| (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 | 511.0 | 987.0 | 581.0 | 510.0 | 510.0 | 667.0 | 652.0 | 668.0 | 482.0 | 736.0 | 765.0 | 753.7 | 842.1 | 896.0 | 388.3 | 200.0 | 36.9 | 8.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 511.0 | 987.0 | 581.0 | 510.0 | 510.0 | 667.0 | 652.0 | 668.0 | 482.0 | 736.0 | 765.0 | 753.7 | 842.1 | 896.0 | 388.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 235.0 | 295.0 | 286.0 | 358.0 | 299.0 | 178.0 | 182.0 | 169.0 | 179.0 | 151.9 | 95.8 | 136.7 | 241.9 | 210.6 | 182.6 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 472.0 | 502.0 | 604.0 | 624.0 | 484.0 | 298.0 | 373.0 | 380.0 | 369.0 | 349.2 | 289.9 | 329.6 | 526.6 | 528.1 | 636.2 | 247.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 4,067.0 | 4,019.0 | 3,899.6 | 3,007.1 | 2,803.2 | 2,606.3 | 2,384.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 415.0 | 538.0 | 530.0 | 497.0 | 409.0 | 282.0 | 412.0 | 320.0 | 334.0 | 251.0 | 261.5 | 275.0 | 377.9 | 440.1 | 466.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1,700.0 | 1,900.0 | 2,100.0 | 1,500.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,700.0 | 1,900.0 | 2,100.0 | 1,500.0 | - | - | - | - | - | 0.0 | 124.8 | 0.0 | - | - | - | - | ||
| (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 | 512.0 | 511.0 | 670.0 | 596.0 | 695.0 | 987.0 | 534.0 | 586.0 | 644.0 | 581.0 | 889.0 | 751.0 | 601.0 | 510.0 | 618.0 | |||||||||||||||||||||||||
| - |
| 200.0 |
| 36.9 |
| 8.9 |
| 80.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 29.0 | 16.0 | 110.0 | 101.0 | 76.0 | 259.0 | 67.0 | 76.0 | 48.0 | 68.4 | 104.3 | 174.7 | 82.5 | 54.4 | 117.5 | 28.6 | - | - |
| Other Current Assets | 20.0 | 24.0 | 51.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,267.0 | 1,824.0 | 2,179.0 | 1,593.0 | 1,369.0 | 1,402.0 | 1,274.0 | 1,293.0 | 1,078.0 | 1,315.5 | 1,273.6 | 1,456.6 | 1,731.7 | 1,761.1 | 1,356.8 | 599.4 | - | - |
| 2,151.3 |
| 1,470.7 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 1,637.0 | 1,431.0 | 1,227.5 | 1,040.0 | 887.2 | 741.9 | 601.1 | 478.3 | 389.4 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 2,430.0 | 2,588.0 | 2,672.1 | 1,967.1 | 1,916.0 | 1,864.4 | 1,782.9 | 1,673.0 | 1,081.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 17.0 | 24.0 | 100.0 | 76.0 | 79.0 | - | - | - | 82.8 | 5.6 | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 0.0 | 0.0 | 0.0 | - | - | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 389.0 | 263.0 | 307.0 | 279.0 | 264.0 | 336.0 | 295.0 | 277.0 | 141.0 | 15.8 | 17.5 | 40.3 | 17.2 | 9.0 | 23.9 | 4.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,706.0 | 4,263.0 | 4,707.0 | 4,119.0 | 3,906.0 | 3,978.0 | 3,905.0 | 4,000.0 | 3,807.0 | 4,050.0 | 3,299.4 | 3,454.3 | 3,665.8 | 3,610.9 | 3,119.3 | 1,740.2 | 1,614.5 | - |
| 155.2 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 0.0 | 124.8 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 23.0 | 51.0 | 16.0 | 48.0 | 87.0 | 31.0 | 28.0 | 69.0 | 12.9 | 12.6 | 3.1 | 13.6 | 0.7 | 1.0 | 9.0 | 18.7 | - | - |
| Operating Lease Liabilities Current | 16.0 | 16.0 | 14.0 | 15.0 | 13.0 | 14.0 | 14.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 58.0 | 54.0 | 51.0 | 47.0 | 46.0 | 23.0 | 47.0 | 40.0 | 55.9 | 45.7 | 45.7 | 38.3 | 45.8 | 51.2 | 20.8 | 29.2 | - | - |
| Other Current Liabilities | 291.0 | 560.0 | 546.0 | 936.0 | 747.0 | 369.0 | 179.0 | 173.0 | 208.0 | 217.2 | 24.4 | 68.6 | 44.2 | 95.6 | 34.4 | 25.4 | - | - |
| Total Current Liabilities | 706.0 | 1,098.0 | 1,682.0 | 1,439.0 | 1,156.0 | 659.0 | 596.0 | 496.0 | 544.0 | 565.9 | 484.6 | 423.6 | 501.5 | 625.7 | 587.6 | 265.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 21.0 | 27.0 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 269.0 | 277.0 | 327.0 | 249.0 | 268.0 | 368.0 | 396.0 | 380.0 | 386.0 | 579.9 | 639.7 | 638.3 | 601.7 | 386.9 | 357.5 | 298.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 82.0 | 93.0 | 81.0 | 55.0 | 58.0 | 49.0 | 55.0 | 14.0 | 9.0 | 32.0 | 33.9 | 51.8 | 51.1 | 39.5 | 19.2 | 3.8 | - | - |
| Total Non-Current Liabilities | 2,102.0 | 2,277.0 | 1,987.0 | 1,889.0 | 1,980.0 | 2,100.0 | 1,641.0 | 1,561.0 | 1,559.0 | 1,774.7 | 1,214.3 | 1,363.6 | 1,328.9 | 1,325.1 | 1,232.0 | 774.3 | - | - |
| Total Liabilities | 2,808.0 | 3,375.0 | 3,669.0 | 3,328.0 | 3,136.0 | 2,759.0 | 2,237.0 | 2,057.0 | 1,984.0 | 2,262.0 | 1,699.4 | 1,779.0 | 1,830.4 | 1,950.8 | 1,819.6 | 1,040.0 | 950.1 | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (777.0) | (804.0) | (660.0) | (976.0) | (956.0) | (490.0) | (113.0) | (187.0) | (277.0) | (338.1) | (189.2) | (184.9) | 76.2 | 945.4 | 566.9 | 221.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.3) | (0.6) | (1.2) | (1.0) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0.2 | - | - |
| Minority Interest | 168.0 | 185.0 | 191.0 | 260.0 | 217.0 | 200.0 | 275.0 | 657.0 | 785.0 | 851.5 | 616.4 | 687.2 | 646.8 | 135.0 | 148.1 | 10.6 | - | - |
| Total Stockholders Equity | 730.0 | 703.0 | 847.0 | 531.0 | 553.0 | 1,019.0 | 1,393.0 | 1,286.0 | 919.0 | 858.1 | 984.1 | 988.1 | 1,188.6 | 1,525.1 | 1,151.6 | 689.6 | 664.4 | 590.1 |
| Total Equity | 898.0 | 888.0 | 1,038.0 | 791.0 | 770.0 | 1,219.0 | 1,668.0 | 1,943.0 | 1,823.0 | 1,788.0 | 1,600.0 | 1,675.3 | 1,835.4 | 1,660.1 | 1,299.7 | 700.2 | 664.4 | 590.1 |
| - |
| - |
| Net debt | 1,189.0 | 913.0 | 1,519.0 | 990.0 | - | - | - | - | - | (736.0) | (640.2) | (753.7) | - | - | - | - | - | - |
| Working Capital | 561.0 | 726.0 | 497.0 | 154.0 | 213.0 | 743.0 | 678.0 | 797.0 | 534.0 | 749.6 | 789.0 | 1,033.0 | 1,230.2 | 1,135.4 | 769.2 | 333.6 | - | - |
| Book Value | 730.0 | 703.0 | 847.0 | 531.0 | 553.0 | 1,019.0 | 1,393.0 | 1,286.0 | 919.0 | 858.1 | 984.1 | 988.1 | 1,188.6 | 1,525.1 | 1,151.6 | 689.6 | 664.4 | 590.1 |
| Tangible Book Value | - | - | - | 531.0 | 553.0 | 1,019.0 | - | - | 877.8 | 816.9 | 942.9 | 946.9 | 1,147.3 | 1,483.8 | 1,110.3 | 648.3 | 623.4 | - |
| 893.0 |
| 676.0 |
| 510.0 |
| 566.0 |
| 519.0 |
| 707.0 |
| 667.0 |
| 672.0 |
| 606.0 |
| 805.0 |
| 652.0 |
| 692.0 |
| 540.0 |
| 467.0 |
| 668.0 |
| 702.0 |
| 534.0 |
| 420.0 |
| 482.0 |
| 849.0 |
| 830.0 |
| 803.6 |
| 736.0 |
| 762.6 |
| 690.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 512.0 | 511.0 | 670.0 | 596.0 | 695.0 | 987.0 | 534.0 | 586.0 | 644.0 | 581.0 | 889.0 | 751.0 | 601.0 | 510.0 | 618.0 | 893.0 | 676.0 | 510.0 | 566.0 | 519.0 | 707.0 | 667.0 | 672.0 | 606.0 | 805.0 | 652.0 | 692.0 | 540.0 | 467.0 | 668.0 | 702.0 | 534.0 | 420.0 | 482.0 | 849.0 | 830.0 | 803.6 | 736.0 | 762.6 | 690.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 329.0 | 235.0 | 253.0 | 245.0 | 320.0 | 295.0 | 281.0 | 298.0 | 253.0 | 286.0 | 316.0 | 300.0 | 330.0 | 358.0 | 320.0 | 418.0 | 353.0 | 299.0 | 240.0 | 234.0 | 226.0 | 178.0 | 133.0 | 148.0 | 152.0 | 182.0 | 181.0 | 168.0 | 193.0 | 169.0 | 214.0 | 190.0 | 179.3 | 179.0 | 143.1 | 141.9 | 143.2 | 151.9 | 139.9 | 150.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 553.0 | 472.0 | 509.0 | 503.0 | 585.0 | 502.0 | 498.0 | 543.0 | 601.0 | 604.0 | 610.0 | 524.0 | 609.0 | 624.0 | 632.0 | 722.0 | 683.0 | 484.0 | 422.0 | 404.0 | 378.0 | 298.0 | 266.0 | 252.0 | 211.0 | 373.0 | 388.0 | 390.0 | 403.0 | 380.0 | 427.0 | 433.0 | 424.4 | 385.0 | 339.7 | 318.3 | 353.9 | 349.2 | 323.0 | 325.0 |
| Prepaid Expenses | 25.0 | 29.0 | 23.0 | 25.0 | 15.0 | 16.0 | 25.0 | 36.0 | 36.0 | 59.0 | 72.0 | 71.0 | 97.0 | 101.0 | 88.0 | 86.0 | 54.0 | 76.0 | ||||||||||||||||||||||
| Other Current Assets | 41.0 | 20.0 | 23.0 | 23.0 | 34.0 | 24.0 | 70.0 | 29.0 | 21.0 | 51.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,460.0 | 1,267.0 | 1,478.0 | 1,392.0 | 1,649.0 | 1,824.0 | 1,408.0 | 1,492.0 | 1,555.0 | 2,179.0 | 1,887.0 | 1,646.0 | 1,637.0 | 1,593.0 | 1,658.0 | 2,119.0 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,135.0 | 4,115.0 | 4,107.0 | 4,067.0 | 4,026.0 | 4,026.0 | 4,020.2 | 4,003.0 | 3,967.3 | 3,951.7 | 3,922.2 | 3,899.6 | 3,870.9 | 3,849.4 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | 94.0 | 96.0 | 98.0 | 100.0 | 101.0 | 102.0 | 103.0 | 76.0 | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 364.0 | 389.0 | 408.0 | 437.0 | 435.0 | 263.0 | 306.0 | 319.0 | 328.0 | 307.0 | 307.0 | 336.0 | 330.0 | 279.0 | 281.0 | 300.0 | 310.0 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,861.0 | 3,706.0 | 3,992.0 | 3,984.0 | 4,251.0 | 4,263.0 | 3,878.0 | 4,003.0 | 4,093.0 | 4,707.0 | 4,421.0 | 4,217.0 | 4,208.0 | 4,119.0 | 4,206.0 | 4,671.0 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 532.0 | 415.0 | 437.0 | 462.0 | 620.0 | 538.0 | 464.0 | 523.0 | 551.0 | 530.0 | 566.0 | 466.0 | 512.0 | 497.0 | 557.0 | 666.0 | 709.0 | 409.0 | 409.0 | 432.0 | 417.0 | 282.0 | 242.0 | 236.0 | 344.0 | 412.0 | 390.0 | 323.0 | 359.0 | 320.0 | 409.0 | 356.0 | 343.7 | 334.0 | 281.9 | 235.3 | 238.5 | 251.0 | 217.3 | 241.9 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 24.0 | 23.0 | 36.0 | 9.0 | 37.0 | 51.0 | 39.0 | 8.0 | 20.0 | 16.0 | 39.0 | 7.0 | 45.0 | 48.0 | 65.0 | 4.0 | 81.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 17.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 14.0 | 15.0 | 15.0 | 14.0 | 13.0 | 14.0 | 15.0 | 15.0 | 14.0 | 14.0 | ||||||||||||||||||||||||
| Accrued Expenses | 38.0 | 58.0 | 52.0 | 37.0 | 35.0 | 54.0 | 50.0 | 34.0 | 31.0 | 51.0 | 45.0 | 32.0 | 28.0 | 47.0 | 45.0 | 33.0 | 28.0 | 46.0 | ||||||||||||||||||||||
| Other Current Liabilities | 483.0 | 291.0 | 318.0 | 729.0 | 634.0 | 560.0 | 583.0 | 491.0 | 484.0 | 546.0 | 745.0 | 819.0 | 835.0 | 942.0 | 974.0 | 1,029.0 | 843.0 | |||||||||||||||||||||||
| Total Current Liabilities | 1,015.0 | 706.0 | 755.0 | 1,191.0 | 1,254.0 | 1,098.0 | 1,055.0 | 1,022.0 | 1,043.0 | 1,682.0 | 1,311.0 | 1,285.0 | 1,347.0 | 1,439.0 | 1,531.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,700.0 | 1,700.0 | 1,800.0 | 1,800.0 | 1,900.0 | 1,900.0 | 1,500.0 | 1,500.0 | 1,500.0 | 2,100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 19.0 | 21.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | 241.0 | 269.0 | 274.0 | 186.0 | 228.0 | 277.0 | 309.0 | 278.0 | 322.0 | 327.0 | 276.0 | 273.0 | 251.0 | 249.0 | 245.0 | 257.0 | 263.0 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 97.0 | 82.0 | 95.0 | 92.0 | 92.0 | 93.0 | 84.0 | 86.0 | 84.0 | 81.0 | 99.0 | 98.0 | 97.0 | 55.0 | 72.0 | 71.0 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 2,111.0 | 2,102.0 | 2,196.0 | 2,127.0 | 2,226.0 | 2,277.0 | 1,967.0 | 1,940.0 | 1,983.0 | 1,987.0 | 1,958.0 | 1,955.0 | 1,932.0 | 1,889.0 | 1,904.0 | 1,916.0 | ||||||||||||||||||||||||
| Total Liabilities | 3,126.0 | 2,808.0 | 2,951.0 | 3,318.0 | 3,480.0 | 3,375.0 | 3,022.0 | 2,962.0 | 3,026.0 | 3,669.0 | 3,269.0 | 3,240.0 | 3,279.0 | 3,328.0 | 3,435.0 | 3,611.0 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (969.0) | (777.0) | (667.0) | (1,041.0) | (927.0) | (804.0) | (832.0) | (658.0) | (628.0) | (660.0) | (550.0) | (752.0) | (832.0) | (976.0) | (947.0) | (738.0) | (863.0) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Minority Interest | 197.0 | 168.0 | 201.0 | 200.0 | 191.0 | 185.0 | 181.0 | 192.0 | 188.0 | 191.0 | 195.0 | 222.0 | 254.0 | 260.0 | 211.0 | 291.0 | 232.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 538.0 | 730.0 | 840.0 | 466.0 | 580.0 | 703.0 | 675.0 | 849.0 | 879.0 | 847.0 | 957.0 | 755.0 | 675.0 | 531.0 | 560.0 | 769.0 | 644.0 | |||||||||||||||||||||||
| Total Equity | 735.0 | 898.0 | 1,041.0 | 666.0 | 771.0 | 888.0 | 856.0 | 1,041.0 | 1,067.0 | 1,038.0 | 1,152.0 | 977.0 | 929.0 | 791.0 | 771.0 | 1,060.0 | 876.0 | 770.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,700.0 | 1,700.0 | 1,800.0 | 1,800.0 | 1,900.0 | 1,900.0 | 1,500.0 | 1,500.0 | 1,500.0 | 2,100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Net debt | 1,188.0 | 1,189.0 | 1,130.0 | 1,204.0 | 1,205.0 | 913.0 | 966.0 | 914.0 | 856.0 | 1,519.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Working Capital | 445.0 | 561.0 | 723.0 | 201.0 | 395.0 | 726.0 | 353.0 | 470.0 | 512.0 | 497.0 | 576.0 | 361.0 | 290.0 | 154.0 | 127.0 | 424.0 | 214.0 | 213.0 | ||||||||||||||||||||||
| Book Value | 538.0 | 730.0 | 840.0 | 466.0 | 580.0 | 703.0 | 675.0 | 849.0 | 879.0 | 847.0 | 957.0 | 755.0 | 675.0 | 531.0 | 560.0 | 769.0 | 644.0 | 553.0 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 76.0 |
| 43.0 |
| 286.0 |
| 259.0 |
| 183.0 |
| 253.0 |
| 228.0 |
| 67.0 |
| 66.0 |
| 59.0 |
| 58.0 |
| 76.0 |
| 47.0 |
| 54.0 |
| 114.3 |
| 43.0 |
| 41.1 |
| 45.8 |
| 37.9 |
| 68.4 |
| 64.9 |
| 88.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,766.0 |
| 1,369.0 |
| 1,304.0 |
| 1,200.0 |
| 1,597.0 |
| 1,402.0 |
| 1,254.0 |
| 1,259.0 |
| 1,396.0 |
| 1,274.0 |
| 1,327.0 |
| 1,157.0 |
| 1,125.0 |
| 1,293.0 |
| 1,390.0 |
| 1,211.0 |
| 1,147.1 |
| 1,094.0 |
| 1,383.2 |
| 1,346.0 |
| 1,348.3 |
| 1,315.5 |
| 1,299.5 |
| 1,275.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,779.0 |
| 1,739.0 |
| 1,689.0 |
| 1,637.0 |
| 1,585.0 |
| 1,532.0 |
| 1,482.6 |
| 1,431.0 |
| 1,380.8 |
| 1,330.5 |
| 1,280.0 |
| 1,227.5 |
| 1,176.2 |
| 1,125.9 |
| - |
| - |
| 2,304.0 |
| 2,278.0 |
| 2,240.0 |
| 2,267.0 |
| 2,294.0 |
| 2,325.0 |
| 2,336.0 |
| 2,356.0 |
| 2,376.0 |
| 2,418.0 |
| 2,430.0 |
| 2,441.0 |
| 2,494.0 |
| 2,537.6 |
| 2,572.0 |
| 2,586.5 |
| 2,621.2 |
| 2,642.2 |
| 2,672.1 |
| 2,694.7 |
| 2,723.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.5 |
| 82.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.0 |
| 277.0 |
| 294.0 |
| 313.0 |
| 336.0 |
| 355.0 |
| 375.0 |
| 404.0 |
| 295.0 |
| 279.0 |
| 297.0 |
| 331.0 |
| 277.0 |
| 171.0 |
| 145.0 |
| 14.0 |
| 141.0 |
| 21.9 |
| 20.7 |
| 21.5 |
| 21.4 |
| 19.6 |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,345.0 |
| 3,906.0 |
| 3,872.0 |
| 3,798.0 |
| 4,188.0 |
| 3,978.0 |
| 3,876.0 |
| 3,928.0 |
| 4,125.0 |
| 3,905.0 |
| 3,962.0 |
| 3,830.0 |
| 3,874.0 |
| 4,000.0 |
| 4,002.0 |
| 3,850.0 |
| 3,823.3 |
| 3,807.0 |
| 4,032.8 |
| 4,029.1 |
| 4,053.2 |
| 4,050.2 |
| 4,055.0 |
| 4,056.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 87.0 |
| 34.0 |
| 15.0 |
| 40.0 |
| 31.0 |
| 12.0 |
| 3.0 |
| 38.0 |
| 28.0 |
| - |
| - |
| - |
| - |
| 32.0 |
| 11.0 |
| 24.2 |
| 34.2 |
| 19.4 |
| 2.9 |
| 31.9 |
| 12.6 |
| 5.3 |
| 1.3 |
| 12.0 |
| 13.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| 14.0 |
| 13.0 |
| 13.0 |
| 13.0 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 31.0 |
| 26.0 |
| 23.0 |
| 25.0 |
| 22.0 |
| 23.0 |
| 47.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.7 |
| 55.9 |
| 48.5 |
| 37.8 |
| 26.2 |
| 45.7 |
| 41.1 |
| 34.8 |
| 747.0 |
| 626.0 |
| 680.0 |
| 578.0 |
| 377.0 |
| 215.0 |
| 133.0 |
| 160.0 |
| 184.0 |
| 200.0 |
| 159.0 |
| 221.0 |
| 176.0 |
| 193.0 |
| 217.0 |
| 86.3 |
| 208.0 |
| 240.5 |
| 297.5 |
| 221.7 |
| 217.2 |
| 168.5 |
| 70.3 |
| 1,695.0 |
| 1,552.0 |
| 1,156.0 |
| 1,035.0 |
| 1,112.0 |
| 995.0 |
| 659.0 |
| 457.0 |
| 369.0 |
| 504.0 |
| 596.0 |
| 590.0 |
| 482.0 |
| 580.0 |
| 496.0 |
| 604.0 |
| 591.0 |
| 522.3 |
| 544.0 |
| 618.2 |
| 605.1 |
| 560.4 |
| 565.9 |
| 456.9 |
| 377.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.0 |
| 333.0 |
| 265.0 |
| 290.0 |
| 368.0 |
| 379.0 |
| 408.0 |
| 394.0 |
| 396.0 |
| 405.0 |
| 401.0 |
| 395.0 |
| 380.0 |
| 347.0 |
| 394.0 |
| 386.7 |
| 386.0 |
| 593.2 |
| 585.6 |
| 591.8 |
| 579.9 |
| 642.6 |
| 668.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 58.0 |
| 69.0 |
| 64.0 |
| 56.0 |
| 49.0 |
| 55.0 |
| 55.0 |
| 55.0 |
| 55.0 |
| 52.0 |
| 51.0 |
| 50.0 |
| 14.0 |
| 22.0 |
| 13.0 |
| 7.9 |
| 9.0 |
| 35.2 |
| 34.6 |
| 33.3 |
| 32.0 |
| 31.9 |
| 31.6 |
| 1,917.0 |
| 1,980.0 |
| 2,072.0 |
| 2,016.0 |
| 2,029.0 |
| 2,100.0 |
| 2,117.0 |
| 2,146.0 |
| 2,135.0 |
| 1,641.0 |
| 1,647.0 |
| 1,642.0 |
| 1,636.0 |
| 1,561.0 |
| 1,535.0 |
| 1,572.0 |
| 1,559.4 |
| 1,559.0 |
| 1,792.5 |
| 1,783.8 |
| 1,788.4 |
| 1,774.7 |
| 1,839.0 |
| 1,866.0 |
| 3,469.0 |
| 3,136.0 |
| 3,107.0 |
| 3,128.0 |
| 3,024.0 |
| 2,759.0 |
| 2,574.0 |
| 2,515.0 |
| 2,639.0 |
| 2,237.0 |
| 2,238.0 |
| 2,124.0 |
| 2,216.0 |
| 2,057.0 |
| 2,054.0 |
| 2,067.0 |
| 1,974.3 |
| 1,984.0 |
| 2,410.7 |
| 2,388.9 |
| 2,348.8 |
| 2,340.6 |
| 2,295.9 |
| 2,243.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (956.0) |
| (942.0) |
| (1,026.0) |
| (528.0) |
| (490.0) |
| (423.0) |
| (327.0) |
| (281.0) |
| (113.0) |
| (77.0) |
| (121.0) |
| (162.0) |
| (187.0) |
| (233.0) |
| (313.0) |
| (254.6) |
| (277.0) |
| (434.4) |
| (413.2) |
| (359.3) |
| (338.1) |
| (301.8) |
| (263.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.3 |
| 2.0 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 217.0 |
| 198.0 |
| 187.0 |
| 183.0 |
| 200.0 |
| 218.0 |
| 233.0 |
| 261.0 |
| 275.0 |
| 296.0 |
| 322.0 |
| 315.0 |
| 657.0 |
| 624.0 |
| 804.0 |
| 800.0 |
| 785.0 |
| 860.3 |
| 857.2 |
| 867.5 |
| 851.5 |
| 864.7 |
| 880.7 |
| 553.0 |
| 567.0 |
| 483.0 |
| 981.0 |
| 1,019.0 |
| 1,084.0 |
| 1,180.0 |
| 1,225.0 |
| 1,393.0 |
| 1,429.0 |
| 1,384.0 |
| 1,343.0 |
| 1,286.0 |
| 1,239.0 |
| 883.0 |
| 941.6 |
| 919.0 |
| 761.8 |
| 783.0 |
| 836.9 |
| 858.1 |
| 894.4 |
| 932.7 |
| 765.0 |
| 670.0 |
| 1,164.0 |
| 1,219.0 |
| 1,302.0 |
| 1,413.0 |
| 1,486.0 |
| 1,668.0 |
| 1,724.0 |
| 1,706.0 |
| 1,658.0 |
| 1,943.0 |
| 1,948.0 |
| 1,783.0 |
| 1,849.0 |
| 1,823.0 |
| 1,622.1 |
| 1,640.2 |
| 1,704.4 |
| 1,709.6 |
| 1,759.1 |
| 1,813.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (762.6) |
| (690.6) |
| 269.0 |
| 88.0 |
| 602.0 |
| 743.0 |
| 797.0 |
| 890.0 |
| 892.0 |
| 678.0 |
| 737.0 |
| 675.0 |
| 545.0 |
| 797.0 |
| 786.0 |
| 620.0 |
| 624.8 |
| 550.0 |
| 765.0 |
| 740.9 |
| 787.9 |
| 749.6 |
| 842.6 |
| 898.3 |
| 567.0 |
| 483.0 |
| 981.0 |
| 1,019.0 |
| 1,084.0 |
| 1,180.0 |
| 1,225.0 |
| 1,393.0 |
| 1,429.0 |
| 1,384.0 |
| 1,343.0 |
| 1,286.0 |
| 1,239.0 |
| 883.0 |
| 941.6 |
| 919.0 |
| 761.8 |
| 783.0 |
| 836.9 |
| 858.1 |
| 894.4 |
| 932.7 |
| - |
| - |
| - |
| - |
| 1,084.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 900.5 |
| 877.8 |
| 720.6 |
| 741.8 |
| 795.7 |
| 816.9 |
| 853.2 |
| 891.5 |