| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 586.5 | 457.4 | 389.7 | 386.8 | 636.2 | 467.2 | 338.5 | 409.6 | 369.8 | 304.9 | 210.7 | 104.9 | 102.1 | 99.9 | 117.3 | 67.2 | 63.3 | 82.2 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 0.0 | 1.7 | 0.2 | 0.9 | 0.8 | 0.2 | 0.2 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | 32.2 | 67.0 | 9.3 | 48.0 | 76.3 | 77.9 | 137.9 | 128.0 | 101.4 | 75.2 | 37.3 | 79.6 | 133.4 | - | |
| Cash And Short Term Investments | 586.5 | 457.4 | 389.7 | 419.0 | 703.2 | 476.5 | 386.5 | 486.0 | 447.8 | 442.8 | 338.7 | 206.3 | 177.3 | 137.3 | 196.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 151.5 | 163.7 | 192.1 | 143.9 | 148.2 | 197.7 | 213.5 | 235.3 | 213.4 | 294.4 | 247.2 | 82.2 | 60.5 | 73.9 | 69.8 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 13.3 | 12.9 | 14.1 | 18.0 | 28.2 | 22.8 | 22.2 | 26.3 | 34.8 | 40.0 | 58.0 | 12.1 | 12.6 | 7.6 | 8.0 | 8.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 280.8 | 272.7 | 269.7 | 275.6 | 267.6 | 258.8 | 251.6 | 232.8 | 204.5 | 186.2 | 154.2 | 99.8 | 89.6 | 75.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 23.5 | 18.2 | 14.5 | 16.5 | 22.0 | 18.0 | 20.0 | 24.6 | 30.1 | 37.4 | 44.0 | 13.1 | 11.5 | 10.2 | 7.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | 0.0 | 100.0 | 100.0 | 350.0 | 350.0 | 450.0 | 550.0 | 600.0 | 300.0 | 300.0 | 0.0 | - | 0.0 | 62.0 | 53.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | 0.0 | 100.0 | 100.0 | 350.0 | 350.0 | 450.0 | 550.0 | 600.0 | 300.0 | 300.0 | 0.0 | - | 0.0 | 62.0 | 68.1 | ||
| (in millions of USD) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 586.5 | 540.6 | 483.4 | 489.6 | 457.4 | 398.4 | 363.4 | 362.2 | 389.7 | 297.7 | 279.9 | 332.7 | 386.8 | 352.0 | 320.3 | |||||||||||||||||||||||||
| - |
| 200.6 |
| 63.3 |
| 82.2 |
| 62.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 29.0 | 31.8 | 32.1 | 34.3 | 32.9 | 23.6 | 24.0 | 35.7 | 33.5 | 37.0 | 78.4 | 13.5 | 11.5 | 9.0 | 6.2 | 4.8 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 867.9 | 713.2 | 672.5 | 617.4 | 921.9 | 722.5 | 659.7 | 801.2 | 752.4 | 854.5 | 740.5 | 337.3 | 278.8 | 237.3 | 289.7 | 283.7 | - | - |
| 63.6 |
| 50.9 |
| - |
| - |
| Accumulated Depreciation | 257.3 | 251.1 | 243.2 | 240.8 | 226.3 | 210.3 | 193.9 | 173.8 | 152.0 | 124.8 | 92.1 | 75.9 | 66.5 | 55.8 | 47.2 | 37.4 | - | - |
| Property,Plant & Equipment Net | 23.6 | 21.5 | 26.5 | 34.7 | 41.3 | 48.5 | 57.7 | 59.0 | 52.5 | 61.4 | 62.0 | 23.9 | 23.1 | 19.7 | 16.5 | 13.5 | - | - |
| Long Term Investments | 37.2 | 1.0 | 1.0 | 8.9 | 0.0 | 0.0 | 2.6 | 1.0 | 0.0 | 21.9 | 13.4 | 58.6 | 41.5 | 16.8 | 16.6 | 27.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,070.6 | 1,076.4 | 1,502.8 | 1,724.4 | 1,723.2 | 1,717.6 | 1,725.7 | 1,715.5 | 1,712.8 | 1,718.2 | 1,709.4 | 197.4 | 203.4 | 202.5 | 170.4 | 128.2 | 128.2 | - |
| Intangible Assets | 214.3 | 258.7 | 308.7 | 366.6 | 433.4 | 511.9 | 582.2 | 669.1 | 831.4 | 931.3 | 1,054.0 | 50.2 | 58.5 | 63.8 | 54.7 | 47.7 | - | - |
| Operating Lease Right Of Use Assets | 35.6 | 37.7 | 42.5 | 51.5 | 55.0 | 61.5 | 68.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 93.7 | 66.3 | 30.8 | 4.5 | 6.9 | 8.1 | 6.2 | 7.2 | 6.7 | 6.6 | 6.2 | 0.0 | 0.0 | 9.2 | 17.9 | 25.2 | - | - |
| Other Non-Current Assets | 11.7 | 11.8 | 10.6 | 12.5 | 13.0 | 15.1 | 17.8 | 17.0 | 12.9 | 7.7 | 7.4 | 1.7 | 2.5 | 2.9 | 2.0 | 1.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,354.5 | 2,186.6 | 2,595.3 | 2,820.6 | 3,194.7 | 3,085.0 | 3,120.5 | 3,270.0 | 3,368.6 | 3,601.5 | 3,592.8 | 669.0 | 607.8 | 552.2 | 567.8 | 527.6 | - | - |
| 9.7 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 15.0 | - | - |
| Deferred Revenue Current | 330.6 | 301.8 | 301.8 | 311.5 | 330.6 | 269.7 | 270.3 | 272.5 | 301.9 | 310.6 | 296.6 | 123.4 | 109.3 | 95.1 | 93.5 | 85.2 | - | - |
| Operating Lease Liabilities Current | 9.9 | 11.0 | 12.0 | 11.7 | 11.4 | 12.4 | 10.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 84.5 | 56.7 | 51.4 | 83.3 | 75.8 | 83.1 | 75.6 | 58.5 | 46.6 | 77.6 | 82.3 | 36.6 | 34.9 | 31.6 | 23.1 | 21.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 470.1 | 407.9 | 395.1 | 453.6 | 476.2 | 411.3 | 399.0 | 379.9 | 413.3 | 460.2 | 457.1 | 187.6 | 163.0 | 145.2 | 134.1 | 136.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 29.7 | 32.5 | 38.1 | 48.8 | 53.9 | 61.3 | 70.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 168.3 | 147.5 | 130.2 | 129.8 | 133.1 | 103.3 | 104.2 | 94.6 | 91.4 | 86.6 | 68.1 | 27.0 | 24.6 | 25.9 | 18.7 | 14.7 | - | - |
| Deferred Tax Liabilities | 2.2 | 2.6 | 4.4 | 24.9 | 78.9 | 92.3 | 114.4 | - | 151.6 | 277.6 | 285.4 | 10.6 | 2.8 | 0.9 | 1.4 | 0.0 | - | - |
| Pension Obligations | 26.0 | 25.2 | 26.3 | 24.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.6 | 8.2 | 7.1 | 7.7 | 7.5 | 21.6 | 10.0 | 19.5 | 8.3 | 4.0 | 2.9 | 2.0 | 2.4 | 2.2 | 2.3 | 1.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 705.3 | 626.2 | 703.2 | 790.9 | 1,134.3 | 1,079.3 | 1,182.6 | 1,204.6 | 1,299.8 | 1,165.3 | 1,149.5 | 233.3 | 198.6 | 180.3 | 225.4 | 208.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 3,325.4 | 3,255.3 | 3,181.4 | 3,099.7 | 3,023.4 | 2,955.4 | 2,891.6 | 2,828.9 | 2,665.1 | 2,693.8 | 2,642.7 | 298.1 | 273.6 | 253.2 | 237.3 | 227.2 | - | - |
| Retained Earnings | 51.1 | (44.4) | 322.5 | 470.2 | 410.6 | 374.7 | 355.3 | 358.1 | 396.5 | 316.7 | 283.4 | 311.8 | 250.6 | 201.5 | 160.9 | 128.4 | - | - |
| Accumulated Other Comprehensive Income | 4.0 | 4.1 | 3.6 | 5.7 | 0.1 | (1.9) | (3.2) | (2.6) | 2.9 | (3.5) | (1.5) | (4.6) | 2.8 | 0.7 | 0.2 | (0.7) | - | - |
| Treasury Stock | - | - | - | - | 1,373.8 | 1,322.5 | 1,305.9 | 1,119.1 | 995.8 | 570.9 | 481.4 | 169.5 | 117.8 | 83.5 | 56.0 | 35.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,649.3 | 1,560.4 | 1,892.1 | 2,029.6 | 2,060.4 | 2,005.8 | 1,937.9 | 2,065.4 | 2,068.8 | 2,436.3 | 2,443.4 | 435.8 | 409.2 | 371.9 | 342.4 | 319.6 | 266.8 | 225.7 |
| Total Equity | 1,649.3 | 1,560.4 | 1,892.1 | 2,029.6 | 2,060.4 | 2,005.8 | 1,937.9 | 2,065.4 | 2,068.8 | 2,436.3 | 2,443.4 | 435.8 | 409.2 | 371.9 | 342.4 | 319.6 | 266.8 | 225.7 |
| - |
| - |
| Net debt | - | (457.4) | (289.7) | (319.0) | (353.2) | (126.5) | 63.5 | 64.0 | 152.2 | (142.8) | (38.7) | (206.3) | - | (137.3) | (134.9) | (132.5) | - | - |
| Working Capital | 397.7 | 305.3 | 277.4 | 163.8 | 445.8 | 311.2 | 260.7 | 421.3 | 339.1 | 394.3 | 283.4 | 149.7 | 115.8 | 92.1 | 155.6 | 147.1 | - | - |
| Book Value | 1,649.3 | 1,560.4 | 1,892.1 | 2,029.6 | 2,060.4 | 2,005.8 | 1,937.9 | 2,065.4 | 2,068.8 | 2,436.3 | 2,443.4 | 435.8 | 409.2 | 371.9 | 342.4 | 319.6 | 266.8 | 225.7 |
| Tangible Book Value | 364.4 | 225.3 | 80.6 | (61.3) | (96.2) | (223.6) | (369.9) | (319.2) | (475.4) | (213.2) | (320.0) | 188.1 | 147.2 | 105.6 | 117.3 | 143.7 | 138.7 | - |
| 332.5 |
| 636.2 |
| 548.1 |
| 468.5 |
| 487.2 |
| 467.2 |
| 477.8 |
| 415.7 |
| 403.3 |
| 338.5 |
| 287.7 |
| 245.1 |
| 353.7 |
| 409.6 |
| 369.1 |
| 332.2 |
| 353.4 |
| 369.8 |
| 331.9 |
| 251.5 |
| 261.7 |
| 304.9 |
| 244.8 |
| 195.4 |
| 210.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.7 | 1.7 | 1.0 | 1.0 | 1.2 | 0.2 | 0.2 | 0.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.3 | 46.8 | 42.1 | 67.0 | 5.3 | 7.3 | 6.7 | 9.3 | 12.7 | 12.1 | 23.2 | 48.0 | 56.3 | 55.1 | 84.4 | 76.3 | 105.8 | 119.9 | 105.6 | 77.9 | 47.9 | 55.6 | 138.7 | 137.9 | 114.9 | 99.3 | 108.7 |
| Cash And Short Term Investments | 586.5 | 540.6 | 483.4 | 489.6 | 457.4 | 398.4 | 363.4 | 362.2 | 389.7 | 297.7 | 279.9 | 332.7 | 386.8 | 409.3 | 367.1 | 374.6 | 703.2 | 553.5 | 475.8 | 493.9 | 476.5 | 490.4 | 427.8 | 426.5 | 386.5 | 343.9 | 300.2 | 438.1 | 486.0 | 474.8 | 452.1 | 459.1 | 447.8 | 379.8 | 307.1 | 400.5 | 442.8 | 359.7 | 294.7 | 319.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 151.5 | 234.6 | 130.2 | 92.2 | 163.7 | 214.6 | 118.6 | 129.3 | 192.1 | 221.6 | 152.6 | 108.3 | 143.9 | 215.8 | 139.1 | 112.9 | 148.2 | 233.9 | 162.9 | 146.2 | 197.7 | 208.0 | 169.7 | 138.8 | 213.5 | 244.9 | 202.3 | 160.0 | 235.3 | 247.7 | 184.2 | 165.3 | 213.4 | 249.9 | 215.2 | 185.9 | 294.4 | 284.1 | 240.6 | 196.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 13.3 | 12.4 | 12.4 | 13.0 | 12.9 | 14.4 | 16.4 | 15.0 | 14.1 | 15.3 | 15.9 | 18.4 | 18.0 | 18.6 | 24.1 | 22.8 | 28.2 | 21.5 | 25.7 | 20.8 | 22.8 | 26.0 | 26.2 | 27.3 | 22.2 | 25.0 | 26.2 | 26.5 | 26.3 | 28.9 | 31.0 | 32.7 | 34.8 | 36.6 | 37.0 | 41.0 | 40.0 | 54.2 | 52.9 | 58.8 |
| Prepaid Expenses | 29.0 | 29.0 | 34.0 | 31.4 | 31.8 | 27.5 | 32.4 | 26.3 | 32.1 | 28.3 | 29.8 | 27.5 | 34.3 | 29.4 | 27.6 | 31.7 | 32.9 | 26.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 867.9 | 856.8 | 708.0 | 683.9 | 713.2 | 692.2 | 583.7 | 590.1 | 672.5 | 609.3 | 540.5 | 549.7 | 617.4 | 681.9 | 588.4 | 563.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 280.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 257.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 23.6 | 21.9 | 21.3 | 21.5 | 21.5 | 22.1 | 23.2 | 24.9 | 26.5 | 28.0 | 30.6 | 33.2 | 34.7 | 37.6 | 38.8 | 40.3 | ||||||||||||||||||||||||
| Long Term Investments | 37.2 | 13.2 | 10.0 | 11.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 4.0 | 5.9 | 8.9 | 6.9 | - | - | 0.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,070.6 | 1,069.0 | 1,069.5 | 1,070.2 | 1,076.4 | 1,079.1 | 1,073.4 | 1,076.7 | 1,502.8 | 1,551.5 | 1,722.0 | 1,723.5 | 1,724.4 | 1,725.7 | 1,733.3 | 1,726.2 | 1,723.2 | 1,720.7 | ||||||||||||||||||||||
| Intangible Assets | 214.3 | 226.8 | 238.4 | 249.9 | 258.7 | 270.0 | 285.6 | 295.3 | 308.7 | 323.9 | 336.4 | 352.5 | 366.6 | 382.3 | 393.7 | 415.0 | 433.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 35.6 | 37.6 | 38.4 | 36.2 | 37.7 | 36.6 | 38.5 | 39.9 | 42.5 | 45.0 | 47.0 | 49.4 | 51.5 | 51.1 | 49.8 | 52.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | 93.7 | 85.1 | 78.8 | 72.7 | 66.3 | 62.5 | 55.0 | 47.9 | 30.8 | 19.5 | 4.5 | 4.6 | 4.5 | 6.7 | 6.2 | 6.6 | 6.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 11.7 | 11.2 | 11.7 | 12.0 | 11.8 | 11.3 | 10.3 | 9.7 | 10.6 | 11.6 | 12.7 | 11.8 | 12.5 | 11.9 | 11.9 | 12.6 | 13.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,354.5 | 2,321.6 | 2,176.2 | 2,157.4 | 2,186.6 | 2,174.7 | 2,070.7 | 2,085.4 | 2,595.3 | 2,589.8 | 2,697.7 | 2,730.6 | 2,820.6 | 2,904.1 | 2,822.1 | 2,816.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 23.5 | 17.2 | 14.7 | 14.0 | 18.2 | 13.7 | 13.9 | 15.9 | 14.5 | 15.1 | 15.6 | 14.4 | 16.5 | 15.5 | 21.5 | 19.8 | 22.0 | 18.4 | 17.6 | 17.0 | 18.0 | 19.2 | 18.1 | 17.3 | 20.0 | 19.8 | 34.9 | 25.6 | 24.6 | 29.4 | 22.1 | 25.1 | 30.1 | 32.5 | 30.1 | 30.6 | 37.4 | 41.7 | 45.9 | 45.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 330.6 | 321.3 | 276.8 | 293.9 | 301.8 | 284.8 | 263.9 | 279.2 | 301.8 | 293.4 | 275.0 | 282.8 | 311.5 | 317.4 | 287.3 | 297.2 | 330.6 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 9.9 | 10.1 | 10.0 | 10.9 | 11.0 | 11.0 | 11.9 | 11.9 | 12.0 | 12.0 | 11.7 | 11.7 | 11.7 | 10.8 | 10.5 | 11.0 | ||||||||||||||||||||||||
| Accrued Expenses | 84.5 | 74.2 | 53.5 | 47.0 | 56.7 | 54.7 | 41.5 | 63.1 | 51.4 | 42.3 | 36.9 | 53.6 | 83.3 | 72.3 | 55.4 | 51.0 | 75.8 | 67.3 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 470.1 | 442.6 | 377.4 | 387.0 | 407.9 | 381.8 | 347.1 | 383.2 | 395.1 | 382.3 | 359.1 | 383.2 | 453.6 | 440.0 | 402.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | 75.0 | 75.0 | 75.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 200.0 | 200.0 | 200.0 | 350.0 | 350.0 | 350.0 | 350.0 | 350.0 | 450.0 | 450.0 | 450.0 | 450.0 | 450.0 | 450.0 | 500.0 | 550.0 | 600.0 | 600.0 | 600.0 | 600.0 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 |
| Operating Lease Liabilities Non-Current | 29.7 | 31.8 | 33.5 | 30.7 | 32.5 | 31.8 | 33.5 | 35.2 | 38.1 | 40.9 | 43.7 | 46.4 | 48.8 | 49.6 | 48.8 | 51.4 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 168.3 | 165.7 | 151.3 | 151.8 | 147.5 | 127.1 | 115.8 | 120.6 | 130.2 | 124.6 | 119.3 | 122.4 | 129.8 | 127.5 | 123.5 | 126.6 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 2.2 | 2.9 | 2.9 | 2.9 | 2.6 | 3.7 | 4.0 | 4.3 | 4.4 | 4.5 | 3.2 | 13.6 | 24.9 | 40.1 | 71.5 | 75.2 | 78.9 | |||||||||||||||||||||||
| Pension Obligations | 26.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 6.6 | 7.8 | 7.9 | 8.1 | 8.2 | 7.5 | 6.6 | 6.9 | 7.1 | 7.3 | 7.4 | 7.5 | 7.7 | 7.6 | 7.5 | 7.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 705.3 | 680.4 | 602.6 | 609.9 | 626.2 | 654.2 | 611.3 | 653.4 | 703.2 | 685.9 | 658.0 | 699.4 | 790.9 | 899.0 | 884.4 | 909.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 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 | 0.1 |
| Additional Paid In Capital | 3,325.4 | 3,306.2 | 3,293.2 | 3,274.7 | 3,255.3 | 3,235.0 | 3,221.2 | 3,202.0 | 3,181.4 | 3,158.3 | 3,142.7 | 3,118.8 | 3,099.7 | 3,077.9 | 3,015.6 | 2,993.2 | ||||||||||||||||||||||||
| Retained Earnings | 51.1 | 32.8 | (22.3) | (48.1) | (44.4) | (63.1) | (111.9) | (120.9) | 322.5 | 354.9 | 487.5 | 466.0 | 470.2 | 473.4 | 420.8 | 403.4 | 410.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 4.0 | 4.0 | 4.0 | 4.3 | 4.1 | 3.1 | 4.2 | 3.4 | 3.6 | 5.9 | 5.4 | 5.8 | 5.7 | (0.4) | (1.1) | (0.1) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,373.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,649.3 | 1,641.2 | 1,573.6 | 1,547.6 | 1,560.4 | 1,520.6 | 1,459.4 | 1,432.0 | 1,892.1 | 1,903.9 | 2,039.7 | 2,031.2 | 2,029.6 | 2,005.2 | 1,937.6 | 1,906.9 | ||||||||||||||||||||||||
| Total Equity | 1,649.3 | 1,641.2 | 1,573.6 | 1,547.6 | 1,560.4 | 1,520.6 | 1,459.4 | 1,432.0 | 1,892.1 | 1,903.9 | 2,039.7 | 2,031.2 | 2,029.6 | 2,005.2 | 1,937.6 | 1,906.9 | 2,060.4 | 2,047.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | 75.0 | 75.0 | 75.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 200.0 | 200.0 | 200.0 | 350.0 | 350.0 | 350.0 | 350.0 | 350.0 | 450.0 | 450.0 | 450.0 | 450.0 | 450.0 | 450.0 | 500.0 | 550.0 | 600.0 | 600.0 | 600.0 | 600.0 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 | 300.0 |
| Net debt | - | - | - | - | - | (323.4) | (288.4) | (287.2) | (289.7) | (197.7) | (179.9) | (232.7) | (286.8) | (209.3) | (167.1) | (174.6) | (353.2) | (203.5) | ||||||||||||||||||||||
| Working Capital | 397.7 | 414.3 | 330.6 | 296.9 | 305.3 | 310.4 | 236.6 | 206.8 | 277.4 | 227.1 | 181.4 | 166.5 | 163.8 | 241.9 | 186.2 | 148.2 | 445.8 | 408.4 | ||||||||||||||||||||||
| Book Value | 1,649.3 | 1,641.2 | 1,573.6 | 1,547.6 | 1,560.4 | 1,520.6 | 1,459.4 | 1,432.0 | 1,892.1 | 1,903.9 | 2,039.7 | 2,031.2 | 2,029.6 | 2,005.2 | 1,937.6 | 1,906.9 | 2,060.4 | 2,047.6 | ||||||||||||||||||||||
| Tangible Book Value | 364.4 | 345.4 | 265.6 | 227.5 | 225.3 | 171.4 | 100.4 | 60.0 | 80.6 | 28.5 | (18.8) | (44.8) | (61.3) | (102.8) | (189.3) | (234.3) | (96.2) | |||||||||||||||||||||||
| 25.6 |
| 23.8 |
| 23.6 |
| 28.5 |
| 36.7 |
| 25.8 |
| 24.0 |
| 25.8 |
| 31.2 |
| 31.6 |
| 35.7 |
| 27.0 |
| 27.4 |
| 32.4 |
| 33.5 |
| 23.7 |
| 29.0 |
| 29.0 |
| 37.0 |
| 28.8 |
| 42.4 |
| 65.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.9 |
| 839.6 |
| 701.6 |
| 696.3 |
| 722.5 |
| 762.6 |
| 669.4 |
| 630.8 |
| 659.7 |
| 654.0 |
| 573.0 |
| 675.9 |
| 801.2 |
| 802.2 |
| 719.8 |
| 718.1 |
| 752.4 |
| 713.5 |
| 636.9 |
| 704.9 |
| 854.5 |
| 745.6 |
| 665.1 |
| 668.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.3 |
| 42.7 |
| 45.0 |
| 47.0 |
| 48.5 |
| 51.3 |
| 53.2 |
| 55.2 |
| 57.7 |
| 58.7 |
| 58.5 |
| 56.4 |
| 59.0 |
| 60.8 |
| 63.6 |
| 60.0 |
| 52.5 |
| 53.6 |
| 57.4 |
| 60.3 |
| 61.4 |
| 61.9 |
| 64.0 |
| 64.1 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.6 |
| 2.6 |
| 7.6 |
| 5.1 |
| 1.0 |
| 1.0 |
| - |
| - |
| 0.0 |
| 3.2 |
| 6.3 |
| 9.2 |
| 21.9 |
| 17.2 |
| 8.7 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,717.9 |
| 1,716.1 |
| 1,717.6 |
| 1,714.1 |
| 1,718.6 |
| 1,721.6 |
| 1,725.7 |
| 1,718.5 |
| 1,719.4 |
| 1,717.9 |
| 1,715.5 |
| 1,715.5 |
| 1,713.0 |
| 1,718.5 |
| 1,712.8 |
| 1,716.4 |
| 1,715.9 |
| 1,715.5 |
| 1,718.2 |
| 1,720.9 |
| 1,714.5 |
| 1,710.3 |
| 453.7 |
| 474.4 |
| 494.4 |
| 511.9 |
| 535.1 |
| 551.8 |
| 569.5 |
| 582.2 |
| 602.9 |
| 624.8 |
| 649.0 |
| 669.1 |
| 693.8 |
| 720.9 |
| 756.4 |
| 831.4 |
| 859.2 |
| 888.0 |
| 906.3 |
| 931.3 |
| 959.0 |
| 998.2 |
| 1,024.0 |
| 55.0 |
| 56.3 |
| 56.7 |
| 58.9 |
| 61.5 |
| 63.3 |
| 65.6 |
| 68.0 |
| 68.6 |
| 65.7 |
| 65.1 |
| 67.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 8.1 |
| 8.2 |
| 8.1 |
| 7.0 |
| 6.7 |
| 6.5 |
| 6.2 |
| 7.0 |
| 7.0 |
| 7.1 |
| 7.2 |
| 4.8 |
| 5.6 |
| 5.6 |
| 6.7 |
| 5.7 |
| 5.6 |
| 5.5 |
| 6.6 |
| 2.5 |
| 3.3 |
| 5.0 |
| 12.7 |
| 12.7 |
| 12.2 |
| 15.1 |
| 13.0 |
| 12.3 |
| 15.9 |
| 17.8 |
| 17.9 |
| 14.0 |
| 15.1 |
| 17.0 |
| 19.3 |
| 20.0 |
| 19.0 |
| 12.9 |
| 7.4 |
| 7.9 |
| 8.1 |
| 7.7 |
| 5.7 |
| 6.1 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,194.7 |
| 3,133.5 |
| 3,016.4 |
| 3,033.1 |
| 3,085.0 |
| 3,146.3 |
| 3,077.6 |
| 3,067.5 |
| 3,120.5 |
| 3,127.3 |
| 3,069.4 |
| 3,194.0 |
| 3,270.0 |
| 3,297.4 |
| 3,243.0 |
| 3,277.6 |
| 3,368.6 |
| 3,359.0 |
| 3,317.9 |
| 3,409.8 |
| 3,601.5 |
| 3,512.9 |
| 3,459.8 |
| 3,494.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 296.8 |
| 246.7 |
| 258.0 |
| 269.7 |
| 251.3 |
| 236.2 |
| 249.4 |
| 270.3 |
| 261.2 |
| 234.2 |
| 246.5 |
| 272.5 |
| 260.9 |
| 230.1 |
| 248.2 |
| 301.9 |
| 299.3 |
| 269.6 |
| 279.5 |
| 310.6 |
| 299.2 |
| 282.0 |
| 280.0 |
| 11.4 |
| 11.4 |
| 12.0 |
| 12.1 |
| 12.4 |
| 11.8 |
| 11.3 |
| 11.0 |
| 10.3 |
| 11.1 |
| 10.5 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.8 |
| 53.3 |
| 83.1 |
| 76.9 |
| 61.8 |
| 53.7 |
| 75.6 |
| 70.4 |
| 50.2 |
| 41.4 |
| 58.5 |
| 71.6 |
| 54.3 |
| 55.3 |
| 46.6 |
| 54.0 |
| 62.8 |
| 61.2 |
| 77.6 |
| 83.5 |
| 65.2 |
| 68.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.2 |
| 476.2 |
| 431.2 |
| 370.8 |
| 367.6 |
| 411.3 |
| 396.2 |
| 362.2 |
| 357.5 |
| 399.0 |
| 384.1 |
| 350.6 |
| 349.6 |
| 379.9 |
| 386.4 |
| 339.0 |
| 359.8 |
| 413.3 |
| 419.3 |
| 397.7 |
| 402.2 |
| 460.2 |
| 453.0 |
| 422.6 |
| 424.6 |
| 53.9 |
| 55.7 |
| 56.1 |
| 58.6 |
| 61.3 |
| 63.8 |
| 66.7 |
| 69.4 |
| 70.7 |
| 67.8 |
| 68.1 |
| 70.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.1 |
| 122.2 |
| 102.5 |
| 101.9 |
| 103.3 |
| 102.7 |
| 99.6 |
| 100.1 |
| 104.2 |
| 104.3 |
| 97.0 |
| 95.5 |
| 94.6 |
| 84.9 |
| 77.1 |
| 80.5 |
| 91.4 |
| 87.7 |
| 81.7 |
| 79.2 |
| 86.6 |
| 78.2 |
| 64.2 |
| 67.0 |
| 80.8 |
| 86.0 |
| 89.6 |
| 92.3 |
| 105.5 |
| 108.7 |
| 111.2 |
| 114.4 |
| 115.5 |
| 120.9 |
| - |
| 124.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 7.5 |
| 12.3 |
| 22.2 |
| 21.6 |
| 11.6 |
| 14.6 |
| 14.4 |
| 10.0 |
| 7.0 |
| 7.2 |
| 6.2 |
| 19.5 |
| 20.1 |
| 20.4 |
| 15.1 |
| 8.3 |
| 7.4 |
| 5.4 |
| 4.3 |
| 4.0 |
| 3.1 |
| 3.2 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,134.3 |
| 1,086.0 |
| 1,017.4 |
| 1,030.1 |
| 1,079.3 |
| 1,168.1 |
| 1,138.2 |
| 1,137.7 |
| 1,182.6 |
| 1,164.5 |
| 1,129.1 |
| 1,182.6 |
| 1,204.6 |
| 1,253.9 |
| 1,206.4 |
| 1,232.4 |
| 1,299.8 |
| 1,027.7 |
| 1,085.6 |
| 1,092.3 |
| 1,165.3 |
| 1,115.0 |
| 1,085.8 |
| 1,102.8 |
| 3,023.4 |
| 3,003.7 |
| 2,991.7 |
| 2,968.6 |
| 2,955.4 |
| 2,936.6 |
| 2,924.8 |
| 2,903.1 |
| 2,891.6 |
| 2,873.7 |
| 2,863.0 |
| 2,841.0 |
| 2,828.9 |
| 2,809.9 |
| 2,796.7 |
| 2,676.4 |
| 2,665.1 |
| 2,735.4 |
| 2,723.7 |
| 2,703.3 |
| 2,693.8 |
| 2,676.9 |
| 2,667.0 |
| 2,650.3 |
| 419.0 |
| 371.2 |
| 363.4 |
| 374.7 |
| 363.3 |
| 334.2 |
| 337.9 |
| 355.3 |
| 348.0 |
| 311.3 |
| 328.8 |
| 358.1 |
| 338.1 |
| 341.7 |
| 368.1 |
| 396.5 |
| 379.7 |
| 290.0 |
| 292.5 |
| 316.7 |
| 294.4 |
| 273.1 |
| 274.4 |
| 0.1 |
| (1.8) |
| (1.9) |
| (1.9) |
| (1.9) |
| 0.3 |
| (1.3) |
| (2.2) |
| (3.2) |
| (3.3) |
| (3.7) |
| (3.2) |
| (2.6) |
| (0.6) |
| 0.6 |
| (0.1) |
| 2.9 |
| 0.0 |
| 0.5 |
| (2.0) |
| (3.5) |
| (4.0) |
| (1.7) |
| (1.7) |
| 1,362.1 |
| 1,327.3 |
| 1,322.5 |
| 1,322.0 |
| 1,318.5 |
| 1,309.0 |
| 1,305.9 |
| 1,255.7 |
| 1,230.4 |
| 1,155.3 |
| 1,119.1 |
| 1,104.0 |
| 1,102.5 |
| 999.3 |
| 995.8 |
| 783.9 |
| 781.9 |
| 676.3 |
| 570.9 |
| 569.5 |
| 564.6 |
| 531.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,060.4 |
| 2,047.6 |
| 1,999.0 |
| 2,003.0 |
| 2,005.8 |
| 1,978.2 |
| 1,939.3 |
| 1,929.8 |
| 1,937.9 |
| 1,962.8 |
| 1,940.3 |
| 2,011.4 |
| 2,065.4 |
| 2,043.5 |
| 2,036.6 |
| 2,045.2 |
| 2,068.8 |
| 2,331.3 |
| 2,232.4 |
| 2,317.5 |
| 2,436.3 |
| 2,397.9 |
| 2,374.0 |
| 2,391.7 |
| 1,999.0 |
| 2,003.0 |
| 2,005.8 |
| 1,978.2 |
| 1,939.3 |
| 1,929.8 |
| 1,937.9 |
| 1,962.8 |
| 1,940.3 |
| 2,011.4 |
| 2,065.4 |
| 2,043.5 |
| 2,036.6 |
| 2,045.2 |
| 2,068.8 |
| 2,331.3 |
| 2,232.4 |
| 2,317.5 |
| 2,436.3 |
| 2,397.9 |
| 2,374.0 |
| 2,391.7 |
| (125.8) |
| (143.9) |
| (126.5) |
| (40.4) |
| 22.2 |
| 23.5 |
| 63.5 |
| 106.1 |
| 149.8 |
| 61.9 |
| 64.0 |
| 125.2 |
| 147.9 |
| 140.9 |
| 152.2 |
| (79.8) |
| (7.1) |
| (100.5) |
| (142.8) |
| (59.7) |
| 5.3 |
| (19.6) |
| 330.8 |
| 328.7 |
| 311.2 |
| 366.4 |
| 307.2 |
| 273.3 |
| 260.7 |
| 269.9 |
| 222.4 |
| 326.3 |
| 421.3 |
| 415.9 |
| 380.8 |
| 358.2 |
| 339.1 |
| 294.2 |
| 239.2 |
| 302.7 |
| 394.3 |
| 292.6 |
| 242.5 |
| 244.4 |
| 1,999.0 |
| 2,003.0 |
| 2,005.8 |
| 1,978.2 |
| 1,939.3 |
| 1,929.8 |
| 1,937.9 |
| 1,962.8 |
| 1,940.3 |
| 2,011.4 |
| 2,065.4 |
| 2,043.5 |
| 2,036.6 |
| 2,045.2 |
| 2,068.8 |
| 2,331.3 |
| 2,232.4 |
| 2,317.5 |
| 2,436.3 |
| 2,397.9 |
| 2,374.0 |
| 2,391.7 |
| (126.8) |
| (193.3) |
| (207.5) |
| (223.6) |
| (271.0) |
| (331.1) |
| (361.3) |
| (369.9) |
| (358.5) |
| (403.9) |
| (355.5) |
| (319.2) |
| (365.8) |
| (397.3) |
| (429.7) |
| (475.4) |
| (244.2) |
| (371.5) |
| (304.3) |
| (213.2) |
| (282.1) |
| (338.8) |
| (342.6) |