| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 364.0 | 156.9 | 99.4 | 147.8 | 388.2 | 64.0 | 50.7 | 68.5 | 124.3 | 99.6 | 97.2 | 231.8 | 575.4 | 984.1 | 551.0 | 455.4 | 522.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 364.0 | 156.9 | 99.4 | 147.8 | 388.2 | 64.0 | 50.7 | 68.5 | 124.3 | 99.6 | 97.2 | 231.8 | 575.4 | 984.1 | 551.0 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 357.2 | 313.6 | 279.8 | 263.5 | 223.4 | 210.8 | 264.8 | 269.1 | 267.5 | 251.7 | 305.1 | 473.5 | 1,210.4 | 1,311.8 | 1,221.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 302.2 | 271.0 | 276.7 | 244.0 | 189.8 | 155.0 | 154.9 | 128.8 | 143.0 | 145.7 | 161.3 | 167.4 | 505.9 | 522.9 | 587.2 | 455.4 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 478.7 | 466.7 | 462.5 | 457.1 | 521.7 | 1,230.3 | 1,209.6 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 145.2 | 128.1 | 118.7 | 124.5 | 119.6 | 102.1 | 141.2 | 153.6 | 159.7 | 137.6 | 157.0 | 210.0 | 497.5 | 553.1 | 640.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 993.6 | 986.7 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 3.5 | 27.6 | 17.3 | 2.0 | 13.0 | 7.2 | 1.0 | 18.0 | 0.5 | 17.9 | 9.1 | 29.1 | 558.7 | 8.7 | 4.2 | 50.8 | ||||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 156.5 | 364.0 | 229.4 | 132.8 | 177.8 | 156.9 | 124.8 | 128.1 | 100.5 | 99.4 | 100.9 | 204.8 | 183.4 | 189.8 | 262.8 | |||||||||||||||||||||||||
| 475.9 |
| 354.1 |
| 477.2 |
| - |
| - |
| - |
| - |
| - |
| 455.4 |
| 522.9 |
| 475.9 |
| 354.1 |
| 477.2 |
| 970.1 |
| 1,044.7 |
| 1,306.0 |
| - |
| - |
| 559.3 |
| 666.8 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 55.3 | 31.5 | 37.1 | 41.9 | 73.1 | 88.4 | 93.0 | 40.5 | 97.7 | 30.6 | 27.4 | 55.6 | 104.4 | 148.7 | 131.8 | 169.4 | 121.2 | 180.6 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | 0.0 | 107.1 | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,143.7 | 784.3 | 709.6 | 721.1 | 903.4 | 675.1 | 632.1 | 598.4 | 632.5 | 527.6 | 782.3 | 2,215.1 | 2,733.0 | 3,202.5 | 3,289.0 | 2,802.4 | 2,312.6 | 2,838.8 | - | - |
| 1,125.6 |
| 926.0 |
| 1,001.5 |
| 937.7 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 294.5 | 280.1 | 267.0 | 251.8 | 283.8 | 533.8 | 480.8 | 476.1 | 431.4 | 455.2 | 437.3 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 184.2 | 186.6 | 195.5 | 205.3 | 237.9 | 696.5 | 728.8 | 649.5 | 494.6 | 546.3 | 500.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,043.4 | 834.5 | 704.8 | 455.3 | 457.3 | 368.6 | 318.0 | 394.4 | 345.9 | 340.4 | 353.5 | 359.2 | 384.1 | 1,541.9 | 1,707.9 | 1,481.4 | 1,445.0 | 1,769.8 | - | - |
| Intangible Assets | 868.2 | 703.0 | 680.8 | 401.6 | 415.5 | 305.0 | 251.7 | 198.4 | 117.6 | 117.9 | 154.2 | 169.2 | 928.3 | 955.3 | 972.1 | 614.0 | 708.3 | 646.8 | - | - |
| Operating Lease Right Of Use Assets | 76.8 | 57.9 | 42.4 | 46.3 | 41.7 | 40.5 | 30.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.2 | 2.4 | 4.0 | 2.7 | 11.0 | 23.9 | 16.4 | 24.4 | 50.9 | 50.6 | 31.3 | - | - | - | - | - | 115.3 | - | - | - |
| Other Non-Current Assets | 250.2 | 164.1 | 188.9 | 197.4 | 675.9 | 591.7 | 605.5 | 657.7 | 706.9 | 680.5 | 627.6 | 623.0 | 949.3 | 733.7 | 709.1 | 599.4 | 442.5 | 382.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,604.6 | 2,714.5 | 2,439.7 | 1,930.9 | 2,628.6 | 2,333.7 | 2,167.8 | 2,057.5 | 2,040.4 | 1,912.5 | 2,179.3 | 5,894.3 | 6,851.7 | 7,130.1 | 7,391.8 | 5,993.3 | 5,725.0 | 6,138.1 | - | - |
| 433.6 |
| 475.0 |
| 633.7 |
| - |
| - |
| Short Term Debt | 3.5 | 27.6 | 17.3 | 2.0 | 13.0 | 7.2 | 1.0 | 18.0 | 0.5 | 17.9 | 9.1 | 29.1 | 558.7 | 8.7 | 4.2 | 50.8 | 76.0 | 76.4 | - | - |
| Deferred Revenue Current | 115.8 | 62.3 | 73.5 | 52.8 | 44.7 | 38.8 | 100.5 | 79.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 14.4 | 11.1 | 11.3 | 10.1 | 7.7 | 7.3 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 185.2 | 170.8 | 168.5 | 148.0 | 217.9 | 206.6 | 219.6 | 183.7 | 292.6 | 304.3 | 349.8 | 440.2 | 990.8 | 980.0 | 977.3 | 985.0 | 986.6 | 1,153.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 461.1 | 418.3 | 401.2 | 333.8 | 439.5 | 572.1 | 608.6 | 470.2 | 461.0 | 476.3 | 654.8 | 1,609.9 | 2,174.4 | 1,782.9 | 1,962.0 | 1,732.1 | 1,659.9 | 2,045.0 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 61.4 | 44.5 | 28.5 | 33.8 | 31.5 | 30.9 | 17.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 3.6 | 4.0 | 4.0 | 4.7 | 5.8 | 3.4 | 3.3 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 245.5 | 224.2 | 204.1 | 208.3 | 788.5 | 741.4 | 747.1 | 817.3 | 885.8 | 878.7 | 811.9 | 823.7 | 992.6 | 1,212.5 | 1,135.8 | 962.8 | 962.9 | 788.9 | - | - |
| Total Non-Current Liabilities | 906.0 | 911.8 | 843.9 | 517.9 | 1,086.2 | 1,121.5 | 1,023.5 | 1,172.4 | 1,264.7 | 1,244.6 | 1,216.2 | 2,472.5 | 2,509.8 | 3,111.7 | 3,192.5 | 2,157.2 | 2,183.6 | 2,068.3 | - | - |
| Total Liabilities | 1,367.1 | 1,330.1 | 1,245.1 | 851.7 | 1,525.7 | 1,693.6 | 1,656.3 | 1,633.5 | 1,725.7 | 1,720.9 | 1,871.0 | 4,082.4 | 4,684.4 | 4,899.0 | 5,197.6 | 3,943.1 | 3,843.5 | 4,113.3 | - | - |
| 979.0 |
| 972.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 482.8 | 238.8 | 38.3 | (51.6) | (51.8) | (477.2) | (584.8) | (650.1) | (742.3) | (831.6) | 897.8 | 2,628.6 | 2,303.1 | 2,138.4 | 2,008.9 | 2,358.6 | 2,203.0 | 2,220.5 | - | - |
| Accumulated Other Comprehensive Income | 260.5 | 223.6 | 261.1 | 257.5 | 263.9 | 248.5 | 244.3 | 244.9 | 250.1 | 235.1 | 283.3 | 62.6 | 287.5 | 284.8 | 189.8 | (192.6) | (213.6) | (179.9) | - | - |
| Treasury Stock | - | - | - | 465.5 | 443.9 | 451.6 | 460.0 | 475.8 | 503.4 | 520.3 | 3,486.3 | 3,491.5 | 3,008.6 | 2,751.6 | 2,510.3 | 2,516.1 | 2,523.3 | 2,416.0 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | (37.1) | 3.2 | 14.0 | 11.3 | 10.0 | 6.3 | 10.7 | 34.0 | - | - |
| Total Stockholders Equity | 2,237.5 | 1,384.4 | 1,194.6 | 1,079.2 | 1,102.9 | 640.1 | 511.5 | 414.9 | 314.7 | 191.6 | 345.4 | 1,808.7 | 2,158.0 | 2,224.2 | 2,227.3 | 2,097.7 | 1,870.8 | 1,990.8 | 1,996.4 | 2,092.9 |
| Total Equity | 2,237.5 | 1,384.4 | 1,194.6 | 1,079.2 | 1,102.9 | 640.1 | 511.5 | 424.0 | 314.7 | 191.6 | 308.3 | 1,811.9 | 2,167.3 | 2,231.1 | 2,194.2 | 2,050.2 | 1,881.5 | 2,024.8 | 1,996.4 | 2,092.9 |
| 76.0 |
| 76.4 |
| - |
| - |
| Net debt | (360.5) | (129.3) | (82.1) | (145.8) | (375.2) | (56.8) | (49.7) | (50.5) | (123.8) | (81.7) | (88.1) | (202.7) | (16.7) | (975.4) | (546.8) | (404.6) | (446.9) | (399.5) | - | - |
| Working Capital | 682.6 | 366.0 | 308.4 | 387.3 | 463.9 | 103.0 | 23.5 | 128.2 | 171.5 | 51.3 | 127.5 | 605.2 | 558.6 | 1,419.6 | 1,327.0 | 1,070.3 | 652.7 | 793.8 | - | - |
| Book Value | 2,237.5 | 1,384.4 | 1,194.6 | 1,079.2 | 1,102.9 | 640.1 | 511.5 | 414.9 | 314.7 | 191.6 | 345.4 | 1,808.7 | 2,158.0 | 2,224.2 | 2,227.3 | 2,097.7 | 1,870.8 | 1,990.8 | 1,996.4 | 2,092.9 |
| Tangible Book Value | 325.9 | (153.1) | (191.0) | 222.3 | 230.1 | (33.5) | (58.2) | (177.9) | (148.8) | (266.7) | (162.3) | 1,280.3 | 845.6 | (273.0) | (452.7) | 2.3 | (282.5) | (425.8) | - | - |
| 553.7 |
| 50.3 |
| 90.7 |
| 68.3 |
| 70.7 |
| 190.2 |
| 163.1 |
| 54.7 |
| 49.3 |
| 34.6 |
| 39.0 |
| 68.8 |
| 61.9 |
| 66.7 |
| 103.7 |
| 124.3 |
| 87.2 |
| 92.7 |
| 99.6 |
| 102.0 |
| 97.9 |
| 101.4 |
| 82.5 |
| 328.9 |
| 363.1 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 156.5 | 364.0 | 229.4 | 132.8 | 177.8 | 156.9 | 124.8 | 128.1 | 100.5 | 99.4 | 100.9 | 204.8 | 183.4 | 189.8 | 262.8 | 553.7 | 50.3 | 90.7 | 68.3 | 70.7 | 190.2 | 163.1 | 54.7 | 49.3 | 34.6 | 39.0 | 68.8 | 61.9 | 66.7 | 103.7 | 124.3 | 87.2 | 92.7 | 99.6 | 102.0 | 97.9 | 101.4 | 82.5 | 328.9 | 363.1 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 391.5 | 357.2 | 386.0 | 363.8 | 319.6 | 313.6 | 339.4 | 325.9 | 317.6 | 279.8 | 304.7 | 274.9 | 266.1 | 240.5 | 223.1 | 212.1 | 212.5 | 237.6 | 221.0 | 232.0 | 239.5 | 239.6 | 265.9 | 246.4 | 251.5 | 250.3 | 269.1 | 256.2 | 247.1 | 214.7 | 267.5 | 266.6 | 232.7 | 251.7 | 340.5 | 339.5 | 367.0 | 433.9 | 1,081.8 | 1,026.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 342.4 | 302.2 | 331.3 | 321.9 | 308.1 | 271.0 | 297.7 | 292.7 | 295.1 | 276.7 | 291.5 | 265.7 | 265.2 | 235.8 | 220.7 | 170.3 | 157.7 | 169.7 | 143.1 | 179.3 | 181.6 | 175.1 | 154.9 | 157.7 | 155.5 | 151.5 | 128.8 | 143.5 | 141.9 | 109.3 | 143.0 | 165.6 | 159.2 | 145.7 | 181.5 | 189.3 | 170.7 | 211.6 | 546.7 | 525.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 43.7 | 55.3 | 47.4 | 60.1 | 63.8 | 31.5 | 29.0 | 30.0 | 34.4 | 37.1 | 38.1 | 42.2 | 92.8 | 78.6 | 78.6 | 80.3 | 104.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,013.0 | 1,143.7 | 1,064.4 | 920.6 | 906.8 | 784.3 | 827.6 | 808.7 | 779.6 | 709.6 | 768.6 | 819.8 | 837.7 | 778.6 | 815.5 | 1,046.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 483.0 | 483.2 | 476.4 | 469.2 | 467.6 | 478.7 | 479.0 | 476.9 | 472.3 | 466.7 | 470.5 | 465.3 | 462.5 | 501.6 | 497.8 | 493.9 | 517.3 | 1,255.1 | 1,231.7 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 1,245.4 | 1,043.4 | 1,036.0 | 1,040.9 | 950.0 | 834.5 | 854.3 | 845.0 | 844.5 | 704.8 | 674.9 | 458.0 | 448.6 | 459.7 | 490.6 | 404.0 | 409.2 | 500.2 | ||||||||||||||||||||||
| Intangible Assets | 1,051.1 | 868.2 | 888.3 | 914.7 | 853.9 | 703.0 | 730.7 | 742.7 | 760.6 | 680.8 | 687.9 | 396.2 | 403.7 | 416.1 | 405.9 | 337.2 | 325.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 51.1 | 52.2 | - | 42.4 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 2.1 | 2.2 | 2.5 | 2.5 | 2.6 | 2.4 | 2.3 | 3.5 | 4.0 | 4.0 | 3.2 | 2.6 | 24.5 | 16.2 | 12.5 | 3.2 | 51.7 | |||||||||||||||||||||||
| Other Non-Current Assets | 254.9 | 250.2 | 221.0 | 193.2 | 192.5 | 164.1 | 158.3 | 154.2 | 184.3 | 188.9 | 193.0 | 194.8 | 619.8 | 662.9 | 676.6 | 590.9 | 609.4 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,879.5 | 3,604.6 | 3,445.6 | 3,306.7 | 3,137.5 | 2,714.5 | 2,806.0 | 2,783.1 | 2,799.6 | 2,439.7 | 2,473.0 | 2,021.4 | 2,482.5 | 2,489.6 | 2,567.2 | 2,489.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 164.6 | 145.2 | 157.6 | 140.3 | 149.0 | 128.1 | 139.4 | 128.2 | 151.4 | 118.7 | 131.7 | 120.0 | 125.2 | 116.2 | 111.0 | 112.3 | 86.8 | 135.0 | 104.6 | 134.5 | 137.9 | 148.0 | 141.6 | 132.5 | 135.9 | 142.2 | 153.6 | 141.2 | 150.7 | 145.0 | 159.7 | 143.3 | 133.1 | 137.6 | 148.8 | 147.6 | 176.9 | 185.5 | 461.7 | 432.8 |
| Short Term Debt | 6.7 | 3.5 | 0.4 | 27.6 | 27.6 | 27.6 | 24.2 | 24.1 | 20.8 | 17.3 | 14.0 | 3.5 | 0.4 | 13.0 | 13.0 | 11.4 | 10.4 | 8.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 115.1 | 115.8 | 85.1 | 76.5 | 80.0 | 62.3 | 60.8 | 61.7 | 72.9 | 73.5 | 66.8 | 65.8 | 45.5 | 45.4 | 43.7 | 50.7 | 49.5 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 9.9 | 10.2 | - | 11.3 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 159.8 | 185.2 | 174.0 | 166.2 | 145.4 | 170.8 | 160.6 | 150.7 | 126.2 | 168.5 | 147.1 | 121.3 | 194.6 | 182.7 | 177.4 | 240.6 | 230.5 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 481.2 | 461.1 | 430.9 | 468.0 | 482.9 | 418.3 | 446.3 | 633.3 | 694.8 | 401.2 | 493.7 | 393.9 | 374.4 | 368.2 | 393.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 38.7 | 39.4 | - | 28.5 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 8.0 | 3.6 | 3.7 | 3.5 | 4.5 | 4.0 | 4.3 | 3.7 | 3.9 | 4.0 | 3.8 | 4.3 | 5.5 | 5.9 | 5.8 | 5.9 | 5.6 | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 252.2 | 245.5 | 218.9 | 223.0 | 228.0 | 224.2 | 215.0 | 213.2 | 202.6 | 204.1 | 200.0 | 206.2 | 726.9 | 746.4 | 761.2 | 696.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,112.9 | 906.0 | 866.4 | 1,305.4 | 1,211.2 | 911.8 | 1,001.5 | 866.0 | 867.3 | 843.9 | 832.4 | 501.4 | 1,028.4 | 1,032.8 | 1,057.5 | 952.0 | ||||||||||||||||||||||||
| Total Liabilities | 1,594.1 | 1,367.1 | 1,297.3 | 1,773.4 | 1,694.1 | 1,330.1 | 1,447.8 | 1,499.3 | 1,562.1 | 1,245.1 | 1,326.1 | 895.3 | 1,402.8 | 1,401.0 | 1,451.4 | 1,429.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 542.7 | 482.8 | 404.9 | 342.2 | 290.0 | 238.8 | 181.7 | 131.5 | 87.3 | 38.3 | 6.8 | (8.8) | (24.3) | (27.4) | (40.4) | (68.7) | (399.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 254.2 | 260.5 | 257.2 | 263.8 | 233.4 | 223.6 | 260.4 | 244.9 | 250.9 | 261.1 | 250.7 | 259.3 | 237.2 | 254.0 | 266.9 | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 465.6 | 465.8 | 432.4 | 444.2 | 444.3 | 445.4 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,285.4 | 2,237.5 | 2,148.3 | 1,533.3 | 1,443.4 | 1,384.4 | 1,358.2 | 1,283.8 | 1,237.5 | 1,194.6 | 1,146.9 | 1,126.1 | 1,079.7 | 1,088.6 | 1,115.8 | 1,070.8 | ||||||||||||||||||||||||
| Total Equity | 2,285.4 | 2,237.5 | 2,148.3 | 1,533.3 | 1,443.4 | 1,384.4 | 1,358.2 | 1,283.8 | 1,237.5 | 1,194.6 | 1,146.9 | 1,126.1 | 1,079.7 | 1,088.6 | 1,115.8 | 1,060.3 | 728.2 | 660.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 6.7 | 3.5 | 0.4 | 27.6 | 27.6 | 27.6 | 24.2 | 24.1 | 20.8 | 17.3 | 14.0 | 3.5 | 0.4 | 13.0 | 13.0 | 11.4 | 10.4 | 8.9 | 7.2 | 5.6 | 4.1 | 2.6 | 1.0 | 18.5 | 14.1 | 14.2 | 18.0 | 9.3 | 9.2 | 4.9 | 0.5 | 18.0 | 18.0 | 17.9 | 17.9 | 13.5 | 9.1 | 4.8 | 37.5 | 37.7 |
| Net debt | (149.8) | (360.5) | (229.0) | (105.2) | (150.2) | (129.3) | (100.6) | (104.0) | (79.7) | (82.1) | (86.9) | (201.3) | (183.0) | (176.8) | (249.8) | (542.3) | (39.9) | (81.8) | ||||||||||||||||||||||
| Working Capital | 531.8 | 682.6 | 633.5 | 452.6 | 423.9 | 366.0 | 381.3 | 175.4 | 84.8 | 308.4 | 274.9 | 425.9 | 463.3 | 410.4 | 421.6 | 569.0 | 193.8 | 108.7 | ||||||||||||||||||||||
| Book Value | 2,285.4 | 2,237.5 | 2,148.3 | 1,533.3 | 1,443.4 | 1,384.4 | 1,358.2 | 1,283.8 | 1,237.5 | 1,194.6 | 1,146.9 | 1,126.1 | 1,079.7 | 1,088.6 | 1,115.8 | 1,070.8 | 739.5 | 671.7 | ||||||||||||||||||||||
| Tangible Book Value | (11.1) | 325.9 | 224.0 | (422.3) | (360.5) | (153.1) | (226.8) | (303.9) | (367.6) | (191.0) | (215.9) | 271.9 | 227.4 | 212.8 | 219.3 | 329.6 | 4.5 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.5 |
| 96.1 |
| 96.3 |
| 92.2 |
| 92.6 |
| 93.2 |
| 40.8 |
| 41.4 |
| 44.0 |
| 40.5 |
| 71.3 |
| 74.3 |
| 72.5 |
| 97.7 |
| 39.6 |
| 26.5 |
| 30.6 |
| 36.2 |
| 39.0 |
| 36.1 |
| 109.8 |
| 171.5 |
| 150.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 901.4 |
| 695.5 |
| 682.6 |
| 648.6 |
| 769.0 |
| 744.0 |
| 632.1 |
| 563.1 |
| 545.5 |
| 553.7 |
| 598.4 |
| 623.1 |
| 622.4 |
| 598.5 |
| 632.5 |
| 559.0 |
| 511.1 |
| 527.6 |
| 660.2 |
| 665.7 |
| 782.3 |
| 878.5 |
| 2,253.2 |
| 2,193.2 |
| - |
| - |
| - |
| - |
| 306.1 |
| 304.1 |
| 298.9 |
| 294.4 |
| 289.3 |
| 294.5 |
| 294.0 |
| 288.7 |
| 286.5 |
| 280.1 |
| 281.7 |
| 271.7 |
| 267.0 |
| 288.2 |
| 280.8 |
| 274.4 |
| 291.7 |
| 591.3 |
| 574.0 |
| - |
| - |
| - |
| - |
| 176.9 |
| 179.1 |
| 177.5 |
| 174.8 |
| 178.3 |
| 184.2 |
| 185.0 |
| 188.2 |
| 185.8 |
| 186.6 |
| 188.8 |
| 193.6 |
| 195.5 |
| 213.4 |
| 217.0 |
| 219.5 |
| 225.6 |
| 663.8 |
| 657.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.6 |
| 490.3 |
| 451.0 |
| 446.6 |
| 449.3 |
| 429.4 |
| 431.4 |
| 430.0 |
| 394.4 |
| 393.8 |
| 393.3 |
| 349.3 |
| 345.9 |
| 345.4 |
| 341.9 |
| 340.4 |
| 343.7 |
| 344.9 |
| 342.8 |
| 368.5 |
| 1,416.1 |
| 1,401.0 |
| 300.3 |
| 305.0 |
| 302.5 |
| 246.5 |
| 247.6 |
| 251.7 |
| 230.9 |
| 229.2 |
| 231.9 |
| 198.4 |
| 200.3 |
| 201.9 |
| 128.8 |
| 117.6 |
| 117.7 |
| 118.0 |
| 117.9 |
| 146.3 |
| 147.8 |
| 154.2 |
| 164.2 |
| 799.2 |
| 791.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 25.1 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 23.9 |
| 5.8 |
| 8.2 |
| 14.8 |
| 16.4 |
| 19.8 |
| 21.0 |
| 22.1 |
| 24.4 |
| 32.9 |
| 29.5 |
| 52.3 |
| 50.9 |
| 46.9 |
| 62.8 |
| 50.6 |
| 51.8 |
| - |
| 50.9 |
| - |
| - |
| - |
| 613.0 |
| 609.8 |
| 615.2 |
| 603.6 |
| 592.0 |
| 605.9 |
| 641.7 |
| 665.4 |
| 685.4 |
| 657.7 |
| 671.3 |
| 688.5 |
| 697.4 |
| 706.9 |
| 675.0 |
| 671.0 |
| 680.5 |
| 623.5 |
| 625.0 |
| 629.6 |
| 642.0 |
| 756.9 |
| 736.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,410.5 |
| 2,297.0 |
| 2,319.0 |
| 2,250.0 |
| 2,256.4 |
| 2,221.9 |
| 2,134.5 |
| 2,062.4 |
| 2,067.3 |
| 2,101.4 |
| 2,057.5 |
| 2,106.4 |
| 2,123.8 |
| 2,012.1 |
| 2,040.4 |
| 1,932.8 |
| 1,898.4 |
| 1,912.5 |
| 2,038.9 |
| 2,052.2 |
| 2,179.3 |
| 2,278.8 |
| 5,889.2 |
| 5,779.8 |
| 7.2 |
| 5.6 |
| 4.1 |
| 2.6 |
| 1.0 |
| 18.5 |
| 14.1 |
| 14.2 |
| 18.0 |
| 9.3 |
| 9.2 |
| 4.9 |
| 0.5 |
| 18.0 |
| 18.0 |
| 17.9 |
| 17.9 |
| 13.5 |
| 9.1 |
| 4.8 |
| 37.5 |
| 37.7 |
| 106.7 |
| 46.3 |
| 83.3 |
| 91.1 |
| 94.0 |
| 100.8 |
| 85.6 |
| 80.3 |
| 84.0 |
| 79.5 |
| 75.3 |
| 78.3 |
| 88.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 7.9 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 234.6 |
| 209.4 |
| 228.8 |
| 201.4 |
| 195.0 |
| 220.4 |
| 188.2 |
| 174.5 |
| 176.5 |
| 183.7 |
| 186.4 |
| 179.8 |
| 180.8 |
| 292.6 |
| 284.3 |
| 276.7 |
| 304.3 |
| 383.2 |
| 367.0 |
| 403.7 |
| 488.9 |
| 852.1 |
| 846.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 477.5 |
| 707.6 |
| 586.8 |
| 584.9 |
| 562.2 |
| 704.0 |
| 702.1 |
| 608.6 |
| 466.8 |
| 466.6 |
| 495.0 |
| 470.2 |
| 527.0 |
| 543.9 |
| 428.2 |
| 461.0 |
| 486.0 |
| 450.9 |
| 476.3 |
| 575.6 |
| 569.2 |
| 654.8 |
| 751.8 |
| 1,687.5 |
| 1,658.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 19.0 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.4 |
| 4.1 |
| 3.0 |
| 2.4 |
| 3.3 |
| 2.4 |
| 2.4 |
| 2.0 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 717.6 |
| 737.8 |
| 746.7 |
| 727.4 |
| 727.0 |
| 729.9 |
| 747.3 |
| 778.1 |
| 804.5 |
| 828.2 |
| 817.3 |
| 835.7 |
| 849.1 |
| 872.8 |
| 885.8 |
| 841.2 |
| 874.1 |
| 878.7 |
| 807.5 |
| 810.3 |
| 820.4 |
| 803.9 |
| 1,007.1 |
| 1,001.1 |
| 974.7 |
| 1,049.4 |
| 1,104.9 |
| 1,104.7 |
| 1,000.3 |
| 1,004.7 |
| 1,023.5 |
| 1,134.3 |
| 1,164.0 |
| 1,191.1 |
| 1,172.4 |
| 1,209.7 |
| 1,221.3 |
| 1,250.7 |
| 1,264.7 |
| 1,191.8 |
| 1,236.5 |
| 1,244.6 |
| 1,190.7 |
| 1,197.7 |
| 1,216.2 |
| 1,207.9 |
| 2,442.6 |
| 2,434.1 |
| 1,682.3 |
| 1,636.2 |
| 1,689.8 |
| 1,666.9 |
| 1,704.3 |
| 1,706.8 |
| 1,632.1 |
| 1,601.1 |
| 1,630.6 |
| 1,686.1 |
| 1,642.6 |
| 1,736.7 |
| 1,765.2 |
| 1,678.9 |
| 1,725.7 |
| 1,677.8 |
| 1,687.4 |
| 1,720.9 |
| 1,766.3 |
| 1,766.9 |
| 1,871.0 |
| 1,959.7 |
| 4,139.3 |
| 4,101.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (461.3) |
| (488.1) |
| (512.7) |
| (535.5) |
| (562.6) |
| (584.8) |
| (610.2) |
| (631.7) |
| (650.9) |
| (650.1) |
| (701.3) |
| (707.9) |
| (730.9) |
| (742.3) |
| (800.9) |
| (814.2) |
| (831.6) |
| 914.8 |
| 910.8 |
| 897.8 |
| 910.1 |
| 2,638.7 |
| 2,615.3 |
| 244.5 |
| 250.6 |
| 251.2 |
| 248.5 |
| 237.2 |
| 235.3 |
| 231.4 |
| 244.3 |
| 239.9 |
| 242.7 |
| 246.6 |
| 244.9 |
| 250.5 |
| 251.5 |
| 254.5 |
| 250.1 |
| 253.3 |
| 234.1 |
| 235.1 |
| 242.2 |
| 245.6 |
| 283.3 |
| 286.6 |
| (27.2) |
| (68.0) |
| 451.6 |
| 451.6 |
| 451.6 |
| 452.7 |
| 460.0 |
| 460.1 |
| 460.1 |
| 460.8 |
| 475.8 |
| 490.2 |
| 491.3 |
| 491.3 |
| 503.4 |
| 503.6 |
| 504.4 |
| 520.3 |
| 3,468.6 |
| 3,468.5 |
| 3,486.3 |
| 3,486.1 |
| 3,487.0 |
| 3,487.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (37.5) |
| (37.1) |
| (37.6) |
| (2.2) |
| (0.1) |
| 739.5 |
| 671.7 |
| 640.1 |
| 583.1 |
| 552.1 |
| 515.1 |
| 502.4 |
| 461.3 |
| 436.7 |
| 415.3 |
| 414.9 |
| 369.7 |
| 358.6 |
| 333.2 |
| 314.7 |
| 255.0 |
| 211.0 |
| 191.6 |
| 272.6 |
| 322.8 |
| 345.4 |
| 356.7 |
| 1,761.3 |
| 1,687.8 |
| 629.2 |
| 583.1 |
| 552.1 |
| 515.1 |
| 502.4 |
| 461.3 |
| 436.7 |
| 415.3 |
| 414.9 |
| 369.7 |
| 358.6 |
| 333.2 |
| 314.7 |
| 255.0 |
| 211.0 |
| 191.6 |
| 272.6 |
| 285.3 |
| 308.3 |
| 319.1 |
| 1,749.9 |
| 1,678.5 |
| (61.1) |
| (65.1) |
| (186.1) |
| (160.5) |
| (53.7) |
| (30.8) |
| (20.5) |
| (24.8) |
| (50.8) |
| (52.6) |
| (57.5) |
| (98.8) |
| (123.8) |
| (69.2) |
| (74.7) |
| (81.7) |
| (84.1) |
| (84.4) |
| (92.3) |
| (77.7) |
| (291.4) |
| (325.4) |
| 97.7 |
| 86.4 |
| 65.0 |
| 41.9 |
| 23.5 |
| 96.3 |
| 78.9 |
| 58.7 |
| 128.2 |
| 96.1 |
| 78.5 |
| 170.3 |
| 171.5 |
| 73.0 |
| 60.2 |
| 51.3 |
| 84.6 |
| 96.5 |
| 127.5 |
| 126.7 |
| 565.7 |
| 535.2 |
| 640.1 |
| 583.1 |
| 552.1 |
| 515.1 |
| 502.4 |
| 461.3 |
| 436.7 |
| 415.3 |
| 414.9 |
| 369.7 |
| 358.6 |
| 333.2 |
| 314.7 |
| 255.0 |
| 211.0 |
| 191.6 |
| 272.6 |
| 322.8 |
| 345.4 |
| 356.7 |
| 1,761.3 |
| 1,687.8 |
| (128.8) |
| (33.5) |
| (209.7) |
| (145.4) |
| (179.1) |
| (198.6) |
| (199.0) |
| (223.9) |
| (246.6) |
| (177.9) |
| (224.4) |
| (236.6) |
| (144.9) |
| (148.8) |
| (208.1) |
| (248.9) |
| (266.7) |
| (217.4) |
| (169.9) |
| (151.6) |
| (176.0) |
| (454.0) |
| (504.2) |