| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 781.1 | 1,298.3 | 1,123.7 | 918.2 | 893.5 | 733.3 | 514.4 | 424.0 | 42.8 | 50.0 | 55.1 | 46.4 | 3.2 | 8.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 54.5 | 79.5 | 15.8 | 82.3 | - | - | - |
| Cash And Short Term Investments | 781.1 | 1,298.3 | 1,123.7 | 918.2 | 893.5 | 733.3 | 514.4 | 478.5 | 122.3 | 65.8 | 137.3 | 46.4 | 3.2 | 8.7 |
| Receivables | ||||||||||||||
| Accounts Receivable | 192.8 | 214.1 | 217.4 | 210.6 | 169.0 | 169.3 | 56.9 | 43.6 | 27.1 | 13.8 | 12.1 | 6.8 | - | - |
| Current Assets | ||||||||||||||
| Inventory | 38.2 | 38.1 | 29.5 | 56.3 | 73.1 | 56.5 | 0.0 | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 112.2 | 100.8 | 91.8 | 77.4 | 61.4 | 50.5 | 26.1 | 22.4 | 17.0 | 11.7 | 8.3 | 2.3 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 48.0 | 33.1 | 43.6 | 47.7 | 47.3 | 46.0 | 9.1 | 7.8 | 3.9 | 2.2 | 2.2 | 2.2 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 42.4 | 25.2 | 25.0 | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 42.6 | 0.0 | - | - | 44.4 | 26.5 | 25.9 | - | - |
| Net debt | ||||||||||||||
| (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 | 750.7 | 781.1 | 726.2 | 679.6 | 1,193.3 | 1,298.3 | 1,243.9 | 1,162.4 | 1,097.9 | 1,123.7 | 1,030.5 | 958.7 | 888.6 | 918.2 | 899.6 | |||||||||||||||||||||||||
| 107.0 |
| 113.3 |
| 118.4 |
| 130.3 |
| 87.4 |
| 47.3 |
| 14.0 |
| 10.6 |
| 6.8 |
| 3.1 |
| 2.1 |
| 1.0 |
| - |
| - |
| Other Current Assets | 2.1 | 2.8 | 7.4 | 12.1 | 5.7 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,119.1 | 1,663.9 | 1,489.0 | 1,315.4 | 1,225.4 | 1,059.6 | 588.0 | 532.7 | 156.2 | 82.7 | 151.6 | 54.5 | - | - |
| Accumulated Depreciation | 85.2 | 71.4 | 59.7 | 47.7 | 34.1 | 22.0 | 15.8 | 12.3 | 8.0 | 4.2 | 2.0 | 1.3 | - | - |
| Property,Plant & Equipment Net | 27.0 | 29.5 | 32.0 | 29.6 | 27.2 | 28.6 | 10.3 | 10.1 | 9.0 | 7.5 | 6.3 | 1.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 283.2 | 283.2 | 1,073.2 | 1,073.2 | 14,504.2 | 14,581.3 | 746.1 | 737.2 | 498.5 | 188.2 | 56.3 | 28.5 | 14.8 | - |
| Intangible Assets | 1,297.1 | 1,431.4 | 1,677.8 | 1,836.8 | 1,910.3 | 2,020.9 | 225.5 | 247.4 | 159.8 | 24.9 | 15.3 | 7.5 | - | - |
| Operating Lease Right Of Use Assets | 26.1 | 27.1 | 40.1 | 41.8 | 46.8 | 46.6 | 26.5 | 0.0 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 105.8 | 81.5 | 80.3 | 48.5 | 20.7 | 18.4 | 6.5 | 1.4 | 0.9 | 0.4 | 0.3 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,858.3 | 3,516.5 | 4,392.4 | 4,345.4 | 17,734.6 | 17,755.3 | 1,602.8 | 1,528.9 | 824.4 | 303.7 | 229.7 | 91.8 | - | - |
| - |
| - |
| - |
| - |
| 0.0 |
| 42.6 |
| 0.0 |
| - |
| - |
| 2.0 |
| 1.3 |
| 0.8 |
| - |
| - |
| Deferred Revenue Current | 62.3 | 79.3 | 95.7 | 101.8 | 75.6 | 52.4 | 12.5 | 7.7 | 4.1 | 1.0 | 0.8 | - | - | - |
| Operating Lease Liabilities Current | 11.0 | 10.3 | 10.8 | 13.6 | 12.7 | 11.4 | 5.1 | 0.0 | - | - | - | - | - | - |
| Accrued Expenses | 96.3 | 76.2 | 102.7 | 81.6 | 91.9 | 94.6 | 34.2 | 27.9 | 17.1 | 8.9 | 6.3 | 3.4 | - | - |
| Other Current Liabilities | 22.9 | 27.4 | 34.3 | 41.6 | 27.0 | 20.9 | 5.1 | 3.0 | 3.9 | 2.1 | 1.8 | 1.3 | - | - |
| Total Current Liabilities | 404.7 | 941.5 | 420.6 | 399.8 | 331.0 | 332.6 | 90.2 | 62.4 | 40.3 | 21.1 | 18.0 | 10.3 | - | - |
| 34.2 |
| 32.1 |
| 42.8 |
| 38.0 |
| 41.8 |
| 43.1 |
| 25.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 9.1 | 9.8 | 13.6 | 12.0 | 3.8 | 2.4 | 2.3 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 28.9 | 49.9 | 49.5 | 50.9 | 75.8 | 102.1 | 21.7 | 32.4 | 12.9 | 1.7 | 1.2 | 0.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.7 | 1.1 | 1.6 | 1.5 | 1.6 | 9.2 | 6.2 | 4.9 | 7.6 | 6.8 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,472.6 | 2,025.4 | 2,066.3 | 2,037.6 | 1,688.9 | 1,871.5 | 588.8 | 515.8 | 265.5 | 72.8 | 51.2 | 159.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (16,430.2) | (16,229.9) | (15,228.7) | (15,008.3) | (1,421.5) | (992.7) | (507.5) | (408.7) | (311.6) | (204.7) | (130.5) | (72.5) | - | - |
| Accumulated Other Comprehensive Income | (34.7) | (38.4) | (37.0) | (42.8) | (6.3) | 18.5 | (17.2) | (13.1) | 4.1 | (0.0) | (0.0) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,385.7 | 1,491.1 | 2,326.1 | 2,307.7 | 16,045.8 | 15,883.8 | 1,014.0 | 1,013.1 | 558.9 | 230.9 | 178.6 | (67.5) | (55.5) | (46.5) |
| Total Equity | 1,385.7 | 1,491.1 | 2,326.1 | 2,307.7 | 16,045.8 | 15,883.8 | 1,014.0 | 1,013.1 | 558.9 | 230.9 | 178.6 | (67.5) | (55.5) | (46.5) |
| - |
| - |
| - |
| - |
| (893.5) |
| (690.8) |
| (514.4) |
| - |
| - |
| (21.4) |
| (110.9) |
| (20.6) |
| - |
| - |
| Working Capital | 714.4 | 722.4 | 1,068.4 | 915.6 | 894.4 | 727.0 | 497.8 | 470.3 | 115.9 | 61.6 | 133.6 | 44.2 | - | - |
| Book Value | 1,385.7 | 1,491.1 | 2,326.1 | 2,307.7 | 16,045.8 | 15,883.8 | 1,014.0 | 1,013.1 | 558.9 | 230.9 | 178.6 | (67.5) | (55.5) | (46.5) |
| Tangible Book Value | (194.6) | (223.5) | (424.9) | (602.2) | (368.7) | (718.3) | 42.5 | 28.5 | (99.4) | 17.8 | 107.0 | (103.5) | (70.2) | - |
| 881.2 |
| 836.4 |
| 893.5 |
| 823.8 |
| 783.7 |
| 720.1 |
| 733.3 |
| 1,187.3 |
| 1,308.8 |
| 508.0 |
| 514.4 |
| 475.2 |
| 440.4 |
| 434.0 |
| 424.0 |
| 457.6 |
| 105.8 |
| 65.2 |
| 42.8 |
| 83.1 |
| 409.2 |
| 139.9 |
| 50.0 |
| 44.0 |
| 55.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.7 | 54.5 | 15.0 | 26.6 | 54.6 | 79.5 | 89.8 | 31.1 | 36.0 | 15.8 | 30.9 | 56.7 |
| Cash And Short Term Investments | 750.7 | 781.1 | 726.2 | 679.6 | 1,193.3 | 1,298.3 | 1,243.9 | 1,162.4 | 1,097.9 | 1,123.7 | 1,030.5 | 958.7 | 888.6 | 918.2 | 899.6 | 881.2 | 836.4 | 893.5 | 823.8 | 783.7 | 720.1 | 733.3 | 1,187.3 | 1,308.8 | 508.0 | 514.4 | 475.2 | 440.4 | 479.7 | 478.5 | 472.5 | 132.4 | 119.7 | 122.3 | 172.9 | 440.3 | 176.0 | 65.8 | 74.9 | 112.5 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 213.6 | 192.8 | 210.8 | 225.4 | 233.0 | 214.1 | 212.0 | 218.4 | 214.3 | 217.4 | 205.9 | 215.2 | 216.0 | 210.6 | 201.7 | 205.4 | 191.5 | 169.0 | 178.1 | 179.4 | 178.3 | 169.3 | 85.8 | 76.9 | 70.7 | 56.9 | 53.7 | 49.8 | 50.6 | 43.6 | 40.0 | 38.1 | 30.7 | 27.1 | 27.0 | 14.2 | 15.3 | 13.8 | 12.9 | 13.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 31.6 | 38.2 | 39.9 | 38.2 | 38.0 | 38.1 | 37.0 | 34.9 | 32.3 | 29.5 | 35.9 | 34.1 | 45.8 | 56.3 | 59.3 | 60.3 | 70.7 | 73.1 | 56.9 | 57.0 | 58.3 | 56.5 | 11.6 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 136.4 | 107.0 | 115.8 | 130.1 | 137.5 | 113.3 | 115.7 | 131.0 | 141.8 | 118.4 | 114.8 | 113.0 | 136.3 | 130.3 | 126.9 | 107.9 | 106.9 | |||||||||||||||||||||||
| Other Current Assets | 1.9 | 2.1 | 2.5 | 1.8 | 2.7 | 2.8 | 1.0 | 5.8 | 8.5 | 7.4 | 8.3 | 8.4 | 7.1 | 12.1 | 12.5 | 7.0 | 5.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,132.3 | 1,119.1 | 1,092.8 | 1,073.3 | 1,601.8 | 1,663.9 | 1,608.6 | 1,546.7 | 1,486.3 | 1,489.0 | 1,387.1 | 1,321.0 | 1,286.7 | 1,315.4 | 1,287.6 | 1,257.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 26.3 | 27.0 | 26.9 | 27.7 | 30.6 | 29.5 | 28.0 | 29.3 | 29.6 | 32.0 | 32.9 | 30.4 | 29.8 | 29.6 | 27.3 | 27.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 283.2 | 283.2 | 283.2 | 283.2 | 283.2 | 283.2 | 283.2 | 283.2 | 1,073.2 | 1,073.2 | 1,073.2 | 1,073.2 | 1,073.2 | 1,073.2 | 4,846.0 | 4,858.2 | 7,899.8 | 14,504.2 | ||||||||||||||||||||||
| Intangible Assets | 1,235.2 | 1,297.1 | 1,336.7 | 1,383.3 | 1,393.4 | 1,431.4 | 1,496.7 | 1,547.5 | 1,614.2 | 1,677.8 | 1,728.3 | 1,784.1 | 1,815.9 | 1,836.8 | 1,854.3 | 1,872.2 | 1,883.9 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 24.2 | 26.1 | 32.4 | 25.5 | 26.6 | 27.1 | 34.1 | 35.5 | 37.5 | 40.1 | 32.1 | 34.8 | 39.5 | 41.8 | 45.2 | 49.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 106.0 | 105.8 | 106.7 | 101.1 | 108.8 | 81.5 | 77.9 | 81.4 | 80.0 | 80.3 | 74.5 | 72.9 | 64.0 | 48.5 | 43.7 | 37.9 | 26.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,807.3 | 2,858.3 | 2,878.5 | 2,894.0 | 3,444.4 | 3,516.5 | 3,528.6 | 3,523.6 | 4,320.8 | 4,392.4 | 4,328.0 | 4,316.4 | 4,309.1 | 4,345.4 | 8,104.0 | 8,102.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 45.2 | 48.0 | 52.2 | 54.4 | 52.1 | 33.1 | 37.8 | 56.1 | 37.7 | 43.6 | 26.0 | 16.1 | 38.6 | 47.7 | 70.8 | 94.4 | 47.4 | 47.3 | 34.7 | 42.1 | 34.4 | 46.0 | 21.4 | 10.8 | 8.1 | 9.1 | 6.1 | 6.1 | 7.7 | 7.8 | 4.8 | 5.5 | 3.3 | 3.9 | 1.9 | 1.2 | 1.9 | 2.2 | 0.8 | 0.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 65.7 | 62.3 | 70.1 | 74.7 | 73.9 | 79.3 | 88.3 | 95.4 | 101.2 | 95.7 | 99.2 | 107.4 | 95.9 | 101.8 | 90.2 | 86.3 | 83.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.5 | 11.0 | 10.2 | 9.9 | 10.0 | 10.3 | 10.7 | 10.7 | 10.7 | 10.8 | 10.8 | 11.9 | 13.0 | 13.6 | 12.9 | 13.0 | ||||||||||||||||||||||||
| Accrued Expenses | 60.7 | 96.3 | 76.8 | 70.3 | 56.7 | 76.2 | 66.4 | 54.7 | 50.5 | 102.7 | 84.9 | 67.0 | 50.9 | 81.6 | 63.2 | 51.6 | 46.1 | 91.9 | ||||||||||||||||||||||
| Other Current Liabilities | 36.9 | 20.4 | 26.4 | 31.0 | 42.0 | 27.4 | 32.2 | 32.4 | 42.7 | 34.3 | 42.3 | 41.0 | 33.5 | 46.7 | 33.2 | 34.1 | 29.9 | |||||||||||||||||||||||
| Total Current Liabilities | 404.9 | 404.7 | 405.1 | 401.8 | 952.4 | 941.5 | 931.4 | 930.7 | 388.8 | 420.6 | 402.6 | 383.4 | 381.3 | 399.8 | 411.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.4 | 42.4 | 42.5 | 27.1 |
| Operating Lease Liabilities Non-Current | 31.7 | 34.2 | 37.8 | 32.0 | 33.8 | 32.1 | 36.9 | 37.7 | 40.0 | 42.8 | 34.4 | 36.8 | 35.9 | 38.0 | 41.1 | 44.3 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 10.4 | 9.1 | 11.2 | 10.7 | 10.2 | 9.8 | 10.5 | 11.7 | 15.0 | 13.6 | 13.2 | 14.2 | 4.1 | 12.0 | 3.1 | 3.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 27.6 | 28.9 | 34.1 | 29.9 | 24.3 | 49.9 | 50.8 | 50.7 | 47.5 | 49.5 | 44.3 | 48.1 | 50.6 | 50.9 | 51.7 | 55.9 | 57.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 0.6 | 0.6 | 4.2 | 4.2 | 4.3 | 0.7 | 0.7 | 1.0 | 1.0 | 1.1 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,470.9 | 1,472.6 | 1,486.4 | 1,471.9 | 2,017.4 | 2,025.4 | 2,020.9 | 2,021.6 | 2,031.9 | 2,066.3 | 2,033.9 | 2,021.3 | 2,017.9 | 2,037.6 | 2,051.3 | 2,018.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (16,494.1) | (16,430.2) | (16,405.1) | (16,355.6) | (16,322.9) | (16,229.9) | (16,181.5) | (16,148.2) | (15,310.5) | (15,228.7) | (15,199.8) | (15,142.7) | (15,077.5) | (15,008.3) | (11,198.2) | (11,124.7) | (8,023.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (35.4) | (34.7) | (34.6) | (35.4) | (37.2) | (38.4) | (37.1) | (39.0) | (38.6) | (37.0) | (41.5) | (38.8) | (41.0) | (42.8) | (49.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,336.3 | 1,385.7 | 1,392.1 | 1,422.1 | 1,427.0 | 1,491.1 | 1,507.7 | 1,502.1 | 2,288.9 | 2,326.1 | 2,294.1 | 2,295.1 | 2,291.2 | 2,307.7 | 6,052.7 | 6,084.7 | ||||||||||||||||||||||||
| Total Equity | 1,336.3 | 1,385.7 | 1,392.1 | 1,422.1 | 1,427.0 | 1,491.1 | 1,507.7 | 1,502.1 | 2,288.9 | 2,326.1 | 2,294.1 | 2,295.1 | 2,291.2 | 2,307.7 | 6,052.7 | 6,084.7 | 9,142.6 | 16,045.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 42.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.4 | 44.4 | 44.5 | 31.4 |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (823.8) | |||||||||||||||||||||
| Working Capital | 727.5 | 714.4 | 687.7 | 671.5 | 649.4 | 722.4 | 677.3 | 615.9 | 1,097.4 | 1,068.4 | 984.5 | 937.6 | 905.4 | 915.6 | 876.2 | 885.8 | 901.4 | 894.4 | ||||||||||||||||||||||
| Book Value | 1,336.3 | 1,385.7 | 1,392.1 | 1,422.1 | 1,427.0 | 1,491.1 | 1,507.7 | 1,502.1 | 2,288.9 | 2,326.1 | 2,294.1 | 2,295.1 | 2,291.2 | 2,307.7 | 6,052.7 | 6,084.7 | 9,142.6 | 16,045.8 | ||||||||||||||||||||||
| Tangible Book Value | (182.1) | (194.6) | (227.7) | (244.4) | (249.5) | (223.5) | (272.2) | (328.6) | (398.5) | (424.9) | (507.4) | (562.2) | (597.9) | (602.2) | (647.6) | (645.7) | (641.1) | |||||||||||||||||||||||
| 87.4 |
| 95.9 |
| 82.1 |
| 73.1 |
| 47.3 |
| 22.3 |
| 14.4 |
| 14.9 |
| 14.0 |
| 13.4 |
| 10.2 |
| 10.5 |
| 10.6 |
| 10.8 |
| 8.4 |
| 6.5 |
| 6.8 |
| 7.5 |
| 2.5 |
| 3.6 |
| 3.1 |
| 3.4 |
| 1.7 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,208.0 |
| 1,225.4 |
| 1,157.3 |
| 1,104.8 |
| 1,032.3 |
| 1,059.6 |
| 1,310.0 |
| 1,403.1 |
| 596.4 |
| 588.0 |
| 558.0 |
| 532.6 |
| 540.8 |
| 532.7 |
| 523.3 |
| 178.9 |
| 156.9 |
| 156.2 |
| 207.4 |
| 457.0 |
| 194.8 |
| 82.7 |
| 91.2 |
| 127.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 27.2 |
| 27.0 |
| 28.2 |
| 28.4 |
| 28.6 |
| 20.4 |
| 9.6 |
| 10.1 |
| 10.3 |
| 10.0 |
| 9.7 |
| 9.8 |
| 10.1 |
| 9.7 |
| 10.0 |
| 8.0 |
| 9.0 |
| 9.6 |
| 7.4 |
| 7.4 |
| 7.5 |
| 7.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,470.4 |
| 14,454.7 |
| 14,452.0 |
| 14,581.3 |
| 1,691.4 |
| 742.3 |
| 734.4 |
| 746.1 |
| 737.6 |
| 748.1 |
| 734.5 |
| 737.2 |
| 744.1 |
| 745.3 |
| 498.3 |
| 498.5 |
| 498.5 |
| 188.2 |
| 188.2 |
| 188.2 |
| 188.1 |
| 56.3 |
| 1,910.3 |
| 1,932.0 |
| 1,963.2 |
| 1,997.2 |
| 2,020.9 |
| 386.6 |
| 213.5 |
| 214.7 |
| 225.5 |
| 228.8 |
| 239.3 |
| 238.3 |
| 247.4 |
| 256.8 |
| 264.7 |
| 153.5 |
| 159.8 |
| 164.6 |
| 21.2 |
| 23.1 |
| 24.9 |
| 26.4 |
| 13.8 |
| 45.6 |
| 46.8 |
| 47.9 |
| 41.9 |
| 44.4 |
| 46.6 |
| 33.9 |
| 30.4 |
| 32.2 |
| 26.5 |
| 27.6 |
| 29.2 |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.7 |
| 17.9 |
| 18.3 |
| 28.0 |
| 18.4 |
| 7.1 |
| 19.9 |
| 15.3 |
| 6.5 |
| 6.4 |
| 6.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.1 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,092.3 |
| 17,734.6 |
| 17,652.6 |
| 17,611.1 |
| 17,582.4 |
| 17,755.3 |
| 3,449.4 |
| 2,418.8 |
| 1,603.1 |
| 1,602.8 |
| 1,568.4 |
| 1,565.3 |
| 1,551.6 |
| 1,528.9 |
| 1,535.2 |
| 1,199.9 |
| 817.5 |
| 824.4 |
| 880.9 |
| 674.1 |
| 414.0 |
| 303.7 |
| 313.3 |
| 203.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 42.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| 4.3 |
| 75.6 |
| 72.9 |
| 69.3 |
| 70.5 |
| 52.4 |
| 46.7 |
| 24.8 |
| 17.9 |
| 12.5 |
| 14.4 |
| 12.3 |
| 10.5 |
| 7.7 |
| 8.1 |
| 7.4 |
| 4.7 |
| 4.1 |
| 3.5 |
| 2.4 |
| 1.6 |
| 1.0 |
| 0.8 |
| 0.8 |
| 13.1 |
| 12.7 |
| 13.1 |
| 13.0 |
| 11.8 |
| 11.4 |
| 7.3 |
| 5.8 |
| 5.8 |
| 5.1 |
| 5.2 |
| 5.4 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.9 |
| 59.6 |
| 59.4 |
| 94.6 |
| 54.0 |
| 37.6 |
| 17.1 |
| 34.2 |
| 25.3 |
| 18.1 |
| 18.2 |
| 27.9 |
| 20.8 |
| 23.5 |
| 13.0 |
| 17.1 |
| 14.9 |
| 8.9 |
| 7.2 |
| 8.9 |
| 7.8 |
| 4.6 |
| 27.0 |
| 29.8 |
| 20.4 |
| 22.9 |
| 19.8 |
| 6.7 |
| 4.7 |
| 11.3 |
| 5.1 |
| 6.1 |
| 9.3 |
| 7.1 |
| 3.0 |
| 3.6 |
| 4.3 |
| 4.8 |
| 4.6 |
| 4.4 |
| 2.7 |
| 2.6 |
| 2.1 |
| 2.7 |
| 1.8 |
| 371.5 |
| 306.7 |
| 331.0 |
| 302.1 |
| 276.2 |
| 260.4 |
| 332.6 |
| 200.8 |
| 123.5 |
| 97.2 |
| 90.2 |
| 85.2 |
| 70.4 |
| 71.7 |
| 62.4 |
| 58.2 |
| 57.0 |
| 37.8 |
| 40.3 |
| 40.8 |
| 19.7 |
| 18.1 |
| 21.1 |
| 20.3 |
| 16.0 |
| 40.2 |
| 41.8 |
| 42.7 |
| 36.5 |
| 40.1 |
| 43.1 |
| 30.3 |
| 27.9 |
| 29.4 |
| 25.0 |
| 25.9 |
| 26.4 |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.8 |
| 4.1 |
| 3.5 |
| 2.7 |
| 2.4 |
| 4.9 |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.8 |
| 93.8 |
| 81.9 |
| 84.9 |
| 102.1 |
| 17.9 |
| 19.0 |
| 18.8 |
| 21.7 |
| 22.7 |
| 31.7 |
| 29.7 |
| 32.4 |
| 35.0 |
| 35.2 |
| 12.3 |
| 12.9 |
| 14.4 |
| 2.0 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.6 |
| 1.0 |
| 5.3 |
| 10.2 |
| 9.2 |
| 7.2 |
| 7.0 |
| 4.8 |
| 6.2 |
| 5.6 |
| 5.6 |
| 6.2 |
| 4.9 |
| 7.6 |
| 9.3 |
| 8.1 |
| 7.6 |
| 6.7 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,949.7 |
| 1,688.9 |
| 1,665.0 |
| 1,610.0 |
| 1,752.9 |
| 1,871.5 |
| 1,218.3 |
| 1,123.9 |
| 602.9 |
| 588.8 |
| 574.7 |
| 562.7 |
| 550.1 |
| 515.8 |
| 507.4 |
| 500.5 |
| 266.7 |
| 265.5 |
| 434.1 |
| 274.8 |
| 70.5 |
| 72.8 |
| 71.0 |
| 51.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,421.5) |
| (1,410.5) |
| (1,326.1) |
| (1,192.3) |
| (992.7) |
| (598.7) |
| (562.8) |
| (537.1) |
| (507.5) |
| (488.5) |
| (468.1) |
| (438.8) |
| (408.7) |
| (383.8) |
| (360.5) |
| (335.4) |
| (311.6) |
| (267.2) |
| (235.9) |
| (220.4) |
| (204.7) |
| (190.5) |
| (160.7) |
| (29.9) |
| (11.4) |
| (6.3) |
| (1.1) |
| 12.3 |
| 5.0 |
| 18.5 |
| (5.6) |
| (21.9) |
| (34.8) |
| (17.2) |
| (28.1) |
| (12.5) |
| (16.9) |
| (13.1) |
| (4.4) |
| (2.5) |
| 3.4 |
| 4.1 |
| 3.9 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,142.6 |
| 16,045.8 |
| 15,987.6 |
| 16,001.1 |
| 15,829.5 |
| 15,883.8 |
| 2,231.0 |
| 1,294.9 |
| 1,000.2 |
| 1,014.0 |
| 993.7 |
| 1,002.6 |
| 1,001.6 |
| 1,013.1 |
| 1,027.8 |
| 699.4 |
| 550.9 |
| 558.9 |
| 446.8 |
| 399.4 |
| 343.4 |
| 230.9 |
| 242.3 |
| 152.0 |
| 15,987.6 |
| 16,001.1 |
| 15,829.5 |
| 15,883.8 |
| 2,231.0 |
| 1,294.9 |
| 1,000.2 |
| 1,014.0 |
| 993.7 |
| 1,002.6 |
| 1,001.6 |
| 1,013.1 |
| 1,027.8 |
| 699.4 |
| 550.9 |
| 558.9 |
| 446.8 |
| 399.4 |
| 343.4 |
| 230.9 |
| 242.3 |
| 152.0 |
| (783.7) |
| (720.1) |
| (690.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (133.5) |
| (21.4) |
| (30.5) |
| (81.1) |
| 855.2 |
| 828.6 |
| 772.0 |
| 727.0 |
| 1,109.2 |
| 1,279.6 |
| 499.3 |
| 497.8 |
| 472.8 |
| 462.2 |
| 469.1 |
| 470.3 |
| 465.1 |
| 121.8 |
| 119.1 |
| 115.9 |
| 166.5 |
| 437.3 |
| 176.7 |
| 61.6 |
| 70.9 |
| 111.4 |
| 15,987.6 |
| 16,001.1 |
| 15,829.5 |
| 15,883.8 |
| 2,231.0 |
| 1,294.9 |
| 1,000.2 |
| 1,014.0 |
| 993.7 |
| 1,002.6 |
| 1,001.6 |
| 1,013.1 |
| 1,027.8 |
| 699.4 |
| 550.9 |
| 558.9 |
| 446.8 |
| 399.4 |
| 343.4 |
| 230.9 |
| 242.3 |
| 152.0 |
| (368.7) |
| (414.8) |
| (416.8) |
| (619.7) |
| (718.3) |
| 153.1 |
| 339.1 |
| 51.1 |
| 42.5 |
| 27.3 |
| 15.2 |
| 28.8 |
| 28.5 |
| 26.9 |
| (310.6) |
| (100.9) |
| (99.4) |
| (216.3) |
| 190.0 |
| 132.2 |
| 17.8 |
| 27.8 |
| 81.8 |