| (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 | 184.4 | 265.8 | 288.1 | 272.2 | 326.5 | 275.5 | 269.6 | 259.9 | 280.0 | 277.9 | 273.4 | 293.7 | 241.9 | 489.5 | 167.9 | 240.3 | 235.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | 0.0 | 28.1 | 27.9 | 25.8 | 18.4 | 18.7 | 0.0 | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 184.4 | 265.8 | 288.1 | 272.2 | 326.5 | 303.6 | 297.5 | 285.8 | 298.4 | 296.6 | 273.4 | 293.7 | 241.9 | 489.5 | 167.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 1,001.1 | 862.0 | 811.4 | 636.6 | 541.1 | 415.2 | 372.7 | 129.3 | 152.3 | 161.4 | 197.3 | 235.7 | 229.1 | 217.4 | 230.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 344.4 | 362.1 | 401.8 | 489.9 | 478.2 | 460.5 | 440.1 | 392.8 | 355.2 | 332.4 | 303.1 | 286.5 | 272.2 | 291.8 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 11.5 | 24.2 | 43.5 | 40.2 | 33.4 | 24.9 | 42.4 | 53.5 | 35.2 | 18.0 | 13.4 | 19.8 | 16.2 | 17.0 | 17.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,172.4 | 1,227.1 | 1,686.4 | 1,350.6 | 1,439.5 | 1,005.3 | 669.1 | 643.3 | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,197.4 | 1,748.6 | 1,695.8 | 1,350.6 | 1,439.5 | 1,005.3 | 669.1 | 643.3 | - | - | - | - | - | - | - | - | |||
| (in millions of USD) | 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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 439.1 | 209.7 | 184.4 | 199.3 | 235.2 | 196.3 | 265.8 | 247.7 | 249.0 | 265.0 | 288.1 | 281.5 | 320.5 | 387.6 | 272.2 | |||||||||||||||||||||||||
| 256.9 |
| 263.3 |
| - |
| - |
| - |
| 240.3 |
| 235.1 |
| 256.9 |
| 263.3 |
| 169.3 |
| 166.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 119.1 | 102.9 | 96.0 | 88.9 | 70.0 | 69.4 | 52.7 | 49.0 | 49.9 | 52.8 | 56.4 | 37.7 | 45.7 | 28.3 | 30.6 | 32.1 | 24.2 | - | - |
| Other Current Assets | 78.8 | 68.0 | 81.8 | 71.1 | 135.4 | 45.2 | 59.7 | 169.7 | 165.9 | 131.8 | 140.8 | 133.9 | 123.9 | 121.0 | 109.4 | 91.1 | 77.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,383.4 | 1,298.7 | 1,277.4 | 1,068.7 | 1,073.0 | 833.4 | 782.6 | 633.8 | 666.6 | 642.6 | 704.7 | 732.2 | 680.2 | 879.2 | 592.3 | 568.3 | 546.5 | - | - |
| 276.4 |
| 247.2 |
| - |
| - |
| - |
| Accumulated Depreciation | 283.5 | 286.9 | 313.4 | 391.8 | 378.0 | 359.0 | 334.5 | 312.2 | 291.6 | 265.3 | 238.0 | 218.7 | 207.6 | 228.4 | 213.9 | 189.2 | - | - | - |
| Property,Plant & Equipment Net | 60.8 | 75.2 | 88.4 | 98.1 | 100.2 | 101.5 | 105.5 | 80.6 | 63.6 | 67.1 | 65.2 | 67.8 | 64.7 | 63.5 | 62.6 | 58.1 | 58.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,493.3 | 3,461.9 | 3,358.5 | 2,353.7 | 2,191.9 | 1,625.8 | 1,238.2 | 1,182.5 | 1,182.8 | 1,169.8 | 1,069.0 | 1,012.5 | 769.1 | 610.3 | 613.4 | 418.5 | 428.3 | - | - |
| Intangible Assets | 824.7 | 897.5 | 941.2 | 382.7 | 379.0 | 237.6 | 169.9 | 200.2 | 257.9 | 310.3 | 291.3 | 336.9 | 273.1 | 185.9 | 222.0 | 127.9 | 168.2 | - | - |
| Operating Lease Right Of Use Assets | 115.0 | 133.3 | 143.0 | 137.8 | 152.3 | 149.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 194.1 | 159.4 | 123.3 | 256.1 | 297.8 | 191.0 | 198.6 | 165.6 | 123.2 | 89.7 | 38.9 | 9.0 | 7.7 | 20.7 | 98.1 | 90.5 | 110.2 | - | - |
| Other Non-Current Assets | 545.9 | 357.6 | 357.0 | 390.3 | 313.3 | 212.6 | 140.1 | 36.3 | 34.5 | 35.3 | 40.8 | 41.6 | 34.1 | 32.1 | 41.4 | 43.8 | 38.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,617.2 | 6,383.5 | 6,288.8 | 4,687.3 | 4,507.6 | 3,382.7 | 2,664.6 | 2,329.0 | 2,360.4 | 2,345.7 | 2,209.9 | 2,200.0 | 1,828.9 | 1,791.6 | 1,629.7 | 1,307.1 | 1,350.2 | - | - |
| 11.7 |
| 13.3 |
| - |
| - |
| Short Term Debt | 25.0 | 521.5 | 9.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 812.3 | 754.0 | 665.4 | 503.8 | 482.1 | 416.8 | 385.5 | 487.6 | 446.3 | 400.4 | 368.2 | 369.3 | 326.9 | 315.3 | 279.9 | 238.8 | 228.9 | - | - |
| Operating Lease Liabilities Current | 24.2 | 24.2 | 24.7 | 22.0 | 27.9 | 34.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 199.6 | 173.8 | 160.4 | 104.0 | 117.8 | 101.1 | 88.8 | 101.8 | 111.0 | 145.6 | 82.4 | 144.9 | 112.7 | 92.2 | 91.9 | 98.5 | 86.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 104.0 | 74.4 | 80.8 | 84.1 | 97.6 | 57.5 | 49.8 | 65.5 | 60.2 | 52.8 | 44.1 | - | - |
| Total Current Liabilities | 1,237.4 | 1,667.2 | 1,671.2 | 792.3 | 779.3 | 680.8 | 638.2 | 735.3 | 678.9 | 654.5 | 617.3 | 626.7 | 528.6 | 481.7 | 465.3 | 453.0 | 491.4 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 148.3 | 157.6 | 168.5 | 167.6 | 180.9 | 180.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 14.8 | 21.2 | 16.2 | 16.6 | 15.5 | 9.7 | 11.1 | 11.9 | 12.6 | 13.2 | 18.6 | 13.3 | 10.0 | 12.2 | 14.4 | 7.0 | 5.4 | - | - |
| Deferred Tax Liabilities | 30.2 | 32.2 | 29.5 | 28.4 | 4.2 | 12.4 | 41.7 | 5.6 | 17.9 | 13.8 | 42.4 | 36.6 | 42.1 | 31.9 | 25.9 | 22.5 | 29.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | 30.8 | 20.2 | 39.6 | 50.1 | 76.3 | 68.2 | 57.3 | - | - | - |
| Other Non-Current Liabilities | 187.9 | 63.8 | 39.8 | 35.8 | 49.7 | 55.9 | 102.5 | 58.4 | 53.1 | 70.0 | 53.4 | 82.6 | 78.6 | 106.1 | 101.4 | 77.3 | 62.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,790.9 | 3,169.1 | 3,611.6 | 2,391.2 | 2,469.1 | 1,944.5 | 1,462.6 | 1,454.4 | 1,474.9 | 1,503.1 | 1,349.7 | 1,346.1 | 902.4 | 994.4 | 807.0 | 559.8 | 588.6 | - | - |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | 1,822.6 | 1,965.3 | 1,820.9 | 1,720.6 | 1,718.5 | 1,602.7 | 1,502.9 | 1,558.4 | 1,609.0 | 1,598.5 | 1,553.4 | 1,597.3 | 1,786.8 | 1,822.7 | 1,805.0 | 1,802.8 | 1,822.5 | - | - |
| Retained Earnings | 2,083.6 | 1,349.6 | 973.3 | 727.7 | 414.7 | (62.3) | (191.4) | (599.4) | (650.8) | (657.1) | (602.6) | (650.2) | (810.4) | (954.1) | (918.7) | (1,004.2) | (1,028.5) | - | - |
| Accumulated Other Comprehensive Income | (81.2) | (101.7) | (118.1) | (153.5) | (95.9) | (103.4) | (110.7) | (85.6) | (73.9) | (100.0) | (91.7) | (94.4) | (51.2) | (72.5) | (64.8) | (52.5) | (33.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,826.2 | 3,214.4 | 2,677.3 | 2,296.0 | 2,038.5 | 1,438.2 | 1,202.0 | 874.6 | 885.4 | 842.7 | 860.2 | 853.9 | 926.5 | 797.3 | 822.7 | 747.3 | 761.6 | 702.5 | 594.5 |
| Total Equity | 3,826.2 | 3,214.4 | 2,677.3 | 2,296.0 | 2,038.5 | 1,438.2 | 1,202.0 | 874.6 | 885.4 | 842.7 | 860.2 | 853.9 | 926.5 | 797.3 | 822.7 | 747.3 | 761.6 | 702.5 | 594.5 |
| - |
| - |
| - |
| Net debt | 1,013.0 | 1,482.8 | 1,407.7 | 1,078.4 | 1,112.9 | 701.7 | 371.7 | 357.5 | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 146.0 | (368.5) | (393.8) | 276.4 | 293.7 | 152.7 | 144.5 | (101.5) | (12.4) | (11.9) | 87.4 | 105.5 | 151.6 | 397.4 | 126.9 | 115.3 | 55.0 | - | - |
| Book Value | 3,826.2 | 3,214.4 | 2,677.3 | 2,296.0 | 2,038.5 | 1,438.2 | 1,202.0 | 874.6 | 885.4 | 842.7 | 860.2 | 853.9 | 926.5 | 797.3 | 822.7 | 747.3 | 761.6 | 702.5 | 594.5 |
| Tangible Book Value | (491.8) | (1,145.0) | (1,622.5) | (440.3) | (532.4) | (425.1) | (206.1) | (508.1) | (555.2) | (637.5) | (500.2) | (495.5) | (115.7) | 1.0 | (12.7) | 200.9 | 165.1 | - | - |
| 322.3 |
| 306.7 |
| 296.1 |
| 326.5 |
| 365.8 |
| 326.1 |
| 398.7 |
| 275.5 |
| 377.4 |
| 826.8 |
| 237.0 |
| 269.6 |
| 267.9 |
| 294.3 |
| 277.0 |
| 259.9 |
| 266.6 |
| 299.8 |
| 291.7 |
| 260.7 |
| 243.3 |
| 173.4 |
| 277.9 |
| 368.5 |
| 296.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 28.1 | 25.8 | 34.3 | 29.3 | 27.9 | 33.1 | 25.4 | 25.6 | 25.8 | 22.4 | 22.8 | 20.1 | 19.3 | 23.6 | 22.7 | 18.7 | - | - |
| Cash And Short Term Investments | 439.1 | 209.7 | 184.4 | 199.3 | 235.2 | 196.3 | 265.8 | 247.7 | 249.0 | 265.0 | 288.1 | 281.5 | 320.5 | 387.6 | 272.2 | 322.3 | 306.7 | 296.1 | 326.5 | 365.8 | 326.1 | 398.7 | 303.6 | 403.3 | 861.0 | 266.3 | 297.5 | 300.9 | 319.7 | 302.6 | 285.8 | 288.9 | 322.6 | 311.8 | 280.0 | 266.9 | 196.1 | 296.6 | 368.5 | 296.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 852.6 | 804.3 | 1,001.1 | 712.7 | 716.6 | 694.8 | 862.0 | 675.0 | 705.5 | 678.0 | 811.4 | 625.5 | 643.0 | 562.0 | 636.6 | 473.3 | 510.2 | 478.7 | 541.1 | 433.0 | 434.5 | 415.8 | 415.2 | 319.2 | 352.7 | 344.4 | 372.7 | 321.4 | 352.2 | 385.7 | 129.3 | 130.1 | 127.2 | 131.1 | 128.6 | 142.6 | 132.9 | 161.4 | 146.7 | 161.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 134.1 | 158.5 | 119.1 | 109.8 | 114.6 | 117.9 | 102.9 | 109.4 | 137.4 | 123.2 | 96.0 | 118.9 | 119.3 | 110.4 | 88.9 | 91.7 | 88.9 | |||||||||||||||||||||||
| Other Current Assets | 78.3 | 69.6 | 78.8 | 67.9 | 66.4 | 75.5 | 68.0 | 59.7 | 61.0 | 68.3 | 81.8 | 77.4 | 83.6 | 66.8 | 71.1 | 61.1 | 61.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,504.1 | 1,387.4 | 1,383.4 | 1,089.7 | 1,132.8 | 1,084.5 | 1,298.7 | 1,091.8 | 1,152.8 | 1,134.4 | 1,277.4 | 1,103.3 | 1,166.4 | 1,126.8 | 1,068.7 | 948.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 54.7 | 57.2 | 60.8 | 65.1 | 68.0 | 71.1 | 75.2 | 77.5 | 81.8 | 85.4 | 88.4 | 89.2 | 92.0 | 95.1 | 98.1 | 90.8 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 3,403.0 | 3,412.6 | 3,493.3 | 3,497.0 | 3,444.1 | 3,423.4 | 3,461.9 | 3,442.2 | 3,446.4 | 3,458.5 | 3,358.5 | 3,377.3 | 3,369.0 | 2,388.6 | 2,353.7 | 2,382.7 | 2,186.2 | 2,189.9 | ||||||||||||||||||||||
| Intangible Assets | 783.2 | 804.2 | 824.7 | 844.8 | 855.8 | 872.1 | 897.5 | 910.5 | 931.5 | 953.4 | 941.2 | 959.1 | 979.2 | 373.8 | 382.7 | 398.6 | 355.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 125.3 | 125.4 | 115.0 | 128.9 | 127.8 | 128.4 | 133.3 | 131.3 | 135.3 | 141.3 | 143.0 | 144.9 | 150.3 | 148.6 | 137.8 | 143.4 | ||||||||||||||||||||||||
| Deferred Tax Assets | 66.6 | 74.7 | 194.1 | 209.4 | 186.4 | 164.3 | 159.4 | 151.7 | 109.2 | 123.1 | 123.3 | 146.3 | 151.2 | 266.9 | 256.1 | 282.6 | 299.4 | |||||||||||||||||||||||
| Other Non-Current Assets | 600.2 | 565.7 | 545.9 | 394.1 | 347.5 | 331.6 | 357.6 | 323.1 | 348.3 | 375.1 | 357.0 | 387.6 | 391.5 | 395.9 | 390.3 | 359.0 | 328.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 6,537.3 | 6,427.3 | 6,617.2 | 6,229.1 | 6,162.4 | 6,075.4 | 6,383.5 | 6,128.1 | 6,205.3 | 6,271.2 | 6,288.8 | 6,207.6 | 6,299.6 | 4,795.8 | 4,687.3 | 4,605.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 14.5 | 20.3 | 11.5 | 8.7 | 8.5 | 20.7 | 24.2 | 47.2 | 19.6 | 14.4 | 43.5 | 18.5 | 37.7 | 39.0 | 40.2 | 16.5 | 23.7 | 32.9 | 33.4 | 23.4 | 22.2 | 30.0 | 24.9 | 30.0 | 33.7 | 42.5 | 42.4 | 44.1 | 36.7 | 57.2 | 53.5 | 37.8 | 29.9 | 32.7 | 24.6 | 18.4 | 19.1 | 18.0 | 13.4 | 12.2 |
| Short Term Debt | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 524.9 | 521.5 | 518.1 | 514.7 | 12.5 | 9.4 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 756.7 | 701.6 | 812.3 | 757.9 | 786.5 | 706.2 | 754.0 | 671.2 | 708.8 | 649.7 | 665.4 | 631.3 | 649.3 | 500.2 | 503.8 | 481.4 | 516.9 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 22.8 | 23.2 | 24.2 | 25.1 | 24.3 | 22.6 | 24.2 | 23.3 | 22.8 | 23.6 | 24.7 | 23.0 | 24.5 | 22.8 | 22.0 | 22.1 | ||||||||||||||||||||||||
| Accrued Expenses | 127.2 | 126.6 | 199.6 | 182.6 | 129.9 | 134.9 | 173.8 | 161.1 | 119.3 | 117.4 | 160.4 | 150.8 | 110.0 | 96.5 | 104.0 | 109.7 | 99.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,218.8 | 1,137.7 | 1,237.4 | 1,226.8 | 1,146.3 | 1,561.4 | 1,667.2 | 1,569.2 | 1,515.0 | 950.3 | 1,671.2 | 1,611.7 | 1,593.0 | 786.7 | 792.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,173.0 | 1,172.7 | 1,172.4 | 1,208.4 | 1,364.4 | 1,019.1 | 1,227.1 | 1,293.1 | 1,491.1 | 2,248.4 | 1,686.4 | 1,738.2 | 1,917.7 | 1,351.2 | 1,350.6 | 1,425.1 | 1,265.5 | 1,440.0 | 1,439.5 | 1,478.9 | 1,508.4 | 987.9 | 1,005.3 | 1,124.7 | 1,134.3 | 1,124.3 | 669.1 | 698.9 | - | - | 643.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 160.3 | 160.1 | 148.3 | 153.2 | 153.8 | 153.3 | 157.6 | 157.0 | 161.0 | 166.5 | 168.5 | 171.8 | 177.1 | 177.1 | 167.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 14.4 | 10.7 | 14.8 | 19.5 | 15.3 | 20.0 | 21.2 | 16.4 | 15.7 | 15.8 | 16.2 | 19.1 | 22.1 | 15.8 | 16.6 | 14.1 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 29.8 | 30.2 | 30.2 | 35.7 | 31.4 | 30.0 | 32.2 | 37.3 | 37.6 | 40.8 | 29.5 | 35.1 | 38.2 | 31.0 | 28.4 | 24.4 | 4.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 81.2 | 73.3 | 187.9 | 72.7 | 64.8 | 61.6 | 63.8 | 40.5 | 41.8 | 42.8 | 39.8 | 33.1 | 32.9 | 33.3 | 35.8 | 42.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,677.4 | 2,584.8 | 2,790.9 | 2,716.2 | 2,776.0 | 2,845.5 | 3,169.1 | 3,113.5 | 3,262.1 | 3,464.5 | 3,611.6 | 3,609.0 | 3,781.1 | 2,395.2 | 2,391.2 | 2,448.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 |
| Additional Paid In Capital | 1,110.4 | 1,672.3 | 1,822.6 | 1,847.4 | 1,909.5 | 1,936.4 | 1,965.3 | 1,910.6 | 1,901.1 | 1,860.9 | 1,820.9 | 1,767.4 | 1,749.6 | 1,701.8 | 1,720.6 | 1,669.0 | ||||||||||||||||||||||||
| Retained Earnings | 2,840.8 | 2,250.1 | 2,083.6 | 1,735.8 | 1,594.5 | 1,431.8 | 1,349.6 | 1,223.1 | 1,154.1 | 1,039.7 | 973.3 | 927.7 | 866.3 | 802.8 | 727.7 | 620.9 | 550.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (92.6) | (81.1) | (81.2) | (71.6) | (118.8) | (139.6) | (101.7) | (120.2) | (113.3) | (95.1) | (118.1) | (97.6) | (98.5) | (105.2) | (153.5) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,859.9 | 3,842.4 | 3,826.2 | 3,512.9 | 3,386.5 | 3,229.8 | 3,214.4 | 3,014.7 | 2,943.1 | 2,806.7 | 2,677.3 | 2,598.7 | 2,518.5 | 2,400.5 | 2,296.0 | 2,157.2 | ||||||||||||||||||||||||
| Total Equity | 3,859.9 | 3,842.4 | 3,826.2 | 3,512.9 | 3,386.5 | 3,229.8 | 3,214.4 | 3,014.7 | 2,943.1 | 2,806.7 | 2,677.3 | 2,598.7 | 2,518.5 | 2,400.5 | 2,296.0 | 2,157.2 | 2,084.0 | 1,953.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,198.0 | 1,197.7 | 1,197.4 | 1,233.4 | 1,389.4 | 1,544.0 | 1,748.6 | 1,811.2 | 2,005.7 | 2,260.9 | 1,695.8 | 1,738.2 | 1,917.7 | 1,351.2 | 1,350.6 | 1,425.1 | 1,265.5 | 1,440.0 | 1,439.5 | 1,478.9 | 1,508.4 | 987.9 | 1,005.3 | 1,124.7 | 1,630.7 | 1,124.3 | 669.1 | 698.9 | - | - | 643.3 | - | - | - | - | - | - | - | - | - |
| Net debt | 758.9 | 988.0 | 1,013.0 | 1,034.1 | 1,154.2 | 1,347.7 | 1,482.8 | 1,563.4 | 1,756.8 | 1,995.9 | 1,407.7 | 1,456.7 | 1,597.2 | 963.6 | 1,078.4 | 1,102.8 | 958.8 | 1,143.9 | ||||||||||||||||||||||
| Working Capital | 285.4 | 249.7 | 146.0 | (137.0) | (13.4) | (476.9) | (368.5) | (477.5) | (362.2) | 184.1 | (393.8) | (508.4) | (426.6) | 340.1 | 276.4 | 178.8 | 184.6 | |||||||||||||||||||||||
| Book Value | 3,859.9 | 3,842.4 | 3,826.2 | 3,512.9 | 3,386.5 | 3,229.8 | 3,214.4 | 3,014.7 | 2,943.1 | 2,806.7 | 2,677.3 | 2,598.7 | 2,518.5 | 2,400.5 | 2,296.0 | 2,157.2 | 2,084.0 | 1,953.8 | ||||||||||||||||||||||
| Tangible Book Value | (326.4) | (374.4) | (491.8) | (828.9) | (913.4) | (1,065.7) | (1,145.0) | (1,338.1) | (1,434.7) | (1,605.2) | (1,622.5) | (1,737.8) | (1,829.7) | (361.9) | (440.3) | (624.1) | (457.5) | |||||||||||||||||||||||
| 89.5 |
| 70.0 |
| 73.5 |
| 86.7 |
| 72.9 |
| 69.4 |
| 72.6 |
| 66.9 |
| 70.3 |
| 52.7 |
| 69.8 |
| 66.2 |
| 63.0 |
| 49.0 |
| 46.6 |
| 62.1 |
| 60.1 |
| 60.5 |
| 71.1 |
| 63.0 |
| 52.8 |
| 63.8 |
| 56.5 |
| 145.1 |
| 135.4 |
| 46.2 |
| 54.4 |
| 48.8 |
| 45.2 |
| 52.1 |
| 60.9 |
| 58.2 |
| 59.7 |
| 60.5 |
| 52.4 |
| 48.7 |
| 169.7 |
| 122.6 |
| 137.3 |
| 116.4 |
| 140.4 |
| 191.2 |
| 121.2 |
| 131.8 |
| 162.5 |
| 144.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 967.0 |
| 1,009.3 |
| 1,073.0 |
| 918.5 |
| 901.8 |
| 936.2 |
| 833.4 |
| 847.2 |
| 1,341.4 |
| 739.2 |
| 782.6 |
| 752.7 |
| 790.6 |
| 800.0 |
| 633.8 |
| 588.2 |
| 649.2 |
| 619.5 |
| 609.5 |
| 671.7 |
| 513.2 |
| 642.6 |
| 741.4 |
| 659.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.9 |
| 96.8 |
| 100.2 |
| 93.7 |
| 97.3 |
| 98.3 |
| 101.5 |
| 101.6 |
| 104.1 |
| 105.2 |
| 105.5 |
| 107.8 |
| 106.8 |
| 107.4 |
| 80.6 |
| 64.5 |
| 59.2 |
| 61.2 |
| 63.4 |
| 63.4 |
| 65.9 |
| 67.1 |
| 62.9 |
| 60.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,191.9 |
| 2,197.3 |
| 2,193.6 |
| 1,635.3 |
| 1,625.8 |
| 1,605.2 |
| 1,603.1 |
| 1,606.1 |
| 1,238.2 |
| 1,245.1 |
| 1,229.5 |
| 1,230.9 |
| 1,182.5 |
| 1,182.5 |
| 1,191.6 |
| 1,184.5 |
| 1,175.6 |
| 1,161.7 |
| 1,159.5 |
| 1,169.8 |
| 1,172.8 |
| 1,086.2 |
| 363.9 |
| 379.0 |
| 394.7 |
| 410.3 |
| 225.9 |
| 237.6 |
| 247.2 |
| 251.2 |
| 266.0 |
| 169.9 |
| 183.2 |
| 192.4 |
| 205.1 |
| 200.2 |
| 214.7 |
| 230.0 |
| 243.5 |
| 269.8 |
| 279.8 |
| 293.7 |
| 310.3 |
| 338.6 |
| 317.7 |
| 149.8 |
| 150.3 |
| 152.3 |
| 147.4 |
| 148.7 |
| 145.3 |
| 149.9 |
| 151.0 |
| 157.0 |
| 165.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 292.2 |
| 297.8 |
| 178.1 |
| 182.2 |
| 186.5 |
| 191.0 |
| 196.7 |
| 202.7 |
| 207.9 |
| 198.6 |
| 189.4 |
| 195.9 |
| 201.1 |
| 165.6 |
| 139.0 |
| 129.9 |
| 129.9 |
| 110.2 |
| 99.1 |
| 93.4 |
| 89.7 |
| 57.1 |
| 49.6 |
| 318.3 |
| 313.3 |
| 276.6 |
| 247.4 |
| 221.4 |
| 212.6 |
| 195.2 |
| 184.2 |
| 161.9 |
| 140.1 |
| 149.0 |
| 169.6 |
| 178.4 |
| 36.3 |
| 35.1 |
| 36.5 |
| 37.0 |
| 32.3 |
| 33.3 |
| 44.2 |
| 35.3 |
| 38.7 |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,378.5 |
| 4,420.6 |
| 4,507.6 |
| 4,206.2 |
| 4,181.2 |
| 3,448.9 |
| 3,382.7 |
| 3,376.2 |
| 3,866.5 |
| 3,279.8 |
| 2,664.6 |
| 2,648.6 |
| 2,715.8 |
| 2,753.0 |
| 2,329.0 |
| 2,255.6 |
| 2,328.8 |
| 2,305.9 |
| 2,291.8 |
| 2,333.7 |
| 2,196.9 |
| 2,345.7 |
| 2,411.5 |
| 2,215.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 496.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 464.9 |
| 482.1 |
| 460.8 |
| 480.9 |
| 424.7 |
| 416.8 |
| 395.8 |
| 407.4 |
| 359.5 |
| 385.5 |
| 374.3 |
| 381.4 |
| 325.1 |
| 487.6 |
| 475.0 |
| 487.3 |
| 419.7 |
| 455.3 |
| 481.9 |
| 364.9 |
| 400.4 |
| 431.9 |
| 373.8 |
| 25.4 |
| 26.5 |
| 27.9 |
| 25.1 |
| 28.1 |
| 30.1 |
| 34.6 |
| 36.7 |
| 39.5 |
| 33.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 119.9 |
| 117.8 |
| 111.9 |
| 94.6 |
| 94.4 |
| 101.1 |
| 89.7 |
| 83.9 |
| 86.0 |
| 88.8 |
| 78.9 |
| 73.4 |
| 74.5 |
| 101.8 |
| 87.4 |
| 82.5 |
| 71.4 |
| 94.6 |
| 91.7 |
| 88.6 |
| 145.6 |
| 93.2 |
| 94.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 94.6 |
| 769.7 |
| 782.4 |
| 780.0 |
| 779.3 |
| 746.2 |
| 766.8 |
| 712.2 |
| 680.8 |
| 666.3 |
| 1,192.2 |
| 631.5 |
| 638.2 |
| 601.2 |
| 598.4 |
| 541.0 |
| 735.3 |
| 665.1 |
| 689.3 |
| 604.3 |
| 650.9 |
| 683.9 |
| 556.7 |
| 654.5 |
| 618.8 |
| 579.4 |
| 172.8 |
| 178.6 |
| 179.5 |
| 180.9 |
| 178.0 |
| 178.2 |
| 176.3 |
| 180.4 |
| 179.3 |
| 184.7 |
| 191.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| 16.2 |
| 15.5 |
| 12.8 |
| 11.6 |
| 9.4 |
| 9.7 |
| 8.8 |
| 9.8 |
| 8.6 |
| 11.1 |
| 8.3 |
| 10.4 |
| 10.2 |
| 11.9 |
| 9.0 |
| 10.5 |
| 11.8 |
| 10.0 |
| 10.6 |
| 10.1 |
| 13.2 |
| 14.7 |
| 15.5 |
| 4.3 |
| 4.2 |
| 11.5 |
| 11.3 |
| 11.9 |
| 12.4 |
| 17.1 |
| 19.5 |
| 20.6 |
| 41.7 |
| 37.4 |
| 36.3 |
| 36.3 |
| 5.6 |
| 5.9 |
| 5.7 |
| 5.6 |
| 22.2 |
| 15.6 |
| 14.9 |
| 13.8 |
| 15.0 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.1 |
| 46.9 |
| 49.7 |
| 53.8 |
| 54.4 |
| 56.3 |
| 55.9 |
| 52.3 |
| 51.9 |
| 55.6 |
| 102.5 |
| 87.2 |
| 84.3 |
| 65.9 |
| 58.4 |
| 48.2 |
| 52.7 |
| 52.5 |
| 61.1 |
| 64.3 |
| 64.5 |
| 70.0 |
| 70.7 |
| 53.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,294.5 |
| 2,466.8 |
| 2,469.1 |
| 2,481.3 |
| 2,530.7 |
| 1,954.0 |
| 1,944.5 |
| 2,048.6 |
| 2,592.4 |
| 2,032.0 |
| 1,462.6 |
| 1,433.0 |
| 1,468.1 |
| 1,431.8 |
| 1,454.4 |
| 1,421.2 |
| 1,401.1 |
| 1,416.8 |
| 1,456.4 |
| 1,486.4 |
| 1,378.0 |
| 1,503.1 |
| 1,557.4 |
| 1,380.0 |
| 1,637.6 |
| 1,590.3 |
| 1,718.5 |
| 1,694.9 |
| 1,676.8 |
| 1,623.4 |
| 1,602.7 |
| 1,552.3 |
| 1,536.8 |
| 1,508.0 |
| 1,502.9 |
| 1,504.5 |
| 1,523.9 |
| 1,553.9 |
| 1,558.4 |
| 1,524.4 |
| 1,618.6 |
| 1,594.5 |
| 1,597.8 |
| 1,623.1 |
| 1,597.9 |
| 1,598.5 |
| 1,576.0 |
| 1,561.8 |
| 460.7 |
| 414.7 |
| 121.7 |
| 70.5 |
| (38.8) |
| (62.3) |
| (115.7) |
| (150.4) |
| (157.5) |
| (191.4) |
| (197.1) |
| (182.3) |
| (138.8) |
| (599.4) |
| (612.6) |
| (629.6) |
| (637.5) |
| (668.3) |
| (667.3) |
| (666.2) |
| (657.1) |
| (631.7) |
| (626.5) |
| (133.9) |
| (105.2) |
| (98.4) |
| (95.9) |
| (92.8) |
| (97.9) |
| (90.9) |
| (103.4) |
| (110.2) |
| (113.5) |
| (103.9) |
| (110.7) |
| (93.0) |
| (95.1) |
| (95.1) |
| (85.6) |
| (78.6) |
| (62.4) |
| (69.1) |
| (95.3) |
| (109.5) |
| (113.9) |
| (100.0) |
| (91.4) |
| (100.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,084.0 |
| 1,953.8 |
| 2,038.5 |
| 1,725.0 |
| 1,650.5 |
| 1,494.9 |
| 1,438.2 |
| 1,327.6 |
| 1,274.1 |
| 1,247.8 |
| 1,202.0 |
| 1,215.6 |
| 1,247.7 |
| 1,321.2 |
| 874.6 |
| 834.4 |
| 927.7 |
| 889.1 |
| 835.4 |
| 847.3 |
| 819.0 |
| 842.7 |
| 854.1 |
| 835.9 |
| 2,038.5 |
| 1,725.0 |
| 1,650.5 |
| 1,494.9 |
| 1,438.2 |
| 1,327.6 |
| 1,274.1 |
| 1,247.8 |
| 1,202.0 |
| 1,215.6 |
| 1,247.7 |
| 1,321.2 |
| 874.6 |
| 834.4 |
| 927.7 |
| 889.1 |
| 835.4 |
| 847.3 |
| 819.0 |
| 842.7 |
| 854.1 |
| 835.9 |
| 1,112.9 |
| 1,113.2 |
| 1,182.3 |
| 589.2 |
| 701.7 |
| 721.4 |
| 769.7 |
| 858.1 |
| 371.7 |
| 398.0 |
| - |
| - |
| 357.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.3 |
| 293.7 |
| 172.3 |
| 134.9 |
| 224.0 |
| 152.7 |
| 180.9 |
| 149.3 |
| 107.7 |
| 144.5 |
| 151.4 |
| 192.2 |
| 259.0 |
| (101.5) |
| (76.9) |
| (40.2) |
| 15.1 |
| (41.5) |
| (12.2) |
| (43.5) |
| (11.9) |
| 122.6 |
| 80.2 |
| 2,038.5 |
| 1,725.0 |
| 1,650.5 |
| 1,494.9 |
| 1,438.2 |
| 1,327.6 |
| 1,274.1 |
| 1,247.8 |
| 1,202.0 |
| 1,215.6 |
| 1,247.7 |
| 1,321.2 |
| 874.6 |
| 834.4 |
| 927.7 |
| 889.1 |
| 835.4 |
| 847.3 |
| 819.0 |
| 842.7 |
| 854.1 |
| 835.9 |
| (599.9) |
| (532.4) |
| (867.0) |
| (953.4) |
| (366.2) |
| (425.1) |
| (524.8) |
| (580.2) |
| (624.2) |
| (206.1) |
| (212.7) |
| (174.2) |
| (114.8) |
| (508.1) |
| (562.7) |
| (493.9) |
| (538.9) |
| (610.1) |
| (594.2) |
| (634.3) |
| (637.5) |
| (657.3) |
| (568.0) |