| (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 | 68.1 | 81.4 | 121.6 | 67.6 | 38.6 | 111.8 | 122.5 | 43.9 | 183.6 | 243.1 | 213.6 | 144.4 | 144.6 | 9.6 | 26.3 | 84.2 | 177.4 | ||
| Restricted Cash | 35.1 | 47.4 | 45.6 | 39.6 | 36.9 | 23.1 | 57.3 | 47.7 | 40.2 | 46.1 | 59.3 | 74.7 | 89.1 | 76.1 | 53.9 | 51.9 | 31.3 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 68.1 | 81.4 | 121.6 | 67.6 | 38.6 | 111.8 | 122.5 | 43.9 | 183.6 | 243.1 | 213.6 | 144.4 | 144.6 | 9.6 | 26.3 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 3,688.1 | 3,610.6 | 4,060.0 | 3,942.8 | 3,737.8 | 3,927.7 | 4,038.5 | 3,838.1 | 3,481.0 | 3,381.9 | 3,608.6 | 3,388.8 | 3,168.1 | 3,131.2 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,098.9 | 1,095.3 | 1,177.0 | 1,185.8 | 1,067.2 | 1,048.7 | 1,090.1 | 978.0 | 937.8 | 920.5 | 1,169.7 | 1,038.3 | 1,091.9 | 988.7 | 1,042.9 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.7 | 1.5 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,098.9 | 1,095.3 | 1,177.0 | 1,185.8 | 1,067.2 | 1,048.7 | 1,090.1 | 978.0 | 937.8 | 920.5 | 1,169.7 | 1,038.3 | 1,091.9 | 988.7 | 1,042.9 | 780.9 | |||
| (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 |
|---|
| 13.8 |
| 29.8 |
| - |
| - |
| - |
| 84.2 |
| 177.4 |
| 13.8 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2,667.7 |
| 2,468.3 |
| 2,171.3 |
| - |
| - |
| Accumulated Depreciation | 1,091.7 | 979.4 | 1,304.8 | 1,194.4 | 1,086.4 | 1,110.3 | 1,011.8 | 893.4 | 788.7 | 735.2 | 726.5 | 624.4 | 600.6 | 519.7 | 433.2 | 396.7 | 309.2 | - | - |
| Property,Plant & Equipment Net | 2,596.5 | 2,631.2 | 2,755.2 | 2,748.5 | 2,651.4 | 2,817.4 | 3,026.8 | 2,944.6 | 2,692.3 | 2,646.7 | 2,882.2 | 2,764.4 | 2,567.5 | 2,611.5 | 2,234.5 | 2,071.6 | 1,862.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.0 | 63.9 | 26.7 | 18.0 | 24.0 | 34.3 | 39.9 | 41.0 | 43.3 | 42.6 | 37.3 | - | - |
| Operating Lease Right Of Use Assets | 89.0 | 89.9 | 97.7 | 99.0 | 100.2 | 96.7 | 98.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,003.7 | 3,172.3 | 3,238.7 | 3,207.5 | 2,965.3 | 3,146.8 | 3,425.8 | 3,197.6 | 3,100.9 | 3,050.9 | 3,312.5 | 3,158.4 | 3,047.8 | 2,944.0 | 2,798.6 | 2,414.6 | 2,215.5 | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 780.9 |
| 786.8 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,546.6 | 1,573.3 | 1,589.7 | 1,611.4 | 1,444.3 | 1,427.8 | 1,504.7 | 1,307.0 | 1,267.2 | 1,214.1 | 1,487.9 | 1,329.4 | 1,367.1 | 1,248.9 | 1,296.5 | 1,001.1 | 1,040.0 | - | - |
| 1.2 |
| - |
| - |
| Additional Paid In Capital | 2,114.4 | 2,268.5 | 2,291.3 | 2,288.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (662.2) | (679.1) | (649.3) | (700.7) | (780.9) | (576.5) | (178.9) | (245.6) | (229.8) | (220.6) | (234.3) | (218.8) | (300.9) | (283.0) | (207.9) | (146.1) | (136.8) | - | - |
| Accumulated Other Comprehensive Income | (6.4) | (1.4) | (2.0) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 9.2 | 8.7 | 6.9 | 6.3 | 5.8 | 7.8 | 8.6 | 7.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,447.9 | 1,590.2 | 1,642.1 | 1,589.9 | 1,515.2 | 1,711.1 | 1,912.5 | 1,882.9 | 1,833.6 | 1,836.8 | 1,824.6 | 1,829.0 | 1,680.7 | 1,695.1 | 1,502.2 | 1,413.5 | 1,175.5 | 1,017.6 | 1,080.3 |
| Total Equity | 1,457.1 | 1,598.9 | 1,649.0 | 1,596.2 | 1,521.0 | 1,718.9 | 1,921.1 | 1,890.6 | 1,833.6 | 1,836.8 | 1,824.6 | 1,829.0 | 1,680.7 | 1,695.1 | 1,502.2 | 1,413.5 | 1,175.5 | 1,017.6 | 1,080.3 |
| 786.8 |
| - |
| - |
| Net debt | 1,030.8 | 1,013.9 | 1,055.4 | 1,118.2 | 1,028.6 | 936.9 | 967.6 | 934.1 | 754.2 | 677.4 | 956.2 | 894.0 | 947.3 | 979.1 | 1,016.6 | 696.7 | 609.4 | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,447.9 | 1,590.2 | 1,642.1 | 1,589.9 | 1,515.2 | 1,711.1 | 1,912.5 | 1,882.9 | 1,833.6 | 1,836.8 | 1,824.6 | 1,829.0 | 1,680.7 | 1,695.1 | 1,502.2 | 1,413.5 | 1,175.5 | 1,017.6 | 1,080.3 |
| Tangible Book Value | - | - | - | - | - | - | 1,912.5 | 1,819.0 | 1,807.0 | 1,818.8 | 1,800.7 | 1,794.7 | 1,640.8 | 1,654.1 | 1,458.9 | 1,370.9 | 1,138.2 | - | - |
| 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 | 39.3 | 68.1 | 145.3 | 52.4 | 100.6 | 81.4 | 75.3 | 125.2 | 120.1 | 121.6 | 102.7 | 98.6 | 76.5 | 67.6 | 313.9 | 71.7 | 41.6 | 38.6 | 66.5 | 192.9 | 99.8 | 111.8 | 110.6 | 87.8 | 387.8 | 122.5 | 26.7 | 41.9 | 36.5 | 43.9 | 169.7 | 134.6 | 69.1 | 183.6 | 166.6 | 149.6 | 112.4 | 243.1 | 236.0 | 166.5 |
| Restricted Cash | 37.0 | 35.1 | 50.1 | 51.2 | 49.6 | 47.4 | 44.5 | 45.2 | 45.2 | 45.6 | 42.5 | 37.5 | 46.0 | 39.6 | 46.0 | 42.4 | 38.9 | 36.9 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash And Short Term Investments | 39.3 | 68.1 | 145.3 | 52.4 | 100.6 | 81.4 | 75.3 | 125.2 | 120.1 | 121.6 | 102.7 | 98.6 | 76.5 | 67.6 | 313.9 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,664.4 | 3,688.1 | 3,668.9 | 3,650.0 | 3,632.2 | 3,610.6 | 3,722.1 | 4,095.1 | 4,083.4 | 4,060.0 | 4,042.4 | 3,989.6 | 3,964.2 | 3,942.8 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,098.9 | 1,098.9 | 1,098.8 | 1,020.3 | 1,092.9 | 1,095.3 | 1,097.2 | 1,172.5 | 1,174.7 | 1,177.0 | 1,179.3 | 1,181.4 | 1,183.6 | 1,185.8 | 1,366.4 | |||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,098.9 | 1,098.9 | 1,098.8 | 1,020.3 | 1,092.9 | 1,095.3 | 1,097.2 | 1,172.5 | 1,174.7 | 1,177.0 | 1,179.3 | 1,181.4 | 1,183.6 | 1,185.8 | 1,366.4 | 1,170.0 | ||||||||||||||||||||||||
| 31.3 |
| 26.7 |
| 24.1 |
| 23.1 |
| 31.5 |
| 36.4 |
| 47.1 |
| 57.3 |
| 49.6 |
| 47.6 |
| 46.9 |
| 47.7 |
| 42.6 |
| 41.6 |
| 38.4 |
| 40.2 |
| 42.3 |
| 41.5 |
| 48.8 |
| 46.1 |
| 47.7 |
| 45.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 41.6 |
| 38.6 |
| 66.5 |
| 192.9 |
| 99.8 |
| 111.8 |
| 110.6 |
| 87.8 |
| 387.8 |
| 122.5 |
| 26.7 |
| 41.9 |
| 36.5 |
| 43.9 |
| 169.7 |
| 134.6 |
| 69.1 |
| 183.6 |
| 166.6 |
| 149.6 |
| 112.4 |
| 243.1 |
| 236.0 |
| 166.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,841.2 |
| 3,829.0 |
| 3,772.2 |
| 3,737.8 |
| 3,605.0 |
| 3,474.5 |
| 3,687.3 |
| 3,927.7 |
| 4,113.3 |
| 4,100.7 |
| 4,088.9 |
| 4,038.5 |
| 3,989.4 |
| 3,931.4 |
| 3,864.8 |
| 3,838.1 |
| 3,669.1 |
| 3,646.2 |
| 3,624.6 |
| 3,481.0 |
| 3,453.4 |
| 3,524.4 |
| 3,513.1 |
| 3,381.9 |
| 3,353.5 |
| 3,329.2 |
| Accumulated Depreciation | 1,098.0 | 1,091.7 | 1,063.1 | 1,035.0 | 1,007.1 | 979.4 | 994.8 | 1,360.5 | 1,332.9 | 1,304.8 | 1,276.7 | 1,249.2 | 1,221.6 | 1,194.4 | 1,166.8 | 1,140.0 | 1,113.1 | 1,086.4 | 1,060.6 | 1,034.9 | 1,010.2 | 1,110.3 | 1,099.3 | 1,070.8 | 1,041.9 | 1,011.8 | 981.4 | 951.9 | 922.5 | 893.4 | 866.2 | 839.7 | 813.7 | 788.7 | 765.2 | 785.2 | 759.6 | 735.2 | 711.5 | 687.9 |
| Property,Plant & Equipment Net | 2,566.4 | 2,596.5 | 2,605.8 | 2,615.0 | 2,625.1 | 2,631.2 | 2,727.3 | 2,734.6 | 2,750.6 | 2,755.2 | 2,765.6 | 2,740.4 | 2,742.6 | 2,748.5 | 2,674.4 | 2,689.1 | 2,659.1 | 2,651.4 | 2,544.5 | 2,439.6 | 2,677.2 | 2,817.4 | 3,014.0 | 3,029.9 | 3,047.0 | 3,026.8 | 3,008.0 | 2,979.5 | 2,942.4 | 2,944.6 | 2,802.9 | 2,806.5 | 2,811.0 | 2,692.3 | 2,688.2 | 2,739.2 | 2,753.5 | 2,646.7 | 2,642.0 | 2,641.3 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 63.9 | 46.2 | 46.4 | 46.7 | 26.7 | 26.8 | 26.9 | 26.5 | 18.0 | 18.1 | 18.1 |
| Operating Lease Right Of Use Assets | 95.2 | 89.0 | 89.3 | 89.5 | 89.7 | 89.9 | 96.5 | 96.8 | 97.2 | 97.7 | 97.6 | 97.8 | 98.7 | 99.0 | 99.3 | 99.6 | 97.1 | 100.2 | 100.5 | 100.0 | 96.4 | 96.7 | 97.0 | 97.2 | 97.5 | 98.1 | 98.5 | 98.8 | 99.3 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,010.0 | 3,003.7 | 3,146.4 | 3,061.3 | 3,101.6 | 3,172.3 | 3,181.3 | 3,172.3 | 3,172.3 | 3,238.7 | 3,256.3 | 3,224.7 | 3,183.5 | 3,207.5 | 3,386.2 | 3,144.8 | 3,089.2 | 2,965.3 | 2,871.7 | 2,869.1 | 2,994.1 | 3,146.8 | 3,354.1 | 3,338.3 | 3,671.0 | 3,425.8 | 3,315.2 | 3,295.5 | 3,240.9 | 3,197.6 | 3,178.3 | 3,162.4 | 3,101.7 | 3,100.9 | 3,099.9 | 3,097.0 | 3,068.7 | 3,069.5 | 3,078.4 | 3,077.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,170.0 |
| 1,173.6 |
| 1,067.2 |
| 982.8 |
| 986.2 |
| 1,089.7 |
| 1,048.7 |
| 1,100.1 |
| 1,152.3 |
| 1,411.9 |
| 1,090.1 |
| 1,093.7 |
| 1,076.8 |
| 1,034.9 |
| 978.0 |
| 931.6 |
| 934.5 |
| 937.6 |
| 937.8 |
| 940.8 |
| 943.7 |
| 918.0 |
| 920.5 |
| 923.0 |
| 925.3 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,556.7 | 1,546.6 | 1,568.9 | 1,476.8 | 1,527.9 | 1,573.3 | 1,523.4 | 1,599.6 | 1,589.6 | 1,589.7 | 1,605.7 | 1,594.7 | 1,588.2 | 1,611.4 | 1,782.7 | 1,562.9 | 1,560.3 | 1,444.3 | 1,347.4 | 1,342.7 | 1,448.8 | 1,427.8 | 1,511.9 | 1,531.7 | 1,794.4 | 1,504.7 | 1,504.8 | 1,469.6 | 1,410.9 | 1,307.0 | 1,262.1 | 1,251.1 | 1,284.0 | 1,267.2 | 1,267.3 | 1,262.3 | 1,247.5 | 1,232.7 | 1,234.1 | 1,239.2 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| Additional Paid In Capital | 2,117.4 | 2,114.4 | 2,233.4 | 2,243.6 | 2,253.7 | 2,268.5 | 2,269.9 | 2,274.2 | 2,290.3 | 2,291.3 | 2,289.5 | - | - | 2,288.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (666.4) | (662.2) | (661.2) | (664.7) | (686.4) | (679.1) | (616.9) | (633.9) | (649.8) | (649.3) | (651.5) | (670.1) | (700.3) | (700.7) | (703.7) | (723.3) | (773.4) | (780.9) | (775.5) | (771.3) | (749.8) | (576.5) | (366.6) | (286.2) | (213.4) | (178.9) | (287.6) | (273.8) | (277.4) | (245.6) | (243.8) | (249.1) | (250.8) | (229.8) | (229.3) | (225.6) | (237.0) | (220.6) | (217.3) | (224.0) |
| Accumulated Other Comprehensive Income | (4.8) | (6.4) | (5.9) | (5.5) | (4.5) | (1.4) | (6.0) | (2.1) | (0.8) | (2.0) | 3.8 | 3.8 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.2 | 9.2 | 9.1 | 9.0 | 8.8 | 8.7 | 8.8 | 8.7 | 7.3 | 6.9 | 6.7 | 6.8 | 6.4 | 6.3 | 6.2 | 6.2 | 6.0 | 5.8 | 5.5 | 7.5 | 7.4 | 7.8 | 8.4 | 8.2 | 8.5 | 8.6 | 8.0 | 7.9 | 7.7 | 7.7 | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,448.2 | 1,447.9 | 1,568.4 | 1,575.5 | 1,564.9 | 1,590.2 | 1,649.1 | 1,640.4 | 1,641.9 | 1,642.1 | 1,643.9 | 1,623.3 | 1,588.8 | 1,589.9 | 1,597.3 | 1,575.7 | 1,522.9 | 1,515.2 | 1,518.8 | 1,518.9 | 1,537.8 | 1,711.1 | 1,833.8 | 1,798.4 | 1,868.1 | 1,912.5 | 1,802.4 | 1,817.9 | 1,822.3 | 1,882.9 | 1,916.2 | 1,911.3 | 1,817.7 | 1,833.6 | 1,832.6 | 1,834.7 | 1,821.3 | 1,836.8 | 1,844.4 | 1,837.8 |
| Total Equity | 1,453.4 | 1,457.1 | 1,577.5 | 1,584.5 | 1,573.7 | 1,598.9 | 1,657.9 | 1,649.0 | 1,649.2 | 1,649.0 | 1,650.6 | 1,630.1 | 1,595.3 | 1,596.2 | 1,603.5 | 1,581.9 | 1,528.9 | 1,521.0 | 1,524.3 | 1,526.4 | 1,545.2 | 1,718.9 | 1,842.2 | 1,806.6 | 1,876.6 | 1,921.1 | 1,810.4 | 1,825.8 | 1,829.9 | 1,890.6 | 1,916.2 | 1,911.3 | 1,817.7 | 1,833.6 | 1,832.6 | 1,834.7 | 1,821.3 | 1,836.8 | 1,844.4 | 1,837.8 |
| 1,173.6 |
| 1,067.2 |
| 982.8 |
| 986.2 |
| 1,089.7 |
| 1,048.7 |
| 1,100.1 |
| 1,152.3 |
| 1,411.9 |
| 1,090.1 |
| 1,093.7 |
| 1,076.8 |
| 1,034.9 |
| 978.0 |
| 931.6 |
| 934.5 |
| 937.6 |
| 937.8 |
| 940.8 |
| 943.7 |
| 918.0 |
| 920.5 |
| 923.0 |
| 925.3 |
| Net debt | 1,059.7 | 1,030.8 | 953.4 | 967.9 | 992.3 | 1,013.9 | 1,021.9 | 1,047.3 | 1,054.7 | 1,055.4 | 1,076.5 | 1,082.9 | 1,107.1 | 1,118.2 | 1,052.6 | 1,098.3 | 1,132.0 | 1,028.6 | 916.3 | 793.3 | 989.8 | 936.9 | 989.6 | 1,064.4 | 1,024.1 | 967.6 | 1,066.9 | 1,034.9 | 998.4 | 934.1 | 762.0 | 800.0 | 868.5 | 754.2 | 774.2 | 794.1 | 805.6 | 677.4 | 687.0 | 758.7 |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 1,448.2 | 1,447.9 | 1,568.4 | 1,575.5 | 1,564.9 | 1,590.2 | 1,649.1 | 1,640.4 | 1,641.9 | 1,642.1 | 1,643.9 | 1,623.3 | 1,588.8 | 1,589.9 | 1,597.3 | 1,575.7 | 1,522.9 | 1,515.2 | 1,518.8 | 1,518.9 | 1,537.8 | 1,711.1 | 1,833.8 | 1,798.4 | 1,868.1 | 1,912.5 | 1,802.4 | 1,817.9 | 1,822.3 | 1,882.9 | 1,916.2 | 1,911.3 | 1,817.7 | 1,833.6 | 1,832.6 | 1,834.7 | 1,821.3 | 1,836.8 | 1,844.4 | 1,837.8 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,802.4 | 1,817.9 | 1,822.3 | 1,819.0 | 1,870.0 | 1,864.9 | 1,771.0 | 1,807.0 | 1,805.8 | 1,807.8 | 1,794.8 | 1,818.8 | 1,826.3 | 1,819.6 |