |
| 475.7 |
| 289.2 |
| 353.8 |
| 414.7 |
| 471.2 |
| 269.9 |
| 328.6 |
| 379.4 |
| 443.7 |
| 42.9 |
| 45.0 |
| 46.8 |
| 49.4 |
| 52.3 |
| 55.1 |
| 56.9 |
| 56.6 |
| 56.1 |
| 58.9 |
| 62.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.4 |
| 67.0 |
| 66.1 |
| 75.9 |
| 70.9 |
| 69.5 |
| 67.7 |
| 71.5 |
| 66.1 |
| 61.6 |
| 58.7 |
| 54.6 |
| 18.9 |
| 14.8 |
| 21.1 |
| 17.5 |
| 106.4 |
| 110.5 |
| 115.0 |
| 128.6 |
| 143.9 |
| 162.3 |
| 174.0 |
| 177.5 |
| 272.3 |
| 266.8 |
| 260.8 |
| 257.2 |
| 252.6 |
| 246.4 |
| 244.0 |
| 228.7 |
| 223.7 |
| 222.0 |
| 217.0 |
| 212.6 |
| 210.5 |
| 209.0 |
| 208.3 |
| 169.3 |
| 166.8 |
| 220.9 |
| 219.5 |
| 203.4 |
| 197.3 |
| 196.4 |
| 188.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| 56.1 |
| 57.2 |
| 59.3 |
| 66.1 |
| 68.3 |
| 69.6 |
| 68.3 |
| 67.2 |
| 72.2 |
| 75.6 |
| 14.3 |
| 14.5 |
| 14.5 |
| 14.2 |
| 12.9 |
| 12.3 |
| 12.1 |
| 7.8 |
| 7.6 |
| 7.6 |
| 8.5 |
| 10.0 |
| 9.4 |
| 623.3 |
| 635.5 |
| 455.2 |
| 496.0 |
| 594.3 |
| 390.6 |
| 383.9 |
| 383.9 |
| 417.1 |
| 357.5 |
| 356.2 |
| 285.9 |
| 246.0 |
| 239.7 |
| 244.3 |
| 238.7 |
| 393.0 |
| 389.3 |
| 343.8 |
| 405.7 |
| 405.0 |
| 418.1 |
| 380.3 |
| 375.6 |
| 943.5 |
| 1,008.8 |
| 885.2 |
| 1,016.9 |
| 896.1 |
| 741.5 |
| 791.3 |
| 878.8 |
| 715.6 |
| 700.7 |
| 749.3 |
| 755.8 |
| 576.9 |
| 579.8 |
| 664.5 |
| 714.4 |
| 682.3 |
| 743.1 |
| 758.5 |
| 876.9 |
| 674.9 |
| 746.7 |
| 759.7 |
| 819.3 |
| 535.5 |
| 527.3 |
| 519.0 |
| 510.8 |
| 503.2 |
| 497.0 |
| 495.0 |
| 487.6 |
| 481.0 |
| 475.2 |
| 472.0 |
| 465.6 |
| 460.0 |
| 454.9 |
| 464.1 |
| 458.1 |
| 452.8 |
| 448.3 |
| 452.0 |
| 446.4 |
| 441.7 |
| 437.5 |
| 440.1 |
| 2,542.6 |
| 2,480.6 |
| 2,412.5 |
| 2,369.7 |
| 2,332.5 |
| 2,293.2 |
| 2,235.3 |
| 2,206.9 |
| 2,166.0 |
| 2,124.7 |
| 2,066.1 |
| 2,035.9 |
| 2,007.5 |
| 1,967.9 |
| 1,912.9 |
| 1,800.2 |
| 1,756.4 |
| 1,624.8 |
| 1,585.3 |
| 1,544.7 |
| 1,508.7 |
| 1,471.6 |
| 1,431.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,807.1 |
| 1,613.2 |
| 1,613.2 |
| 1,566.1 |
| 1,291.6 |
| 1,247.5 |
| 1,181.7 |
| 1,181.7 |
| 1,161.3 |
| 1,124.3 |
| 1,110.1 |
| 1,076.5 |
| 1,076.5 |
| 1,055.3 |
| 1,055.3 |
| 1,036.3 |
| 1,036.3 |
| 1,036.3 |
| 1,006.3 |
| 980.0 |
| 980.0 |
| 937.5 |
| 876.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,328.6 |
| 1,272.0 |
| 1,395.7 |
| 1,319.3 |
| 1,315.4 |
| 1,545.2 |
| 1,543.8 |
| 1,549.7 |
| 1,513.9 |
| 1,486.7 |
| 1,476.7 |
| 1,429.0 |
| 1,426.0 |
| 1,392.0 |
| 1,368.6 |
| 1,322.8 |
| 1,296.5 |
| 1,174.0 |
| 1,037.8 |
| 1,032.1 |
| 1,012.1 |
| 971.4 |
| 972.6 |
| 996.2 |
| 1,395.7 |
| 1,319.3 |
| 1,315.4 |
| 1,545.2 |
| 1,543.8 |
| 1,549.7 |
| 1,513.9 |
| 1,486.7 |
| 1,476.7 |
| 1,429.0 |
| 1,426.0 |
| 1,392.0 |
| 1,368.6 |
| 1,322.8 |
| 1,296.5 |
| 1,174.0 |
| 1,037.8 |
| 1,032.1 |
| 1,012.1 |
| 971.4 |
| 972.6 |
| 996.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| (31.4) |
| - |
| - |
| - |
| - |
| (42.9) |
| (64.2) |
| (84.5) |
| (70.1) |
| 60.9 |
| 22.9 |
| 140.9 |
| 167.5 |
| 167.2 |
| 174.3 |
| 181.2 |
| 84.6 |
| 91.0 |
| 99.5 |
| 57.7 |
| 22.6 |
| 37.6 |
| (2.1) |
| 72.8 |
| 15.8 |
| (10.9) |
| 48.8 |
| 29.3 |
| (4.9) |
| (36.5) |
| (11.8) |
| 1,395.7 |
| 1,319.3 |
| 1,315.4 |
| 1,545.2 |
| 1,543.8 |
| 1,549.7 |
| 1,513.9 |
| 1,486.7 |
| 1,476.7 |
| 1,429.0 |
| 1,426.0 |
| 1,392.0 |
| 1,368.6 |
| 1,322.8 |
| 1,296.5 |
| 1,174.0 |
| 1,037.8 |
| 1,032.1 |
| 1,012.1 |
| 971.4 |
| 972.6 |
| 996.2 |
| 584.5 |
| 708.2 |
| 631.8 |
| 628.0 |
| 859.2 |
| 857.4 |
| 863.4 |
| 827.5 |
| 800.4 |
| 790.6 |
| 762.1 |
| 759.1 |
| 725.2 |
| 718.6 |
| 672.9 |
| 644.3 |
| 521.7 |
| 479.0 |
| 479.6 |
| 459.3 |
| 418.6 |
| 419.7 |
| 443.4 |