| (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 | 148.5 | 198.5 | 75.1 | 223.8 | 319.6 | 371.3 | 399.4 | 276.1 | 247.0 | 274.3 | 203.6 | 287.8 | 304.9 | 304.9 | 238.2 | 56.3 | 55.9 | 71.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 148.5 | 198.5 | 75.1 | 223.8 | 319.6 | 371.3 | 399.4 | 276.1 | 247.0 | 274.3 | 203.6 | 287.8 | 304.9 | 304.9 | 238.2 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 88.1 | 96.9 | 135.5 | 44.1 | 41.9 | 44.2 | 40.5 | 41.7 | 39.1 | 33.6 | 30.7 | 33.1 | 30.6 | 24.0 | 25.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3,642.9 | 3,319.7 | 2,947.4 | 1,714.9 | 1,619.5 | 1,515.9 | 1,366.8 | 1,300.5 | 1,233.8 | 1,136.5 | 1,070.1 | 1,047.6 | 985.1 | 889.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 30.6 | 39.8 | 48.4 | 27.2 | 11.9 | 9.8 | 11.1 | 8.5 | 11.6 | 11.6 | 12.4 | 13.3 | 14.1 | 14.7 | 14.2 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,730.4 | 1,456.0 | 950.0 | 950.0 | 897.8 | 882.0 | 798.1 | 645.5 | 575.0 | 569.7 | 471.2 | 440.0 | - | - | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,730.4 | 1,456.0 | 950.0 | 950.0 | 897.8 | 882.0 | 798.1 | 645.5 | 575.0 | 569.7 | 471.2 | 440.0 | - | - | - | - | ||
| (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 | 140.3 | 148.5 | 147.1 | 213.7 | 153.8 | 198.5 | 279.2 | 384.4 | 118.4 | 75.1 | 109.7 | 192.4 | 184.1 | 223.8 | 268.9 | |||||||||||||||||||||||||
| - |
| 56.3 |
| 55.9 |
| 71.3 |
| 23.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 67.7 | 74.1 | 80.6 | 45.9 | 39.0 | 40.9 | 35.8 | 32.5 | 20.0 | 19.7 | 17.0 | 14.8 | 18.8 | 10.0 | 10.1 | 8.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 450.6 | 482.1 | 513.6 | 365.9 | 409.6 | 456.3 | 475.7 | 350.3 | 306.1 | 327.6 | 251.3 | 335.6 | 354.3 | 281.3 | 273.3 | 88.6 | - | - |
| 836.0 |
| 759.9 |
| - |
| - |
| Accumulated Depreciation | 1,921.8 | 1,655.6 | 1,409.6 | 1,170.5 | 1,161.6 | 1,085.5 | 997.9 | 925.2 | 852.5 | 774.8 | 710.0 | 686.8 | 643.9 | 578.1 | 528.1 | 479.4 | - | - |
| Property,Plant & Equipment Net | 1,721.1 | 1,664.2 | 1,537.8 | 544.4 | 457.9 | 430.3 | 368.9 | 375.3 | 381.3 | 361.6 | 360.1 | 360.8 | 341.2 | 311.2 | 308.0 | 280.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 458.0 | 458.0 | 472.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.3 | 2.7 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,099.8 | 3,173.1 | 3,211.6 | 1,010.2 | 984.6 | 1,000.5 | 932.1 | 739.9 | 710.6 | 737.9 | 662.8 | 754.9 | 755.1 | 606.5 | 597.7 | 376.1 | - | - |
| 16.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 6.4 | 6.2 | 6.5 | 4.9 | 4.9 | 4.7 | 4.3 | 4.5 | 4.8 | 4.3 | 4.3 | 4.3 | 4.2 | 4.1 | 4.0 | 3.9 | - | - |
| Operating Lease Liabilities Current | 54.6 | 57.2 | 68.0 | 12.0 | 12.2 | 11.2 | 10.1 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 109.6 | 134.6 | 120.5 | 63.9 | 39.1 | 51.0 | 51.3 | 51.4 | 47.9 | 47.1 | 38.4 | 32.2 | 31.5 | 26.5 | 21.9 | 19.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 220.8 | 253.3 | 373.3 | 120.3 | 81.0 | 94.4 | 89.7 | 75.3 | 74.5 | 67.9 | 68.9 | 60.0 | 143.7 | 51.7 | 47.8 | 41.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 269.8 | 302.0 | 330.1 | 94.6 | 111.8 | 111.3 | 86.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 1.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 333.3 | 398.3 | 471.5 | 47.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 28.6 | 40.1 | 61.6 | 35.0 | 44.6 | 14.8 | 15.3 | 25.4 | 27.6 | 28.0 | 31.0 | 21.8 | 20.0 | 10.1 | 11.2 | 5.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,163.6 | 2,950.3 | 2,602.1 | 1,528.8 | 1,357.7 | 1,293.6 | 1,135.8 | 888.9 | 813.1 | 791.1 | 675.1 | 671.1 | 561.6 | 446.8 | 433.7 | 224.3 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (708.6) | (376.3) | 17.1 | (1,074.6) | (909.9) | (807.8) | (684.6) | (609.5) | (554.7) | (478.9) | (431.8) | (370.4) | (316.9) | (338.3) | (324.5) | (332.0) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | (10.9) | (4.6) | (17.2) | (14.7) | (6.5) | 2.1 | 0.7 | (0.6) | 1.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (63.8) | 222.8 | 609.6 | (518.6) | (373.1) | (293.2) | (203.7) | (149.0) | (102.5) | (53.3) | (12.3) | 83.8 | 193.5 | 159.8 | 164.0 | 151.8 | 144.5 | 151.0 |
| Total Equity | (63.8) | 222.8 | 609.6 | (518.6) | (373.1) | (293.2) | (203.7) | (149.0) | (102.5) | (53.3) | (12.3) | 83.8 | 193.5 | 159.8 | 164.0 | 151.8 | 144.5 | 151.0 |
| - |
| - |
| Net debt | 1,581.9 | 1,257.5 | 874.9 | 726.2 | 578.2 | 510.7 | 398.7 | 369.4 | 328.0 | 295.4 | 267.6 | 152.2 | - | - | - | - | - | - |
| Working Capital | 229.7 | 228.8 | 140.3 | 245.6 | 328.6 | 361.9 | 386.0 | 275.0 | 231.6 | 259.7 | 182.4 | 275.6 | 210.6 | 229.5 | 225.4 | 47.0 | - | - |
| Book Value | (63.8) | 222.8 | 609.6 | (518.6) | (373.1) | (293.2) | (203.7) | (149.0) | (102.5) | (53.3) | (12.3) | 83.8 | 193.5 | 159.8 | 164.0 | 151.8 | 144.5 | 151.0 |
| Tangible Book Value | (521.8) | (235.2) | 136.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 312.1 |
| 281.5 |
| 319.6 |
| 351.9 |
| 374.0 |
| 238.0 |
| 371.3 |
| 393.3 |
| 417.0 |
| 375.1 |
| 399.4 |
| 396.3 |
| 399.4 |
| 399.4 |
| 276.1 |
| 284.6 |
| 276.1 |
| 236.0 |
| 247.0 |
| 250.8 |
| 256.5 |
| 263.2 |
| 247.0 |
| 148.2 |
| 155.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 140.3 | 148.5 | 147.1 | 213.7 | 153.8 | 198.5 | 279.2 | 384.4 | 118.4 | 75.1 | 109.7 | 192.4 | 184.1 | 223.8 | 268.9 | 312.1 | 281.5 | 319.6 | 351.9 | 374.0 | 238.0 | 371.3 | 393.3 | 417.0 | 375.1 | 399.4 | 396.3 | 399.4 | 399.4 | 276.1 | 284.6 | 276.1 | 236.0 | 247.0 | 250.8 | 256.5 | 263.2 | 247.0 | 148.2 | 155.0 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 91.1 | 88.1 | 95.9 | 95.1 | 88.0 | 96.9 | 99.6 | 111.7 | 107.2 | 135.5 | 87.2 | 89.2 | 45.2 | 44.1 | 43.4 | 44.6 | 41.7 | 41.9 | 43.7 | 43.8 | 41.2 | 44.2 | 42.1 | 40.6 | 43.0 | 40.5 | 41.3 | 40.7 | 39.3 | 41.7 | 41.0 | 39.5 | 38.0 | 39.1 | 39.1 | 34.8 | 33.7 | 33.6 | 33.5 | 32.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 68.6 | 67.8 | 69.5 | 72.7 | 66.1 | 74.1 | 72.2 | 67.7 | 79.7 | 80.6 | 73.5 | 81.9 | 49.2 | 45.9 | 46.4 | 43.1 | 41.8 | 39.0 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 430.3 | 450.6 | 479.8 | 561.0 | 422.7 | 482.1 | 569.4 | 689.5 | 473.2 | 513.6 | 581.3 | 713.2 | 328.8 | 365.9 | 413.5 | 437.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,697.0 | 3,642.9 | 3,584.5 | 3,546.0 | 3,428.3 | 3,319.7 | 3,227.8 | 3,103.5 | 3,046.2 | 2,947.4 | 2,946.7 | 2,856.1 | 1,769.2 | 1,714.9 | - | - | - | - | - | - | - | - | 421.3 | 406.7 | 367.7 | 368.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,964.1 | 1,921.8 | 1,871.8 | 1,820.7 | 1,736.4 | 1,655.6 | 1,607.1 | 1,522.9 | 1,484.8 | 1,409.6 | 1,329.1 | 1,248.7 | 1,197.1 | 1,170.5 | - | - | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,732.9 | 1,721.1 | 1,712.7 | 1,725.4 | 1,691.9 | 1,664.2 | 1,620.7 | 1,580.6 | 1,561.4 | 1,537.8 | 1,617.6 | 1,607.4 | 572.0 | 544.4 | 503.8 | 461.4 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 458.0 | 458.0 | 458.0 | 458.0 | 458.0 | 458.0 | 458.0 | 458.0 | 458.0 | 458.0 | 54.4 | 56.1 | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,056.6 | 3,099.8 | 3,148.3 | 3,270.5 | 3,120.7 | 3,173.1 | 3,204.1 | 3,344.2 | 3,145.4 | 3,211.6 | 2,961.7 | 3,162.7 | 998.4 | 1,010.2 | 1,020.7 | 1,014.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 36.1 | 30.6 | 28.4 | 49.2 | 55.9 | 39.8 | 53.1 | 38.5 | 45.9 | 48.4 | 29.4 | 30.3 | 18.5 | 27.2 | 18.4 | 14.8 | 13.8 | 11.9 | 11.6 | 14.6 | 12.2 | 9.8 | 12.0 | 12.2 | 13.1 | 11.1 | 9.8 | 11.6 | 9.6 | 8.5 | 8.3 | 10.3 | 13.0 | 11.6 | 12.3 | 9.3 | 12.3 | 11.6 | 13.0 | 16.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 53.7 | 54.6 | 55.1 | 50.9 | 56.0 | 57.2 | 55.9 | 61.8 | 66.6 | 68.0 | 68.4 | 125.6 | 12.4 | 12.0 | 11.8 | 12.2 | ||||||||||||||||||||||||
| Accrued Expenses | 112.3 | 109.6 | 129.0 | 116.7 | 146.7 | 134.6 | 148.2 | 189.1 | 187.5 | 120.5 | 120.0 | 117.6 | 76.8 | 63.9 | 67.3 | 52.3 | 48.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 226.1 | 220.8 | 237.5 | 243.3 | 283.4 | 253.3 | 280.6 | 313.0 | 420.6 | 373.3 | 355.7 | 415.8 | 127.4 | 120.3 | 121.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 263.7 | 269.8 | 278.8 | 298.5 | 295.9 | 302.0 | 270.9 | 309.1 | 320.9 | 330.1 | 331.0 | 455.7 | 91.9 | 94.6 | 99.4 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 321.7 | 333.3 | 351.5 | 362.5 | 379.7 | 398.3 | 383.0 | 406.3 | 436.5 | 471.5 | 388.3 | 424.5 | - | 47.6 | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 28.8 | 28.6 | 30.3 | 29.9 | 34.3 | 40.1 | 47.1 | 58.1 | 67.4 | 61.6 | 79.4 | 71.2 | 82.4 | 35.0 | 83.7 | 66.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,160.7 | 3,163.6 | 3,187.4 | 3,223.9 | 2,977.9 | 2,950.3 | 2,880.5 | 2,928.7 | 2,644.8 | 2,602.1 | 2,519.6 | 2,623.5 | 1,547.0 | 1,528.8 | 1,512.5 | 1,454.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (749.4) | (708.6) | (675.5) | (584.9) | (477.5) | (376.3) | (284.6) | (174.3) | (94.5) | 17.1 | (136.7) | (34.8) | (1,113.8) | (1,074.6) | (1,031.5) | (980.7) | (950.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (104.2) | (63.8) | (39.2) | 46.7 | 142.8 | 222.8 | 323.6 | 415.5 | 500.6 | 609.6 | 442.1 | 539.2 | (548.5) | (518.6) | (491.8) | (440.2) | (408.6) | |||||||||||||||||||||||
| Total Equity | (104.2) | (63.8) | (39.2) | 46.7 | 142.8 | 222.8 | 323.6 | 415.5 | 500.6 | 609.6 | 442.1 | 539.2 | (548.5) | (518.6) | (491.8) | (440.2) | (408.6) | (373.1) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 204.2 | 229.7 | 242.2 | 317.7 | 139.3 | 228.8 | 288.8 | 376.5 | 52.6 | 140.3 | 225.6 | 297.4 | 201.4 | 245.6 | 291.9 | 340.6 | 303.6 | 328.6 | ||||||||||||||||||||||
| Book Value | (104.2) | (63.8) | (39.2) | 46.7 | 142.8 | 222.8 | 323.6 | 415.5 | 500.6 | 609.6 | 442.1 | 539.2 | (548.5) | (518.6) | (491.8) | (440.2) | (408.6) | (373.1) | ||||||||||||||||||||||
| Tangible Book Value | (562.2) | (521.8) | (497.2) | (411.3) | (315.2) | (235.2) | (134.4) | (42.5) | 42.6 | 151.6 | 387.8 | 483.1 | - | - | - | - | - | |||||||||||||||||||||||
| 37.5 |
| 36.8 |
| 37.1 |
| 40.9 |
| 40.0 |
| 39.5 |
| 38.5 |
| 35.8 |
| 36.8 |
| 36.0 |
| 35.5 |
| 32.5 |
| 33.0 |
| 33.0 |
| 33.5 |
| 20.0 |
| 20.4 |
| 21.9 |
| 20.9 |
| 19.7 |
| 20.6 |
| 20.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.2 |
| 409.6 |
| 436.1 |
| 454.6 |
| 316.3 |
| 456.3 |
| 475.4 |
| 497.1 |
| 456.6 |
| 475.7 |
| 474.4 |
| 486.0 |
| 333.9 |
| 350.3 |
| 358.5 |
| 296.7 |
| 307.5 |
| 306.1 |
| 310.3 |
| 313.2 |
| 317.8 |
| 327.6 |
| 202.3 |
| 208.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 456.4 |
| 457.9 |
| 454.7 |
| 436.0 |
| 425.5 |
| 430.3 |
| - |
| - |
| - |
| - |
| 370.8 |
| 375.9 |
| 375.3 |
| 375.3 |
| 381.0 |
| 382.7 |
| 385.8 |
| 381.3 |
| 381.0 |
| 376.9 |
| 368.9 |
| 361.6 |
| 370.7 |
| 370.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.6 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 969.8 |
| 984.6 |
| 1,008.7 |
| 1,010.7 |
| 853.0 |
| 1,000.5 |
| 1,000.9 |
| 1,005.4 |
| 913.6 |
| 932.1 |
| 932.3 |
| 949.1 |
| 797.0 |
| 739.9 |
| 757.3 |
| 700.2 |
| 716.5 |
| 710.6 |
| 729.9 |
| 732.4 |
| 732.7 |
| 737.9 |
| 617.6 |
| 626.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.4 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 12.2 |
| 11.3 |
| 11.8 |
| 11.1 |
| 11.2 |
| 12.0 |
| 11.3 |
| 10.4 |
| 10.1 |
| 10.3 |
| 10.6 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.1 |
| 57.5 |
| 48.0 |
| 49.7 |
| 51.0 |
| 47.7 |
| 52.5 |
| 49.2 |
| 51.3 |
| 49.1 |
| 51.6 |
| 45.6 |
| 51.4 |
| 46.7 |
| 47.4 |
| 46.2 |
| 47.9 |
| 47.4 |
| 49.4 |
| 45.1 |
| 47.1 |
| 41.8 |
| 43.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.9 |
| 91.6 |
| 81.0 |
| 99.0 |
| 93.7 |
| 422.7 |
| 94.4 |
| 95.2 |
| 100.1 |
| 90.1 |
| 89.7 |
| 86.2 |
| 90.2 |
| 81.6 |
| 75.3 |
| 72.3 |
| 75.0 |
| 74.5 |
| 74.5 |
| 73.6 |
| 72.3 |
| 69.2 |
| 67.9 |
| 62.0 |
| 65.9 |
| 110.7 |
| 111.7 |
| 111.8 |
| 115.1 |
| 115.9 |
| 109.4 |
| 111.3 |
| 101.4 |
| 99.2 |
| 88.3 |
| 86.7 |
| 85.3 |
| 83.5 |
| 88.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.8 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.1 |
| 44.6 |
| 29.0 |
| 19.3 |
| 19.2 |
| 14.8 |
| 16.8 |
| 19.9 |
| 17.8 |
| 15.3 |
| 13.0 |
| 7.6 |
| 5.8 |
| 25.4 |
| 26.7 |
| 27.4 |
| 27.2 |
| 27.6 |
| 28.4 |
| 28.9 |
| 29.1 |
| 28.0 |
| 26.5 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,378.4 |
| 1,357.7 |
| 1,365.5 |
| 1,346.9 |
| 1,160.5 |
| 1,293.6 |
| 1,261.6 |
| 1,241.0 |
| 1,135.9 |
| 1,135.8 |
| 1,122.8 |
| 1,125.7 |
| 961.2 |
| 888.9 |
| 883.2 |
| 814.9 |
| 813.5 |
| 813.1 |
| 810.0 |
| 803.6 |
| 796.3 |
| 791.1 |
| 658.1 |
| 655.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (909.9) |
| (888.8) |
| (864.5) |
| (825.0) |
| (807.8) |
| (766.7) |
| (729.1) |
| (705.9) |
| (684.6) |
| (662.3) |
| (647.4) |
| (626.8) |
| (609.5) |
| (590.0) |
| (573.5) |
| (556.3) |
| (554.7) |
| (526.6) |
| (509.4) |
| (493.8) |
| (478.9) |
| (470.8) |
| (457.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (373.1) |
| (356.8) |
| (336.1) |
| (307.6) |
| (293.2) |
| (260.7) |
| (235.6) |
| (222.2) |
| (203.7) |
| (190.5) |
| (176.6) |
| (164.2) |
| (149.0) |
| (125.8) |
| (114.6) |
| (97.1) |
| (102.5) |
| (80.1) |
| (71.2) |
| (63.6) |
| (53.3) |
| (40.5) |
| (29.4) |
| (356.8) |
| (336.1) |
| (307.6) |
| (293.2) |
| (260.7) |
| (235.6) |
| (222.2) |
| (203.7) |
| (190.5) |
| (176.6) |
| (164.2) |
| (149.0) |
| (125.8) |
| (114.6) |
| (97.1) |
| (102.5) |
| (80.1) |
| (71.2) |
| (63.6) |
| (53.3) |
| (40.5) |
| (29.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.1 |
| 360.8 |
| (106.4) |
| 361.9 |
| 380.1 |
| 397.1 |
| 366.4 |
| 386.0 |
| 388.1 |
| 395.8 |
| 252.3 |
| 275.0 |
| 286.2 |
| 221.8 |
| 233.1 |
| 231.6 |
| 236.8 |
| 240.8 |
| 248.6 |
| 259.7 |
| 140.3 |
| 142.2 |
| (356.8) |
| (336.1) |
| (307.6) |
| (293.2) |
| (260.7) |
| (235.6) |
| (222.2) |
| (203.7) |
| (190.5) |
| (176.6) |
| (164.2) |
| (149.0) |
| (125.8) |
| (114.6) |
| (97.1) |
| (102.5) |
| (80.1) |
| (71.2) |
| (63.6) |
| (53.3) |
| (40.5) |
| (29.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |