| (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 | 316.0 | 1,015.4 | 834.1 | 787.4 | 705.7 | 744.7 | 538.3 | 250.7 | 188.2 | 165.5 | 131.5 | 118.8 | 130.8 | 173.9 | 185.9 | |||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 1,015.4 | 744.7 | 165.5 | 173.9 | 609.0 | 603.6 | 232.7 | 134.3 | 185.9 | 36.2 | 33.1 | 206.2 | 78.9 | 6.4 | 1.3 | 2.1 | 9.7 | 1.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 81.8 | 23.3 | 10.4 | 37.0 | - | 72.2 | 39.4 | 44.3 | 43.2 | 20.3 | 13.4 | - | - | - | 0.0 | 0.0 | - | |
| Cash And Short Term Investments | 1,097.2 | 768.0 | 175.9 | 210.9 | 609.0 | 675.8 | 272.1 | 178.6 | 229.1 | 56.4 | 46.5 | 206.2 | 78.9 | 6.4 | 1.4 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 638.8 | 587.6 | 619.7 | 577.3 | - | 382.3 | 374.1 | 298.9 | 246.2 | 200.3 | 176.4 | 112.7 | 106.6 | 99.2 | 90.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 330.9 | 338.1 | 348.3 | 343.5 | - | 305.9 | 284.4 | 244.5 | 224.0 | 180.9 | 144.3 | 105.2 | 96.5 | 73.5 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 174.7 | 156.8 | 146.3 | 104.8 | - | 14.0 | 15.0 | 6.9 | 8.2 | 7.3 | 6.8 | 4.1 | 2.5 | 3.2 | 3.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 599.7 | 597.9 | 596.2 | 957.4 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 599.7 | 597.9 | 646.0 | 987.4 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 253.1 |
| 243.3 |
| 609.0 |
| 234.1 |
| 216.8 |
| 1,250.8 |
| 603.6 |
| 518.7 |
| 351.3 |
| 302.0 |
| 232.7 |
| 161.4 |
| 11.2 |
| 39.4 |
| 134.3 |
| 219.5 |
| 93.2 |
| 210.6 |
| 185.9 |
| 124.6 |
| 55.1 |
| 63.7 |
| 36.2 |
| 23.3 |
| 41.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 30.3 | 81.8 | 116.7 | 104.9 | 101.7 | 23.3 | 6.0 | 7.3 | 8.7 | 10.4 | 11.6 | 19.1 | 28.8 | 37.0 | 39.4 | 34.5 | 45.0 | - | 49.4 | 51.2 | 59.0 | 72.2 | 55.6 | 52.4 | 38.3 | 39.4 | 32.9 | 31.2 | 37.0 | 44.3 | 52.3 | 59.5 | 65.9 | 43.2 | 39.9 | 24.7 | 20.1 | 20.3 | 23.8 | 22.6 |
| Cash And Short Term Investments | 346.4 | 1,097.2 | 950.8 | 892.3 | 807.4 | 768.0 | 544.3 | 258.0 | 196.9 | 175.9 | 143.1 | 137.9 | 159.7 | 210.9 | 225.3 | 287.5 | 288.2 | 609.0 | 283.5 | 268.0 | 1,309.8 | 675.8 | 574.3 | 403.7 | 340.2 | 272.1 | 194.4 | 42.4 | 76.4 | 178.6 | 271.8 | 152.7 | 276.5 | 229.1 | 164.5 | 79.8 | 83.8 | 56.4 | 47.1 | 64.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 573.0 | 638.8 | 662.0 | 714.4 | 559.9 | 587.6 | 619.5 | 700.8 | 542.4 | 619.7 | 623.6 | 638.7 | 508.7 | 577.3 | 561.8 | 597.6 | 501.2 | - | 538.1 | 584.2 | 330.8 | 382.3 | 362.7 | 405.7 | 318.1 | 374.1 | 348.0 | 381.4 | 299.0 | 298.9 | 281.5 | 299.3 | 216.5 | 246.2 | 206.4 | 233.8 | 163.7 | 200.3 | 188.4 | 209.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 97.6 | 74.7 | 80.1 | 91.1 | 92.1 | 65.1 | 68.4 | 76.7 | 76.5 | 54.7 | 60.4 | 70.8 | 70.6 | 50.9 | 59.1 | 61.9 | 63.6 | - | ||||||||||||||||||||||
| Other Current Assets | 9.6 | 9.4 | 8.2 | 8.2 | 7.6 | 8.1 | 6.4 | 6.8 | 8.6 | 10.3 | 7.3 | 9.5 | 6.7 | 8.2 | 6.6 | 7.7 | 6.9 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,041.1 | 1,843.9 | 1,737.8 | 1,723.7 | 1,466.9 | 1,440.8 | 1,238.6 | 1,042.3 | 824.4 | 860.6 | 842.0 | 856.9 | 745.7 | 847.2 | 860.2 | 957.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 158.8 | 160.4 | 160.6 | 161.3 | 161.0 | 163.8 | 165.3 | 167.6 | 167.1 | 169.7 | 165.7 | 165.7 | 167.7 | 172.8 | 175.2 | 177.9 | ||||||||||||||||||||||||
| Long Term Investments | 51.5 | 60.7 | 22.4 | 3.0 | 3.0 | 10.8 | 3.9 | 3.9 | 5.5 | 7.0 | 9.6 | 10.1 | 14.5 | 18.5 | 22.6 | 26.5 | 34.3 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 2,591.7 | 2,590.0 | 2,554.5 | 2,542.0 | 2,542.0 | 2,531.7 | 2,531.7 | 2,531.9 | 2,532.1 | 2,532.1 | 2,510.5 | 2,489.1 | 2,489.1 | 2,489.3 | 2,449.4 | 2,449.6 | 2,440.8 | - | ||||||||||||||||||||||
| Intangible Assets | 755.7 | 780.4 | 779.2 | 793.7 | 817.0 | 832.0 | 855.1 | 878.3 | 901.4 | 928.9 | 938.3 | 949.0 | 976.4 | 1,002.2 | 1,004.0 | 1,032.8 | 1,072.5 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 40.5 | 35.6 | 36.6 | 34.7 | 33.3 | 31.4 | 34.7 | 36.6 | 37.9 | 39.0 | 42.5 | 46.8 | 48.6 | 51.0 | 53.2 | 40.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 92.2 | 93.6 | 87.6 | 85.6 | 85.9 | 86.4 | 83.4 | 76.8 | 63.2 | 63.2 | 52.3 | 48.4 | 49.8 | 50.0 | 50.4 | 46.2 | 45.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,798.6 | 5,638.9 | 5,457.4 | 5,425.8 | 5,192.1 | 5,180.0 | 4,996.5 | 4,819.5 | 4,608.8 | 4,676.7 | 4,637.4 | 4,635.5 | 4,555.6 | 4,687.4 | 4,675.4 | 4,787.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 186.1 | 174.7 | 147.9 | 171.6 | 171.2 | 156.8 | 145.4 | 150.4 | 145.2 | 146.3 | 132.7 | 118.5 | 122.4 | 104.8 | 108.1 | 131.0 | 128.3 | - | 100.6 | 106.7 | 12.4 | 14.0 | 11.1 | 8.6 | 13.0 | 15.0 | 9.1 | 8.1 | 6.0 | 6.9 | 4.6 | 4.8 | 6.4 | 8.2 | 4.6 | 9.4 | 6.1 | 7.3 | 6.0 | 6.6 |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 49.8 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | - | ||||||||||||||||||||||
| Deferred Revenue Current | 709.8 | 780.8 | 761.1 | 720.5 | 642.4 | 701.4 | 682.4 | 652.3 | 571.9 | 632.9 | 600.4 | 565.8 | 497.4 | 568.5 | 529.2 | 528.6 | 454.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 10.6 | 9.6 | 9.7 | 9.0 | 9.3 | 9.6 | 10.7 | 11.2 | 11.1 | 11.1 | 11.5 | 11.4 | 11.4 | 10.7 | 10.6 | 10.4 | ||||||||||||||||||||||||
| Accrued Expenses | 133.3 | 190.7 | 173.1 | 172.6 | 127.6 | 197.7 | 160.7 | 153.0 | 106.4 | 158.6 | 134.4 | 126.6 | 104.5 | 131.9 | 134.3 | 133.9 | 140.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,039.8 | 1,755.4 | 1,690.9 | 1,672.5 | 1,561.3 | 1,065.6 | 1,021.6 | 987.3 | 872.9 | 1,001.1 | 909.0 | 854.2 | 835.0 | 889.7 | 812.2 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | 599.2 | 598.8 | 598.4 | 597.9 | 597.5 | 597.1 | 596.6 | 596.2 | 705.2 | 839.1 | 838.5 | 957.4 | 1,046.2 | 1,233.1 | 1,292.2 | - | 805.5 | 927.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 37.4 | 33.3 | 34.6 | 33.9 | 32.5 | 30.8 | 33.7 | 35.6 | 37.6 | 39.8 | 42.1 | 44.5 | 46.6 | 48.0 | 49.8 | 36.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 21.1 | 21.0 | 22.2 | 22.9 | 22.4 | 22.4 | 0.0 | 0.0 | 0.0 | 0.3 | 0.7 | 1.2 | 1.6 | 2.0 | 2.5 | 0.0 | 0.0 | |||||||||||||||||||||||
| Deferred Tax Liabilities | 109.2 | 95.1 | 75.8 | 36.4 | 36.4 | 47.5 | 36.7 | 41.6 | 54.3 | 78.6 | 105.0 | 109.2 | 130.4 | 148.9 | 203.2 | 216.9 | 230.3 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 33.0 | 31.3 | 31.1 | 25.4 | 26.9 | 27.4 | 31.9 | 25.8 | 24.2 | 22.6 | 22.5 | 19.1 | 17.4 | 17.0 | 14.2 | 8.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,240.4 | 1,936.1 | 1,854.6 | 1,791.1 | 1,679.4 | 1,791.6 | 1,721.4 | 1,687.4 | 1,585.6 | 1,738.7 | 1,784.6 | 1,867.3 | 1,869.5 | 2,063.0 | 2,128.1 | 2,328.7 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,263.6 | 2,182.4 | 2,116.9 | 2,032.5 | 1,947.9 | 1,866.8 | 1,801.6 | 1,725.7 | 1,657.9 | 1,603.8 | 1,564.9 | 1,517.9 | 1,468.7 | 1,437.9 | 1,406.8 | 1,353.5 | 1,313.6 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (0.5) | (0.8) | (0.8) | (0.8) | (0.8) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.7 | 24.5 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 3,558.2 | 3,702.8 | 3,602.8 | 3,634.7 | 3,512.7 | 3,388.4 | 3,275.1 | 3,132.1 | 3,023.1 | 2,938.0 | 2,852.9 | 2,768.3 | 2,686.1 | 2,624.4 | 2,547.3 | 2,458.3 | ||||||||||||||||||||||||
| Total Equity | 3,558.2 | 3,702.8 | 3,602.8 | 3,634.7 | 3,512.7 | 3,388.4 | 3,275.1 | 3,132.1 | 3,023.1 | 2,938.0 | 2,852.9 | 2,768.3 | 2,686.1 | 2,624.4 | 2,547.3 | 2,458.3 | 2,387.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | 599.2 | 598.8 | 598.4 | 597.9 | 597.5 | 597.1 | 596.6 | 646.0 | 735.2 | 869.1 | 868.5 | 987.4 | 1,076.2 | 1,263.1 | 1,322.2 | - | 835.5 | 957.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | (351.6) | (293.5) | (209.0) | (170.0) | 53.2 | 339.1 | 399.7 | 470.1 | 592.1 | 731.2 | 708.9 | 776.5 | 850.9 | 975.6 | 1,033.9 | - | ||||||||||||||||||||||
| Working Capital | 1.3 | 88.4 | 47.0 | 51.2 | (94.4) | 375.2 | 216.9 | 55.0 | (48.5) | (140.6) | (67.0) | 2.7 | (89.4) | (42.5) | 47.9 | 123.4 | 93.4 | - | ||||||||||||||||||||||
| Book Value | 3,558.2 | 3,702.8 | 3,602.8 | 3,634.7 | 3,512.7 | 3,388.4 | 3,275.1 | 3,132.1 | 3,023.1 | 2,938.0 | 2,852.9 | 2,768.3 | 2,686.1 | 2,624.4 | 2,547.3 | 2,458.3 | 2,387.7 | - | ||||||||||||||||||||||
| Tangible Book Value | 210.8 | 332.4 | 269.1 | 298.9 | 153.7 | 24.8 | (111.6) | (278.1) | (410.4) | (523.0) | (595.9) | (669.8) | (779.3) | (867.1) | (906.2) | (1,024.1) | (1,125.6) | |||||||||||||||||||||||
| - |
| 2.1 |
| 9.7 |
| 1.8 |
| 81.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 74.7 | 65.1 | 54.7 | 50.9 | - | 30.9 | 24.7 | 33.3 | 32.2 | 21.0 | 22.3 | 17.9 | 13.5 | 9.0 | 8.3 | 7.8 | - | - |
| Other Current Assets | 9.4 | 8.1 | 10.3 | 8.2 | - | 2.5 | 2.3 | 3.4 | 2.0 | 2.3 | 1.9 | 0.3 | 0.8 | 1.1 | 2.3 | 3.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,843.9 | 1,440.8 | 860.6 | 847.2 | - | 1,113.1 | 679.7 | 518.9 | 520.8 | 283.0 | 268.2 | 337.0 | 217.2 | 122.1 | 107.1 | 98.4 | - | - |
| 66.1 |
| 61.7 |
| - |
| - |
| Accumulated Depreciation | 170.5 | 174.3 | 178.6 | 170.7 | - | 137.9 | 112.6 | 89.3 | 71.7 | 56.6 | 43.2 | 39.2 | 31.6 | 28.1 | 25.1 | 26.8 | - | - |
| Property,Plant & Equipment Net | 160.4 | 163.8 | 169.7 | 172.8 | - | 168.0 | 171.9 | 155.2 | 152.3 | 124.3 | 101.1 | 65.9 | 64.8 | 45.4 | 40.9 | 34.9 | - | - |
| Long Term Investments | 60.7 | 10.8 | 7.0 | 18.5 | - | 82.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,590.0 | 2,531.7 | 2,532.1 | 2,489.3 | - | 838.4 | 840.1 | 753.7 | 658.0 | 650.2 | 653.7 | 124.1 | 121.0 | 121.0 | 106.1 | 92.8 | 90.3 | - |
| Intangible Assets | 780.4 | 832.0 | 928.9 | 1,002.2 | - | 322.1 | 378.9 | 276.9 | 229.6 | 267.3 | 295.4 | 34.7 | 39.0 | 45.8 | 35.6 | 32.3 | - | - |
| Operating Lease Right Of Use Assets | 35.6 | 31.4 | 39.0 | 51.0 | - | 18.7 | 19.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 48.4 | 41.8 | - | - | - | 5.5 | - | - | - | - | - | - |
| Other Non-Current Assets | 93.6 | 86.4 | 63.2 | 50.0 | - | 33.8 | 37.4 | - | - | - | - | 0.7 | 1.8 | 1.2 | 1.6 | 2.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,638.9 | 5,180.0 | 4,676.7 | 4,687.4 | - | 2,607.3 | 2,191.6 | 1,791.0 | 1,611.4 | 1,378.5 | 1,356.6 | 569.8 | 444.5 | 338.7 | 295.4 | 264.0 | 270.7 | - |
| 2.6 |
| - |
| - |
| Short Term Debt | - | 0.0 | 49.8 | 30.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 780.8 | 701.4 | 632.9 | 568.5 | - | 461.3 | 412.5 | 350.5 | 298.6 | 298.2 | 281.6 | 189.2 | 156.7 | 140.6 | 123.7 | 102.6 | - | - |
| Operating Lease Liabilities Current | 9.6 | 9.6 | 11.1 | 10.7 | - | 5.9 | 6.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 190.7 | 197.7 | 158.6 | 131.9 | - | 83.1 | 75.2 | 66.5 | 64.7 | 56.0 | 49.2 | 39.5 | 32.8 | 26.0 | 24.8 | 19.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,755.4 | 1,065.6 | 1,001.1 | 889.7 | - | 564.3 | 509.1 | 423.9 | 371.5 | 361.5 | 337.6 | 232.8 | 192.1 | 169.7 | 151.6 | 124.6 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 33.3 | 30.8 | 39.8 | 48.0 | - | 16.3 | 16.8 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 21.0 | 22.4 | 0.3 | 2.0 | - | 0.1 | 0.2 | 0.4 | 1.3 | 2.1 | 3.1 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 95.1 | 47.5 | 78.6 | 148.9 | - | 40.5 | 48.4 | - | 46.9 | 68.8 | 91.0 | 4.2 | 6.1 | 5.6 | 4.9 | 5.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 31.3 | 27.4 | 22.6 | 17.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,936.1 | 1,791.6 | 1,738.7 | 2,063.0 | - | 621.2 | 574.6 | 466.1 | 419.6 | 444.0 | 482.5 | 232.8 | 198.2 | 193.4 | 217.3 | 157.1 | 136.3 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,182.4 | 1,866.8 | 1,603.8 | 1,437.9 | - | 1,112.2 | 917.3 | 771.9 | 624.5 | 435.9 | 326.0 | 261.2 | 202.2 | 163.1 | 130.1 | 102.6 | - | - |
| Accumulated Other Comprehensive Income | (0.0) | (0.2) | (0.3) | (0.8) | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.3) | (0.4) | (0.3) | - | - |
| Treasury Stock | - | - | - | - | - | 31.8 | 40.2 | 178.9 | 60.0 | 77.4 | 75.4 | 126.0 | 138.5 | 172.0 | 205.0 | 149.4 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,702.8 | 3,388.4 | 2,938.0 | 2,624.4 | - | 1,986.1 | 1,617.1 | 1,324.8 | 1,191.7 | 934.5 | 874.0 | 337.0 | 246.3 | 145.3 | 78.1 | 107.0 | 134.4 | 114.3 |
| Total Equity | 3,702.8 | 3,388.4 | 2,938.0 | 2,624.4 | - | 1,986.1 | 1,617.1 | 1,324.8 | 1,191.7 | 934.5 | 874.0 | 337.0 | 246.3 | 145.3 | 78.1 | 107.0 | 134.4 | 114.3 |
| - |
| - |
| Net debt | (497.5) | (170.0) | 470.1 | 776.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 88.4 | 375.2 | (140.6) | (42.5) | - | 548.8 | 170.6 | 95.0 | 149.4 | (78.5) | (69.4) | 104.2 | 25.1 | (47.7) | (44.5) | (26.2) | - | - |
| Book Value | 3,702.8 | 3,388.4 | 2,938.0 | 2,624.4 | - | 1,986.1 | 1,617.1 | 1,324.8 | 1,191.7 | 934.5 | 874.0 | 337.0 | 246.3 | 145.3 | 78.1 | 107.0 | 134.4 | 114.3 |
| Tangible Book Value | 332.4 | 24.8 | (523.0) | (867.1) | - | 825.6 | 398.0 | 294.3 | 304.1 | 17.0 | (75.0) | 178.1 | 86.3 | (21.5) | (63.6) | (18.2) | 44.1 | - |
| 47.5 |
| 52.4 |
| 38.1 |
| 30.9 |
| 29.7 |
| 33.3 |
| 34.0 |
| 24.7 |
| 24.5 |
| 26.9 |
| 23.8 |
| 33.3 |
| 32.8 |
| 35.0 |
| 30.3 |
| 32.2 |
| 23.2 |
| 23.7 |
| 21.4 |
| 21.0 |
| 21.4 |
| 23.0 |
| - |
| 5.6 |
| 4.0 |
| 4.6 |
| 2.5 |
| 3.2 |
| 3.2 |
| 3.2 |
| 2.3 |
| 2.9 |
| 2.9 |
| 3.1 |
| 3.4 |
| 2.3 |
| 1.9 |
| 2.1 |
| 2.0 |
| 2.2 |
| 2.8 |
| 2.6 |
| 2.3 |
| 2.8 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 859.9 |
| - |
| 878.3 |
| 928.9 |
| 1,700.4 |
| 1,113.1 |
| 990.6 |
| 873.9 |
| 712.2 |
| 679.7 |
| 569.8 |
| 453.6 |
| 402.3 |
| 518.9 |
| 601.7 |
| 502.0 |
| 532.6 |
| 520.8 |
| 399.7 |
| 352.3 |
| 271.6 |
| 283.0 |
| 277.3 |
| 324.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.5 |
| - |
| 176.7 |
| 177.7 |
| 169.3 |
| 168.0 |
| 170.8 |
| 175.0 |
| 175.5 |
| 171.9 |
| 170.0 |
| 170.2 |
| 164.6 |
| 155.2 |
| 156.5 |
| 154.5 |
| 154.3 |
| 152.3 |
| 149.1 |
| 148.0 |
| 142.1 |
| 124.3 |
| 121.0 |
| 115.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,355.1 |
| 2,309.4 |
| 851.6 |
| 838.4 |
| 840.0 |
| 840.0 |
| 840.0 |
| 840.1 |
| 826.0 |
| 835.9 |
| 834.6 |
| 753.7 |
| 749.5 |
| 740.1 |
| 657.7 |
| 658.0 |
| 655.1 |
| 651.7 |
| 650.2 |
| 650.2 |
| 647.5 |
| 655.4 |
| - |
| 1,086.5 |
| 1,045.6 |
| 308.6 |
| 322.1 |
| 342.0 |
| 354.1 |
| 366.5 |
| 378.9 |
| 377.6 |
| 377.5 |
| 389.6 |
| 276.9 |
| 282.8 |
| 293.2 |
| 221.1 |
| 229.6 |
| 245.5 |
| 252.9 |
| 258.3 |
| 267.3 |
| 276.3 |
| 285.5 |
| 42.4 |
| - |
| 40.4 |
| 28.2 |
| 19.2 |
| 18.7 |
| 15.3 |
| 16.7 |
| 18.0 |
| 19.0 |
| 20.2 |
| 20.3 |
| 20.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 39.1 |
| 33.8 |
| 33.8 |
| 33.6 |
| - |
| - |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,723.8 |
| - |
| 4,682.9 |
| 4,641.0 |
| 3,231.8 |
| 2,607.3 |
| 2,492.2 |
| 2,382.6 |
| 2,219.4 |
| 2,191.6 |
| 2,055.1 |
| 1,949.4 |
| 1,909.3 |
| 1,791.0 |
| 1,864.6 |
| 1,759.8 |
| 1,625.6 |
| 1,611.4 |
| 1,493.1 |
| 1,438.5 |
| 1,355.7 |
| 1,357.9 |
| 1,352.8 |
| 1,413.1 |
| 30.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 495.3 |
| 484.5 |
| 420.5 |
| 461.3 |
| 436.5 |
| 423.0 |
| 366.0 |
| 412.5 |
| 391.6 |
| 368.5 |
| 319.9 |
| 350.5 |
| 326.4 |
| 316.1 |
| 268.1 |
| 298.6 |
| 297.2 |
| 304.1 |
| 270.2 |
| 298.2 |
| 288.3 |
| 296.5 |
| 11.2 |
| - |
| 10.1 |
| 9.7 |
| 5.9 |
| 5.9 |
| 5.8 |
| 6.2 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.0 |
| 5.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.3 |
| 134.9 |
| 86.5 |
| 83.1 |
| 81.7 |
| 56.4 |
| 59.8 |
| 75.2 |
| 69.8 |
| 70.9 |
| 63.8 |
| 66.5 |
| 66.0 |
| 53.0 |
| 45.0 |
| 64.7 |
| 57.6 |
| 46.0 |
| 41.2 |
| 56.0 |
| 54.2 |
| 49.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 833.9 |
| 766.5 |
| - |
| 816.2 |
| 765.8 |
| 525.4 |
| 564.3 |
| 535.0 |
| 494.3 |
| 445.1 |
| 509.1 |
| 476.8 |
| 453.7 |
| 403.4 |
| 423.9 |
| 397.0 |
| 373.9 |
| 319.5 |
| 371.5 |
| 359.3 |
| 359.6 |
| 322.2 |
| 361.5 |
| 348.5 |
| 352.9 |
| 38.4 |
| - |
| 37.3 |
| 22.1 |
| 16.6 |
| 16.3 |
| 12.9 |
| 14.1 |
| 15.5 |
| 16.8 |
| 18.1 |
| 18.8 |
| 19.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.8 |
| 0.6 |
| 1.3 |
| 1.5 |
| 1.6 |
| 1.9 |
| 2.1 |
| 2.9 |
| 3.7 |
| - |
| 227.5 |
| 220.7 |
| 37.2 |
| 40.5 |
| 46.0 |
| 44.7 |
| 45.8 |
| 48.4 |
| 40.3 |
| 39.7 |
| 42.8 |
| 41.8 |
| 45.0 |
| 44.8 |
| 44.2 |
| 46.9 |
| 54.6 |
| 59.7 |
| 64.7 |
| 68.8 |
| 85.1 |
| 92.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| - |
| 3.1 |
| 4.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,336.1 |
| - |
| 2,482.2 |
| 2,533.0 |
| 1,170.8 |
| 621.2 |
| 594.0 |
| 553.3 |
| 506.5 |
| 574.6 |
| 535.5 |
| 527.8 |
| 550.6 |
| 466.1 |
| 442.5 |
| 419.5 |
| 364.4 |
| 419.6 |
| 415.3 |
| 420.9 |
| 388.8 |
| 442.4 |
| 470.5 |
| 583.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,218.8 |
| 1,174.7 |
| 1,149.1 |
| 1,112.2 |
| 1,058.1 |
| 1,018.8 |
| 964.9 |
| 917.3 |
| 870.5 |
| 830.2 |
| 798.2 |
| 771.9 |
| 740.4 |
| 701.4 |
| 662.3 |
| 624.5 |
| 538.0 |
| 499.8 |
| 468.2 |
| 435.9 |
| 384.2 |
| 362.0 |
| (0.8) |
| (0.7) |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 28.7 |
| 29.7 |
| 30.5 |
| 31.8 |
| 33.3 |
| 33.9 |
| 50.6 |
| 40.2 |
| 44.0 |
| 124.9 |
| 170.9 |
| 178.9 |
| 43.6 |
| 48.4 |
| 54.4 |
| 60.0 |
| 65.0 |
| 68.6 |
| 71.5 |
| 77.4 |
| 97.6 |
| 138.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,387.7 |
| - |
| 2,200.8 |
| 2,108.0 |
| 2,061.0 |
| 1,986.1 |
| 1,898.1 |
| 1,829.3 |
| 1,712.8 |
| 1,617.1 |
| 1,519.6 |
| 1,421.6 |
| 1,358.7 |
| 1,324.8 |
| 1,422.1 |
| 1,340.3 |
| 1,261.2 |
| 1,191.7 |
| 1,077.8 |
| 1,017.6 |
| 966.8 |
| 915.5 |
| 882.3 |
| 829.3 |
| 2,200.8 |
| 2,108.0 |
| 2,061.0 |
| 1,986.1 |
| 1,898.1 |
| 1,829.3 |
| 1,712.8 |
| 1,617.1 |
| 1,519.6 |
| 1,421.6 |
| 1,358.7 |
| 1,324.8 |
| 1,422.1 |
| 1,340.3 |
| 1,261.2 |
| 1,191.7 |
| 1,077.8 |
| 1,017.6 |
| 966.8 |
| 915.5 |
| 882.3 |
| 829.3 |
| 552.1 |
| 689.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| 163.1 |
| 1,175.0 |
| 548.8 |
| 455.6 |
| 379.7 |
| 267.2 |
| 170.6 |
| 93.0 |
| (0.2) |
| (1.1) |
| 95.0 |
| 204.7 |
| 128.1 |
| 213.1 |
| 149.4 |
| 40.4 |
| (7.3) |
| (50.7) |
| (78.5) |
| (71.2) |
| (29.0) |
| 2,200.8 |
| 2,108.0 |
| 2,061.0 |
| 1,986.1 |
| 1,898.1 |
| 1,829.3 |
| 1,712.8 |
| 1,617.1 |
| 1,519.6 |
| 1,421.6 |
| 1,358.7 |
| 1,324.8 |
| 1,422.1 |
| 1,340.3 |
| 1,261.2 |
| 1,191.7 |
| 1,077.8 |
| 1,017.6 |
| 966.8 |
| 915.5 |
| 882.3 |
| 829.3 |
| - |
| (1,240.8) |
| (1,247.0) |
| 900.8 |
| 825.6 |
| 716.1 |
| 635.2 |
| 506.3 |
| 398.0 |
| 316.0 |
| 208.2 |
| 134.5 |
| 294.3 |
| 389.8 |
| 306.9 |
| 382.4 |
| 304.1 |
| 177.2 |
| 113.0 |
| 58.3 |
| (2.0) |
| (41.6) |
| (111.6) |