| (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 | 23.9 | 6.8 | 16.7 | 54.7 | 30.7 | 30.3 | 18.5 | 23.2 | 61.3 | 65.9 | 134.0 | 2.1 | 3.0 | 4.5 | 8.5 | 1.7 | 90.5 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.3 | 47.6 | 84.6 | 96.0 | ||
| Cash And Short Term Investments | 23.9 | 6.8 | 16.7 | 54.7 | 30.7 | 30.3 | 18.5 | 23.2 | 61.3 | 65.9 | 134.0 | 2.1 | 3.0 | 16.8 | 56.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 203.5 | 145.4 | 166.6 | 415.1 | 217.1 | 125.0 | 120.1 | 87.6 | 26.7 | 19.3 | 15.2 | 32.8 | 35.7 | 34.7 | 47.1 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 501.7 | 421.8 | 523.3 | 530.2 | 314.6 | 259.3 | 253.0 | 138.8 | 126.0 | 45.3 | 57.3 | 117.3 | 101.9 | 67.8 | 94.0 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,809.1 | 2,952.1 | 2,640.4 | 2,152.6 | 2,615.2 | 2,517.1 | 2,500.1 | 1,244.4 | 1,110.5 | 1,044.5 | 1,249.3 | 1,060.7 | 798.7 | 1,324.4 | 1,196.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 146.5 | 146.1 | 139.2 | 138.8 | 116.5 | 116.2 | 95.0 | 52.9 | 7.7 | 7.0 | 4.8 | 23.4 | 23.8 | 24.2 | 24.1 | 23.9 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,809.1 | 2,952.1 | 2,640.4 | 2,152.6 | 2,615.2 | 2,517.1 | 2,500.1 | 1,244.4 | 1,110.5 | 1,044.5 | 1,249.3 | 1,060.7 | 798.7 | 1,324.4 | 1,196.9 | 513.4 | |||
| (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 | 14.8 | 23.9 | 19.2 | 25.9 | 32.9 | 6.8 | 13.8 | 19.3 | 6.4 | 16.7 | 19.8 | 9.9 | 33.7 | 54.7 | 38.6 | |||||||||||||||||||||||||
| 6.3 |
| 5.6 |
| - |
| - |
| - |
| 86.4 |
| 186.4 |
| 6.3 |
| 5.6 |
| 28.7 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 3.0 | 2.4 | 2.4 | 2.5 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 75.3 | 97.5 | 86.6 | 56.3 | 15.1 | 14.8 | 10.4 | 13.8 | 2.7 | 1.8 | 2.0 | 10.1 | 2.9 | 3.6 | 2.8 | 4.7 | 4.3 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 198.6 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 360.9 | 284.0 | 461.5 | 645.0 | 318.7 | 199.8 | 289.7 | 159.4 | 302.5 | 90.2 | 156.2 | 61.2 | 57.1 | 79.9 | 113.1 | 135.7 | 273.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 3,547.2 | 2,940.5 | 2,147.5 | 1,545.5 | 1,058.1 | 902.3 | 486.5 | 210.6 | 2,042.7 | 3,018.0 | 3,397.5 | 2,305.0 | 1,867.3 | 1,546.5 | 1,353.5 | 1,002.5 | 850.1 | - | - |
| Property,Plant & Equipment Net | 6,215.5 | 5,688.4 | 5,384.8 | 4,622.7 | 4,007.1 | 4,084.6 | 4,008.8 | 1,668.0 | 607.9 | 798.7 | 1,038.4 | 2,198.2 | 2,066.7 | 1,958.7 | 2,509.8 | 1,816.2 | 1,576.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 350.2 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 94.7 | 73.8 | 71.5 | 90.7 | 6.5 | 3.0 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 110.2 | 98.3 | 4.2 | 4.2 | 12.5 | 154.3 | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.0 | 0.9 | 1.0 | 1.2 | 5.2 | 15.5 | 19.9 | 16.9 | 12.2 | 9.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,007.1 | 6,382.1 | 6,253.6 | 5,694.3 | 4,668.2 | 4,624.0 | 4,657.1 | 2,187.8 | 930.4 | 889.9 | 1,195.9 | 2,264.5 | 2,139.4 | 2,569.9 | 2,639.9 | 1,964.2 | 1,859.0 | - | - |
| 104.2 |
| 67.5 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 46.9 | 35.9 | 23.8 | 38.4 | 2.4 | 2.3 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 153.2 | 146.2 | 134.5 | 183.1 | 135.0 | 133.0 | 137.2 | 68.1 | 42.5 | 40.4 | 38.4 | 44.8 | 91.3 | 37.0 | 85.5 | 40.5 | 20.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 729.5 | 612.9 | 681.5 | 756.1 | 634.0 | 441.6 | 392.4 | 206.9 | 168.5 | 91.7 | 95.7 | 162.2 | 195.0 | 143.4 | 187.2 | 155.1 | 94.8 | - | - |
| 513.4 |
| 470.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 47.7 | 37.7 | 47.7 | 52.4 | 4.1 | 0.7 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 437.1 | 345.1 | 470.0 | 425.7 | 197.4 | 200.6 | 211.8 | 161.9 | 10.3 | 9.1 | 2.0 | 154.5 | 177.0 | 149.9 | 201.7 | 218.0 | 220.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 0.0 | 0.5 | 6.4 | - | - | - | - | 2.0 | 2.1 | 2.3 | 2.4 | 2.6 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,044.2 | 4,048.6 | 3,870.4 | 3,415.9 | 3,480.5 | 3,182.2 | 3,134.5 | 1,618.3 | 1,299.7 | 1,161.1 | 1,367.1 | 1,394.3 | 1,187.4 | 1,636.4 | 1,602.3 | 895.7 | 792.9 | - | - |
| 23.6 |
| - |
| - |
| Additional Paid In Capital | 1,376.1 | 1,366.3 | 1,260.9 | 1,253.4 | 1,100.4 | 1,095.4 | 909.4 | 452.5 | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,124.2 | 728.6 | 958.3 | 886.1 | (204.0) | 55.2 | 138.6 | 64.1 | (927.2) | (815.8) | (680.7) | 366.4 | 447.3 | 424.3 | 524.4 | 557.8 | 577.4 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 4.4 | 20.5 | 32.3 | 30.6 | 9.1 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 316.1 | 92.5 | 24.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,646.8 | 2,241.0 | 2,358.4 | 2,278.3 | 1,012.8 | 1,266.8 | 1,143.0 | 569.6 | (369.3) | (271.3) | (171.3) | 870.3 | 952.0 | 933.5 | 1,037.6 | 1,068.5 | 1,066.1 | 1,062.1 | 1,039.1 |
| Total Equity | 2,962.9 | 2,333.5 | 2,383.2 | 2,278.3 | 1,012.8 | 1,266.8 | 1,143.0 | 569.6 | (369.3) | (271.3) | (171.3) | 870.3 | 952.0 | 933.5 | 1,037.6 | 1,068.5 | 1,066.1 | 1,062.1 | 1,039.1 |
| 470.8 |
| - |
| - |
| Net debt | 2,785.1 | 2,945.3 | 2,623.7 | 2,097.9 | 2,584.6 | 2,486.9 | 2,481.6 | 1,221.2 | 1,049.3 | 978.6 | 1,115.3 | 1,058.6 | 795.7 | 1,307.6 | 1,140.8 | 427.0 | 284.4 | - | - |
| Working Capital | (368.6) | (328.8) | (220.0) | (111.2) | (315.2) | (241.8) | (102.7) | (47.4) | 134.0 | (1.5) | 60.5 | (101.0) | (137.9) | (63.5) | (74.1) | (19.3) | 178.6 | - | - |
| Book Value | 2,646.8 | 2,241.0 | 2,358.4 | 2,278.3 | 1,012.8 | 1,266.8 | 1,143.0 | 569.6 | (369.3) | (271.3) | (171.3) | 870.3 | 952.0 | 933.5 | 1,037.6 | 1,068.5 | 1,066.1 | 1,062.1 | 1,039.1 |
| Tangible Book Value | 2,310.9 | 1,905.1 | 2,022.5 | 1,942.4 | 676.9 | 930.9 | 807.1 | 219.4 | - | - | - | - | - | - | - | - | - | - | - |
| 32.3 |
| 12.1 |
| 30.7 |
| 27.8 |
| 19.7 |
| 77.4 |
| 30.3 |
| 28.3 |
| 11.6 |
| 15.5 |
| 18.5 |
| 53.2 |
| 46.7 |
| 29.3 |
| - |
| 31.8 |
| 158.4 |
| 51.0 |
| 61.3 |
| 25.4 |
| 35.3 |
| 30.4 |
| 65.9 |
| 26.6 |
| 67.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 14.8 | 23.9 | 19.2 | 25.9 | 32.9 | 6.8 | 13.8 | 19.3 | 6.4 | 16.7 | 19.8 | 9.9 | 33.7 | 54.7 | 38.6 | 32.3 | 12.1 | 30.7 | 27.8 | 19.7 | 77.4 | 30.3 | 28.3 | 11.6 | 15.5 | 18.5 | 53.2 | 46.7 | 29.3 | - | 31.8 | 158.4 | 51.0 | 61.3 | 25.4 | 35.3 | 30.4 | 65.9 | 26.6 | 67.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 126.4 | 203.5 | 128.9 | 140.5 | 175.0 | 145.4 | 100.8 | 113.4 | 83.8 | 166.6 | 157.1 | 124.5 | 177.8 | 415.1 | 549.0 | 436.4 | 198.3 | 217.1 | 213.7 | 144.4 | 126.5 | 125.0 | 88.0 | 75.4 | 83.6 | 120.1 | 97.8 | 62.8 | 76.8 | - | 61.0 | 21.5 | 26.1 | 26.7 | 24.7 | 22.5 | 18.4 | 19.3 | 16.7 | 16.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.7 | 3.0 | 3.0 | 2.6 | 2.7 | 2.4 | 2.9 | 2.1 | 2.3 | 2.4 | 2.9 | 2.2 | 2.5 | 2.5 | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 56.1 | 75.3 | 68.6 | 69.5 | 97.6 | 97.5 | 58.4 | 69.3 | 77.8 | 86.6 | 68.6 | 60.8 | 59.5 | 56.3 | 40.5 | 24.8 | 13.7 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 290.1 | 360.9 | 268.9 | 269.0 | 339.0 | 284.0 | 299.7 | 323.4 | 358.1 | 461.5 | 327.2 | 282.2 | 422.8 | 645.0 | 708.8 | 530.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 3,688.2 | 3,547.2 | 3,384.3 | 3,266.7 | 3,108.3 | 2,940.5 | 2,738.9 | 2,531.6 | 2,337.8 | 2,147.5 | 1,962.4 | 1,814.7 | 1,679.2 | 1,545.5 | 1,411.8 | 1,283.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 6,491.6 | 6,215.5 | 6,158.9 | 6,002.0 | 5,828.8 | 5,688.4 | 5,590.4 | 5,574.6 | 5,525.6 | 5,384.8 | 5,220.0 | 5,026.0 | 4,859.7 | 4,622.7 | 4,440.0 | 4,313.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | 335.9 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 83.1 | 94.7 | 77.2 | 87.8 | 97.8 | 73.8 | 82.1 | 90.6 | 97.7 | 71.5 | 148.1 | 192.7 | 82.5 | 90.7 | 99.6 | 108.3 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 7,239.7 | 7,007.1 | 6,841.0 | 6,694.9 | 6,601.5 | 6,382.1 | 6,313.0 | 6,324.5 | 6,317.2 | 6,253.6 | 6,031.1 | 5,836.7 | 5,700.9 | 5,694.3 | 5,584.4 | 5,288.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 553.0 | 501.7 | 455.3 | 460.1 | 433.8 | 421.8 | 358.3 | 377.9 | 441.0 | 523.3 | 503.6 | 552.3 | 443.5 | 530.2 | 617.5 | 454.8 | 318.7 | 314.6 | 324.8 | 293.0 | 280.7 | 259.3 | 202.2 | 173.4 | 215.3 | 253.0 | 231.7 | 154.1 | 155.6 | - | 124.0 | 153.4 | 125.6 | 126.0 | 92.3 | 72.5 | 57.1 | 45.3 | 37.8 | 46.6 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 43.3 | 46.9 | 48.3 | 48.4 | 47.3 | 35.9 | 35.4 | 35.0 | 34.2 | 23.8 | 52.7 | 77.7 | 39.0 | 38.4 | 38.0 | 37.6 | ||||||||||||||||||||||||
| Accrued Expenses | 100.8 | 153.2 | 123.9 | 151.8 | 113.2 | 146.2 | 106.1 | 139.4 | 80.9 | 134.5 | 103.7 | 132.1 | 145.8 | 183.1 | 150.3 | 153.8 | 103.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 711.9 | 729.5 | 649.8 | 748.1 | 858.1 | 612.9 | 499.8 | 552.3 | 556.0 | 681.5 | 660.0 | 762.1 | 628.3 | 756.1 | 1,091.5 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,947.6 | 2,809.1 | 3,126.0 | 3,018.0 | 3,050.0 | 2,952.1 | 2,949.2 | 2,856.0 | 2,702.4 | 2,640.4 | 2,503.4 | 2,176.4 | 2,154.4 | 2,152.6 | 2,261.7 | 2,510.3 | 2,534.5 | 2,615.2 | 2,801.3 | 2,847.3 | 2,800.5 | 2,517.1 | 2,507.7 | 2,501.8 | 2,507.3 | 2,500.1 | 2,508.1 | 1,267.4 | 1,265.8 | - | 1,242.8 | 1,153.3 | 1,131.4 | 1,110.5 | 1,089.7 | 1,070.2 | 1,051.4 | 1,044.5 | 1,025.5 | 1,145.2 |
| Operating Lease Liabilities Non-Current | 39.5 | 47.7 | 28.8 | 39.4 | 50.5 | 37.7 | 46.7 | 55.6 | 63.5 | 47.7 | 95.4 | 115.0 | 43.5 | 52.4 | 61.7 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 449.1 | 437.1 | 365.6 | 345.4 | 201.8 | 345.1 | 402.9 | 415.6 | 461.7 | 470.0 | 454.6 | 451.0 | 464.9 | 425.7 | 345.8 | 267.7 | 172.6 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,169.3 | 4,044.2 | 4,223.2 | 4,260.0 | 4,324.4 | 4,048.6 | 3,951.0 | 3,958.6 | 3,838.7 | 3,870.4 | 3,748.4 | 3,536.5 | 3,320.7 | 3,415.9 | 3,789.9 | 3,841.9 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 146.8 | 146.5 | 146.5 | 146.5 | 146.5 | 146.1 | 146.1 | 146.1 | 146.1 | 139.2 | 139.2 | 139.2 | 138.8 | 138.8 | 116.9 | 116.6 | 116.5 | 116.5 | 116.5 | 116.4 | 116.2 | 116.2 | 116.2 | 116.3 | 95.0 | 95.0 | 92.8 | 53.0 | 52.9 | - | 52.9 | 8.1 | 8.1 | 7.7 | 7.7 | 7.7 | 7.6 | 7.0 | 6.7 | 6.3 |
| Additional Paid In Capital | 1,379.0 | 1,376.1 | 1,370.4 | 1,364.9 | 1,367.7 | 1,366.3 | 1,362.4 | 1,358.5 | 1,357.9 | 1,260.9 | 1,258.1 | 1,255.4 | 1,255.5 | 1,253.4 | 1,098.6 | 1,102.0 | ||||||||||||||||||||||||
| Retained Earnings | 1,231.7 | 1,124.2 | 843.3 | 732.2 | 607.3 | 728.6 | 786.7 | 815.6 | 941.9 | 958.3 | 885.5 | 905.6 | 986.0 | 886.1 | 403.9 | 52.7 | (319.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 312.9 | 316.1 | 257.5 | 191.3 | 155.7 | 92.5 | 66.7 | 45.6 | 32.6 | 24.8 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 2,757.5 | 2,646.8 | 2,360.3 | 2,243.6 | 2,121.5 | 2,241.0 | 2,295.3 | 2,320.3 | 2,446.0 | 2,358.4 | 2,282.8 | 2,300.2 | 2,380.2 | 2,278.3 | 1,619.4 | 1,271.3 | ||||||||||||||||||||||||
| Total Equity | 3,070.4 | 2,962.9 | 2,617.8 | 2,434.9 | 2,277.2 | 2,333.5 | 2,362.0 | 2,365.9 | 2,478.6 | 2,383.2 | 2,282.8 | 2,300.2 | 2,380.2 | 2,278.3 | 1,619.4 | 1,271.3 | 898.5 | 1,012.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,947.6 | 2,809.1 | 3,126.0 | 3,018.0 | 3,050.0 | 2,952.1 | 2,949.2 | 2,856.0 | 2,702.4 | 2,640.4 | 2,503.4 | 2,176.4 | 2,154.4 | 2,152.6 | 2,261.7 | 2,510.3 | 2,534.5 | 2,615.2 | 2,801.3 | 2,847.3 | 2,800.5 | 2,517.1 | 2,507.7 | 2,501.8 | 2,507.3 | 2,500.1 | 2,508.1 | 1,267.4 | 1,265.8 | - | 1,242.8 | 1,153.3 | 1,131.4 | 1,110.5 | 1,089.7 | 1,070.2 | 1,051.4 | 1,044.5 | 1,025.5 | 1,145.2 |
| Net debt | 2,932.8 | 2,785.1 | 3,106.8 | 2,992.2 | 3,017.2 | 2,945.3 | 2,935.4 | 2,836.8 | 2,696.0 | 2,623.7 | 2,483.6 | 2,166.5 | 2,120.7 | 2,097.9 | 2,223.0 | 2,478.0 | 2,522.3 | 2,584.6 | ||||||||||||||||||||||
| Working Capital | (421.9) | (368.6) | (381.0) | (479.2) | (519.1) | (328.8) | (200.1) | (228.9) | (198.0) | (220.0) | (332.8) | (479.9) | (205.5) | (111.2) | (382.7) | (433.9) | (670.5) | |||||||||||||||||||||||
| Book Value | 2,757.5 | 2,646.8 | 2,360.3 | 2,243.6 | 2,121.5 | 2,241.0 | 2,295.3 | 2,320.3 | 2,446.0 | 2,358.4 | 2,282.8 | 2,300.2 | 2,380.2 | 2,278.3 | 1,619.4 | 1,271.3 | 898.5 | 1,012.8 | ||||||||||||||||||||||
| Tangible Book Value | 2,421.6 | 2,310.9 | 2,024.4 | 1,907.7 | 1,785.6 | 1,905.1 | 1,959.4 | 1,984.4 | 2,110.1 | 2,022.5 | 1,946.9 | 1,964.3 | 2,044.3 | 1,942.4 | 1,283.5 | 935.4 | 562.6 | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 12.2 |
| 8.4 |
| 9.2 |
| 14.8 |
| 11.8 |
| 13.2 |
| 14.2 |
| 10.4 |
| 13.1 |
| 4.1 |
| 6.2 |
| - |
| 19.1 |
| 4.5 |
| 2.8 |
| 2.7 |
| 2.5 |
| 2.7 |
| 1.5 |
| 1.8 |
| 2.0 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.3 |
| 198.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.0 |
| 318.7 |
| 309.6 |
| 224.9 |
| 244.0 |
| 199.8 |
| 149.8 |
| 187.6 |
| 267.8 |
| 289.7 |
| 268.4 |
| 151.4 |
| 134.1 |
| - |
| 131.5 |
| 202.1 |
| 208.7 |
| 302.5 |
| 65.5 |
| 75.4 |
| 57.7 |
| 90.2 |
| 76.7 |
| 130.8 |
| 1,164.4 |
| 1,058.1 |
| 1,260.5 |
| 1,132.2 |
| 1,011.1 |
| 902.3 |
| 798.3 |
| 699.6 |
| 596.6 |
| 486.5 |
| 374.8 |
| 294.8 |
| 248.0 |
| - |
| 174.5 |
| 2,096.4 |
| 2,069.8 |
| 2,042.7 |
| 3,087.3 |
| 3,077.8 |
| 3,047.7 |
| 3,018.0 |
| 2,986.6 |
| 2,949.2 |
| 4,128.9 |
| 4,007.1 |
| 4,234.5 |
| 4,195.8 |
| 4,144.4 |
| 4,084.6 |
| 4,012.3 |
| 4,000.6 |
| 4,029.1 |
| 4,008.8 |
| 3,917.0 |
| 1,765.4 |
| 1,722.6 |
| - |
| 1,593.6 |
| 698.7 |
| 682.1 |
| 607.9 |
| 833.2 |
| 825.5 |
| 807.3 |
| 798.7 |
| 807.7 |
| 915.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 335.9 |
| 335.9 |
| 335.9 |
| 335.9 |
| 335.9 |
| 335.9 |
| 335.9 |
| 335.9 |
| 335.9 |
| 350.2 |
| 350.2 |
| 335.9 |
| 349.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 6.5 |
| 6.8 |
| 6.8 |
| 7.2 |
| 3.0 |
| 3.6 |
| 4.0 |
| 3.8 |
| 3.5 |
| 3.9 |
| 4.4 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.3 |
| 0.0 |
| - |
| 0.5 |
| 1.4 |
| 0.5 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,749.7 |
| 4,668.2 |
| 4,887.1 |
| 4,764.2 |
| 4,735.1 |
| 4,624.0 |
| 4,502.9 |
| 4,533.4 |
| 4,643.7 |
| 4,657.1 |
| 4,552.3 |
| 2,282.9 |
| 2,221.9 |
| - |
| 2,094.4 |
| 921.3 |
| 910.5 |
| 930.4 |
| 899.6 |
| 901.8 |
| 866.0 |
| 889.9 |
| 885.5 |
| 1,047.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.4 |
| 2.4 |
| 2.2 |
| 2.1 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.0 |
| 109.1 |
| 105.2 |
| 89.9 |
| 133.0 |
| 112.7 |
| 103.5 |
| 107.1 |
| 137.2 |
| 155.8 |
| 72.5 |
| 40.5 |
| - |
| 53.3 |
| 35.5 |
| 27.1 |
| 42.5 |
| 19.9 |
| 38.2 |
| 17.4 |
| 40.4 |
| 20.4 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 964.7 |
| 938.5 |
| 634.0 |
| 1,063.5 |
| 655.5 |
| 433.6 |
| 441.6 |
| 380.8 |
| 291.0 |
| 327.6 |
| 392.4 |
| 389.5 |
| 228.6 |
| 198.1 |
| - |
| 180.1 |
| 189.1 |
| 167.7 |
| 168.5 |
| 112.2 |
| 110.6 |
| 74.5 |
| 91.7 |
| 58.2 |
| 86.8 |
| 70.8 |
| 4.2 |
| 4.1 |
| 4.5 |
| 4.7 |
| 5.1 |
| 0.7 |
| 1.2 |
| 1.7 |
| 1.7 |
| 1.5 |
| 1.9 |
| 2.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 197.4 |
| 115.6 |
| 99.2 |
| 170.4 |
| 200.6 |
| 163.6 |
| 211.6 |
| 223.1 |
| 211.8 |
| 188.2 |
| 173.3 |
| 166.2 |
| - |
| 145.6 |
| 10.7 |
| 10.8 |
| 10.3 |
| 10.0 |
| 10.1 |
| 9.6 |
| 9.1 |
| 5.7 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.5 |
| 0.5 |
| 1.2 |
| 2.9 |
| 4.6 |
| 6.4 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,676.2 |
| 3,480.5 |
| 4,056.9 |
| 3,641.8 |
| 3,430.2 |
| 3,182.2 |
| 3,140.2 |
| 3,040.9 |
| 3,087.3 |
| 3,134.5 |
| 3,107.1 |
| 1,677.1 |
| 1,638.1 |
| - |
| 1,573.3 |
| 1,363.8 |
| 1,320.4 |
| 1,299.7 |
| 1,228.1 |
| 1,207.1 |
| 1,151.4 |
| 1,161.1 |
| 1,105.5 |
| 1,254.5 |
| 1,101.8 |
| 1,100.4 |
| 1,098.9 |
| 1,098.3 |
| 1,097.0 |
| 1,095.4 |
| 1,093.8 |
| 1,092.7 |
| 910.9 |
| 909.4 |
| 879.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (204.0) |
| (560.0) |
| (267.3) |
| (83.3) |
| 55.2 |
| (22.3) |
| 108.5 |
| 168.6 |
| 138.6 |
| 97.8 |
| 99.1 |
| 77.7 |
| - |
| 13.8 |
| (1,003.1) |
| (969.1) |
| (927.2) |
| (884.9) |
| (860.2) |
| (838.8) |
| (815.8) |
| (760.9) |
| (732.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 898.5 |
| 1,012.8 |
| 655.3 |
| 947.4 |
| 1,130.0 |
| 1,266.8 |
| 1,187.7 |
| 1,317.5 |
| 1,174.4 |
| 1,143.0 |
| 1,070.2 |
| 605.8 |
| 583.8 |
| - |
| 521.1 |
| (442.4) |
| (409.9) |
| (369.3) |
| (328.4) |
| (305.3) |
| (285.4) |
| (271.3) |
| (220.0) |
| (207.3) |
| 655.3 |
| 947.4 |
| 1,130.0 |
| 1,266.8 |
| 1,187.7 |
| 1,317.5 |
| 1,174.4 |
| 1,143.0 |
| 1,070.2 |
| 605.8 |
| 583.8 |
| - |
| 521.1 |
| (442.4) |
| (409.9) |
| (369.3) |
| (328.4) |
| (305.3) |
| (285.4) |
| (271.3) |
| (220.0) |
| (207.3) |
| 2,773.5 |
| 2,827.6 |
| 2,723.0 |
| 2,486.9 |
| 2,479.4 |
| 2,490.2 |
| 2,491.8 |
| 2,481.6 |
| 2,454.8 |
| 1,220.6 |
| 1,236.5 |
| - |
| 1,211.1 |
| 995.0 |
| 1,080.4 |
| 1,049.3 |
| 1,064.3 |
| 1,034.9 |
| 1,020.9 |
| 978.6 |
| 998.9 |
| 1,077.8 |
| (315.2) |
| (753.9) |
| (430.6) |
| (189.5) |
| (241.8) |
| (231.0) |
| (103.4) |
| (59.8) |
| (102.7) |
| (121.1) |
| (77.2) |
| (64.0) |
| - |
| (48.6) |
| 13.1 |
| 41.0 |
| 134.0 |
| (46.7) |
| (35.2) |
| (16.8) |
| (1.5) |
| 18.5 |
| 43.9 |
| 655.3 |
| 947.4 |
| 1,130.0 |
| 1,266.8 |
| 1,187.7 |
| 1,317.5 |
| 1,174.4 |
| 1,143.0 |
| 1,070.2 |
| 605.8 |
| 583.8 |
| - |
| 521.1 |
| (442.4) |
| (409.9) |
| (369.3) |
| (328.4) |
| (305.3) |
| (285.4) |
| (271.3) |
| (220.0) |
| (207.3) |
| 676.9 |
| 319.4 |
| 611.5 |
| 794.1 |
| 930.9 |
| 851.8 |
| 981.6 |
| 838.5 |
| 807.1 |
| 734.3 |
| 255.6 |
| 233.6 |
| - |
| 171.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |