| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| (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 | 688.9 | 497.5 | 461.6 | 568.7 | 538.1 | 452.0 | 373.7 | 354.3 | 430.3 | 450.2 | 385.2 | 430.7 | 91.4 | 120.5 | 106.1 | 245.2 | 162.4 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 7.0 | 7.0 | 0.0 | 6.4 | 6.4 | 10.2 | 10.2 | 10.2 | 0.0 | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 695.9 | 504.5 | 461.6 | 575.1 | 544.5 | 462.2 | 383.8 | 364.4 | 430.3 | 450.2 | 385.2 | 430.7 | 91.4 | 120.5 | 106.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 308.5 | 303.6 | 331.3 | 296.6 | 263.0 | 296.2 | 421.4 | 368.9 | 476.9 | 489.7 | 612.8 | 778.4 | 768.8 | 666.9 | 549.8 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 201.6 | 222.8 | 209.8 | 184.4 | 153.7 | 141.2 | 174.7 | 194.5 | 215.3 | 280.1 | 328.5 | 375.6 | 441.8 | 331.3 | 255.1 | 236.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 2,174.5 | 2,156.4 | 2,285.9 | 2,435.8 | 2,452.4 | 2,456.6 | 2,622.2 | 2,837.6 | 2,815.6 | 2,728.1 | 2,772.6 | 2,660.8 | 2,380.9 | 2,069.1 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 174.7 | 181.5 | 156.1 | 148.0 | 122.3 | 94.2 | 145.9 | 102.6 | 85.5 | 77.6 | 118.3 | 123.7 | 129.6 | 130.5 | 111.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 487.4 | 482.0 | 477.1 | 701.0 | 702.1 | 805.3 | 796.5 | 786.6 | 792.3 | 793.1 | 795.8 | 743.5 | 0.0 | 94.0 | 120.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 487.4 | 482.0 | 477.1 | 701.0 | 702.1 | 805.3 | 796.5 | 786.6 | 792.3 | 793.1 | 795.8 | 743.5 | 0.0 | 94.0 | 120.0 | 0.0 | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 367.2 |
| 339.5 |
| 334.9 |
| 430.3 |
| 472.4 |
| 472.4 |
| 462.5 |
| 450.2 |
| 441.6 |
| 393.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 7.0 | 7.0 | 7.0 | 7.0 | - | - | - | - | - | - | - | - | - | - | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 367.2 | 339.5 | 334.9 | 430.3 | 472.4 | 472.4 | 462.5 | 450.2 | 441.6 | 393.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 371.8 | 308.5 | 405.9 | 389.4 | 371.7 | 303.6 | 378.4 | 405.1 | 384.1 | 331.3 | 391.7 | 369.8 | 317.9 | 296.6 | 384.9 | 344.5 | 303.4 | 263.0 | 293.1 | 334.1 | 284.5 | 296.2 | 331.6 | 353.2 | 373.0 | - | 376.0 | 374.2 | 381.5 | - | 579.2 | 504.3 | 471.3 | 476.9 | 464.5 | 466.5 | 429.8 | 489.7 | 510.4 | 547.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 208.2 | 201.6 | 218.1 | 226.6 | 220.8 | 222.8 | 241.6 | 231.3 | 216.9 | 209.8 | 208.2 | 208.8 | 197.6 | 184.4 | 167.8 | 169.2 | 162.3 | 153.7 | 128.9 | 129.1 | 130.6 | 141.2 | 148.5 | 160.4 | 166.4 | - | 198.7 | 206.7 | 203.0 | - | 189.1 | 185.9 | 185.0 | 215.3 | 245.8 | 266.6 | 297.6 | 280.1 | 297.2 | 343.0 |
| Prepaid Expenses | - | - | 95.4 | 84.8 | 84.8 | 81.7 | - | - | - | - | 77.3 | - | - | 56.2 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 105.0 | 96.6 | 102.4 | 91.8 | 91.8 | 88.7 | 100.2 | 93.4 | 88.5 | 68.5 | 77.3 | 77.6 | 74.4 | 62.5 | 66.6 | 76.9 | 67.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,516.9 | 1,512.4 | 1,501.8 | 1,392.7 | 1,335.6 | 1,387.9 | 1,411.1 | 1,337.1 | 1,237.5 | 1,305.7 | 1,458.6 | 1,375.3 | 1,305.3 | 1,297.1 | 1,219.7 | 1,147.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,182.3 | 2,174.5 | 2,196.2 | 2,241.2 | 2,198.0 | 2,156.4 | 2,180.2 | 2,268.7 | 2,257.9 | 2,285.9 | 2,409.7 | 2,446.0 | 2,420.2 | 2,435.8 | 2,384.8 | 2,423.4 | 2,476.6 | 2,452.4 | 2,446.3 | 2,454.7 | 2,448.7 | 2,456.6 | 2,418.5 | 2,424.9 | 2,450.1 | - | 2,904.9 | 2,879.2 | 2,857.7 | - | 2,831.7 | 2,812.4 | 2,821.8 | 2,815.6 | 2,790.1 | 2,744.4 | 2,712.0 | 2,728.1 | 2,770.6 | 2,820.1 |
| Accumulated Depreciation | 1,737.4 | 1,722.8 | 1,753.9 | 1,795.5 | 1,766.1 | 1,736.3 | 1,756.6 | 1,852.2 | 1,835.8 | 1,861.6 | 1,987.9 | 2,020.0 | 1,992.8 | 1,997.4 | 1,950.2 | 1,968.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 444.9 | 451.7 | 442.3 | 445.7 | 431.9 | 420.1 | 423.6 | 416.5 | 422.1 | 424.3 | 421.8 | 426.1 | 427.4 | 438.4 | 434.6 | 455.3 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 50.8 | 51.0 | 51.0 | 51.4 | 50.2 | 49.4 | 34.1 | 34.0 | 34.0 | 34.2 | 34.0 | 34.1 | 34.1 | 34.3 | 33.9 | 34.4 | 34.9 | 34.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 323.5 | 349.8 | 378.5 | 283.7 | 313.8 | 334.7 | 364.1 | 378.7 | 398.9 | 337.6 | 297.0 | 227.2 | 153.5 | 139.6 | 136.3 | 133.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 136.1 | 129.3 | 165.6 | 154.1 | 143.5 | 144.3 | 123.6 | 138.5 | 136.4 | 137.3 | 101.0 | 102.2 | 122.2 | 122.2 | 98.3 | 101.7 | 102.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,643.2 | 2,667.3 | 2,539.3 | 2,327.6 | 2,275.0 | 2,336.3 | 2,356.5 | 2,304.9 | 2,228.9 | 2,239.0 | 2,312.4 | 2,164.9 | 2,042.5 | 2,031.7 | 1,922.8 | 1,872.4 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 176.3 | 174.7 | 170.9 | 161.6 | 169.4 | 181.5 | 183.3 | 172.7 | 152.6 | 156.1 | 154.8 | 151.1 | 142.7 | 148.0 | 135.9 | 129.6 | 108.0 | 122.3 | 97.8 | 106.8 | 92.5 | 94.2 | 96.5 | 89.4 | 124.9 | - | 101.6 | 105.2 | 111.7 | - | 111.8 | 91.2 | 83.0 | 85.5 | 89.4 | 81.7 | 86.9 | 77.6 | 95.3 | 100.0 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | 131.6 | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 114.8 | 115.0 | 117.9 | 92.0 | 106.2 | 140.7 | 168.8 | 181.1 | 150.2 | 164.6 | 139.3 | 119.0 | 122.7 | 113.0 | 80.2 | 56.6 | 84.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 128.8 | 128.5 | 127.4 | 114.5 | 131.4 | 131.4 | 127.7 | 118.6 | 108.0 | 78.1 | 59.0 | 46.1 | 22.4 | 19.6 | 18.3 | 19.0 | ||||||||||||||||||||||||
| Accrued Expenses | 438.1 | 472.0 | 475.1 | 443.3 | 430.8 | 474.7 | 448.0 | 423.2 | 400.6 | 411.8 | 374.8 | 345.0 | 309.8 | 307.4 | 299.7 | 286.6 | 272.7 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 729.2 | 761.7 | 763.9 | 696.9 | 706.4 | 796.9 | 800.1 | 776.9 | 703.4 | 732.5 | 800.5 | 615.0 | 575.2 | 568.4 | 515.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 488.8 | 487.4 | 486.0 | 484.6 | 483.3 | 482.0 | 480.7 | 479.4 | 478.2 | 477.1 | 568.5 | 700.4 | 700.7 | 701.0 | 701.3 | 701.5 | 701.8 | 702.1 | 740.0 | 773.4 | 804.9 | 805.3 | 805.6 | 806.0 | 806.4 | - | 799.9 | 795.6 | 791.0 | - | 782.2 | 782.2 | 785.1 | 792.3 | 795.8 | 794.1 | 793.9 | 793.1 | 802.3 | 802.3 |
| Operating Lease Liabilities Non-Current | 231.2 | 257.3 | 286.5 | 205.0 | 218.2 | 238.3 | 271.9 | 295.3 | 325.9 | 293.5 | 270.6 | 212.5 | 162.6 | 151.8 | 148.9 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 81.2 | 84.2 | 89.2 | 93.0 | 87.9 | 98.8 | 99.7 | 96.2 | 92.3 | 101.9 | 100.6 | 85.4 | 77.7 | 84.7 | 79.7 | 76.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,530.4 | 1,590.6 | 1,625.6 | 1,479.5 | 1,495.9 | 1,616.0 | 1,652.5 | 1,647.8 | 1,599.7 | 1,604.9 | 1,740.1 | 1,613.4 | 1,516.2 | 1,505.9 | 1,445.5 | 1,395.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | - | 27.7 | 27.7 | 27.7 | - | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 | 27.7 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 1,962.6 | - | 1,748.8 | 1,677.5 | 1,623.1 | 1,572.7 | 1,516.6 | 1,475.4 | 1,440.4 | 1,425.3 | 1,380.7 | 1,350.9 | 1,331.9 | 1,327.9 | 1,304.7 | 1,286.4 | 1,282.7 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (392.5) | (396.1) | (387.7) | (388.2) | (409.1) | (429.4) | (396.2) | (408.8) | (398.3) | (382.3) | (396.6) | (385.0) | (388.1) | (386.1) | (408.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | ||||||||||||||||||||||
| Total Stockholders Equity | 1,106.7 | 1,070.6 | 907.7 | 842.1 | 773.1 | 714.3 | 698.0 | 651.0 | 623.1 | 628.0 | 566.3 | 545.4 | 520.2 | 519.7 | 471.2 | 470.7 | 496.0 | |||||||||||||||||||||||
| Total Equity | 1,112.8 | 1,076.7 | 913.7 | 848.1 | 779.1 | 720.3 | 704.0 | 657.1 | 629.1 | 634.1 | 572.3 | 551.5 | 526.3 | 525.8 | 477.3 | 476.7 | 502.1 | 511.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 488.8 | 487.4 | 486.0 | 484.6 | 483.3 | 482.0 | 480.7 | 479.4 | 478.2 | 477.1 | 700.1 | 700.4 | 700.7 | 701.0 | 701.3 | 701.5 | 701.8 | 702.1 | 740.0 | 773.4 | 804.9 | 805.3 | 805.6 | 806.0 | 806.4 | - | 799.9 | 795.6 | 791.0 | - | 782.2 | 782.2 | 785.1 | 792.3 | 795.8 | 794.1 | 793.9 | 793.1 | 802.3 | 802.3 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 787.7 | 750.7 | 738.0 | 695.8 | 629.2 | 591.0 | 611.0 | 560.2 | 534.1 | 573.2 | 658.1 | 760.3 | 730.1 | 728.6 | 704.0 | 675.0 | 677.3 | 686.8 | ||||||||||||||||||||||
| Book Value | 1,106.7 | 1,070.6 | 907.7 | 842.1 | 773.1 | 714.3 | 698.0 | 651.0 | 623.1 | 628.0 | 566.3 | 545.4 | 520.2 | 519.7 | 471.2 | 470.7 | 496.0 | 505.0 | ||||||||||||||||||||||
| Tangible Book Value | 1,055.9 | 1,019.6 | 856.6 | 790.7 | 722.9 | 664.9 | 663.9 | 617.0 | 589.1 | 593.8 | 532.3 | 511.4 | 486.1 | 485.4 | 437.3 | 436.3 | 461.1 | |||||||||||||||||||||||
| 11.2 |
| 27.1 |
| - |
| - |
| - |
| 245.2 |
| 162.4 |
| 11.2 |
| 27.1 |
| 424.0 |
| 435.2 |
| - |
| - |
| 232.2 |
| - |
| - |
| Prepaid Expenses | 89.6 | 81.7 | 68.5 | 56.2 | 62.0 | 48.6 | 43.2 | 60.9 | 64.9 | 42.5 | 133.7 | 79.1 | 69.6 | 61.6 | 52.4 | 49.3 | - | - | - |
| Other Current Assets | 96.6 | 88.7 | 68.5 | 62.5 | 68.4 | 58.8 | 53.4 | 71.0 | 64.9 | 42.5 | 191.0 | 128.9 | 131.2 | 84.2 | 73.1 | 77.8 | 44.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,512.4 | 1,387.9 | 1,305.7 | 1,297.1 | 1,188.0 | 1,170.3 | 1,244.4 | 1,244.9 | 1,187.4 | 1,262.6 | 1,517.5 | 1,713.6 | 1,433.3 | 1,203.0 | 984.1 | 983.5 | 874.1 | - | - |
| 1,772.0 |
| 1,631.1 |
| 1,501.2 |
| - |
| - |
| Accumulated Depreciation | 1,722.8 | 1,736.3 | 1,861.6 | 1,997.4 | 1,962.8 | 1,865.5 | 1,845.7 | 1,872.9 | 1,751.4 | 1,574.9 | 1,505.8 | 1,355.0 | 1,191.8 | 1,044.0 | 878.7 | 844.7 | 734.9 | - | - |
| Property,Plant & Equipment Net | 451.7 | 420.1 | 424.3 | 438.4 | 489.6 | 591.1 | 776.5 | 964.7 | 1,064.2 | 1,153.3 | 1,266.7 | 1,305.8 | 1,189.1 | 1,025.1 | 893.3 | 786.4 | 766.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 13.5 | 14.4 | 30.5 | 30.0 | 30.5 | 34.2 | 37.9 | 39.3 | 49.1 | 39.8 | 49.1 | 32.6 | 37.5 | 42.6 | 49.6 | 51.8 | 58.7 | - | - |
| Goodwill | 51.0 | 49.4 | 34.2 | 34.3 | 34.9 | 35.0 | 405.1 | 413.1 | 455.6 | 443.6 | 426.9 | 331.5 | 344.0 | 363.2 | 333.5 | 143.2 | 130.8 | - | - |
| Intangible Assets | 30.3 | 33.3 | 21.2 | 11.5 | 12.6 | 14.3 | 25.8 | 80.0 | 85.3 | 87.8 | 93.7 | 60.9 | 68.5 | 78.3 | 70.6 | 22.2 | - | - | - |
| Operating Lease Right Of Use Assets | 349.8 | 334.7 | 337.6 | 139.6 | 146.1 | 141.2 | 163.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | 0.0 | 24.6 | 12.2 | 0.0 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 129.3 | 112.4 | 137.3 | 122.2 | 104.3 | 108.3 | 151.4 | 202.3 | 316.7 | 270.9 | 218.4 | 154.1 | 124.6 | 134.2 | 140.0 | 65.6 | 50.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | 284.5 | 719.7 | 615.4 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,667.3 | 2,336.3 | 2,239.0 | 2,031.7 | 1,962.9 | 2,045.8 | 2,740.7 | 2,825.0 | 3,024.0 | 3,130.3 | 3,429.5 | 3,504.9 | 3,128.5 | 2,768.1 | 2,400.5 | 2,030.5 | 1,880.3 | - | - |
| 85.6 |
| 86.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 115.0 | 140.7 | 164.6 | 113.0 | 88.2 | 50.0 | 117.3 | 85.2 | 63.0 | 122.2 | 157.0 | 116.9 | 150.2 | 73.5 | 52.1 | 68.1 | - | - | - |
| Operating Lease Liabilities Current | 128.5 | 131.4 | - | 19.6 | 18.8 | 18.8 | 19.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 472.0 | 474.7 | 411.8 | 307.4 | 290.7 | 292.9 | 337.7 | 306.9 | 350.3 | 430.8 | 497.7 | 490.3 | 516.6 | 408.3 | 335.2 | 314.4 | 255.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 761.7 | 796.9 | 732.5 | 568.4 | 501.2 | 437.1 | 601.0 | 494.7 | 435.8 | 508.4 | 616.0 | 679.1 | 727.1 | 617.2 | 501.4 | 439.9 | 388.5 | - | - |
| 0.0 |
| 120.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 257.3 | 238.3 | 293.5 | 151.8 | 158.5 | 156.1 | 161.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 1.0 | 2.2 | 1.4 | 3.0 | - | - | 42.0 | 236.1 | 353.2 | 322.8 | 260.8 | 178.1 | 157.5 | 139.8 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 84.2 | 98.8 | 101.9 | 84.7 | 90.1 | 89.2 | 106.8 | - | 131.3 | 312.3 | 439.0 | 424.9 | 358.0 | 241.5 | 221.2 | 200.4 | 147.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,590.6 | 1,616.0 | 1,604.9 | 1,505.9 | 1,451.8 | 1,487.7 | 1,665.3 | 1,409.7 | 1,359.4 | 1,613.7 | 1,850.8 | 1,847.5 | 1,085.1 | 952.7 | 842.6 | 640.3 | 656.0 | - | - |
| 13.9 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,926.5 | 1,572.7 | 1,425.3 | 1,327.9 | 1,301.9 | 1,351.2 | 1,850.2 | 2,204.5 | 2,417.4 | 2,295.2 | 2,364.8 | 2,240.2 | 1,921.6 | 1,641.0 | 1,426.5 | 1,239.6 | 1,039.0 | - | - |
| Accumulated Other Comprehensive Income | (396.1) | (429.4) | (382.3) | (386.1) | (366.5) | (359.3) | (334.1) | (339.4) | (292.1) | (302.7) | (300.4) | (183.2) | (52.6) | 17.8 | (27.2) | (9.0) | (13.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | 681.6 | 704.1 | 718.9 | 731.2 | 743.6 | 656.9 | 75.7 | 84.1 | 71.7 | 61.4 | 27.8 | - | - |
| Minority Interest | - | - | - | - | - | - | 6.1 | 6.1 | 5.4 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,070.6 | 714.3 | 628.0 | 519.7 | 505.0 | 552.1 | 1,069.3 | 1,409.2 | 1,659.2 | 1,516.6 | 1,578.7 | 1,657.5 | 2,043.4 | 1,815.5 | 1,558.0 | 1,390.2 | 1,224.3 | 967.7 | 915.3 |
| Total Equity | 1,076.7 | 720.3 | 634.1 | 525.8 | 511.0 | 558.2 | 1,075.4 | 1,415.3 | 1,664.5 | 1,516.6 | 1,578.7 | 1,657.5 | 2,043.4 | 1,815.5 | 1,558.0 | 1,390.2 | 1,224.3 | 967.7 | 915.3 |
| 120.0 |
| - |
| - |
| Net debt | (208.5) | (22.5) | 15.5 | 125.9 | 157.5 | 343.1 | 412.7 | 422.1 | 362.0 | 342.9 | 410.6 | 312.8 | (91.4) | (26.5) | 13.9 | (245.2) | (42.4) | - | - |
| Working Capital | 750.7 | 591.0 | 573.2 | 728.6 | 686.8 | 733.1 | 643.5 | 750.1 | 751.6 | 754.2 | 901.5 | 1,034.4 | 706.2 | 585.8 | 482.7 | 543.6 | 485.6 | - | - |
| Book Value | 1,070.6 | 714.3 | 628.0 | 519.7 | 505.0 | 552.1 | 1,069.3 | 1,409.2 | 1,659.2 | 1,516.6 | 1,578.7 | 1,657.5 | 2,043.4 | 1,815.5 | 1,558.0 | 1,390.2 | 1,224.3 | 967.7 | 915.3 |
| Tangible Book Value | 989.2 | 631.6 | 572.6 | 473.9 | 457.4 | 502.8 | 638.5 | 916.1 | 1,118.3 | 985.3 | 1,058.2 | 1,265.1 | 1,630.9 | 1,374.0 | 1,153.9 | 1,224.8 | 1,093.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.4 |
| 60.7 |
| 62.4 |
| 58.3 |
| 58.8 |
| 66.1 |
| 61.3 |
| 68.0 |
| - |
| 54.7 |
| 61.5 |
| 72.7 |
| - |
| 54.4 |
| 84.5 |
| - |
| 64.9 |
| 50.1 |
| 46.3 |
| 56.8 |
| 42.5 |
| 110.0 |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,142.7 |
| 1,188.0 |
| 1,185.1 |
| 1,228.9 |
| 1,161.5 |
| 1,170.3 |
| 1,125.8 |
| 1,131.9 |
| 1,151.9 |
| - |
| 1,167.2 |
| 1,195.2 |
| 1,220.4 |
| - |
| 1,189.8 |
| 1,114.2 |
| 1,105.7 |
| 1,187.4 |
| 1,232.8 |
| 1,261.7 |
| 1,246.7 |
| 1,262.6 |
| 1,359.3 |
| 1,415.4 |
| 1,996.4 |
| 1,962.8 |
| 1,935.6 |
| 1,916.8 |
| 1,887.1 |
| 1,865.5 |
| 1,809.1 |
| 1,777.1 |
| 1,778.3 |
| - |
| 1,958.5 |
| 1,931.4 |
| 1,901.9 |
| - |
| 1,838.2 |
| 1,798.4 |
| 1,767.5 |
| 1,751.4 |
| 1,706.7 |
| 1,644.3 |
| 1,588.6 |
| 1,574.9 |
| 1,603.6 |
| 1,610.0 |
| 480.3 |
| 489.6 |
| 510.7 |
| 537.9 |
| 561.7 |
| 591.1 |
| 609.4 |
| 647.9 |
| 671.8 |
| - |
| 946.4 |
| 947.8 |
| 955.7 |
| - |
| 993.5 |
| 1,014.0 |
| 1,054.3 |
| 1,064.2 |
| 1,083.4 |
| 1,100.2 |
| 1,123.4 |
| 1,153.3 |
| 1,167.0 |
| 1,210.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| 35.0 |
| 35.1 |
| 35.0 |
| 34.6 |
| 74.9 |
| 74.0 |
| - |
| 410.4 |
| 422.3 |
| 421.6 |
| - |
| 500.2 |
| 501.3 |
| 512.2 |
| 455.6 |
| 464.8 |
| 450.8 |
| 445.5 |
| 443.6 |
| 448.3 |
| 438.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.1 |
| 146.1 |
| 145.8 |
| 152.0 |
| 137.5 |
| 141.2 |
| 139.7 |
| 144.9 |
| 135.1 |
| 0.0 |
| 172.0 |
| 180.6 |
| 182.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.3 |
| 105.4 |
| 107.7 |
| - |
| 108.3 |
| - |
| 129.1 |
| 132.3 |
| - |
| 189.7 |
| 192.7 |
| 191.5 |
| - |
| 240.2 |
| 273.2 |
| 256.4 |
| 316.7 |
| 363.8 |
| 279.1 |
| 275.3 |
| 270.9 |
| 263.0 |
| 254.9 |
| - |
| - |
| - |
| 280.4 |
| 284.5 |
| 302.5 |
| 349.0 |
| 341.4 |
| - |
| 772.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,902.0 |
| 1,962.9 |
| 1,982.0 |
| 2,061.5 |
| 2,003.5 |
| 2,045.8 |
| 2,037.7 |
| 2,128.8 |
| 2,165.1 |
| - |
| 2,885.7 |
| 2,938.6 |
| 2,971.5 |
| - |
| 2,923.7 |
| 2,902.7 |
| 2,928.7 |
| 3,024.0 |
| 3,144.7 |
| 3,091.8 |
| 3,091.0 |
| 3,130.3 |
| 3,237.6 |
| 3,319.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.2 |
| 50.8 |
| 62.0 |
| 47.9 |
| 50.0 |
| 45.6 |
| 51.8 |
| 61.9 |
| - |
| 95.0 |
| 73.5 |
| 78.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 18.8 |
| 20.0 |
| 20.7 |
| 19.0 |
| 18.8 |
| 20.5 |
| 18.0 |
| 18.8 |
| 19.9 |
| 19.6 |
| 19.7 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 290.7 |
| 302.7 |
| 310.8 |
| 276.3 |
| 292.9 |
| 289.1 |
| 311.3 |
| 298.9 |
| - |
| 313.8 |
| 312.3 |
| 309.9 |
| 324.8 |
| 364.6 |
| 336.2 |
| 289.5 |
| 350.3 |
| 372.0 |
| 401.2 |
| 390.6 |
| 430.8 |
| 382.3 |
| 396.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.7 |
| 465.4 |
| 501.2 |
| 451.2 |
| 479.5 |
| 416.7 |
| 437.1 |
| 431.2 |
| 452.4 |
| 485.7 |
| - |
| 510.4 |
| 491.0 |
| 500.3 |
| - |
| 476.3 |
| 427.4 |
| 372.5 |
| 435.8 |
| 461.5 |
| 482.9 |
| 477.5 |
| 508.4 |
| 501.1 |
| 497.6 |
| 144.9 |
| 153.1 |
| 158.5 |
| 157.5 |
| 163.0 |
| 150.2 |
| 156.1 |
| 154.4 |
| 160.3 |
| 150.8 |
| 170.2 |
| 162.9 |
| 172.1 |
| 166.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.6 |
| 90.1 |
| 84.1 |
| 82.8 |
| 83.3 |
| 89.2 |
| 87.1 |
| 84.6 |
| 85.5 |
| - |
| 109.5 |
| 120.8 |
| 122.3 |
| 131.1 |
| 163.7 |
| 122.6 |
| 132.9 |
| 131.3 |
| 387.5 |
| 323.7 |
| 330.4 |
| 312.3 |
| 362.5 |
| 427.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,399.9 |
| 1,451.8 |
| 1,432.9 |
| 1,498.8 |
| 1,455.2 |
| 1,487.7 |
| 1,478.3 |
| 1,503.4 |
| 1,528.4 |
| - |
| 1,582.6 |
| 1,579.6 |
| 1,580.0 |
| - |
| 1,422.2 |
| 1,332.2 |
| 1,290.5 |
| 1,359.4 |
| 1,644.7 |
| 1,600.7 |
| 1,601.9 |
| 1,613.7 |
| 1,665.8 |
| 1,727.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,301.9 |
| 1,340.7 |
| 1,348.1 |
| 1,341.9 |
| 1,351.2 |
| 1,376.2 |
| 1,455.6 |
| 1,480.4 |
| - |
| 2,113.2 |
| 2,138.7 |
| 2,173.9 |
| 2,416.9 |
| 2,268.7 |
| 2,334.7 |
| 2,367.7 |
| 2,417.4 |
| 2,243.8 |
| 2,260.4 |
| 2,273.0 |
| 2,295.2 |
| 2,321.0 |
| 2,359.2 |
| (388.3) |
| (356.6) |
| (366.5) |
| (364.2) |
| (355.0) |
| (361.1) |
| (359.3) |
| (380.6) |
| (393.8) |
| (404.4) |
| - |
| (366.1) |
| (332.9) |
| (333.1) |
| - |
| (313.5) |
| (307.8) |
| (270.0) |
| (292.1) |
| (282.4) |
| (298.9) |
| (309.7) |
| (302.7) |
| (269.1) |
| (285.5) |
| 631.9 |
| 632.1 |
| - |
| 660.0 |
| - |
| 661.3 |
| 662.4 |
| - |
| 681.7 |
| 681.7 |
| 681.8 |
| - |
| 704.4 |
| 704.5 |
| 704.6 |
| 718.9 |
| 719.1 |
| 719.7 |
| 720.1 |
| 731.2 |
| 731.4 |
| 731.3 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| 6.1 |
| - |
| 6.1 |
| 6.1 |
| 6.1 |
| - |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| 505.0 |
| 543.0 |
| 556.7 |
| 542.3 |
| 552.1 |
| 553.4 |
| 619.3 |
| 630.6 |
| - |
| 1,297.0 |
| 1,353.0 |
| 1,385.4 |
| - |
| 1,496.1 |
| 1,565.2 |
| 1,632.8 |
| 1,659.2 |
| 1,494.6 |
| 1,491.1 |
| 1,489.1 |
| 1,516.6 |
| 1,571.8 |
| 1,591.6 |
| 549.1 |
| 562.7 |
| 548.3 |
| 558.2 |
| 559.4 |
| 625.4 |
| 636.7 |
| - |
| 1,303.1 |
| 1,359.0 |
| 1,391.5 |
| - |
| 1,501.5 |
| 1,570.5 |
| 1,638.2 |
| 1,664.5 |
| 1,500.0 |
| 1,491.1 |
| 1,489.1 |
| 1,516.6 |
| 1,571.8 |
| 1,591.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.0 |
| 442.7 |
| 450.2 |
| 362.0 |
| 323.4 |
| 321.7 |
| 331.4 |
| 342.9 |
| 360.6 |
| 409.1 |
| 733.9 |
| 749.4 |
| 744.8 |
| 733.1 |
| 694.6 |
| 679.5 |
| 666.2 |
| - |
| 656.8 |
| 704.1 |
| 720.1 |
| - |
| 713.5 |
| 686.9 |
| 733.2 |
| 751.6 |
| 771.3 |
| 778.8 |
| 769.2 |
| 754.2 |
| 858.2 |
| 917.8 |
| 543.0 |
| 556.7 |
| 542.3 |
| 552.1 |
| 553.4 |
| 619.3 |
| 630.6 |
| - |
| 1,297.0 |
| 1,353.0 |
| 1,385.4 |
| - |
| 1,496.1 |
| 1,565.2 |
| 1,632.8 |
| 1,659.2 |
| 1,494.6 |
| 1,491.1 |
| 1,489.1 |
| 1,516.6 |
| 1,571.8 |
| 1,591.6 |
| 470.1 |
| 508.1 |
| 521.6 |
| 507.2 |
| 517.1 |
| 518.8 |
| 544.4 |
| 556.6 |
| - |
| 886.6 |
| 930.7 |
| 963.9 |
| - |
| 996.0 |
| 1,063.8 |
| 1,120.7 |
| 1,203.6 |
| 1,029.8 |
| 1,040.3 |
| 1,043.6 |
| 1,073.1 |
| 1,123.5 |
| 1,152.7 |