| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1.6 | 4.4 | 1.3 | 1.6 | 1.6 | 1.1 | 3.7 | 5.6 | 10.5 | 3.1 | 1.6 | 0.4 | 0.5 | 0.4 | 21.9 | 44.4 | 81.6 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.3 | 1.3 | 1.1 | 1.9 | 14.9 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1.6 | 4.4 | 1.3 | 1.6 | 1.6 | 1.1 | 3.7 | 5.6 | 10.5 | 3.1 | 1.6 | 0.4 | 0.5 | 0.4 | 21.9 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 142.3 | 132.5 | 124.1 | 137.5 | 104.9 | 104.4 | 144.9 | 148.0 | 113.4 | 111.7 | 147.8 | 160.0 | 476.8 | 450.6 | 449.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 109.7 | 89.7 | 81.8 | 84.6 | 72.9 | 63.7 | 74.5 | 76.3 | 90.7 | 93.8 | 129.4 | 145.8 | 413.9 | 386.3 | 342.1 | 396.3 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 5,065.9 | 4,628.7 | 3,540.8 | 3,454.8 | 3,492.9 | 3,690.6 | 3,929.7 | 3,578.4 | 3,441.0 | 3,407.5 | 3,563.8 | 3,640.6 | 4,971.3 | 4,814.0 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 43.7 | 57.6 | 61.0 | 64.3 | 38.9 | 30.8 | 60.2 | 54.9 | 54.6 | 32.5 | 52.4 | 41.5 | 177.3 | 231.9 | 210.8 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,410.9 | 2,198.4 | 1,584.9 | 1,548.3 | 1,530.8 | 1,688.9 | 863.0 | 1,539.5 | 1,430.3 | 1,458.5 | - | - | - | 1,599.3 | 1,773.0 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.8 | 1.9 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.4 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,410.9 | 2,198.4 | 1,584.9 | 1,548.3 | 1,530.8 | 1,688.9 | 863.0 | 1,539.5 | 1,430.3 | 1,458.5 | - | - | - | 1,599.3 | 1,773.0 | 1,897.1 | |||
| (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 | 4.5 | 1.6 | 4.1 | 5.9 | 4.8 | 4.4 | 3.7 | 0.9 | 1.2 | 1.3 | 0.5 | 1.2 | 3.1 | 1.6 | 2.0 | |||||||||||||||||||||||||
| 123.9 |
| 144.8 |
| - |
| - |
| - |
| 44.4 |
| 81.6 |
| 123.9 |
| 144.8 |
| 429.0 |
| 447.5 |
| - |
| - |
| 490.0 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 9.1 | 6.5 | 6.0 | 8.2 | 7.2 | 12.8 | 9.2 | 10.7 | 6.2 | 6.1 | 6.1 | 7.5 | 58.3 | 93.5 | 111.5 | 98.8 | 118.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 304.2 | 233.1 | 213.2 | 232.0 | 186.6 | 182.0 | 232.2 | 256.2 | 221.2 | 215.7 | 285.3 | 1,172.6 | 1,221.1 | 1,238.0 | 1,123.9 | 1,160.6 | 1,419.2 | - | - |
| 4,781.7 |
| 4,836.6 |
| - |
| - |
| - |
| Accumulated Depreciation | 1,407.8 | 1,304.9 | 1,238.8 | 1,255.6 | 1,266.4 | 1,300.9 | 1,370.3 | 1,407.3 | 1,364.0 | 1,328.4 | 1,296.0 | 1,268.5 | 2,151.0 | 1,975.3 | 1,847.0 | 1,743.9 | - | - | - |
| Property,Plant & Equipment Net | 3,658.1 | 3,323.8 | 2,302.0 | 2,199.3 | 2,226.5 | 2,389.7 | 2,559.4 | 2,171.0 | 2,076.9 | 2,079.1 | 2,267.8 | 2,372.1 | 2,820.3 | 2,838.7 | 2,911.7 | 3,014.6 | 3,404.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 125.2 | 52.2 | 0.0 | - | - | - | 100.6 | 0.0 | - | - | 0.0 | 3.7 | - | - | 0.0 | 196.7 | 195.2 | - | - |
| Intangible Assets | 143.9 | 98.3 | 30.2 | 37.1 | 47.9 | 61.5 | 77.5 | 52.4 | 68.9 | 86.7 | 100.8 | 117.9 | 69.2 | 85.0 | 135.0 | 161.6 | - | - | - |
| Operating Lease Right Of Use Assets | 13.6 | 15.4 | 14.1 | 16.7 | 17.5 | 19.2 | 17.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.1 | 3.0 | 3.2 | 33.4 | 47.9 | 56.9 | 36.6 | 4.3 | - | - | - | 23.5 | 28.1 | 8.2 | 21.8 | 59.6 | - | - | - |
| Other Non-Current Assets | 55.4 | 52.9 | 47.7 | 37.1 | 28.4 | 30.1 | 29.9 | 22.6 | 27.8 | 13.2 | 11.0 | 12.4 | 44.7 | 40.4 | 41.5 | 36.5 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | 3,591.5 | 3,006.0 | 3,016.9 | 3,236.7 | 3,580.9 | - | - | - |
| Total Assets | 4,349.3 | 3,824.2 | 2,656.0 | 2,598.8 | 2,590.0 | 2,779.7 | 3,110.0 | 2,552.5 | 2,408.0 | 2,414.8 | 2,695.2 | 4,893.3 | 4,227.2 | 4,254.8 | 4,360.7 | 4,741.5 | 5,292.9 | - | - |
| 157.2 |
| 131.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 8.4 | 6.9 | 5.7 | 7.3 | 3.8 | 3.9 | 10.7 | 16.5 | 4.9 | 3.5 | 2.2 | 4.5 | 93.3 | 94.7 | 83.8 | 124.3 | 206.2 | - | - |
| Operating Lease Liabilities Current | 4.3 | 4.1 | 3.2 | 3.2 | 2.9 | 3.6 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 145.0 | 124.1 | 85.4 | 76.9 | 82.5 | 77.0 | 67.8 | 79.0 | 71.1 | 69.6 | 80.1 | 91.2 | 278.9 | 271.0 | 275.1 | 330.6 | 321.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 197.1 | 188.6 | 152.1 | 148.6 | 125.3 | 111.7 | 138.7 | 150.7 | 130.9 | 106.5 | 135.1 | 664.1 | 640.7 | 774.5 | 669.9 | 758.2 | 837.0 | - | - |
| 1,897.1 |
| 2,260.9 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 10.2 | 12.4 | 12.3 | 14.9 | 15.9 | 16.9 | 16.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 198.3 | 62.5 | 4.9 | 0.9 | 1.1 | 0.7 | 1.3 | 2.8 | 97.9 | 167.1 | 178.6 | 218.7 | 198.4 | 120.9 | 124.8 | 120.4 | 182.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 33.4 | 30.9 | 22.9 | 17.6 | 17.5 | 18.1 | 16.8 | 20.8 | 20.1 | 7.9 | 11.7 | 10.2 | 72.1 | 91.1 | 98.2 | 150.2 | 179.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,857.8 | 2,500.7 | 1,784.9 | 1,738.1 | 1,698.5 | 1,844.2 | 2,024.0 | 1,710.9 | 1,672.4 | 1,729.9 | 1,907.9 | 3,027.5 | 2,413.7 | 2,552.6 | 2,680.6 | 2,939.1 | 3,476.1 | - | - |
| 0.7 |
| - |
| - |
| Additional Paid In Capital | 3,876.8 | 3,880.9 | 3,470.6 | 3,456.8 | 3,440.1 | 3,424.6 | 3,412.5 | 3,178.0 | 3,093.1 | 3,021.0 | 2,944.9 | 3,715.6 | 3,769.4 | 3,710.8 | 3,645.3 | 3,500.3 | 3,434.6 | - | - |
| Retained Earnings | (2,257.4) | (2,438.1) | (2,499.9) | (2,509.1) | (2,463.1) | (2,402.0) | (2,244.9) | (2,263.7) | (2,241.2) | (2,227.2) | (2,137.7) | (1,963.6) | (1,924.2) | (2,047.4) | (2,007.9) | (1,667.3) | (1,565.5) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | (1.0) | (5.0) | (1.4) | 5.8 | 1.2 | (1.7) | (1.6) | 25.8 | 37.5 | 28.3 | 6.1 | (20.2) | (27.9) | - | - |
| Treasury Stock | - | - | - | - | 86.1 | 83.7 | 81.9 | 79.9 | 76.7 | 73.9 | 72.4 | 68.5 | 213.9 | 209.4 | 206.9 | 204.0 | 201.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | 0.0 | (41.4) | (34.0) | 53.3 | 155.8 | 151.3 | 223.6 | 242.8 | 193.0 | 176.9 | - | - |
| Total Stockholders Equity | 1,491.5 | 1,323.5 | 871.0 | 860.7 | 891.4 | 935.6 | 1,086.0 | 841.6 | 777.0 | 719.0 | 733.9 | 1,710.0 | 1,662.1 | 1,478.6 | 1,437.2 | 1,609.4 | 1,640.0 | 2,228.1 | 3,353.6 |
| Total Equity | 1,491.5 | 1,323.5 | 871.0 | 860.7 | 891.4 | 935.6 | 1,086.0 | 841.6 | 735.6 | 684.9 | 787.3 | 1,865.8 | 1,760.9 | 1,675.8 | 1,680.0 | 1,802.4 | 1,816.9 | 2,228.1 | 3,353.6 |
| 2,260.9 |
| - |
| - |
| Net debt | 2,409.3 | 2,194.0 | 1,583.5 | 1,546.8 | 1,529.3 | 1,687.8 | 859.3 | 1,533.9 | 1,419.8 | 1,455.4 | - | - | - | 1,598.8 | 1,751.1 | 1,852.8 | 2,179.4 | - | - |
| Working Capital | 107.0 | 44.5 | 61.0 | 83.4 | 61.3 | 70.3 | 93.5 | 105.5 | 90.3 | 109.2 | 150.2 | 508.5 | 580.4 | 463.4 | 454.0 | 402.4 | 582.1 | - | - |
| Book Value | 1,491.5 | 1,323.5 | 871.0 | 860.7 | 891.4 | 935.6 | 1,086.0 | 841.6 | 777.0 | 719.0 | 733.9 | 1,710.0 | 1,662.1 | 1,478.6 | 1,437.2 | 1,609.4 | 1,640.0 | 2,228.1 | 3,353.6 |
| Tangible Book Value | 1,222.3 | 1,173.1 | 840.8 | 823.6 | 843.6 | 874.0 | 907.9 | 789.2 | 708.2 | 632.3 | 633.1 | 1,588.4 | 1,592.8 | 1,393.6 | 1,302.3 | 1,251.2 | 1,444.8 | - | - |
| 2.0 |
| 1.3 |
| 1.6 |
| 3.5 |
| 3.3 |
| 1.9 |
| 1.1 |
| 1.5 |
| 2.2 |
| 3.2 |
| 3.7 |
| 3.4 |
| 2.0 |
| 1.7 |
| 5.6 |
| 3.4 |
| 3.5 |
| 3.6 |
| 10.5 |
| 2.6 |
| 2.6 |
| 10.8 |
| 3.1 |
| 5.4 |
| 27.8 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.5 | 1.6 | 4.1 | 5.9 | 4.8 | 4.4 | 3.7 | 0.9 | 1.2 | 1.3 | 0.5 | 1.2 | 3.1 | 1.6 | 2.0 | 2.0 | 1.3 | 1.6 | 3.5 | 3.3 | 1.9 | 1.1 | 1.5 | 2.2 | 3.2 | 3.7 | 3.4 | 2.0 | 1.7 | 5.6 | 3.4 | 3.5 | 3.6 | 10.5 | 2.6 | 2.6 | 10.8 | 3.1 | 5.4 | 27.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 178.5 | 142.3 | 179.9 | 171.6 | 158.0 | 132.5 | 141.1 | 108.3 | 95.9 | 119.7 | 124.8 | 115.7 | 111.0 | 111.9 | 127.3 | 129.3 | 115.2 | 104.9 | 108.9 | 106.4 | 107.5 | 104.4 | 113.6 | 124.6 | 138.6 | 144.9 | 157.3 | 146.8 | 145.3 | 148.0 | 141.8 | 130.6 | 116.0 | 113.4 | 119.7 | 109.2 | 101.3 | 111.7 | 110.6 | 119.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 109.7 | 109.7 | 112.1 | 106.7 | 94.8 | 89.7 | 84.4 | 79.2 | 80.4 | 81.8 | 87.9 | 93.1 | 89.6 | 84.6 | 84.1 | 77.6 | 73.6 | 72.9 | 66.6 | 65.9 | 66.0 | 63.7 | 65.3 | 71.0 | 72.9 | 74.5 | 78.3 | 74.2 | 72.5 | 76.3 | 77.5 | 82.5 | 84.2 | 90.7 | 94.3 | 94.1 | 95.1 | 93.8 | 116.2 | 116.4 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 9.8 | 9.1 | 11.4 | 13.1 | 7.5 | 6.5 | 7.5 | 8.7 | 6.9 | 6.0 | 7.1 | 8.6 | 6.9 | 8.2 | 6.8 | 8.1 | 6.4 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 308.6 | 304.2 | 319.8 | 376.2 | 272.0 | 233.1 | 244.7 | 204.2 | 193.7 | 213.2 | 224.9 | 223.6 | 210.6 | 232.0 | 220.3 | 217.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,137.9 | 5,065.9 | 5,107.6 | 5,042.1 | 4,775.1 | 4,628.7 | 4,535.1 | 3,648.6 | 3,592.8 | 3,540.8 | 3,520.4 | 3,500.7 | 3,519.9 | 3,454.8 | 3,460.5 | 3,477.6 | 3,511.9 | 3,492.9 | 3,517.6 | 3,636.4 | 3,638.7 | 3,690.6 | 3,732.7 | 3,786.2 | 3,936.7 | 3,929.7 | 4,004.1 | 3,731.3 | 3,696.9 | 3,578.4 | 3,569.0 | 3,514.2 | 3,463.4 | 3,441.0 | 3,435.4 | 3,448.4 | 3,416.9 | 3,407.5 | 3,526.4 | 3,553.8 |
| Accumulated Depreciation | 1,438.8 | 1,407.8 | 1,408.5 | 1,381.4 | 1,345.8 | 1,304.9 | 1,274.1 | 1,276.5 | 1,260.8 | 1,238.8 | 1,218.0 | 1,200.1 | 1,273.6 | 1,255.6 | 1,245.9 | 1,265.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,699.1 | 3,658.1 | 3,699.0 | 3,660.7 | 3,429.4 | 3,323.8 | 3,261.0 | 2,372.1 | 2,332.0 | 2,302.0 | 2,302.4 | 2,300.6 | 2,246.2 | 2,199.3 | 2,214.7 | 2,211.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 125.2 | 125.2 | 124.0 | 124.3 | 52.2 | 52.2 | 116.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 139.9 | 143.9 | 147.9 | 152.8 | 95.5 | 98.3 | 78.2 | 27.3 | 28.7 | 30.2 | 31.7 | 33.3 | 35.2 | 37.1 | 39.0 | 42.2 | 45.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 13.5 | 13.6 | 15.3 | 16.4 | 15.4 | 15.4 | 15.2 | 14.5 | 14.3 | 14.1 | 14.9 | 15.4 | 16.1 | 16.7 | 16.1 | 16.8 | ||||||||||||||||||||||||
| Deferred Tax Assets | 1.8 | 2.1 | 1.9 | 2.5 | 2.7 | 3.0 | 2.1 | 2.4 | 2.8 | 3.2 | 11.0 | 20.8 | 29.1 | 33.4 | 37.0 | 41.1 | 47.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 55.1 | 55.4 | 51.9 | 53.5 | 52.5 | 52.9 | 54.2 | 46.6 | 47.5 | 47.7 | 41.5 | 41.6 | 38.3 | 37.1 | 37.1 | 34.5 | 27.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,388.6 | 4,349.3 | 4,407.3 | 4,431.3 | 3,964.7 | 3,824.2 | 3,816.2 | 2,710.6 | 2,662.9 | 2,656.0 | 2,672.1 | 2,680.0 | 2,619.9 | 2,598.8 | 2,605.6 | 2,601.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 67.3 | 43.7 | 57.7 | 80.7 | 64.0 | 57.6 | 70.1 | 44.0 | 48.7 | 61.0 | 52.0 | 65.3 | 79.0 | 64.3 | 89.6 | 78.1 | 70.9 | 38.9 | 44.7 | 45.1 | 35.2 | 30.8 | 29.0 | 35.5 | 62.3 | 60.2 | 62.5 | 58.8 | 71.3 | 54.9 | 71.0 | 91.8 | 59.9 | 54.6 | 52.7 | 47.6 | 56.1 | 32.5 | 35.7 | 32.8 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 8.2 | 8.4 | 9.1 | 8.1 | 8.3 | 6.9 | 5.2 | 5.7 | 5.8 | 5.7 | 6.3 | 5.3 | 5.9 | 7.3 | 7.7 | 6.5 | 7.3 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 143.7 | 145.0 | 138.6 | 119.4 | 112.3 | 124.1 | 119.3 | 83.6 | 98.8 | 85.4 | 101.1 | 71.5 | 92.2 | 76.9 | 97.0 | 67.0 | 90.2 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 219.2 | 197.1 | 205.5 | 208.1 | 184.6 | 188.6 | 194.7 | 133.2 | 153.2 | 152.1 | 159.4 | 142.1 | 177.1 | 148.6 | 194.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,379.0 | 2,410.9 | 2,559.9 | 2,613.1 | 2,297.8 | 2,198.4 | 2,236.1 | 1,609.0 | 1,566.6 | 1,584.9 | 1,604.6 | 1,639.2 | 1,547.3 | 1,548.3 | 1,498.9 | 1,532.4 | 1,517.0 | 1,530.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,392.9 | 1,442.7 | - | 1,441.7 | - | - |
| Operating Lease Liabilities Non-Current | 9.8 | 10.2 | 11.8 | 12.8 | 12.5 | 12.4 | 12.5 | 12.4 | 12.4 | 12.3 | 12.9 | 13.5 | 14.2 | 14.9 | 14.3 | 15.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 219.4 | 198.3 | 167.7 | 150.1 | 80.9 | 62.5 | 41.4 | 27.3 | 16.0 | 4.9 | 1.4 | 1.1 | 0.9 | 0.9 | 1.1 | 1.3 | 1.2 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 35.3 | 33.4 | 32.3 | 31.0 | 31.1 | 30.9 | 32.9 | 26.4 | 24.8 | 22.9 | 24.9 | 20.7 | 19.5 | 17.6 | 19.3 | 19.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,870.6 | 2,857.8 | 2,985.0 | 3,022.9 | 2,614.7 | 2,500.7 | 2,525.5 | 1,816.2 | 1,780.9 | 1,784.9 | 1,811.0 | 1,824.5 | 1,766.9 | 1,738.1 | 1,735.8 | 1,727.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.8 | 1.8 | 1.8 | 1.9 | 1.9 | 1.9 | 1.9 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 |
| Additional Paid In Capital | 3,866.6 | 3,876.8 | 3,871.7 | 3,892.2 | 3,885.9 | 3,880.9 | 3,877.2 | 3,478.6 | 3,474.8 | 3,470.6 | 3,467.1 | 3,463.7 | 3,460.3 | 3,456.8 | 3,453.7 | 3,450.6 | ||||||||||||||||||||||||
| Retained Earnings | (2,223.5) | (2,257.4) | (2,337.3) | (2,371.6) | (2,401.4) | (2,438.1) | (2,467.1) | (2,476.8) | (2,485.4) | (2,499.9) | (2,508.7) | (2,515.4) | (2,516.5) | (2,509.1) | (2,497.0) | (2,489.8) | (2,484.1) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 88.5 | 86.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,518.0 | 1,491.5 | 1,422.3 | 1,408.4 | 1,350.0 | 1,323.5 | 1,290.7 | 894.5 | 882.1 | 871.0 | 861.1 | 855.5 | 853.1 | 860.7 | 869.8 | 873.9 | ||||||||||||||||||||||||
| Total Equity | 1,518.0 | 1,491.5 | 1,422.3 | 1,408.4 | 1,350.0 | 1,323.5 | 1,290.7 | 894.5 | 882.1 | 871.0 | 861.1 | 855.5 | 853.1 | 860.7 | 869.8 | 873.9 | 872.3 | 891.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,379.0 | 2,410.9 | 2,559.9 | 2,613.1 | 2,297.8 | 2,198.4 | 2,236.1 | 1,609.0 | 1,566.6 | 1,584.9 | 1,604.6 | 1,639.2 | 1,547.3 | 1,548.3 | 1,498.9 | 1,532.4 | 1,517.0 | 1,530.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,392.9 | 1,442.7 | - | 1,441.7 | - | - |
| Net debt | 2,374.6 | 2,409.3 | 2,555.9 | 2,607.2 | 2,292.9 | 2,194.0 | 2,232.4 | 1,608.0 | 1,565.4 | 1,583.5 | 1,604.1 | 1,638.0 | 1,544.2 | 1,546.8 | 1,496.9 | 1,530.5 | 1,515.8 | 1,529.3 | ||||||||||||||||||||||
| Working Capital | 89.4 | 107.0 | 114.4 | 168.1 | 87.3 | 44.5 | 50.0 | 71.0 | 40.5 | 61.0 | 65.5 | 81.5 | 33.5 | 83.4 | 26.0 | 65.5 | 28.1 | 61.3 | ||||||||||||||||||||||
| Book Value | 1,518.0 | 1,491.5 | 1,422.3 | 1,408.4 | 1,350.0 | 1,323.5 | 1,290.7 | 894.5 | 882.1 | 871.0 | 861.1 | 855.5 | 853.1 | 860.7 | 869.8 | 873.9 | 872.3 | 891.4 | ||||||||||||||||||||||
| Tangible Book Value | 1,252.9 | 1,222.3 | 1,150.3 | 1,131.3 | 1,202.3 | 1,173.1 | 1,095.6 | 867.2 | 853.3 | 840.8 | 829.4 | 822.2 | 817.9 | 823.6 | 830.8 | 831.7 | 826.9 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.7 |
| 12.3 |
| 12.8 |
| 12.8 |
| 14.1 |
| 11.1 |
| 9.0 |
| 9.2 |
| 14.1 |
| 8.5 |
| 9.2 |
| 10.7 |
| 9.7 |
| 9.8 |
| 7.0 |
| 6.2 |
| 5.3 |
| 6.3 |
| 4.8 |
| 6.1 |
| 5.3 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.4 |
| 186.6 |
| 186.7 |
| 187.9 |
| 188.3 |
| 182.0 |
| 211.7 |
| 208.9 |
| 223.7 |
| 232.2 |
| 253.1 |
| 231.5 |
| 228.7 |
| 256.2 |
| 232.7 |
| 226.7 |
| 211.1 |
| 221.2 |
| 222.2 |
| 212.5 |
| 212.2 |
| 215.7 |
| 237.8 |
| 269.4 |
| 1,281.8 |
| 1,266.4 |
| 1,265.4 |
| 1,314.0 |
| 1,296.6 |
| 1,300.9 |
| 1,298.0 |
| 1,300.1 |
| 1,374.8 |
| 1,370.3 |
| 1,423.8 |
| 1,436.9 |
| 1,431.0 |
| 1,407.3 |
| 1,403.2 |
| 1,388.9 |
| 1,374.3 |
| 1,364.0 |
| 1,361.6 |
| 1,365.1 |
| 1,340.5 |
| 1,328.4 |
| 1,364.8 |
| 1,342.8 |
| 2,230.1 |
| 2,226.5 |
| 2,252.2 |
| 2,322.4 |
| 2,342.1 |
| 2,389.7 |
| 2,434.7 |
| 2,486.1 |
| 2,561.9 |
| 2,559.4 |
| 2,580.3 |
| 2,294.4 |
| 2,265.9 |
| 2,171.0 |
| 2,165.8 |
| 2,125.3 |
| 2,089.0 |
| 2,076.9 |
| 2,073.8 |
| 2,083.4 |
| 2,076.4 |
| 2,079.1 |
| 2,161.6 |
| 2,211.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.6 |
| 106.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.9 |
| 50.8 |
| 54.7 |
| 57.4 |
| 61.5 |
| 65.6 |
| 69.6 |
| 73.3 |
| 77.5 |
| 70.4 |
| 44.7 |
| 48.5 |
| 52.4 |
| 56.3 |
| 60.4 |
| 64.6 |
| 68.9 |
| 73.3 |
| 77.7 |
| 82.1 |
| 86.7 |
| - |
| - |
| 17.1 |
| 17.5 |
| 18.3 |
| 18.4 |
| 19.1 |
| 19.2 |
| 20.1 |
| 20.2 |
| 19.2 |
| 17.9 |
| 18.7 |
| 18.0 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.9 |
| 48.2 |
| 51.3 |
| 53.6 |
| 56.9 |
| 58.5 |
| 64.0 |
| 55.2 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 27.5 |
| 25.9 |
| 25.7 |
| 30.1 |
| 30.2 |
| 30.3 |
| 29.7 |
| 29.9 |
| 19.7 |
| 21.8 |
| 23.7 |
| 26.8 |
| 33.7 |
| 34.2 |
| 32.9 |
| 27.8 |
| 26.3 |
| 25.9 |
| 26.4 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,600.0 |
| 2,590.0 |
| 2,618.2 |
| 2,695.7 |
| 2,722.5 |
| 2,779.7 |
| 2,865.7 |
| 2,928.4 |
| 3,016.8 |
| 3,110.0 |
| 3,100.8 |
| 2,661.3 |
| 2,634.3 |
| 2,552.5 |
| 2,531.4 |
| 2,484.2 |
| 2,437.2 |
| 2,408.0 |
| 2,413.8 |
| 2,418.5 |
| 2,416.7 |
| 2,414.8 |
| 2,525.4 |
| 2,611.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 4.0 |
| 3.1 |
| 3.1 |
| 3.9 |
| 4.0 |
| 5.6 |
| 8.8 |
| 10.7 |
| 10.1 |
| 10.9 |
| 13.2 |
| 16.5 |
| 12.9 |
| 8.9 |
| 8.4 |
| 4.9 |
| 3.8 |
| 4.0 |
| 3.5 |
| 3.5 |
| 2.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.0 |
| 3.0 |
| 2.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.5 |
| 104.8 |
| 77.4 |
| 96.4 |
| 77.0 |
| 103.3 |
| 78.9 |
| 86.0 |
| 67.8 |
| 94.9 |
| 82.7 |
| 80.1 |
| 79.0 |
| 74.9 |
| 67.2 |
| 74.2 |
| 71.1 |
| 79.6 |
| 66.7 |
| 65.6 |
| 69.6 |
| 75.0 |
| 64.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.5 |
| 168.3 |
| 125.3 |
| 153.4 |
| 125.6 |
| 134.7 |
| 111.7 |
| 136.3 |
| 120.1 |
| 157.1 |
| 138.7 |
| 167.6 |
| 152.6 |
| 164.8 |
| 150.7 |
| 159.0 |
| 168.1 |
| 142.8 |
| 130.9 |
| 136.4 |
| 118.6 |
| 125.5 |
| 106.5 |
| 113.4 |
| 99.7 |
| 15.4 |
| 15.9 |
| 16.5 |
| 16.4 |
| 16.9 |
| 16.9 |
| 17.8 |
| 18.0 |
| 17.2 |
| 16.1 |
| 16.9 |
| 16.6 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 1.0 |
| 0.9 |
| 1.3 |
| 4.3 |
| 4.4 |
| 4.2 |
| 2.8 |
| 2.8 |
| - |
| 102.5 |
| 97.9 |
| 156.9 |
| 150.7 |
| 155.0 |
| 167.1 |
| 168.4 |
| 173.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 17.5 |
| 19.5 |
| 18.7 |
| 19.9 |
| 18.1 |
| 21.2 |
| 22.0 |
| 22.2 |
| 16.8 |
| 21.1 |
| 17.5 |
| 15.1 |
| 20.8 |
| 19.6 |
| 17.5 |
| 20.5 |
| 20.1 |
| 19.7 |
| 20.1 |
| 18.0 |
| 7.9 |
| 12.1 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,727.7 |
| 1,698.5 |
| 1,714.2 |
| 1,781.8 |
| 1,799.4 |
| 1,844.2 |
| 1,916.0 |
| 1,977.5 |
| 2,017.4 |
| 2,024.0 |
| 2,043.8 |
| 1,828.4 |
| 1,792.0 |
| 1,710.9 |
| 1,703.6 |
| 1,653.5 |
| 1,699.3 |
| 1,672.4 |
| 1,712.4 |
| 1,738.7 |
| 1,741.4 |
| 1,729.9 |
| 1,771.9 |
| 1,855.9 |
| 3,443.3 |
| 3,440.1 |
| 3,437.3 |
| 3,434.2 |
| 3,430.9 |
| 3,424.6 |
| 3,422.3 |
| 3,419.5 |
| 3,415.8 |
| 3,412.5 |
| 3,410.4 |
| 3,182.2 |
| 3,180.5 |
| 3,178.0 |
| 3,154.1 |
| 3,150.1 |
| 3,094.9 |
| 3,093.1 |
| 3,090.8 |
| 3,070.9 |
| 3,044.0 |
| 3,021.0 |
| 3,001.0 |
| 2,979.2 |
| (2,463.1) |
| (2,446.8) |
| (2,433.6) |
| (2,420.0) |
| (2,402.0) |
| (2,384.6) |
| (2,380.6) |
| (2,328.1) |
| (2,244.9) |
| (2,268.9) |
| (2,267.2) |
| (2,261.5) |
| (2,263.7) |
| (2,259.5) |
| (2,252.3) |
| (2,238.8) |
| (2,241.2) |
| (2,280.3) |
| (2,261.5) |
| (2,246.3) |
| (2,227.2) |
| (2,180.1) |
| (2,163.8) |
| - |
| (1.0) |
| (2.0) |
| (3.0) |
| (4.0) |
| (5.0) |
| (6.0) |
| (6.9) |
| (7.2) |
| (1.4) |
| (4.2) |
| (2.8) |
| 2.5 |
| 5.8 |
| 10.3 |
| 9.4 |
| 3.2 |
| 1.2 |
| 0.2 |
| (0.9) |
| (1.1) |
| (1.7) |
| (2.7) |
| (3.6) |
| 86.1 |
| 85.4 |
| 85.4 |
| 83.7 |
| 83.7 |
| 82.7 |
| 82.7 |
| 81.9 |
| 81.9 |
| 80.7 |
| 80.7 |
| 79.9 |
| 78.5 |
| 77.8 |
| 77.8 |
| 76.7 |
| 76.2 |
| 76.1 |
| 76.1 |
| 73.9 |
| 73.4 |
| 73.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (44.4) |
| (41.4) |
| (33.9) |
| (53.2) |
| (46.0) |
| (34.0) |
| 8.0 |
| 16.7 |
| 872.3 |
| 891.4 |
| 904.0 |
| 913.8 |
| 923.1 |
| 935.6 |
| 949.7 |
| 950.9 |
| 999.5 |
| 1,086.0 |
| 1,057.0 |
| 832.9 |
| 842.3 |
| 841.6 |
| 827.8 |
| 830.7 |
| 782.3 |
| 777.0 |
| 735.3 |
| 733.1 |
| 721.3 |
| 719.0 |
| 745.5 |
| 739.4 |
| 904.0 |
| 913.8 |
| 923.1 |
| 935.6 |
| 949.7 |
| 950.9 |
| 999.5 |
| 1,086.0 |
| 1,057.0 |
| 832.9 |
| 842.3 |
| 841.6 |
| 827.8 |
| 830.7 |
| 737.9 |
| 735.6 |
| 701.5 |
| 679.9 |
| 675.3 |
| 684.9 |
| 753.5 |
| 756.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,390.3 |
| 1,440.1 |
| - |
| 1,438.6 |
| - |
| - |
| 33.3 |
| 62.3 |
| 53.6 |
| 70.3 |
| 75.4 |
| 88.8 |
| 66.6 |
| 93.5 |
| 85.6 |
| 78.9 |
| 63.9 |
| 105.5 |
| 73.7 |
| 58.6 |
| 68.3 |
| 90.3 |
| 85.8 |
| 93.9 |
| 86.7 |
| 109.2 |
| 124.4 |
| 169.8 |
| 904.0 |
| 913.8 |
| 923.1 |
| 935.6 |
| 949.7 |
| 950.9 |
| 999.5 |
| 1,086.0 |
| 1,057.0 |
| 832.9 |
| 842.3 |
| 841.6 |
| 827.8 |
| 830.7 |
| 782.3 |
| 777.0 |
| 735.3 |
| 733.1 |
| 721.3 |
| 719.0 |
| 745.5 |
| 739.4 |
| 843.6 |
| 853.2 |
| 859.1 |
| 865.8 |
| 874.0 |
| 884.0 |
| 881.3 |
| 926.2 |
| 907.9 |
| 879.7 |
| 788.2 |
| 793.7 |
| 789.2 |
| 771.5 |
| 770.3 |
| 717.7 |
| 708.2 |
| 662.0 |
| 655.4 |
| 639.1 |
| 632.3 |
| - |
| - |