| (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 | 131.8 | 656.9 | 710.6 | 718.0 | 276.0 | 143.9 | 148.9 | 113.7 | 179.0 | 164.9 | 100.1 | 113.1 | 93.4 | 267.3 | 98.0 | 159.8 | 12.3 | 90.3 |
| Restricted Cash | - | 17.2 | 8.8 | 9.8 | 8.9 | 5.0 | 6.9 | 5.6 | 7.2 | 6.9 | 14.0 | 14.3 | 9.1 | 5.3 | 7.4 | 5.1 | - | - |
| Short Term Investments | - | 18.5 | 17.5 | 120.0 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | 6.1 | - | |
| Cash And Short Term Investments | 131.8 | 675.4 | 728.1 | 838.1 | 276.0 | 143.9 | 148.9 | 113.7 | 179.0 | 164.9 | 100.1 | 113.1 | 93.4 | 267.3 | 98.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | 45.5 | 50.7 | 26.9 | 21.0 | 8.2 | 7.4 | 5.6 | 1.3 | 1.0 | 1.1 | 2.4 | 16.1 | 2.2 | 2.2 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 38.4 | 13.2 | 61.3 | 28.0 | 21.4 | 10.5 | 10.5 | 11.0 | 9.7 | 11.4 | 10.6 | 11.6 | 11.0 | 9.4 | 9.3 | 9.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | 49.4 | 46.8 | 18.2 | 18.9 | 7.6 | 6.2 | 8.6 | 6.3 | 3.8 | 4.0 | 6.3 | 5.8 | 5.9 | 4.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 171.9 | 1,410.5 | 1,999.2 | 2,264.5 | 2,169.7 | 1,305.1 | 1,206.4 | 1,159.2 | 644.7 | 856.3 | 1,134.8 | 1,327.0 | 1,660.9 | 1,399.7 | 1,290.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | 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 | 171.9 | 1,697.8 | 2,346.2 | 2,584.6 | 2,442.1 | 1,452.2 | 1,417.2 | 1,308.4 | 851.0 | 1,054.6 | 1,318.6 | 1,519.9 | 1,867.6 | 1,561.9 | 1,443.4 | 1,341.7 | ||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q2 FY 12 | Q4 FY 11 | Q2 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 131.8 | 442.7 | 656.9 | 656.9 | 745.5 | 682.7 | - | 276.0 | 143.9 | 155.7 | 148.9 | 98.6 | 113.7 | 124.4 | 179.0 | ||||||||||||||||
| - |
| 165.9 |
| 12.3 |
| 90.3 |
| 3.4 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | 16.8 | 61.9 | 10.6 | 8.6 | 8.9 | 8.4 | 6.4 | 5.7 | 3.9 | 3.5 | 5.0 | 2.5 | 1.9 | 1.9 | 2.4 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.4 | 0.0 | - | - | - |
| Total Current Assets | - | 1,040.2 | 1,117.7 | 1,014.6 | 426.1 | 192.1 | 197.2 | 170.8 | 226.6 | 209.8 | 145.1 | 158.0 | 136.6 | 299.9 | 138.9 | 211.2 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 1,037.7 | 1,075.5 | 1,141.9 | 1,092.5 | 1,016.3 | 1,000.6 | 945.4 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | 3,387.0 | 3,446.8 | 3,666.9 | - | - | 2,620.3 | 2,608.7 | 1,995.2 | 2,073.2 | 2,247.6 | 2,349.4 | 2,428.3 | 1,921.9 | 1,767.3 | 1,535.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 0.6 | 21.0 | 19.9 | 78.2 | 111.7 | 131.1 | 161.9 | 153.1 | 117.9 | 73.6 | 23.7 | 0.0 | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 0.1 | 0.3 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 246.7 | 1.1 | 284.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | 0.0 | 1.7 | 8.4 | 3.8 | 9.9 | 9.4 | 9.0 | 12.6 | 12.1 | 0.0 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,199.4 | 5,148.7 | 5,287.0 | 4,896.2 | 4,407.0 | 3,010.5 | 3,012.0 | 3,050.8 | 2,490.3 | 2,558.4 | 2,632.6 | 2,714.7 | 2,685.8 | 2,311.3 | 1,982.5 | 1,828.8 | - | - |
| 4.1 |
| - |
| - |
| Short Term Debt | - | 287.4 | 347.0 | 320.1 | 272.4 | 147.1 | 210.7 | 149.2 | 206.3 | 198.3 | 183.8 | 193.0 | 206.7 | 162.2 | 153.2 | 114.6 | - | - |
| Deferred Revenue Current | - | 24.9 | 52.2 | 25.2 | 23.8 | 11.9 | 10.4 | 12.4 | 15.3 | 19.7 | 18.4 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 205.2 | 161.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | 20.7 | 39.5 | 51.6 | 27.3 | 17.6 | 19.4 | 17.6 | 10.8 | 11.1 | 15.2 | 19.1 | 14.4 | 9.3 | 13.5 | 7.8 | - | - |
| Other Current Liabilities | 8.7 | 24.6 | 7.4 | 3.5 | 2.4 | 2.4 | 2.1 | 2.4 | 1.6 | 1.7 | 1.7 | 2.3 | 3.1 | 10.8 | 2.5 | 1.8 | - | - |
| Total Current Liabilities | - | 745.6 | 662.8 | 423.1 | 370.0 | 207.0 | 266.5 | 224.7 | 276.7 | 280.0 | 270.3 | 290.4 | 295.0 | 249.4 | 226.6 | 184.8 | - | - |
| 1,227.1 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | 87.4 | 114.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | 14.6 | 27.4 | 34.5 | 33.9 | 29.6 | 7.9 | 4.7 | 11.1 | 16.5 | 26.5 | 29.5 | 25.2 | 16.6 | 10.5 | 0.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | 11.1 | 9.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | 1,834.5 | 2,184.9 | 2,312.7 | 2,311.1 | 1,454.7 | 1,334.7 | 1,469.0 | 995.1 | 1,204.0 | 1,398.7 | 1,621.7 | 1,733.9 | 1,541.5 | 1,426.0 | 1,281.9 | - | - |
| Total Liabilities | 500.1 | 2,577.6 | 2,848.3 | 2,739.3 | 2,681.1 | 1,661.7 | 1,601.2 | 1,693.7 | 1,271.8 | 1,484.0 | 1,669.0 | 1,912.1 | 2,028.9 | 1,790.9 | 1,652.6 | 1,466.6 | - | - |
| - |
| - |
| Additional Paid In Capital | - | 1,336.6 | 1,435.3 | 1,424.0 | 1,386.6 | 1,366.5 | 1,351.4 | 1,313.8 | 1,175.8 | 1,057.4 | 963.9 | 858.7 | 762.1 | 714.1 | 520.0 | 520.0 | - | - |
| Retained Earnings | - | 1,279.6 | 1,045.9 | 746.7 | 341.5 | (9.7) | 60.6 | 38.7 | 43.7 | 31.4 | 44.2 | 0.1 | (20.0) | (40.8) | (48.9) | (74.9) | - | - |
| Accumulated Other Comprehensive Income | - | 17.3 | 21.4 | 46.4 | (2.2) | (8.0) | (1.2) | 4.5 | (1.0) | (14.4) | (44.6) | (56.1) | (85.2) | (152.8) | (141.1) | (82.9) | - | - |
| Treasury Stock | - | 120.1 | 120.1 | 60.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | 57.5 | 56.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | 2,513.5 | 2,382.5 | 2,157.0 | 1,725.9 | 1,348.8 | 1,410.7 | 1,357.1 | 1,218.5 | 1,074.4 | 963.5 | 802.6 | 656.9 | 520.5 | 330.0 | 362.1 | 155.2 | (10.8) |
| Total Equity | - | 2,571.1 | 2,438.8 | 2,157.0 | 1,725.9 | 1,348.8 | 1,410.7 | 1,357.1 | 1,218.5 | 1,074.4 | 963.5 | 802.6 | 656.9 | 520.5 | 330.0 | 362.1 | 155.2 | (10.8) |
| - |
| - |
| Net debt | 40.1 | 1,022.5 | 1,618.1 | 1,746.6 | 2,166.1 | 1,308.3 | 1,268.2 | 1,194.7 | 672.0 | 889.7 | 1,218.5 | 1,406.9 | 1,774.2 | 1,294.6 | 1,345.4 | 1,175.9 | - | - |
| Working Capital | - | 294.7 | 454.9 | 591.5 | 56.1 | (14.9) | (69.3) | (53.9) | (50.1) | (70.2) | (125.3) | (132.4) | (158.4) | 50.5 | (87.7) | 26.4 | - | - |
| Book Value | - | 2,513.5 | 2,382.5 | 2,157.0 | 1,725.9 | 1,348.8 | 1,410.7 | 1,357.1 | 1,218.5 | 1,074.4 | 963.5 | 802.6 | 656.9 | 520.5 | 330.0 | 362.1 | 155.2 | (10.8) |
| Tangible Book Value | - | 2,513.4 | 2,382.3 | 2,156.5 | 1,725.2 | 1,348.0 | 1,409.7 | 1,355.9 | - | - | - | - | - | - | - | - | - | - |
| 195.0 |
| 164.9 |
| 99.7 |
| 100.1 |
| 159.9 |
| 113.1 |
| 147.8 |
| 93.4 |
| 112.4 |
| 267.3 |
| 241.7 |
| 98.0 |
| 69.6 |
| 159.8 |
| 12.3 |
| 90.3 |
| Restricted Cash | - | 20.5 | 17.2 | 17.2 | 10.6 | 10.2 | - | 8.9 | 5.0 | 6.6 | 6.9 | 147.3 | 5.6 | 5.2 | 7.2 | 6.5 | 6.9 | 6.1 | 14.0 | 14.0 | 14.3 | 8.8 | 9.1 | 6.2 | 5.3 | 12.6 | 7.4 | - | - | - | - |
| Short Term Investments | - | 18.9 | 18.5 | 18.0 | 17.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 131.8 | 461.6 | 675.4 | 674.9 | 763.0 | 682.7 | - | 276.0 | 143.9 | 155.7 | 148.9 | 98.6 | 113.7 | 124.4 | 179.0 | 195.0 | 164.9 | 99.7 | 100.1 | 159.9 | 113.1 | 147.8 | 93.4 | 112.4 | 267.3 | 241.7 | 98.0 | 69.6 | 159.8 | 12.3 | 90.3 |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 21.0 | 8.2 | 10.6 | 7.4 | 10.1 | 5.6 | 1.3 | 1.3 | 3.9 | 1.0 | 2.2 | 1.1 | 1.3 | 2.4 | 9.3 | 16.1 | 13.0 | 2.2 | 2.9 | 2.2 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 38.4 | 14.1 | 13.2 | 54.2 | 61.3 | - | - | 21.4 | 10.5 | 11.4 | 10.5 | 10.6 | 11.0 | 9.7 | 9.7 | 10.4 | 11.4 | 10.8 | 10.6 | 13.7 | 11.6 | 13.8 | 11.0 | 14.4 | 9.4 | 12.6 | 9.3 | - | - | - | - |
| Prepaid Expenses | - | 34.8 | 16.8 | 59.4 | 61.9 | - | - | 8.6 | 8.9 | 11.4 | 8.4 | 7.0 | 6.4 | 5.5 | 5.7 | 4.0 | 3.9 | 4.2 | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | - | 618.9 | 1,040.2 | 1,280.7 | 1,117.7 | - | - | 426.1 | 192.1 | 226.3 | 197.2 | 305.3 | 170.8 | 162.7 | 226.6 | 243.0 | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 1,037.7 | 1,075.5 | 1,044.7 | 1,141.9 | 1,120.3 | 1,092.5 | 1,055.4 | 1,016.3 | 1,002.5 | 1,000.6 | ||||||||||||||
| Property,Plant & Equipment Net | - | 2,696.5 | 3,387.0 | 3,378.2 | 3,446.8 | - | - | - | - | - | - | 2,570.6 | 2,608.7 | 2,015.5 | 1,995.2 | 2,066.6 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | 0.1 | 0.6 | - | - | 19.9 | 78.2 | 78.4 | 111.7 | 134.1 | 131.1 | 172.4 | 161.9 | 160.8 | 153.1 | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Intangible Assets | - | 0.0 | 0.1 | 0.2 | 0.3 | - | - | 0.7 | 0.8 | 0.9 | 1.0 | 1.1 | 1.2 | - | - | - | - | - | |||||||||||||
| Operating Lease Right Of Use Assets | 246.7 | 1.1 | 1.1 | 236.9 | 284.4 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | 1.7 | 8.4 | 10.3 | 10.5 | 10.2 | 9.9 | 9.7 | 9.4 | 9.2 | 9.0 | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 1,199.4 | 3,739.1 | 5,148.7 | 5,355.6 | 5,287.0 | - | - | 4,407.0 | 3,010.5 | 2,873.1 | 3,012.0 | 3,108.9 | 3,050.8 | 2,466.7 | 2,490.3 | 2,585.6 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | 18.9 | 7.6 | 5.0 | 6.2 | 5.7 | 8.6 | 6.9 | 6.3 | 4.6 | 3.8 | 5.3 | 4.0 | 7.1 | 6.3 | 6.3 | 5.8 | 10.1 | 5.9 | 6.2 | 4.1 | - | - | - | - |
| Short Term Debt | - | 282.2 | 287.4 | 338.7 | 347.0 | - | - | 272.4 | 147.1 | 167.8 | 210.7 | 193.1 | 149.2 | 137.1 | 206.3 | 181.0 | 198.3 | 188.1 | |||||||||||||
| Deferred Revenue Current | - | 25.6 | 24.9 | 52.4 | 52.2 | - | - | 23.8 | 11.9 | 9.5 | 10.4 | 13.9 | 12.4 | 13.7 | 15.3 | 17.1 | 19.7 | ||||||||||||||
| Operating Lease Liabilities Current | - | - | - | 151.8 | 161.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Accrued Expenses | - | 17.4 | 20.7 | 35.1 | 39.5 | - | - | 27.3 | 17.6 | 31.4 | 19.4 | 16.6 | 17.6 | 11.2 | 10.8 | 11.5 | 11.1 | 16.1 | |||||||||||||
| Other Current Liabilities | 8.7 | 20.3 | 24.6 | 9.2 | 7.4 | - | - | 2.4 | 2.4 | 2.5 | 2.1 | 2.3 | 2.4 | 1.5 | 1.6 | 1.6 | 1.7 | ||||||||||||||
| Total Current Liabilities | - | 369.2 | 745.6 | 797.2 | 662.8 | - | - | 370.0 | 207.0 | 237.3 | 266.5 | 372.1 | 224.7 | 204.3 | 276.7 | ||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 171.9 | 1,306.5 | 1,410.5 | 1,925.2 | 1,999.2 | - | - | 2,169.7 | 1,305.1 | 1,174.9 | 1,206.4 | 1,199.1 | 1,159.2 | 581.3 | 644.7 | 754.5 | 856.3 | 1,076.9 | 1,134.8 | 1,234.4 | 1,327.0 | 1,427.3 | 1,660.9 | 1,547.6 | 1,399.7 | 1,391.3 | 1,290.2 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | 79.6 | 114.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Revenue Non-Current | - | 12.0 | 14.6 | 21.1 | 27.4 | - | - | 33.9 | 29.6 | 16.1 | 7.9 | 4.3 | 4.7 | 7.7 | 11.1 | 14.9 | 16.5 | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | - | 32.1 | 11.1 | 19.3 | 9.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Non-Current Liabilities | - | 1,350.8 | 1,834.5 | 2,055.1 | 2,184.9 | - | - | 2,311.1 | 1,454.7 | 1,308.8 | 1,334.7 | 1,385.7 | 1,469.0 | 911.4 | 995.1 | 1,125.7 | |||||||||||||||
| Total Liabilities | 500.1 | 1,720.0 | 2,577.6 | 2,852.6 | 2,848.3 | - | - | 2,681.1 | 1,661.7 | 1,546.1 | 1,601.2 | 1,757.8 | 1,693.7 | 1,115.7 | 1,271.8 | 1,384.0 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | - | 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 | - | 1,329.5 | 1,336.6 | 1,336.9 | 1,435.3 | - | - | 1,386.6 | 1,366.5 | 1,358.6 | 1,351.4 | 1,324.5 | 1,313.8 | 1,301.5 | 1,175.8 | 1,162.1 | |||||||||||||||
| Retained Earnings | - | 731.1 | 1,279.6 | 1,201.9 | 1,045.9 | - | - | 341.5 | (9.7) | (22.3) | 60.6 | 27.6 | 38.7 | 42.8 | 43.7 | 48.7 | 31.4 | ||||||||||||||
| Accumulated Other Comprehensive Income | - | 7.5 | 17.3 | 27.0 | 21.4 | - | - | (2.2) | (8.0) | (9.3) | (1.2) | (1.2) | 4.5 | 6.7 | (1.0) | (9.3) | |||||||||||||||
| Treasury Stock | - | 120.1 | 120.1 | 120.1 | 120.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | - | 71.1 | 57.5 | 57.4 | 56.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | - | 1,948.0 | 2,513.5 | 2,445.7 | 2,382.5 | 2,342.2 | 2,157.0 | 1,725.9 | 1,348.8 | 1,327.1 | 1,410.7 | 1,351.0 | 1,357.1 | 1,351.0 | 1,218.5 | 1,201.6 | |||||||||||||||
| Total Equity | - | 2,019.1 | 2,571.1 | 2,503.0 | 2,438.8 | 2,342.2 | 2,157.0 | 1,725.9 | 1,348.8 | 1,327.1 | 1,410.7 | 1,351.0 | 1,357.1 | 1,351.0 | 1,218.5 | 1,201.6 | 1,074.4 | 981.0 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 171.9 | 1,588.7 | 1,697.8 | 2,263.9 | 2,346.2 | - | - | 2,442.1 | 1,452.2 | 1,342.8 | 1,417.2 | 1,392.2 | 1,308.4 | 718.4 | 851.0 | 935.4 | 1,054.6 | 1,265.1 | 1,318.6 | 1,421.3 | 1,519.9 | 1,622.8 | 1,867.6 | 1,739.6 | 1,561.9 | 1,552.5 | 1,443.4 | - | - | - | - |
| Net debt | 40.1 | 1,127.2 | 1,022.5 | 1,589.0 | 1,583.2 | - | - | 2,166.1 | 1,308.3 | 1,187.1 | 1,268.2 | 1,293.7 | 1,194.7 | 594.0 | 672.0 | 740.4 | 889.7 | 1,165.3 | |||||||||||||
| Working Capital | - | 249.7 | 294.7 | 483.6 | 454.9 | - | - | 56.1 | (14.9) | (11.0) | (69.3) | (66.8) | (53.9) | (41.6) | (50.1) | (15.3) | (70.2) | (139.6) | |||||||||||||
| Book Value | - | 1,948.0 | 2,513.5 | 2,445.7 | 2,382.5 | 2,342.2 | 2,157.0 | 1,725.9 | 1,348.8 | 1,327.1 | 1,410.7 | 1,351.0 | 1,357.1 | 1,351.0 | 1,218.5 | 1,201.6 | 1,074.4 | 981.0 | |||||||||||||
| Tangible Book Value | - | 1,948.0 | 2,513.4 | 2,445.5 | 2,382.3 | - | - | 1,725.2 | 1,348.0 | 1,326.1 | 1,409.7 | 1,349.9 | 1,355.9 | - | - | - | - | ||||||||||||||
| 3.5 |
| 6.2 |
| 5.0 |
| 4.6 |
| 2.5 |
| 4.8 |
| 1.9 |
| 3.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 209.8 |
| 138.4 |
| 145.1 |
| 209.2 |
| 158.0 |
| 191.8 |
| 136.6 |
| 165.8 |
| 299.9 |
| 290.3 |
| 138.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,073.2 |
| 2,199.7 |
| 2,247.6 |
| 2,300.5 |
| 2,349.4 |
| 2,403.1 |
| 2,428.3 |
| 2,248.6 |
| 1,921.9 |
| 1,835.7 |
| 1,767.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.2 |
| 117.9 |
| 91.1 |
| 73.6 |
| 72.3 |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 12.6 |
| 12.4 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,558.4 |
| 2,586.7 |
| 2,632.6 |
| 2,727.4 |
| 2,714.7 |
| 2,800.7 |
| 2,685.8 |
| 2,500.7 |
| 2,311.3 |
| 2,205.6 |
| 1,982.5 |
| - |
| - |
| - |
| - |
| 183.8 |
| 186.9 |
| 193.0 |
| 195.5 |
| 206.7 |
| 192.0 |
| 162.2 |
| 161.2 |
| 153.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| 19.4 |
| 19.1 |
| 16.6 |
| 14.4 |
| 14.1 |
| 9.3 |
| 13.6 |
| 13.5 |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 2.2 |
| 2.3 |
| 2.1 |
| 3.1 |
| 2.9 |
| 10.8 |
| 2.4 |
| 2.5 |
| - |
| - |
| - |
| - |
| 258.3 |
| 280.0 |
| 278.0 |
| 270.3 |
| 283.2 |
| 290.4 |
| 289.6 |
| 295.0 |
| 278.7 |
| 249.4 |
| 242.9 |
| 226.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 26.5 |
| 29.0 |
| 29.5 |
| 28.2 |
| 25.2 |
| 21.5 |
| 16.6 |
| 11.3 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,204.0 |
| 1,327.7 |
| 1,398.7 |
| 1,516.7 |
| 1,621.7 |
| 1,738.3 |
| 1,733.9 |
| 1,631.2 |
| 1,541.5 |
| 1,533.6 |
| 1,426.0 |
| - |
| - |
| - |
| - |
| 1,484.0 |
| 1,605.7 |
| 1,669.0 |
| 1,799.9 |
| 1,912.1 |
| 2,027.9 |
| 2,028.9 |
| 1,909.9 |
| 1,790.9 |
| 1,776.5 |
| 1,652.6 |
| - |
| - |
| - |
| - |
| 1,057.4 |
| 966.7 |
| 963.9 |
| 960.7 |
| 858.7 |
| 858.7 |
| 762.1 |
| 714.1 |
| 714.1 |
| 620.6 |
| 520.0 |
| - |
| - |
| - |
| - |
| 62.0 |
| 44.2 |
| 20.7 |
| 0.1 |
| (19.7) |
| (20.0) |
| (25.9) |
| (40.8) |
| (37.8) |
| (48.9) |
| - |
| - |
| - |
| - |
| (14.4) |
| (47.7) |
| (44.6) |
| (53.9) |
| (56.1) |
| (66.3) |
| (85.2) |
| (97.3) |
| (152.8) |
| (153.7) |
| (141.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,074.4 |
| 981.0 |
| 963.5 |
| 927.5 |
| 802.6 |
| 772.7 |
| 656.9 |
| 590.9 |
| 520.5 |
| 429.1 |
| 330.0 |
| 369.0 |
| 362.1 |
| 155.2 |
| (10.8) |
| 963.5 |
| 927.5 |
| 802.6 |
| 772.7 |
| 656.9 |
| 590.9 |
| 520.5 |
| 429.1 |
| 330.0 |
| 369.0 |
| 362.1 |
| 155.2 |
| (10.8) |
| 1,218.5 |
| 1,261.3 |
| 1,406.9 |
| 1,475.0 |
| 1,774.2 |
| 1,627.2 |
| 1,294.6 |
| 1,310.8 |
| 1,345.4 |
| - |
| - |
| - |
| - |
| (125.3) |
| (74.0) |
| (132.4) |
| (97.8) |
| (158.4) |
| (112.9) |
| 50.5 |
| 47.4 |
| (87.7) |
| - |
| - |
| - |
| - |
| 963.5 |
| 927.5 |
| 802.6 |
| 772.7 |
| 656.9 |
| 590.9 |
| 520.5 |
| 429.1 |
| 330.0 |
| 369.0 |
| 362.1 |
| 155.2 |
| (10.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |