| (USD in millions, except per-share data and share counts) | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 373.4 | 135.1 | 196.7 | 266.9 | 278.8 | 166.0 | 121.9 | 197.3 | 308.5 | 194.8 | 112.5 | 139.0 | 175.6 | 184.9 | 176.3 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 30 April 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | Q4 FY 2531 Dec 2025 | Q4 FY 2431 Dec 2024 | Q4 FY 2331 Dec 2023 | Q4 FY 2231 Dec 2022 | Q4 FY 2131 Dec 2021 | Q4 FY 2031 Dec 2020 | Q4 FY 1931 Dec 2019 | Q4 FY 1831 Dec 2018 | Q4 FY 1731 Dec 2017 | Q4 FY 1631 Dec 2016 | Q4 FY 1531 Dec 2015 | Q4 FY 1431 Dec 2014 | Q4 FY 1331 Dec 2013 | Q4 FY 1231 Dec 2012 | Q4 FY 1131 Dec 2011 | Q4 FY 1031 Dec 2010 | Q4 FY 0931 Dec 2009 | Q4 FY 0831 Dec 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 373.4 | 135.1 | 196.7 | 266.9 | 278.8 | 166.0 | 121.9 | 197.3 | 308.5 | 194.8 | 112.5 | 139.0 | 175.6 | 184.9 | 176.3 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 30 April 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 208.1 |
| 168.0 |
| 106.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 48.9 | 3.5 | 50.1 | 37.5 | 0.0 | 0.0 | 0.0 | 0.0 | 19.6 | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 422.3 | 138.6 | 246.8 | 304.4 | 278.8 | 166.0 | 121.9 | 197.3 | 328.1 | 194.8 | 112.5 | 139.0 | 175.6 | 184.9 | 176.3 | 208.1 | 168.0 | 106.0 |
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||
| Inventory | 66.4 | 51.7 | 52.8 | 50.1 | 37.8 | 33.6 | 37.8 | 46.1 | 82.7 | 48.9 | 44.6 | 47.7 | 105.4 | 54.8 | 50.7 | 66.4 | - | - |
| Prepaid Expenses | 103.9 | 115.8 | 119.0 | 120.0 | 119.3 | 100.5 | 117.6 | 109.2 | 94.2 | 87.6 | 110.8 | 90.3 | 109.1 | 101.1 | 140.7 | 80.4 | - | |
| Other Current Assets | 0.2 | 0.7 | 1.2 | 1.4 | 1.2 | 0.8 | 0.3 | 0.4 | 1.0 | 3.6 | 0.0 | - | - | - | - | - | - | |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 852.0 | 468.4 | 605.3 | 684.4 | 540.1 | 415.5 | 405.4 | 464.6 | 653.0 | 445.2 | 379.0 | 447.2 | 666.5 | 601.5 | 588.6 | 552.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,666.5 | 2,244.4 | 2,229.0 | 1,775.9 | 1,539.8 | 1,526.8 | 1,640.7 | 1,439.0 | 1,434.8 | 1,314.5 | 1,235.7 | 1,473.3 | 1,604.7 | 1,457.5 | 1,227.8 | - | - | - |
| Accumulated Depreciation | 1,357.8 | 1,117.3 | 1,109.1 | 919.9 | 796.2 | 730.3 | 679.8 | 582.8 | 544.1 | 466.6 | 402.4 | 380.3 | 360.4 | 281.1 | 204.6 | - | - | |
| Property,Plant & Equipment Net | 1,308.7 | 1,127.0 | 1,119.9 | 856.1 | 743.5 | 796.5 | 961.0 | 856.2 | 890.7 | 848.0 | 833.4 | 1,093.0 | 1,244.3 | 1,176.4 | 1,023.2 | 911.7 | ||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Equity Method Investments | 16.0 | 14.3 | 18.1 | 14.7 | 13.1 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | |
| Goodwill | 16.6 | 13.3 | 11.9 | 7.2 | 5.2 | 5.6 | 6.8 | 5.9 | 7.1 | 7.1 | 12.3 | 14.9 | 16.9 | 18.2 | 17.8 | - | - | - |
| Intangible Assets | 132.3 | 53.3 | 58.1 | 47.3 | 33.6 | 31.4 | 36.3 | 35.1 | 40.7 | 35.9 | 37.2 | 43.0 | 53.5 | 49.1 | 40.7 | - | - | |
| Operating Lease Right Of Use Assets | 1,133.6 | 950.0 | 954.6 | 820.7 | 763.6 | 791.0 | 922.2 | - | - | - | - | - | - | - | - | - | ||
| Deferred Tax Assets | 104.3 | 90.3 | 98.2 | 88.0 | 67.8 | 55.6 | 68.4 | 58.3 | 74.3 | 70.4 | 63.3 | 75.3 | 97.7 | 133.7 | 142.8 | 190.8 | - | |
| Other Non-Current Assets | 251.5 | 93.6 | 104.2 | 81.7 | 71.4 | 72.3 | 95.8 | 99.0 | 98.3 | 89.7 | 62.5 | 102.2 | 91.9 | 59.3 | 44.9 | 21.5 | - | |
| Total Non-Current Assets | 3,033.9 | 2,424.3 | 2,414.0 | 1,952.3 | 1,821.1 | 1,878.4 | 2,152.3 | 1,113.5 | 1,150.7 | 1,059.9 | 1,024.2 | 1,347.6 | 1,513.8 | 1,447.7 | 1,286.8 | 1,231.9 | - | |
| Total Assets | 3,885.8 | 2,892.7 | 3,019.2 | 2,636.6 | 2,361.3 | 2,294.0 | 2,557.7 | 1,578.0 | 1,803.7 | 1,505.1 | 1,403.2 | 1,794.8 | 2,180.3 | 2,049.2 | 1,875.4 | 2,049.2 | ||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 356.6 | 347.9 | 375.0 | 353.5 | 269.2 | 209.5 | 259.6 | 242.5 | 303.5 | 217.9 | 187.7 | 220.3 | 311.1 | 244.4 | 220.9 | 186.7 | - | - |
| Short Term Debt | 11.8 | 2.6 | 1.8 | 19.0 | 4.7 | 3.1 | 3.2 | 3.8 | 4.4 | 28.1 | 161.2 | 6.2 | 4.7 | 1.6 | 3.0 | 6.2 | - | - |
| Deferred Revenue Current | 16.6 | 6.8 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Lease Liabilities Current | 106.8 | 92.3 | 93.5 | 82.9 | 79.1 | 56.8 | 70.1 | - | - | - | - | - | - | - | - | - | ||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | - |
| Other Current Liabilities | 7.3 | 7.0 | 7.1 | 7.2 | 6.7 | 4.5 | 2.7 | 6.6 | 7.5 | 4.9 | 1.8 | 7.6 | 9.0 | 3.2 | 3.5 | - | - | |
| Total Current Liabilities | 828.7 | 765.9 | 841.7 | 759.4 | 617.9 | 503.5 | 595.4 | 493.3 | 605.6 | 548.3 | 577.3 | 542.1 | 659.2 | 578.3 | 589.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,125.9 | 716.0 | 713.0 | 711.7 | 739.2 | 773.4 | 623.6 | 626.4 | 629.1 | 551.6 | 491.3 | 761.1 | 771.2 | 650.0 | 526.0 | 451.4 | - | - |
| Operating Lease Liabilities Non-Current | 1,000.9 | 849.2 | 853.1 | 747.7 | 707.1 | 752.6 | 861.6 | 16.4 | 15.2 | - | - | - | - | - | - | - | ||
| Deferred Revenue Non-Current | 6.0 | 5.2 | - | - | - | - | - | 5.8 | 0.0 | - | - | - | - | - | - | - | - | |
| Deferred Tax Liabilities | 2.8 | 2.1 | 1.2 | 3.9 | 7.2 | 5.1 | 4.3 | 1.0 | 10.6 | 1.9 | 8.2 | 4.2 | 6.1 | 9.0 | 4.7 | 6.4 | - | |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 2.5 | - | - | - | |
| Other Non-Current Liabilities | 0.6 | 0.0 | 0.0 | 0.3 | 1.3 | 2.5 | 2.4 | 0.5 | 14.2 | 10.0 | 7.2 | 18.4 | 18.5 | 16.9 | 13.2 | - | ||
| Total Non-Current Liabilities | 2,285.0 | 1,617.3 | 1,660.7 | 1,552.8 | 1,522.2 | 1,592.5 | 1,540.7 | 692.0 | 702.0 | 605.2 | 539.0 | 795.1 | 825.8 | 724.6 | 606.5 | 629.9 | ||
| Total Liabilities | 3,113.7 | 2,383.2 | 2,502.4 | 2,312.2 | 2,140.1 | 2,095.9 | 2,136.1 | 1,185.3 | 1,307.6 | 1,153.5 | 1,116.3 | 1,337.2 | 1,485.0 | 1,302.9 | 1,195.8 | 1,235.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 8.7 | 8.7 | 8.7 | 9.2 | 10.1 | 11.5 | 13.4 | 14.9 | 14.2 | 13.8 | 12.6 | 16.0 | 17.3 | 18.6 | 5.7 | (2.5) | - | |
| Retained Earnings | 825.9 | 664.4 | 566.2 | 424.9 | 316.2 | 290.9 | 471.1 | 413.1 | 401.1 | 272.0 | 193.2 | 244.8 | 404.3 | 400.8 | 336.7 | 271.4 | - | |
| Accumulated Other Comprehensive Income | (567.6) | (668.5) | (563.1) | (613.5) | (607.8) | (584.9) | (519.5) | (502.3) | (429.3) | (441.6) | (424.3) | (302.5) | (218.7) | (158.8) | (148.4) | |||
| Treasury Stock | - | 19.4 | 19.4 | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.6 | 1.3 | 1.6 | 0.8 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 1.2 | 1.0 | 1.4 | - | - |
| Total Stockholders Equity | 770.5 | 508.1 | 515.3 | 323.6 | 220.4 | 197.5 | 421.1 | 392.4 | 495.7 | 351.0 | 286.3 | 456.9 | 694.5 | 746.3 | 679.6 | 549.2 | 454.0 | |
| Total Equity | 772.1 | 509.4 | 516.8 | 324.4 | 221.2 | 198.0 | 421.6 | 392.8 | 496.1 | 351.6 | 286.9 | 457.6 | 695.3 | 746.3 | 679.6 | 547.8 | 454.0 | 440.8 |
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,137.7 | 718.6 | 714.8 | 730.7 | 744.0 | 776.6 | 626.8 | 630.3 | 633.5 | 579.7 | 652.6 | 767.2 | 775.9 | 651.6 | 528.9 | 457.6 | - | - |
| Net debt | 715.3 | 580.0 | 468.1 | 426.3 | 465.1 | 610.6 | 504.9 | 433.0 | 305.4 | 384.9 | 540.0 | 628.2 | 600.3 | 466.8 | 352.6 | 249.5 | - | - |
| Working Capital | 23.2 | (297.5) | (236.4) | (75.0) | (77.7) | (87.9) | (190.1) | (28.8) | 47.5 | (103.1) | (198.3) | (94.9) | 7.3 | 23.2 | (0.7) | (52.8) | - | |
| Book Value | 770.5 | 508.1 | 515.3 | 323.6 | 220.4 | 197.5 | 421.1 | 392.4 | 495.7 | 351.0 | 286.3 | 456.9 | 694.5 | 746.3 | 679.6 | 549.2 | 454.0 | 440.8 |
| Tangible Book Value | 621.5 | 441.4 | 445.3 | 269.1 | 181.6 | 160.5 | 378.1 | 351.4 | 447.9 | 307.9 | 236.8 | 399.1 | 624.2 | 679.0 | 621.2 | - | - | |
| 208.1 |
| 168.0 |
| 106.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 48.9 | 3.5 | 50.1 | 37.5 | 0.0 | 0.0 | 0.0 | 0.0 | 19.6 | 0.0 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 422.3 | 138.6 | 246.8 | 304.4 | 278.8 | 166.0 | 121.9 | 197.3 | 328.1 | 194.8 | 112.5 | 139.0 | 175.6 | 184.9 | 176.3 | 208.1 | 168.0 | 106.0 |
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||
| Inventory | 66.4 | 51.7 | 52.8 | 50.1 | 37.8 | 33.6 | 37.8 | 46.1 | 82.7 | 48.9 | 44.6 | 47.7 | 105.4 | 54.8 | 50.7 | 66.4 | - | - |
| Prepaid Expenses | 103.9 | 115.8 | 119.0 | 120.0 | 119.3 | 100.5 | 117.6 | 109.2 | 94.2 | 87.6 | 110.8 | 90.3 | 109.1 | 101.1 | 140.7 | 80.4 | - | |
| Other Current Assets | 0.2 | 0.7 | 1.2 | 1.4 | 1.2 | 0.8 | 0.3 | 0.4 | 1.0 | 3.6 | 0.0 | - | - | - | - | - | - | |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 852.0 | 468.4 | 605.3 | 684.4 | 540.1 | 415.5 | 405.4 | 464.6 | 653.0 | 445.2 | 379.0 | 447.2 | 666.5 | 601.5 | 588.6 | 552.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,666.5 | 2,244.4 | 2,229.0 | 1,775.9 | 1,539.8 | 1,526.8 | 1,640.7 | 1,439.0 | 1,434.8 | 1,314.5 | 1,235.7 | 1,473.3 | 1,604.7 | 1,457.5 | 1,227.8 | - | - | - |
| Accumulated Depreciation | 1,357.8 | 1,117.3 | 1,109.1 | 919.9 | 796.2 | 730.3 | 679.8 | 582.8 | 544.1 | 466.6 | 402.4 | 380.3 | 360.4 | 281.1 | 204.6 | - | - | |
| Property,Plant & Equipment Net | 1,308.7 | 1,127.0 | 1,119.9 | 856.1 | 743.5 | 796.5 | 961.0 | 856.2 | 890.7 | 848.0 | 833.4 | 1,093.0 | 1,244.3 | 1,176.4 | 1,023.2 | 911.7 | ||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Equity Method Investments | 16.0 | 14.3 | 18.1 | 14.7 | 13.1 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | |
| Goodwill | 16.6 | 13.3 | 11.9 | 7.2 | 5.2 | 5.6 | 6.8 | 5.9 | 7.1 | 7.1 | 12.3 | 14.9 | 16.9 | 18.2 | 17.8 | - | - | - |
| Intangible Assets | 132.3 | 53.3 | 58.1 | 47.3 | 33.6 | 31.4 | 36.3 | 35.1 | 40.7 | 35.9 | 37.2 | 43.0 | 53.5 | 49.1 | 40.7 | - | - | |
| Operating Lease Right Of Use Assets | 1,133.6 | 950.0 | 954.6 | 820.7 | 763.6 | 791.0 | 922.2 | - | - | - | - | - | - | - | - | - | ||
| Deferred Tax Assets | 104.3 | 90.3 | 98.2 | 88.0 | 67.8 | 55.6 | 68.4 | 58.3 | 74.3 | 70.4 | 63.3 | 75.3 | 97.7 | 133.7 | 142.8 | 190.8 | - | |
| Other Non-Current Assets | 251.5 | 93.6 | 104.2 | 81.7 | 71.4 | 72.3 | 95.8 | 99.0 | 98.3 | 89.7 | 62.5 | 102.2 | 91.9 | 59.3 | 44.9 | 21.5 | - | |
| Total Non-Current Assets | 3,033.9 | 2,424.3 | 2,414.0 | 1,952.3 | 1,821.1 | 1,878.4 | 2,152.3 | 1,113.5 | 1,150.7 | 1,059.9 | 1,024.2 | 1,347.6 | 1,513.8 | 1,447.7 | 1,286.8 | 1,231.9 | - | |
| Total Assets | 3,885.8 | 2,892.7 | 3,019.2 | 2,636.6 | 2,361.3 | 2,294.0 | 2,557.7 | 1,578.0 | 1,803.7 | 1,505.1 | 1,403.2 | 1,794.8 | 2,180.3 | 2,049.2 | 1,875.4 | 2,049.2 | ||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 356.6 | 347.9 | 375.0 | 353.5 | 269.2 | 209.5 | 259.6 | 242.5 | 303.5 | 217.9 | 187.7 | 220.3 | 311.1 | 244.4 | 220.9 | 186.7 | - | - |
| Short Term Debt | 11.8 | 2.6 | 1.8 | 19.0 | 4.7 | 3.1 | 3.2 | 3.8 | 4.4 | 28.1 | 161.2 | 6.2 | 4.7 | 1.6 | 3.0 | 6.2 | - | - |
| Deferred Revenue Current | 16.6 | 6.8 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Lease Liabilities Current | 106.8 | 92.3 | 93.5 | 82.9 | 79.1 | 56.8 | 70.1 | - | - | - | - | - | - | - | - | - | ||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | - |
| Other Current Liabilities | 7.3 | 7.0 | 7.1 | 7.2 | 6.7 | 4.5 | 2.7 | 6.6 | 7.5 | 4.9 | 1.8 | 7.6 | 9.0 | 3.2 | 3.5 | - | - | |
| Total Current Liabilities | 828.7 | 765.9 | 841.7 | 759.4 | 617.9 | 503.5 | 595.4 | 493.3 | 605.6 | 548.3 | 577.3 | 542.1 | 659.2 | 578.3 | 589.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,125.9 | 716.0 | 713.0 | 711.7 | 739.2 | 773.4 | 623.6 | 626.4 | 629.1 | 551.6 | 491.3 | 761.1 | 771.2 | 650.0 | 526.0 | 451.4 | - | - |
| Operating Lease Liabilities Non-Current | 1,000.9 | 849.2 | 853.1 | 747.7 | 707.1 | 752.6 | 861.6 | 16.4 | 15.2 | - | - | - | - | - | - | - | ||
| Deferred Revenue Non-Current | 6.0 | 5.2 | - | - | - | - | - | 5.8 | 0.0 | - | - | - | - | - | - | - | - | |
| Deferred Tax Liabilities | 2.8 | 2.1 | 1.2 | 3.9 | 7.2 | 5.1 | 4.3 | 1.0 | 10.6 | 1.9 | 8.2 | 4.2 | 6.1 | 9.0 | 4.7 | 6.4 | - | |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 2.5 | - | - | - | |
| Other Non-Current Liabilities | 0.6 | 0.0 | 0.0 | 0.3 | 1.3 | 2.5 | 2.4 | 0.5 | 14.2 | 10.0 | 7.2 | 18.4 | 18.5 | 16.9 | 13.2 | - | ||
| Total Non-Current Liabilities | 2,285.0 | 1,617.3 | 1,660.7 | 1,552.8 | 1,522.2 | 1,592.5 | 1,540.7 | 692.0 | 702.0 | 605.2 | 539.0 | 795.1 | 825.8 | 724.6 | 606.5 | 629.9 | ||
| Total Liabilities | 3,113.7 | 2,383.2 | 2,502.4 | 2,312.2 | 2,140.1 | 2,095.9 | 2,136.1 | 1,185.3 | 1,307.6 | 1,153.5 | 1,116.3 | 1,337.2 | 1,485.0 | 1,302.9 | 1,195.8 | 1,235.1 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 8.7 | 8.7 | 8.7 | 9.2 | 10.1 | 11.5 | 13.4 | 14.9 | 14.2 | 13.8 | 12.6 | 16.0 | 17.3 | 18.6 | 5.7 | (2.5) | - | |
| Retained Earnings | 825.9 | 664.4 | 566.2 | 424.9 | 316.2 | 290.9 | 471.1 | 413.1 | 401.1 | 272.0 | 193.2 | 244.8 | 404.3 | 400.8 | 336.7 | 271.4 | - | |
| Accumulated Other Comprehensive Income | (567.6) | (668.5) | (563.1) | (613.5) | (607.8) | (584.9) | (519.5) | (502.3) | (429.3) | (441.6) | (424.3) | (302.5) | (218.7) | (158.8) | (148.4) | |||
| Treasury Stock | - | 19.4 | 19.4 | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 1.6 | 1.3 | 1.6 | 0.8 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 1.2 | 1.0 | 1.4 | - | - |
| Total Stockholders Equity | 770.5 | 508.1 | 515.3 | 323.6 | 220.4 | 197.5 | 421.1 | 392.4 | 495.7 | 351.0 | 286.3 | 456.9 | 694.5 | 746.3 | 679.6 | 549.2 | 454.0 | |
| Total Equity | 772.1 | 509.4 | 516.8 | 324.4 | 221.2 | 198.0 | 421.6 | 392.8 | 496.1 | 351.6 | 286.9 | 457.6 | 695.3 | 746.3 | 679.6 | 547.8 | 454.0 | 440.8 |
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,137.7 | 718.6 | 714.8 | 730.7 | 744.0 | 776.6 | 626.8 | 630.3 | 633.5 | 579.7 | 652.6 | 767.2 | 775.9 | 651.6 | 528.9 | 457.6 | - | - |
| Net debt | 715.3 | 580.0 | 468.1 | 426.3 | 465.1 | 610.6 | 504.9 | 433.0 | 305.4 | 384.9 | 540.0 | 628.2 | 600.3 | 466.8 | 352.6 | 249.5 | - | - |
| Working Capital | 23.2 | (297.5) | (236.4) | (75.0) | (77.7) | (87.9) | (190.1) | (28.8) | 47.5 | (103.1) | (198.3) | (94.9) | 7.3 | 23.2 | (0.7) | (52.8) | - | |
| Book Value | 770.5 | 508.1 | 515.3 | 323.6 | 220.4 | 197.5 | 421.1 | 392.4 | 495.7 | 351.0 | 286.3 | 456.9 | 694.5 | 746.3 | 679.6 | 549.2 | 454.0 | 440.8 |
| Tangible Book Value | 621.5 | 441.4 | 445.3 | 269.1 | 181.6 | 160.5 | 378.1 | 351.4 | 447.9 | 307.9 | 236.8 | 399.1 | 624.2 | 679.0 | 621.2 | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 605.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (98.7) |
| - |
| - |
| 440.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 605.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (98.7) |
| - |
| - |
| 440.8 |
| - |
| - |