| (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 | 307.9 | 206.7 | 240.1 | 373.6 | 223.5 | 401.2 | 508.2 | 357.4 | 465.9 | 231.9 | 228.7 | 191.6 | 339.2 | 130.7 | 1,313.3 | 1,559.6 | 1,477.2 | |||
| Restricted Cash | 1.6 | 5.4 | 5.4 | 5.4 | 5.3 | 9.4 | 9.4 | 9.3 | 9.3 | 9.6 | 12.0 | 8.0 | 8.5 | 4.5 | 3.9 | 2.8 | - | - | ||
| Short Term Investments | 272.6 | 393.2 | 686.3 | 606.8 | 982.3 | 765.7 | 709.9 | 912.3 | 1,948.9 | 1,566.0 | 1,686.8 | 1,233.1 | 1,384.1 | 1,425.7 | 32.9 | 501.2 | 0.2 | |||
| Cash And Short Term Investments | 580.5 | 599.9 | 926.4 | 980.4 | 1,205.8 | 1,166.9 | 1,218.1 | 1,269.7 | 2,414.8 | 1,797.9 | 1,915.4 | 1,424.7 | 1,723.3 | 1,556.4 | 1,346.2 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 7.7 | 5.6 | 6.3 | 6.2 | 5.3 | 4.6 | 1.5 | 6.0 | 5.1 | 13.1 | 12.6 | 13.4 | 13.6 | 11.5 | 15.0 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | 755.9 | 751.0 | 736.9 | 706.8 | 700.9 | 711.6 | 766.9 | 751.2 | 752.2 | 730.9 | 721.3 | 694.1 | 655.8 | 603.0 | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.3 | 16.7 | ||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 100.0 | 100.0 | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 100.0 | 100.0 | - | ||||
| (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 | 476.7 | 307.9 | 235.4 | 314.3 | 575.4 | 206.7 | 267.3 | 252.2 | 731.8 | 240.1 | 157.7 | 343.9 | 819.8 | 373.6 | 560.6 | |||||||||||||||||||||||||
| 789.1 |
| 1,376.7 |
| 501.8 |
| - |
| - |
| - |
| - |
| - |
| 2,060.9 |
| 1,477.4 |
| 789.1 |
| 1,376.7 |
| 501.8 |
| 14.9 |
| 63.1 |
| 83.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 72.0 | 63.9 | 61.9 | 58.3 | 62.9 | 51.0 | 60.5 | 47.4 | 31.4 | 44.4 | 39.9 | 41.7 | 66.3 | 30.8 | 21.8 | 102.2 | - | - | - | - |
| Other Current Assets | 72.0 | 63.9 | 61.9 | 58.3 | 0.9 | 2.2 | 1.6 | 2.1 | 4.2 | 1.7 | 1.9 | 2.0 | 0.4 | 0.3 | 0.4 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 483.8 | - | - |
| Total Current Assets | 652.5 | 663.8 | 988.3 | 1,038.7 | 1,268.7 | 1,217.9 | 1,278.6 | 1,317.0 | 2,446.2 | 1,842.3 | 1,967.9 | 1,479.8 | 1,803.2 | 1,643.5 | 1,447.8 | 2,178.0 | 1,709.1 | 1,624.8 | - | - |
| 594.2 |
| 422.6 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 542.2 | 526.5 | 503.7 | 474.8 | 449.7 | 466.1 | 516.7 | 497.3 | 488.7 | 464.8 | 425.8 | 375.1 | 316.1 | 269.1 | 267.1 | 232.3 | - | - | - | - |
| Property,Plant & Equipment Net | 213.7 | 224.5 | 233.2 | 232.0 | 251.2 | 245.6 | 250.3 | 253.9 | 263.5 | 266.1 | 295.6 | 319.0 | 339.7 | 333.9 | 327.1 | 190.3 | 403.8 | 385.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.4 | 0.4 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | - | 52.5 | 290.0 | 283.1 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.3 | 2.6 | 22.4 | 35.3 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 11.3 | 9.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 233.2 | 281.3 | 301.0 | 234.6 | 230.7 | 67.9 | 87.8 | 105.0 | 15.4 | 9.4 | 17.4 | 33.9 | 437.6 | 7.3 | 2.8 | - | - | - | - | - |
| Other Non-Current Assets | 28.8 | 39.4 | 29.0 | 30.6 | 35.7 | 38.0 | 39.8 | 41.0 | 18.6 | 19.2 | 22.4 | 15.9 | 27.7 | 25.3 | 24.7 | 20.6 | 44.9 | 38.1 | - | - |
| Total Non-Current Assets | 673.4 | 742.7 | 760.7 | 694.7 | 715.1 | 549.0 | 575.4 | 597.5 | 495.0 | 492.2 | 389.8 | 421.4 | 857.6 | 419.0 | 408.4 | 266.0 | 761.1 | 742.0 | - | - |
| Total Assets | 1,325.9 | 1,406.5 | 1,749.0 | 1,733.4 | 1,983.8 | 1,766.9 | 1,854.0 | 1,914.5 | 2,941.2 | 2,334.6 | 2,357.7 | 1,901.2 | 2,660.8 | 2,062.5 | 1,856.2 | 2,444.0 | 2,470.1 | 2,366.9 | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,035.1 | 973.5 | 931.1 | 890.4 | 847.4 | 780.1 | 755.2 | 732.4 | 713.3 | 688.3 | 680.5 | 621.3 | 595.2 | 564.6 | 502.5 | 457.5 | 642.5 | 629.8 | - | - |
| Operating Lease Liabilities Current | 5.8 | 5.2 | 5.1 | 5.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.6 | 5.5 | - | - |
| Total Current Liabilities | 1,333.1 | 1,531.1 | 1,188.5 | 1,116.9 | 1,074.0 | 988.7 | 965.2 | 947.6 | 1,560.5 | 1,521.9 | 1,503.0 | 1,432.2 | 2,029.2 | 695.0 | 658.9 | 652.7 | 886.5 | 976.9 | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 5.2 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 349.4 | 330.7 | 315.0 | 328.7 | 306.0 | 282.8 | 278.7 | 285.7 | 286.1 | 287.4 | 280.9 | 269.0 | 260.6 | 248.0 | 226.0 | 205.6 | 245.7 | 215.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.1 | 444.1 | 371.4 | 294.2 | 244.5 | 0.0 | 386.9 | 325.5 | 309.7 | 144.8 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.4 | 10.1 | 36.3 | 62.1 | 78.6 | 95.5 | 312.7 | 281.6 | 128.2 | 117.2 | 114.8 | 98.7 | 44.5 | 44.3 | 43.7 | 18.0 | 20.1 | 84.5 | - | - |
| Total Non-Current Liabilities | 2,147.0 | 1,833.3 | 2,141.5 | 2,178.7 | 2,170.3 | 2,168.4 | 2,378.9 | 2,352.4 | 2,640.9 | 2,013.2 | 1,925.2 | 1,352.4 | 1,055.1 | 1,376.8 | 1,285.4 | 1,114.9 | 985.0 | 871.6 | - | - |
| Total Liabilities | 3,480.1 | 3,364.4 | 3,330.0 | 3,295.6 | 3,244.3 | 3,157.1 | 3,344.1 | 3,300.0 | 4,201.5 | 3,535.2 | 3,428.2 | 2,784.6 | 3,084.3 | 2,071.8 | 1,944.3 | 1,767.6 | 1,871.5 | 1,848.5 | - | - |
| 0.3 |
| 0.3 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | 14,989.7 | 15,706.8 | 16,437.1 | 16,987.5 | 17,558.8 | 18,120.0 | 18,935.3 | 19,891.3 | 20,135.2 | 21,040.9 | 21,736.2 | 21,891.9 | - | - |
| Retained Earnings | (11,775.0) | (12,600.7) | (13,386.4) | (14,204.0) | (14,877.8) | (15,662.6) | (16,477.5) | (17,089.8) | (17,694.8) | (18,185.0) | (18,625.6) | (19,000.8) | (19,356.1) | (19,900.5) | (20,220.6) | (20,363.5) | (21,194.4) | (21,440.0) | - | - |
| Accumulated Other Comprehensive Income | (2.7) | (2.5) | (2.6) | (2.7) | (2.8) | (2.8) | (2.6) | (2.8) | (2.9) | (3.5) | (4.0) | (3.0) | (3.1) | (0.4) | (3.1) | (1.3) | 7.7 | 17.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 6,000.0 | 4,900.0 | 4,600.0 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.9 | 49.2 | - | - |
| Total Stockholders Equity | (2,154.2) | (1,957.9) | (1,581.0) | (1,562.2) | (1,260.5) | (1,390.2) | (1,490.1) | (1,385.5) | (1,260.3) | (1,200.6) | (1,070.4) | (883.5) | (423.6) | (9.3) | (88.1) | 676.4 | 598.7 | 518.4 | 1,969.1 | 2,438.7 |
| Total Equity | (2,154.2) | (1,957.9) | (1,581.0) | (1,562.2) | (1,260.5) | (1,390.2) | (1,490.1) | (1,385.5) | (1,260.3) | (1,200.6) | (1,070.4) | (883.5) | (423.6) | (9.3) | (88.1) | 676.4 | 598.7 | 518.4 | 1,969.1 | 2,438.7 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (1,723.3) | (1,456.4) | (1,246.2) | - | - | - | - | - |
| Working Capital | (680.6) | (867.3) | (200.2) | (78.2) | 194.7 | 229.2 | 313.4 | 369.4 | 885.6 | 320.4 | 464.9 | 47.6 | (226.0) | 948.4 | 788.9 | 1,525.2 | 822.6 | 648.0 | - | - |
| Book Value | (2,154.2) | (1,957.9) | (1,581.0) | (1,562.2) | (1,260.5) | (1,390.2) | (1,490.1) | (1,385.5) | (1,260.3) | (1,200.6) | (1,070.4) | (883.5) | (423.6) | (9.3) | (88.1) | 676.4 | 598.7 | 518.4 | 1,969.1 | 2,438.7 |
| Tangible Book Value | (2,206.7) | (2,010.4) | (1,633.5) | (1,614.7) | (1,313.0) | (1,442.7) | (1,542.6) | (1,438.0) | (1,312.8) | (1,253.1) | (1,123.0) | (936.0) | (476.1) | (61.9) | (89.4) | 621.3 | 286.3 | 200.0 | - | - |
| 606.3 |
| 758.5 |
| 223.5 |
| 256.9 |
| 216.5 |
| 246.8 |
| 401.2 |
| 145.7 |
| 306.7 |
| 498.7 |
| 508.2 |
| 109.3 |
| 751.6 |
| 779.6 |
| 357.4 |
| 231.6 |
| 256.4 |
| 1,703.7 |
| 465.9 |
| 286.8 |
| 242.4 |
| 454.6 |
| 231.9 |
| 177.8 |
| 171.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.6 | 11.8 | 11.8 |
| Short Term Investments | 79.7 | 272.6 | 382.3 | 279.5 | 73.1 | 393.2 | 377.6 | 437.7 | 192.9 | 686.3 | 785.8 | 591.7 | 195.2 | 606.8 | 419.6 | 390.6 | 451.1 | 982.3 | 941.6 | 906.5 | 934.4 | 765.7 | 1,004.7 | 887.9 | 639.9 | 709.9 | 1,120.7 | 473.4 | 473.4 | 912.3 | 947.4 | 914.9 | 652.7 | 1,948.9 | 2,078.9 | 1,566.0 | 1,331.8 | 1,566.0 | 1,579.9 | 1,736.0 |
| Cash And Short Term Investments | 556.4 | 580.5 | 617.7 | 593.8 | 648.5 | 599.9 | 644.9 | 689.9 | 924.7 | 926.4 | 943.5 | 935.6 | 1,015.0 | 980.4 | 980.2 | 996.9 | 1,209.6 | 1,205.8 | 1,198.4 | 1,123.0 | 1,181.2 | 1,166.9 | 1,150.4 | 1,194.6 | 1,138.6 | 1,218.1 | 1,230.0 | 1,224.9 | 1,253.0 | 1,269.7 | 1,179.0 | 1,171.3 | 2,356.5 | 2,414.8 | 2,365.7 | 1,808.4 | 1,786.4 | 1,797.9 | 1,757.7 | 1,907.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 11.3 | 7.7 | 3.3 | 5.8 | - | 5.6 | 6.0 | 3.6 | 6.5 | 6.3 | 4.6 | 5.3 | - | 6.2 | 5.2 | 4.3 | 5.2 | 5.3 | 5.1 | 5.0 | 5.1 | 4.6 | 6.4 | 5.3 | 5.0 | 1.5 | 4.1 | 5.3 | 6.0 | 6.0 | 8.4 | 6.4 | 6.1 | 5.1 | 12.6 | 9.5 | 8.1 | 13.1 | 15.8 | 15.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.2 | 29.3 | 25.6 | 24.8 | ||||||||||||||||||||||
| Other Current Assets | 69.6 | 72.0 | 70.7 | 88.5 | 65.6 | 63.9 | 72.5 | 71.3 | 63.6 | 61.9 | 63.5 | 61.8 | 58.1 | 58.3 | 68.3 | 65.3 | 58.1 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 626.0 | 652.5 | 688.4 | 682.3 | 714.1 | 663.8 | 717.4 | 761.2 | 988.3 | 988.3 | 1,007.0 | 997.4 | 1,073.1 | 1,038.7 | 1,048.5 | 1,062.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 737.7 | - | - | 706.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 499.5 | - | - | 474.8 | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 214.2 | 213.7 | 218.6 | 221.2 | 221.5 | 224.5 | 224.8 | 227.8 | 227.2 | 233.2 | 238.2 | 222.8 | 224.9 | 232.0 | 235.2 | 240.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | 52.5 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 8.8 | 5.6 | - | 7.2 | 8.5 | 8.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 227.9 | 233.2 | 267.3 | 272.2 | 277.2 | 281.3 | 285.7 | 279.8 | 283.2 | 301.0 | 224.1 | 231.6 | 232.6 | 234.6 | 230.5 | 230.6 | 230.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 31.4 | 28.8 | 31.9 | 34.6 | 37.4 | 39.4 | 36.6 | 38.8 | 31.6 | 29.0 | 29.1 | 27.9 | 28.9 | 30.6 | 32.7 | 32.1 | 32.3 | |||||||||||||||||||||||
| Total Non-Current Assets | 671.2 | 673.4 | 715.3 | 725.5 | 733.6 | 742.7 | 744.6 | 743.9 | 739.5 | 760.7 | 688.9 | 679.8 | 683.9 | 694.7 | 695.9 | 700.3 | 705.5 | |||||||||||||||||||||||
| Total Assets | 1,297.2 | 1,325.9 | 1,403.7 | 1,407.8 | 1,447.7 | 1,406.5 | 1,462.0 | 1,505.1 | 1,727.8 | 1,749.0 | 1,695.9 | 1,677.2 | 1,757.0 | 1,733.4 | 1,744.4 | 1,762.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 1,071.2 | 1,035.1 | 1,036.1 | 1,034.3 | 1,019.7 | 973.5 | 971.0 | 967.1 | 964.0 | 931.1 | 941.4 | 939.5 | 932.2 | 890.4 | 896.1 | 882.9 | 877.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 5.8 | 5.8 | 6.0 | 4.7 | 5.4 | 5.2 | 5.8 | 6.0 | 5.0 | 5.1 | 5.6 | - | - | 5.5 | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 1,355.1 | 1,333.1 | 1,307.1 | 1,259.6 | 1,286.6 | 1,531.1 | 1,526.2 | 1,191.3 | 1,213.9 | 1,188.5 | 1,173.6 | 1,141.7 | 1,171.4 | 1,116.9 | 1,095.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 358.2 | 349.4 | 348.2 | 345.4 | 341.7 | 330.7 | 328.0 | 321.6 | 320.8 | 315.0 | 320.7 | 321.1 | 328.7 | 328.7 | 339.4 | 298.7 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 8.5 | 9.4 | 11.3 | 9.7 | 10.1 | 10.1 | 16.2 | 17.3 | 38.1 | 36.3 | 45.4 | 43.3 | 62.2 | 62.1 | 64.9 | 64.8 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,155.5 | 2,147.0 | 2,147.1 | 2,142.0 | 2,138.1 | 1,833.3 | 1,836.4 | 2,130.2 | 2,149.6 | 2,141.5 | 2,155.7 | 2,153.4 | 2,179.4 | 2,178.7 | 2,191.7 | 2,150.3 | ||||||||||||||||||||||||
| Total Liabilities | 3,510.6 | 3,480.1 | 3,454.2 | 3,401.6 | 3,424.7 | 3,364.4 | 3,362.6 | 3,321.5 | 3,363.5 | 3,330.0 | 3,329.3 | 3,295.1 | 3,350.8 | 3,295.6 | 3,286.8 | 3,217.5 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (11,560.5) | (11,775.0) | (11,981.2) | (12,194.0) | (12,401.4) | (12,600.7) | (12,792.2) | (12,993.5) | (13,192.3) | (13,386.4) | (13,651.1) | (13,839.6) | (14,025.3) | (14,204.0) | (14,383.5) | (14,553.0) | (14,720.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.8) | (2.7) | (2.7) | (2.8) | (2.8) | (2.5) | (2.4) | (2.8) | (2.8) | (2.6) | (3.0) | (3.4) | (2.7) | (2.7) | (2.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | 15,510.0 | 15,290.0 | 15,120.0 | - | 14,620.0 | 14,310.0 | 13,920.0 | - | 13,430.0 | 13,200.0 | 12,980.0 | - | 12,540.0 | 12,260.0 | 11,910.0 | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (2,213.4) | (2,154.2) | (2,050.5) | (1,993.8) | (1,977.0) | (1,957.9) | (1,900.6) | (1,816.4) | (1,635.7) | (1,581.0) | (1,633.4) | (1,617.9) | (1,593.8) | (1,562.2) | (1,542.4) | (1,455.0) | ||||||||||||||||||||||||
| Total Equity | (2,213.4) | (2,154.2) | (2,050.5) | (1,993.8) | (1,977.0) | (1,957.9) | (1,900.6) | (1,816.4) | (1,635.7) | (1,581.0) | (1,633.4) | (1,617.9) | (1,593.8) | (1,562.2) | (1,542.4) | (1,455.0) | (1,285.1) | |||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | (729.1) | (680.6) | (618.7) | (577.3) | (572.5) | (867.3) | (808.8) | (430.1) | (225.6) | (200.2) | (166.6) | (144.3) | (98.3) | (78.2) | (46.6) | (5.0) | 179.2 | |||||||||||||||||||||||
| Book Value | (2,213.4) | (2,154.2) | (2,050.5) | (1,993.8) | (1,977.0) | (1,957.9) | (1,900.6) | (1,816.4) | (1,635.7) | (1,581.0) | (1,633.4) | (1,617.9) | (1,593.8) | (1,562.2) | (1,542.4) | (1,455.0) | (1,285.1) | (1,260.5) | ||||||||||||||||||||||
| Tangible Book Value | (2,265.9) | (2,206.7) | (2,103.0) | (2,046.3) | (2,029.5) | (2,010.4) | (1,953.1) | (1,868.9) | (1,688.2) | (1,633.5) | (1,685.9) | (1,670.4) | (1,646.3) | (1,614.7) | (1,594.9) | (1,507.5) | (1,337.6) | |||||||||||||||||||||||
| 31.2 |
| 30.7 |
| 23.0 |
| 17.9 |
| 22.0 |
| 24.5 |
| 16.6 |
| 19.8 |
| 22.0 |
| 22.4 |
| 13.8 |
| 14.1 |
| 19.6 |
| 21.9 |
| 17.3 |
| 15.8 |
| 20.0 |
| 20.7 |
| 16.1 |
| 14.4 |
| 16.0 |
| 18.2 |
| 62.9 |
| 66.0 |
| 66.1 |
| 54.4 |
| 51.0 |
| 55.8 |
| 55.1 |
| 46.9 |
| 60.5 |
| 68.1 |
| 70.4 |
| 62.3 |
| 47.4 |
| 57.0 |
| 57.6 |
| 52.1 |
| 31.4 |
| 40.3 |
| 35.6 |
| 30.9 |
| 44.4 |
| 21.5 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,267.7 |
| 1,268.7 |
| 1,264.4 |
| 1,189.1 |
| 1,235.6 |
| 1,217.9 |
| 1,206.1 |
| 1,249.6 |
| 1,185.5 |
| 1,278.6 |
| 1,298.1 |
| 1,295.4 |
| 1,315.3 |
| 1,317.0 |
| 1,236.0 |
| 1,228.9 |
| 2,408.5 |
| 2,446.2 |
| 2,406.0 |
| 1,844.1 |
| 1,817.2 |
| 1,842.3 |
| 1,795.0 |
| 1,944.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.9 |
| 251.2 |
| 249.1 |
| 247.7 |
| 241.1 |
| 245.6 |
| 248.6 |
| 250.3 |
| 247.8 |
| 250.3 |
| 250.2 |
| 250.8 |
| 252.2 |
| 253.9 |
| 256.3 |
| 256.1 |
| 257.5 |
| 263.5 |
| 265.3 |
| 261.9 |
| 262.4 |
| 266.1 |
| 270.2 |
| 277.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 8.4 |
| 9.6 |
| 10.3 |
| 11.0 |
| 11.3 |
| 11.2 |
| 10.2 |
| 8.6 |
| 9.1 |
| 10.4 |
| 9.1 |
| 8.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 230.7 |
| 65.2 |
| 66.4 |
| 67.6 |
| 67.9 |
| 76.9 |
| 82.0 |
| 84.4 |
| 87.8 |
| 100.6 |
| 109.9 |
| 120.2 |
| 105.0 |
| 167.8 |
| 201.9 |
| 15.4 |
| 15.4 |
| 20.5 |
| 20.6 |
| 20.3 |
| 9.4 |
| 12.8 |
| 13.2 |
| 35.7 |
| 38.5 |
| 40.7 |
| 41.1 |
| 38.0 |
| 35.2 |
| 40.6 |
| 38.7 |
| 39.8 |
| 40.3 |
| 36.3 |
| 34.5 |
| 41.0 |
| 27.1 |
| 27.2 |
| 26.3 |
| 18.6 |
| 19.1 |
| 20.1 |
| 18.2 |
| 19.2 |
| 22.5 |
| 25.8 |
| 715.1 |
| 550.3 |
| 552.3 |
| 547.3 |
| 549.0 |
| 558.2 |
| 570.5 |
| 568.4 |
| 575.4 |
| 588.6 |
| 594.5 |
| 604.4 |
| 597.5 |
| 648.6 |
| 682.7 |
| 496.8 |
| 495.0 |
| 502.3 |
| 500.2 |
| 498.3 |
| 492.2 |
| 503.0 |
| 369.5 |
| 1,973.2 |
| 1,983.8 |
| 1,814.7 |
| 1,741.4 |
| 1,782.9 |
| 1,766.9 |
| 1,764.3 |
| 1,820.1 |
| 1,753.9 |
| 1,854.0 |
| 1,886.7 |
| 1,889.9 |
| 1,919.7 |
| 1,914.5 |
| 1,884.6 |
| 1,911.6 |
| 2,905.3 |
| 2,941.2 |
| 2,908.4 |
| 2,344.3 |
| 2,315.5 |
| 2,334.6 |
| 2,298.0 |
| 2,314.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 847.4 |
| 843.7 |
| 823.0 |
| 808.8 |
| 780.1 |
| 779.7 |
| 782.7 |
| 775.7 |
| 755.2 |
| 760.5 |
| 763.5 |
| 757.3 |
| 732.4 |
| 737.5 |
| 737.7 |
| 736.6 |
| 713.3 |
| 717.6 |
| 716.0 |
| 718.5 |
| 688.3 |
| 693.6 |
| 699.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 3.9 |
| 3.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,067.2 |
| 1,088.5 |
| 1,074.0 |
| 1,048.2 |
| 998.3 |
| 1,010.2 |
| 988.7 |
| 978.0 |
| 1,018.3 |
| 955.7 |
| 965.2 |
| 960.9 |
| 934.7 |
| 941.3 |
| 947.6 |
| 913.6 |
| 921.2 |
| 1,548.9 |
| 1,560.5 |
| 1,535.5 |
| 1,523.1 |
| 1,499.4 |
| 1,521.9 |
| 1,482.4 |
| 1,476.1 |
| - |
| - |
| 2.8 |
| 3.9 |
| - |
| 5.2 |
| 5.0 |
| 4.8 |
| 4.2 |
| 4.6 |
| 5.3 |
| 5.2 |
| 4.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.2 |
| 306.0 |
| 314.1 |
| 289.9 |
| 290.3 |
| 282.8 |
| 281.9 |
| 281.6 |
| 281.0 |
| 278.7 |
| 281.7 |
| 286.1 |
| 289.7 |
| 285.7 |
| 286.7 |
| 289.0 |
| 290.0 |
| 286.1 |
| 289.3 |
| 292.3 |
| 293.9 |
| 287.4 |
| 287.2 |
| 288.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.3 |
| 78.6 |
| 84.9 |
| 86.3 |
| 95.4 |
| 95.5 |
| 101.2 |
| 131.6 |
| 138.1 |
| 312.7 |
| 309.1 |
| 307.9 |
| 309.1 |
| 281.6 |
| 300.9 |
| 298.6 |
| 303.6 |
| 128.2 |
| 130.2 |
| 112.3 |
| 113.2 |
| 117.2 |
| 116.7 |
| 114.8 |
| 2,169.8 |
| 2,170.3 |
| 2,184.1 |
| 2,160.8 |
| 2,176.4 |
| 2,168.4 |
| 2,172.5 |
| 2,202.1 |
| 2,207.3 |
| 2,378.9 |
| 2,377.8 |
| 2,380.4 |
| 2,384.5 |
| 2,352.4 |
| 2,372.1 |
| 2,371.3 |
| 2,591.1 |
| 2,640.9 |
| 2,602.8 |
| 2,024.3 |
| 2,003.9 |
| 2,013.2 |
| 1,984.8 |
| 1,965.4 |
| 3,258.3 |
| 3,244.3 |
| 3,232.3 |
| 3,159.2 |
| 3,186.7 |
| 3,157.1 |
| 3,150.6 |
| 3,220.5 |
| 3,163.0 |
| 3,344.1 |
| 3,338.6 |
| 3,315.1 |
| 3,325.8 |
| 3,300.0 |
| 3,285.7 |
| 3,292.6 |
| 4,140.1 |
| 4,201.5 |
| 4,138.3 |
| 3,547.4 |
| 3,503.3 |
| 3,535.2 |
| 3,467.2 |
| 3,441.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15,176.0 |
| 15,356.9 |
| 15,523.5 |
| 15,706.8 |
| 15,873.5 |
| 16,031.0 |
| 16,305.7 |
| 16,437.1 |
| 16,570.5 |
| 16,699.5 |
| 16,838.2 |
| 16,987.5 |
| 17,123.6 |
| 17,279.5 |
| (14,877.8) |
| (15,207.9) |
| (15,364.5) |
| (15,512.2) |
| (15,662.6) |
| (15,819.9) |
| (15,990.9) |
| (16,143.4) |
| (16,477.5) |
| (16,625.8) |
| (16,779.7) |
| (16,927.3) |
| (17,089.8) |
| (17,272.0) |
| (17,409.7) |
| (17,538.0) |
| (17,694.8) |
| (17,797.6) |
| (17,900.1) |
| (18,023.2) |
| (18,185.0) |
| (18,290.5) |
| (18,404.9) |
| (2.9) |
| (3.0) |
| (2.8) |
| (2.8) |
| (2.8) |
| (2.7) |
| (2.8) |
| (2.7) |
| (2.4) |
| (0.4) |
| (2.6) |
| (2.4) |
| (2.7) |
| (2.8) |
| (2.8) |
| (3.0) |
| (2.7) |
| (2.7) |
| (2.9) |
| (3.2) |
| (2.9) |
| (3.1) |
| (3.5) |
| (2.7) |
| (2.2) |
| 11,520.0 |
| 11,340.0 |
| 11,170.0 |
| - |
| 10,810.0 |
| 10,630.0 |
| 10,480.0 |
| - |
| 10,000.0 |
| 9,800.0 |
| 9,620.0 |
| - |
| 9,200.0 |
| 9,100.0 |
| 8,900.0 |
| - |
| 8,600.0 |
| 8,500.0 |
| 8,300.0 |
| - |
| 8,000.0 |
| 7,800.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,285.1) |
| (1,260.5) |
| (1,417.6) |
| (1,417.9) |
| (1,403.8) |
| (1,390.2) |
| (1,386.2) |
| (1,400.3) |
| (1,409.1) |
| (1,490.1) |
| (1,451.9) |
| (1,425.2) |
| (1,406.1) |
| (1,385.5) |
| (1,401.1) |
| (1,381.0) |
| (1,234.7) |
| (1,260.3) |
| (1,229.9) |
| (1,203.2) |
| (1,187.7) |
| (1,200.6) |
| (1,169.2) |
| (1,127.3) |
| (1,260.5) |
| (1,417.6) |
| (1,417.9) |
| (1,403.8) |
| (1,390.2) |
| (1,386.2) |
| (1,400.3) |
| (1,409.1) |
| (1,490.1) |
| (1,451.9) |
| (1,425.2) |
| (1,406.1) |
| (1,385.5) |
| (1,401.1) |
| (1,381.0) |
| (1,234.7) |
| (1,260.3) |
| (1,229.9) |
| (1,203.2) |
| (1,187.7) |
| (1,200.6) |
| (1,169.2) |
| (1,127.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 194.7 |
| 216.2 |
| 190.7 |
| 225.3 |
| 229.2 |
| 228.1 |
| 231.3 |
| 229.8 |
| 313.4 |
| 337.3 |
| 360.7 |
| 374.0 |
| 369.4 |
| 322.3 |
| 307.7 |
| 859.6 |
| 885.6 |
| 870.5 |
| 321.0 |
| 317.8 |
| 320.4 |
| 312.5 |
| 468.5 |
| (1,417.6) |
| (1,417.9) |
| (1,403.8) |
| (1,390.2) |
| (1,386.2) |
| (1,400.3) |
| (1,409.1) |
| (1,490.1) |
| (1,451.9) |
| (1,425.2) |
| (1,406.1) |
| (1,385.5) |
| (1,401.1) |
| (1,381.0) |
| (1,234.7) |
| (1,260.3) |
| (1,229.9) |
| (1,203.2) |
| (1,187.7) |
| (1,200.6) |
| (1,169.2) |
| (1,127.3) |
| (1,313.0) |
| (1,470.1) |
| (1,470.4) |
| (1,456.3) |
| (1,442.7) |
| (1,438.8) |
| (1,452.9) |
| (1,461.6) |
| (1,542.6) |
| (1,504.4) |
| (1,477.7) |
| (1,458.7) |
| (1,438.0) |
| (1,453.6) |
| (1,433.5) |
| (1,287.3) |
| (1,312.8) |
| (1,282.5) |
| (1,255.7) |
| (1,240.3) |
| (1,253.1) |
| (1,221.8) |
| (1,179.9) |