| (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 | 66.1 | 112.9 | 165.2 | 417.1 | 592.1 | 92.9 | 262.6 | 319.2 | 354.8 | 347.1 | 215.1 | 215.1 | 128.8 | 185.9 | 167.6 | 217.7 | 165.2 | 241.6 |
| Restricted Cash | - | - | - | - | - | - | 135.6 | 120.6 | 116.8 | 144.0 | 153.7 | 85.8 | 61.5 | 84.8 | 84.1 | 67.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | 21.8 | 26.9 | 53.2 | 0.0 | 63.2 | - | - | - | - | - | |
| Cash And Short Term Investments | 66.1 | 112.9 | 165.2 | 417.1 | 592.1 | 92.9 | 262.6 | 341.0 | 381.7 | 400.3 | 215.1 | 278.3 | 128.8 | 185.9 | 167.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 3.6 | 3.6 | 3.7 | 3.9 | 3.3 | 2.4 | 4.3 | 4.2 | 4.2 | 4.5 | 4.8 | 2.1 | 1.9 | 2.1 | 2.4 | 2.9 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 4,663.2 | 4,798.6 | 5,444.3 | 5,287.5 | 5,064.3 | 5,054.6 | 5,181.5 | 2,719.7 | 2,672.6 | 3,510.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,526.6 | 2,629.3 | 3,041.0 | 3,838.5 | 3,887.8 | 3,728.9 | 4,106.5 | 3,927.3 | 3,696.3 | 3,723.6 | 3,840.6 | 1,943.1 | 1,818.9 | 2,339.4 | 2,362.5 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.1 | 0.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.2 | 1.2 | 1.2 | 1.2 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,526.6 | 2,629.3 | 3,041.0 | 3,838.5 | 3,887.8 | 3,728.9 | 4,106.5 | 3,927.3 | 3,696.3 | 3,723.6 | 3,840.6 | 1,943.1 | 1,818.9 | 2,339.4 | 2,362.5 | 2,518.2 | ||
| - |
| 217.7 |
| 165.2 |
| 241.6 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,561.8 |
| 3,652.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 1,432.4 | 1,371.6 | 1,335.8 | 1,182.2 | 1,028.4 | 894.0 | 761.8 | 591.1 | 508.2 | 638.6 | 603.9 | 628.3 | - | - |
| Property,Plant & Equipment Net | 2,085.2 | 2,319.2 | 2,951.9 | 3,118.3 | 3,230.7 | 3,427.0 | 4,108.4 | 4,105.2 | 4,035.9 | 4,160.6 | 4,419.7 | 2,128.6 | 2,164.4 | 2,872.3 | 2,957.9 | 3,023.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 7.3 | 7.6 | 10.0 | 19.6 | 11.3 | 2.8 | 2.8 | 4.5 | 3.0 | 58.8 | 62.6 | 206.8 | 195.5 | 158.7 | 179.5 | 15.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 9.8 | 9.9 | 10.1 | 11.3 | 0.0 | 0.0 | 2.7 | 2.8 | 2.9 | - | - |
| Operating Lease Right Of Use Assets | 43.6 | 43.8 | 44.0 | 43.9 | 44.6 | 45.0 | 50.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,833.6 | 3,161.0 | 3,462.3 | 3,917.4 | 4,098.1 | 3,734.4 | 4,691.3 | 4,686.0 | 4,669.9 | 4,891.5 | 4,965.1 | 2,770.1 | 2,677.0 | 3,464.7 | 3,589.7 | 3,716.5 | - | - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 26.7 | 25.3 | 19.0 | 18.3 | 16.8 | 11.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,518.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 1.1 | 1.3 | 1.1 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,206.9 | 3,372.8 | 3,686.6 | 4,044.2 | 4,078.1 | 3,994.9 | 4,352.2 | 4,152.1 | 3,920.6 | 3,966.4 | 4,034.8 | 2,060.6 | 1,924.0 | 2,466.3 | 2,487.1 | 2,683.3 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,402.0 | 2,392.5 | 2,383.3 | 2,383.2 | 2,379.9 | 1,809.5 | 1,826.5 | 1,814.3 | 1,785.0 | 1,764.5 | 1,597.2 | 1,580.9 | 1,652.7 | 1,766.2 | 1,746.3 | 1,552.7 | - | - |
| Retained Earnings | (3,028.5) | (2,811.9) | (2,729.3) | (2,534.0) | (2,383.0) | (2,093.3) | (1,558.0) | (1,363.0) | (1,153.7) | (974.0) | (787.2) | (1,050.3) | (896.1) | (770.5) | (609.3) | 543.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.2) | (0.3) | (0.2) | (0.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 125.7 | 140.1 | 164.9 | 164.8 | 192.9 | - | - |
| Minority Interest | 15.5 | 13.4 | 14.9 | 0.0 | 0.0 | 0.2 | 0.5 | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | 1.0 | 15.4 | 16.4 | 16.7 | - | - |
| Total Stockholders Equity | (626.4) | (419.2) | (345.9) | (150.4) | (2.7) | (283.6) | 268.8 | 452.5 | 632.5 | 791.6 | 811.1 | 531.6 | 617.8 | 831.9 | 973.4 | 816.8 | 833.5 | 1,231.6 |
| Total Equity | (610.8) | (405.8) | (331.0) | (150.4) | (2.7) | (283.5) | 269.3 | 453.1 | 633.1 | 792.4 | 811.9 | 532.4 | 618.8 | 847.3 | 989.8 | 833.5 | 833.5 | 1,231.6 |
| - |
| - |
| Net debt | 2,460.5 | 2,516.4 | 2,875.7 | 3,421.5 | 3,295.7 | 3,636.0 | 3,843.9 | 3,586.2 | 3,314.6 | 3,323.3 | 3,625.5 | 1,664.9 | 1,690.1 | 2,153.5 | 2,194.8 | 2,300.5 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | (626.4) | (419.2) | (345.9) | (150.4) | (2.7) | (283.6) | 268.8 | 452.5 | 632.5 | 791.6 | 811.1 | 531.6 | 617.8 | 831.9 | 973.4 | 816.8 | 833.5 | 1,231.6 |
| Tangible Book Value | (627.1) | (420.0) | (346.7) | (151.2) | (3.5) | (284.4) | 268.0 | 442.7 | 622.6 | 781.6 | 799.7 | 531.6 | 617.8 | 829.2 | 970.6 | 813.9 | - | - |
| (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 | 78.0 | 66.1 | 81.9 | 100.0 | 85.8 | 112.9 | 119.7 | 121.8 | 111.1 | 165.2 | 184.2 | 251.5 | 344.9 | 417.1 | 505.5 | |||||||||||||||||||||||||
| 537.8 |
| 548.6 |
| 592.1 |
| 673.0 |
| 520.4 |
| 225.4 |
| 92.9 |
| 120.9 |
| 165.5 |
| 240.3 |
| 262.6 |
| 256.3 |
| 235.9 |
| 242.6 |
| 319.2 |
| 325.8 |
| 417.4 |
| 277.7 |
| 354.8 |
| 393.5 |
| 404.4 |
| 306.7 |
| 347.1 |
| 256.4 |
| 261.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 126.6 | 135.6 | 148.8 | 162.7 | 152.2 | 120.6 | 141.1 | 135.4 | 137.1 | 116.8 | 133.1 | 150.5 | 165.3 | 144.0 | 149.9 | 161.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.6 | 21.8 | 24.2 | 24.1 | 36.0 | 26.9 | 12.0 | 19.3 | 50.4 | 53.2 | - | - |
| Cash And Short Term Investments | 78.0 | 66.1 | 81.9 | 100.0 | 85.8 | 112.9 | 119.7 | 121.8 | 111.1 | 165.2 | 184.2 | 251.5 | 344.9 | 417.1 | 505.5 | 537.8 | 548.6 | 592.1 | 673.0 | 520.4 | 225.4 | 92.9 | 120.9 | 165.5 | 240.3 | 262.6 | 256.3 | 235.9 | 254.1 | 341.0 | 350.0 | 441.4 | 313.7 | 381.7 | 405.5 | 423.7 | 357.1 | 400.3 | 256.4 | 261.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 3.1 | 3.6 | 3.7 | 3.7 | 3.7 | 3.6 | 3.7 | 3.6 | 3.8 | 3.7 | 3.9 | 3.9 | 4.0 | 3.9 | 3.8 | 3.5 | 3.3 | 3.3 | 3.0 | 2.6 | 2.3 | 2.4 | 2.8 | 3.3 | 4.3 | 4.3 | 4.4 | 4.5 | 4.5 | 4.2 | 4.2 | 4.3 | 4.3 | 4.2 | 4.4 | 4.4 | 4.5 | 4.5 | 4.8 | 4.8 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,551.6 | 4,576.6 | 4,640.5 | 4,663.2 | 4,683.8 | 4,713.1 | 4,761.1 | 4,798.6 | 4,833.6 | 5,304.7 | 5,375.7 | 5,444.3 | 5,476.2 | 5,493.6 | 5,530.5 | 5,287.5 | 5,236.8 | 5,216.2 | 5,115.4 | 5,064.3 | 5,050.1 | 5,007.5 | 5,069.6 | 5,054.6 | 5,039.8 | 5,049.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,437.1 | 1,439.2 | 1,440.5 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,807.0 | 2,085.2 | 2,195.2 | 2,243.5 | 2,298.5 | 2,319.2 | 2,484.5 | 2,503.1 | 2,538.5 | 2,951.9 | 3,122.8 | 3,147.6 | 3,099.6 | 3,118.3 | 3,114.5 | 3,137.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 7.1 | 7.3 | 7.3 | 7.2 | 7.2 | 7.6 | 9.1 | 9.3 | 9.4 | 10.0 | 10.4 | 10.5 | 19.2 | 19.6 | 10.8 | 10.9 | 11.1 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 41.0 | 43.6 | 43.6 | 43.6 | 43.7 | 43.8 | 43.8 | 43.9 | 44.0 | 44.0 | 44.1 | 44.2 | 44.3 | 43.9 | 44.1 | 44.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,605.3 | 2,833.6 | 3,008.4 | 3,059.4 | 3,082.4 | 3,161.0 | 3,269.4 | 3,346.4 | 3,539.2 | 3,462.3 | 3,718.5 | 3,800.9 | 3,829.4 | 3,917.4 | 3,971.7 | 4,030.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,287.2 | 2,526.6 | 2,610.3 | 2,644.8 | 2,651.2 | 2,629.3 | 2,734.5 | 2,758.6 | 2,934.9 | 3,041.0 | 3,631.7 | 3,715.9 | 3,786.1 | 3,838.5 | 3,838.7 | 3,843.5 | 3,883.0 | 3,887.8 | 3,918.6 | 3,923.0 | 3,941.5 | 3,728.9 | 3,739.7 | 4,107.2 | 4,103.7 | 4,106.5 | 4,109.6 | 4,144.0 | 4,157.8 | 3,927.3 | 3,894.4 | 3,948.0 | 3,712.8 | 3,696.3 | 3,698.9 | 3,698.4 | 3,720.0 | 3,723.6 | 3,728.6 | 3,758.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,044.0 | 3,206.9 | 3,308.1 | 3,307.4 | 3,298.6 | 3,372.8 | 3,363.4 | 3,402.8 | 3,670.2 | 3,686.6 | 3,929.8 | 3,975.7 | 4,009.8 | 4,044.2 | 4,040.4 | 4,074.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.4 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 1.1 | 0.1 | 0.1 | 0.1 | 1.1 | 0.1 | 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 |
| Additional Paid In Capital | 2,402.0 | 2,402.0 | 2,400.8 | 2,394.5 | 2,393.6 | 2,392.5 | 2,391.3 | 2,389.9 | 2,383.8 | 2,383.3 | 2,385.7 | 2,384.8 | 2,384.0 | 2,383.2 | 2,382.9 | 2,382.2 | ||||||||||||||||||||||||
| Retained Earnings | (3,097.3) | (3,028.5) | (2,949.7) | (2,880.1) | (2,839.9) | (2,811.9) | (2,679.8) | (2,616.3) | (2,661.1) | (2,729.3) | (2,697.2) | (2,628.4) | (2,598.8) | (2,534.0) | (2,474.0) | (2,448.4) | (2,442.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 14.9 | 15.5 | 15.9 | 12.2 | 11.7 | 13.4 | 16.8 | 17.9 | 16.9 | 14.9 | 13.2 | 8.0 | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Total Stockholders Equity | (695.2) | (626.4) | (548.7) | (485.5) | (446.1) | (419.2) | (288.4) | (225.9) | (276.8) | (345.9) | (311.2) | (243.2) | (214.4) | (150.4) | (90.7) | (65.7) | ||||||||||||||||||||||||
| Total Equity | (680.3) | (610.8) | (532.9) | (473.3) | (434.4) | (405.8) | (271.6) | (208.0) | (259.9) | (331.0) | (298.0) | (235.2) | (214.4) | (150.4) | (90.7) | (65.7) | (60.4) | (2.7) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,287.2 | 2,526.6 | 2,610.3 | 2,644.8 | 2,651.2 | 2,629.3 | 2,734.5 | 2,758.6 | 2,934.9 | 3,041.0 | 3,631.7 | 3,715.9 | 3,786.1 | 3,838.5 | 3,838.7 | 3,843.5 | 3,883.0 | 3,887.8 | 3,918.6 | 3,923.0 | 3,941.5 | 3,728.9 | 3,739.7 | 4,107.2 | 4,103.7 | 4,106.5 | 4,109.6 | 4,144.0 | 4,157.8 | 3,927.3 | 3,894.4 | 3,948.0 | 3,712.8 | 3,696.3 | 3,698.9 | 3,698.4 | 3,720.0 | 3,723.6 | 3,728.6 | 3,758.8 |
| Net debt | 2,209.1 | 2,460.5 | 2,528.4 | 2,544.8 | 2,565.4 | 2,516.4 | 2,614.9 | 2,636.9 | 2,823.8 | 2,875.7 | 3,447.5 | 3,464.4 | 3,441.1 | 3,421.5 | 3,333.2 | 3,305.7 | 3,334.4 | 3,295.7 | ||||||||||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Book Value | (695.2) | (626.4) | (548.7) | (485.5) | (446.1) | (419.2) | (288.4) | (225.9) | (276.8) | (345.9) | (311.2) | (243.2) | (214.4) | (150.4) | (90.7) | (65.7) | (60.4) | (2.7) | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | (446.9) | (420.0) | (289.2) | (226.7) | (277.6) | (346.7) | (312.0) | (244.0) | (215.2) | (151.2) | (91.5) | (66.5) | (61.2) | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,432.4 |
| 1,424.7 |
| 1,410.0 |
| 1,396.5 |
| 1,371.6 |
| 1,349.6 |
| 1,376.9 |
| 1,351.5 |
| 1,335.8 |
| 1,304.1 |
| 1,258.3 |
| 1,221.4 |
| 1,182.2 |
| 1,146.8 |
| 1,106.5 |
| 1,080.8 |
| 1,028.4 |
| 985.6 |
| 938.4 |
| 916.9 |
| 894.0 |
| 851.9 |
| 813.4 |
| 3,200.0 |
| 3,230.7 |
| 3,259.2 |
| 3,303.1 |
| 3,364.6 |
| 3,427.0 |
| 3,484.0 |
| 3,927.8 |
| 4,024.2 |
| 4,108.4 |
| 4,172.0 |
| 4,235.3 |
| 4,309.1 |
| 4,105.2 |
| 4,090.0 |
| 4,109.7 |
| 4,034.6 |
| 4,035.9 |
| 4,064.6 |
| 4,069.2 |
| 4,152.7 |
| 4,160.6 |
| 4,187.9 |
| 4,236.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 2.6 |
| 2.5 |
| 2.7 |
| 2.8 |
| 3.0 |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.9 |
| 2.9 |
| 3.7 |
| 4.5 |
| 4.5 |
| 4.2 |
| 3.0 |
| 3.0 |
| 5.2 |
| 5.6 |
| 7.7 |
| 58.8 |
| 60.1 |
| 60.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 9.8 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.9 |
| 10.0 |
| 10.0 |
| 10.0 |
| 10.1 |
| 9.3 |
| 11.2 |
| 44.3 |
| 44.6 |
| 44.5 |
| 44.6 |
| 44.8 |
| 45.0 |
| 45.3 |
| 45.4 |
| 45.6 |
| 50.0 |
| 40.8 |
| 41.1 |
| 40.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,038.2 |
| 4,098.1 |
| 4,189.2 |
| 4,058.0 |
| 3,816.8 |
| 3,734.4 |
| 3,844.3 |
| 4,344.5 |
| 4,566.1 |
| 4,691.3 |
| 4,769.1 |
| 4,870.0 |
| 4,905.2 |
| 4,686.0 |
| 4,733.3 |
| 4,831.6 |
| 4,637.5 |
| 4,669.9 |
| 4,746.7 |
| 4,780.8 |
| 4,822.6 |
| 4,891.5 |
| 4,839.7 |
| 4,901.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,075.3 |
| 4,078.1 |
| 4,108.0 |
| 4,112.2 |
| 4,134.1 |
| 3,994.9 |
| 3,990.4 |
| 4,352.6 |
| 4,333.2 |
| 4,352.2 |
| 4,381.0 |
| 4,429.6 |
| 4,430.5 |
| 4,152.1 |
| 4,114.7 |
| 4,173.2 |
| 3,940.2 |
| 3,920.6 |
| 3,929.4 |
| 3,924.8 |
| 3,955.4 |
| 3,966.4 |
| 3,975.9 |
| 3,990.9 |
| 2,381.2 |
| 2,379.9 |
| 2,362.1 |
| 2,181.5 |
| 1,845.2 |
| 1,809.5 |
| 1,842.5 |
| 1,829.9 |
| 1,829.4 |
| 1,826.5 |
| 1,822.4 |
| 1,819.2 |
| 1,815.9 |
| 1,814.3 |
| 1,811.4 |
| 1,793.9 |
| 1,789.5 |
| 1,785.0 |
| 1,783.9 |
| 1,765.7 |
| 1,763.7 |
| 1,764.5 |
| 1,606.0 |
| 1,598.5 |
| (2,383.0) |
| (2,304.5) |
| (2,265.0) |
| (2,188.4) |
| (2,093.3) |
| (2,009.8) |
| (1,869.0) |
| (1,633.5) |
| (1,558.0) |
| (1,514.4) |
| (1,453.8) |
| (1,445.1) |
| (1,363.0) |
| (1,313.3) |
| (1,283.5) |
| (1,207.1) |
| (1,153.7) |
| (1,086.1) |
| (1,019.3) |
| (1,009.7) |
| (974.0) |
| (862.9) |
| (799.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| (60.4) |
| (2.7) |
| 58.0 |
| (83.2) |
| (342.0) |
| (283.6) |
| (166.9) |
| (38.7) |
| 197.2 |
| 268.8 |
| 309.2 |
| 366.6 |
| 372.1 |
| 452.5 |
| 499.3 |
| 511.6 |
| 583.7 |
| 632.5 |
| 699.0 |
| 747.6 |
| 755.2 |
| 791.6 |
| 744.2 |
| 799.7 |
| 58.1 |
| (83.1) |
| (341.9) |
| (283.5) |
| (166.7) |
| (38.4) |
| 197.7 |
| 269.3 |
| 309.8 |
| 367.2 |
| 372.6 |
| 453.1 |
| 499.9 |
| 512.2 |
| 584.3 |
| 633.1 |
| 699.8 |
| 748.3 |
| 755.9 |
| 792.4 |
| 744.9 |
| 800.4 |
| 3,245.7 |
| 3,402.6 |
| 3,716.1 |
| 3,636.0 |
| 3,618.8 |
| 3,941.8 |
| 3,863.3 |
| 3,843.9 |
| 3,853.3 |
| 3,908.0 |
| 3,903.7 |
| 3,586.2 |
| 3,544.4 |
| 3,506.6 |
| 3,399.1 |
| 3,314.6 |
| 3,293.4 |
| 3,274.7 |
| 3,363.0 |
| 3,323.3 |
| 3,472.2 |
| 3,496.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| (83.2) |
| (342.0) |
| (283.6) |
| (166.9) |
| (38.7) |
| 197.2 |
| 268.8 |
| 309.2 |
| 366.6 |
| 372.1 |
| 452.5 |
| 499.3 |
| 511.6 |
| 583.7 |
| 632.5 |
| 699.0 |
| 747.6 |
| 755.2 |
| 791.6 |
| 744.2 |
| 799.7 |
| (3.5) |
| 57.2 |
| (84.0) |
| (342.8) |
| (284.4) |
| (167.7) |
| (39.5) |
| 196.4 |
| 268.0 |
| 308.4 |
| 365.8 |
| 371.3 |
| 442.7 |
| 489.4 |
| 501.7 |
| 573.7 |
| 622.6 |
| 689.1 |
| 737.6 |
| 745.2 |
| 781.6 |
| 734.9 |
| 788.4 |