| (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 | 6.4 | 7.4 | 9.2 | 7.9 | 20.0 | 21.3 | 29.1 | 10.3 | 9.0 | 7.0 | 10.9 | 9.5 | 8.9 | 11.3 | 10.8 | 5.8 | 4.1 | 19.0 |
| Restricted Cash | - | - | 18.8 | 18.6 | 5.0 | 5.7 | 27.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 6.4 | 7.4 | 9.2 | 7.9 | 20.0 | 21.3 | 29.1 | 10.3 | 9.0 | 7.0 | 10.9 | 9.5 | 8.9 | 11.3 | 10.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 608.2 | 479.5 | 759.5 | 721.6 | 400.3 | 392.5 | 417.0 | 323.5 | 495.4 | 224.7 | 219.5 | 271.5 | 368.0 | 270.9 | 238.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 55.4 | 37.8 | 135.2 | 78.1 | 78.0 | 99.9 | 65.1 | 73.5 | 88.7 | 98.6 | 43.8 | 46.8 | 85.3 | 87.1 | 101.1 | 55.4 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 5,374.1 | 5,280.9 | 6,500.9 | 5,865.0 | 5,464.0 | 5,173.5 | 5,540.6 | 5,440.9 | 5,601.0 | 4,763.4 | 4,310.2 | 1,899.1 | 1,328.0 | 723.2 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 490.7 | 388.2 | 588.9 | 428.0 | 264.3 | 198.4 | 218.7 | 127.3 | 270.9 | 119.8 | 140.7 | 245.4 | 316.2 | 258.1 | 199.4 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 3,046.8 | 3,727.9 | 3,764.5 | 3,464.2 | 2,979.5 | 3,393.7 | 3,429.2 | 3,432.5 | 3,698.1 | 3,091.4 | 2,922.1 | 1,581.3 | 1,283.6 | 850.9 | 659.3 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 3,046.8 | 3,727.9 | 3,764.5 | 3,464.2 | 2,979.5 | 3,393.7 | 3,429.2 | 3,432.5 | 3,698.1 | 3,091.4 | 2,922.1 | 1,581.3 | 1,283.6 | 850.9 | 659.3 | 610.0 | ||
| (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 | 4.2 | 6.4 | 4.9 | 4.5 | 377.4 | 7.4 | 13.0 | 13.7 | 7.0 | 9.2 | 21.1 | 11.5 | 18.1 | 7.9 | 5.8 | |||||||||||||||||||||||||
| - |
| 5.8 |
| 4.1 |
| 19.0 |
| 171.6 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 17.4 | 18.8 | 41.2 | 26.8 | 39.2 | 60.8 | 54.5 | 36.0 | 42.9 | 29.3 | 32.1 | 27.5 | 73.0 | 34.8 | 26.2 | 19.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 687.5 | 911.7 | 964.1 | 853.0 | 542.5 | 580.2 | 593.1 | 443.3 | 636.0 | 359.6 | 306.3 | 355.4 | 535.2 | 404.0 | 376.1 | 252.5 | - | - |
| 541.1 |
| 373.3 |
| - |
| - |
| Accumulated Depreciation | 1,908.7 | 1,741.0 | 1,972.6 | 1,768.5 | 1,551.9 | 1,322.1 | 1,246.1 | 1,023.8 | 735.0 | 548.5 | 378.2 | 268.1 | 199.2 | 157.9 | 124.2 | 108.3 | - | - |
| Property,Plant & Equipment Net | 3,465.3 | 3,539.9 | 4,528.3 | 4,096.6 | 3,912.2 | 3,851.3 | 4,294.5 | 4,417.0 | 4,866.0 | 4,214.9 | 3,932.0 | 1,631.0 | 1,128.7 | 565.3 | 416.9 | 265.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 218.6 | 240.4 | 263.8 | 284.5 | 294.1 | 319.1 | 334.5 | 355.1 | 381.6 | 408.8 | 474.4 | 628.8 | 620.2 | 549.2 | 326.9 | 343.4 | - | - |
| Goodwill | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 325.0 | 325.0 | 325.0 | 325.0 | 325.0 | 325.0 | 325.0 | 325.0 | - | - |
| Intangible Assets | 75.6 | 85.3 | 141.5 | 127.3 | 127.1 | 128.7 | 138.9 | 162.6 | 182.4 | 204.9 | 223.4 | 82.9 | 62.9 | 75.1 | 93.4 | 120.2 | - | - |
| Operating Lease Right Of Use Assets | 57.7 | 65.7 | 240.3 | 125.3 | 140.8 | 153.9 | 177.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | 9.5 | 10.8 | 9.5 | 9.0 | 7.8 | 5.2 | 2.4 | 0.9 | - | - |
| Other Non-Current Assets | 54.0 | 53.6 | 38.2 | 32.2 | 38.3 | 45.8 | 94.1 | 121.7 | 56.6 | 56.6 | 58.7 | 41.5 | 38.1 | 33.6 | 30.0 | 32.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,860.7 | 7,037.7 | 7,018.8 | 6,366.0 | 5,905.8 | 5,933.6 | 6,597.6 | 6,479.1 | 7,137.5 | 5,702.6 | 5,459.6 | 3,210.6 | 2,848.5 | 2,109.7 | 1,730.8 | 1,506.7 | - | - |
| 166.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 27.0 | 41.6 | 11.5 | 2.1 | 2.6 | 3.0 | 2.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.5 | 4.9 | 29.9 | 18.0 | 20.0 | 23.3 | 28.4 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 209.0 | 254.2 | 378.5 | 281.1 | 232.6 | 185.0 | 196.8 | 205.5 | 185.4 | 141.0 | 161.4 | 117.7 | 130.3 | 54.6 | 50.1 | 40.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 699.7 | 858.8 | 967.4 | 709.1 | 496.9 | 383.4 | 415.5 | 332.8 | 456.3 | 260.8 | 302.1 | 363.1 | 446.6 | 312.7 | 249.4 | 206.7 | - | - |
| 610.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 62.4 | 70.5 | 214.9 | 113.8 | 121.9 | 131.6 | 144.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 78.9 | 82.2 | 112.7 | 64.5 | 19.0 | 19.8 | 23.2 | 26.3 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 17.4 | 16.6 | 17.5 | 16.7 | 14.3 | 13.3 | 12.6 | 12.6 | 11.9 | 16.0 | 13.8 | 18.8 | 15.9 | 13.8 | 12.5 | 15.2 | - | - |
| Pension Obligations | - | 7.2 | 10.3 | 12.0 | 20.6 | 20.5 | 18.2 | 8.8 | 9.2 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 388.7 | 389.2 | 570.2 | 400.6 | 434.9 | 393.0 | 393.9 | 259.2 | 256.6 | 204.5 | 192.1 | 18.2 | 18.4 | 15.8 | 16.9 | 5.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,152.6 | 5,521.9 | 5,308.0 | 4,590.5 | 3,925.7 | 4,183.5 | 4,251.2 | 4,037.1 | 4,422.9 | 3,582.5 | 3,438.8 | 1,981.4 | 1,764.5 | 1,193.2 | 938.2 | 837.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 9.5 | 8.0 | 6.1 | (5.6) | (9.4) | (8.4) | 0.9 | (0.6) | 0.0 | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | 3,040.4 | 3,720.5 | 3,755.2 | 3,456.2 | 2,959.5 | 3,372.4 | 3,400.1 | 3,422.2 | 3,689.1 | 3,084.3 | 2,911.2 | 1,571.8 | 1,274.7 | 839.6 | 648.5 | 604.2 | - | - |
| Working Capital | (12.2) | 53.0 | (3.4) | 143.9 | 45.5 | 196.8 | 177.6 | 110.4 | 179.8 | 98.8 | 4.2 | (7.8) | 88.7 | 91.4 | 126.7 | 45.8 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 10.1 |
| 9.5 |
| 20.0 |
| 10.4 |
| 24.2 |
| 18.4 |
| 21.3 |
| 36.5 |
| 28.0 |
| 18.1 |
| 29.1 |
| 56.6 |
| 9.6 |
| 11.2 |
| 10.3 |
| 11.9 |
| 7.8 |
| 7.8 |
| 9.0 |
| 9.7 |
| 10.1 |
| 10.8 |
| 7.0 |
| 3.4 |
| 8.6 |
| Restricted Cash | - | - | - | - | - | - | 18.8 | 18.8 | 27.8 | 18.8 | 18.8 | 18.8 | 18.7 | 18.6 | 18.6 | 18.4 | 5.0 | 5.0 | 5.1 | 22.1 | 15.3 | 5.7 | 7.5 | 17.5 | 23.4 | 27.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.2 | 6.4 | 4.9 | 4.5 | 377.4 | 7.4 | 13.0 | 13.7 | 7.0 | 9.2 | 21.1 | 11.5 | 18.1 | 7.9 | 5.8 | 10.1 | 9.5 | 20.0 | 10.4 | 24.2 | 18.4 | 21.3 | 36.5 | 28.0 | 18.1 | 29.1 | 56.6 | 9.6 | 11.2 | 10.3 | 11.9 | 7.8 | 7.8 | 9.0 | 9.7 | 10.1 | 10.8 | 7.0 | 3.4 | 8.6 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 628.6 | 608.2 | 577.5 | 499.6 | 498.2 | 479.5 | 745.6 | 688.0 | 668.7 | 759.5 | 871.3 | 774.1 | 748.5 | 721.6 | 575.9 | 453.5 | 531.8 | 400.3 | 321.6 | 433.3 | 473.9 | 392.5 | 247.8 | 238.3 | 315.6 | 417.0 | 330.6 | 297.8 | 307.4 | 323.5 | 365.6 | 432.8 | 419.9 | 495.4 | 437.0 | 217.8 | 214.9 | 224.7 | 210.8 | 249.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 39.2 | 55.4 | 49.2 | 58.2 | 38.1 | 37.8 | 110.7 | 106.3 | 126.6 | 135.2 | 126.9 | 117.9 | 121.3 | 78.1 | 92.9 | 91.8 | 84.1 | 78.0 | 87.2 | 78.3 | 72.4 | 99.9 | 89.8 | 109.5 | 70.2 | 65.1 | 72.1 | 84.1 | 80.1 | 73.5 | 85.7 | 92.5 | 95.7 | 88.7 | 98.6 | 68.8 | 92.6 | 98.6 | 70.2 | 78.7 |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Assets | 30.8 | 17.4 | 20.3 | 25.1 | 23.7 | 18.8 | 37.3 | 38.8 | 49.6 | 41.2 | 53.4 | 43.4 | 46.1 | 26.8 | 33.1 | 31.2 | 39.2 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 702.8 | 687.5 | 652.0 | 587.3 | 937.3 | 911.7 | 925.3 | 865.6 | 879.9 | 964.1 | 1,091.5 | 965.7 | 952.8 | 853.0 | 726.4 | 605.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,382.5 | 5,374.1 | 5,358.6 | 5,342.4 | 5,319.0 | 5,280.9 | 6,775.8 | 6,665.3 | 6,581.7 | 6,500.9 | 6,248.5 | 6,059.5 | 5,935.0 | 5,865.0 | 5,731.6 | 5,599.5 | 5,519.1 | 5,464.0 | 5,385.5 | 5,312.2 | 5,206.5 | 5,173.5 | 5,209.4 | 5,188.9 | 5,567.7 | 5,540.6 | 5,521.4 | 5,505.4 | 5,471.5 | 5,440.9 | 5,406.0 | 5,686.2 | 5,652.9 | 5,601.0 | 5,522.3 | 4,843.0 | 4,814.0 | 4,763.4 | 4,707.7 | 4,589.0 |
| Accumulated Depreciation | 1,951.2 | 1,908.7 | 1,858.4 | 1,816.8 | 1,783.1 | 1,741.0 | 2,143.3 | 2,090.1 | 2,034.1 | 1,972.6 | 1,925.9 | 1,875.8 | 1,818.0 | 1,768.5 | 1,711.3 | 1,661.8 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,431.3 | 3,465.3 | 3,500.2 | 3,525.6 | 3,535.9 | 3,539.9 | 4,632.5 | 4,575.1 | 4,547.6 | 4,528.3 | 4,322.6 | 4,183.7 | 4,116.9 | 4,096.6 | 4,020.3 | 3,937.7 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 215.6 | 218.6 | 223.4 | 228.7 | 234.3 | 240.4 | 245.3 | 252.1 | 257.0 | 263.8 | 270.3 | 274.2 | 279.7 | 284.5 | 285.4 | 287.7 | 290.0 | |||||||||||||||||||||||
| Goodwill | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | 302.0 | ||||||||||||||||||||||
| Intangible Assets | 73.3 | 75.6 | 78.0 | 80.4 | 82.9 | 85.3 | 142.1 | 141.7 | 141.6 | 141.5 | 141.7 | 138.3 | 127.5 | 127.3 | 127.2 | 126.7 | 126.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 56.8 | 57.7 | 59.1 | 58.6 | 64.5 | 65.7 | 225.4 | 231.7 | 238.5 | 240.3 | 229.8 | 223.2 | 212.8 | 125.3 | 128.3 | 133.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 54.8 | 54.0 | 55.1 | 55.9 | 55.0 | 53.6 | 49.2 | 45.0 | 39.3 | 38.2 | 38.7 | 39.4 | 50.6 | 32.2 | 33.7 | 31.7 | 34.7 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,836.7 | 4,860.7 | 4,869.7 | 4,838.5 | 5,211.9 | 7,037.7 | 7,058.6 | 6,951.3 | 6,945.3 | 7,018.8 | 6,938.4 | 6,669.5 | 6,586.5 | 6,366.0 | 6,169.5 | 5,971.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 508.3 | 490.7 | 448.7 | 414.4 | 401.9 | 388.2 | 539.0 | 418.7 | 473.3 | 588.9 | 660.6 | 524.3 | 518.8 | 428.0 | 378.4 | 256.1 | 365.9 | 264.3 | 176.1 | 301.7 | 257.7 | 198.4 | 151.8 | 118.6 | 151.9 | 218.7 | 188.7 | 132.0 | 144.6 | 127.3 | 194.5 | 239.2 | 263.5 | 270.9 | 203.7 | 117.1 | 118.8 | 119.8 | 128.2 | 148.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 29.6 | 27.0 | 30.0 | 33.4 | 38.0 | 41.6 | 38.6 | 34.4 | 20.9 | 11.5 | 5.1 | 3.1 | 4.3 | 2.1 | 16.7 | 11.9 | 2.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 212.4 | 209.0 | 224.6 | 207.5 | 231.1 | 254.2 | 358.1 | 375.3 | 361.8 | 378.5 | 363.1 | 333.7 | 286.4 | 281.1 | 267.0 | 253.4 | 231.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 720.7 | 699.7 | 673.2 | 621.9 | 633.0 | 858.8 | 897.0 | 793.9 | 835.1 | 967.4 | 1,023.7 | 858.0 | 805.2 | 709.1 | 645.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,176.2 | 3,046.8 | 3,096.8 | 3,107.5 | 3,439.1 | 3,727.9 | 4,021.7 | 3,949.4 | 3,848.6 | 3,764.5 | 3,612.8 | 3,546.3 | 3,535.5 | 3,464.2 | 3,377.3 | 3,325.2 | 3,026.8 | 2,979.5 | 3,359.6 | 3,343.1 | 3,370.3 | 3,393.7 | 3,358.7 | 3,432.6 | 3,440.6 | 3,429.2 | 3,415.0 | 3,433.1 | 3,406.2 | 3,432.5 | 3,681.2 | 3,764.9 | 3,735.7 | 3,698.1 | 3,730.5 | 3,027.3 | 3,024.7 | 3,091.4 | 2,978.6 | 3,215.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 76.9 | 78.9 | 70.2 | 73.4 | 77.1 | 82.2 | 92.3 | 104.2 | 110.7 | 112.7 | 95.2 | 85.8 | 75.0 | 64.5 | 35.6 | 26.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 17.2 | 17.4 | 16.7 | 16.8 | 16.7 | 16.6 | 16.3 | 17.5 | 18.0 | 17.5 | 17.6 | 17.2 | 17.1 | 16.7 | 15.3 | 14.9 | 14.5 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 387.1 | 388.7 | 374.8 | 375.0 | 382.9 | 389.2 | 541.9 | 557.9 | 567.1 | 570.2 | 541.4 | 516.1 | 490.9 | 400.6 | 373.4 | 441.2 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 4,301.2 | 4,152.6 | 4,161.6 | 4,121.1 | 4,471.7 | 5,521.9 | 5,464.2 | 5,306.3 | 5,256.8 | 5,308.0 | 5,186.8 | 4,931.8 | 4,845.8 | 4,590.5 | 4,411.3 | 4,290.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | 0.0 | 0.0 | 0.0 | 9.5 | 8.3 | 8.2 | 8.1 | 8.0 | 6.5 | 6.4 | 6.2 | 6.1 | (5.2) | (5.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,176.2 | 3,046.8 | 3,096.8 | 3,107.5 | 3,439.1 | 3,727.9 | 4,021.7 | 3,949.4 | 3,848.6 | 3,764.5 | 3,612.8 | 3,546.3 | 3,535.5 | 3,464.2 | 3,377.3 | 3,325.2 | 3,026.8 | 2,979.5 | 3,359.6 | 3,343.1 | 3,370.3 | 3,393.7 | 3,358.7 | 3,432.6 | 3,440.6 | 3,429.2 | 3,415.0 | 3,433.1 | 3,406.2 | 3,432.5 | 3,681.2 | 3,764.9 | 3,735.7 | 3,698.1 | 3,730.5 | 3,027.3 | 3,024.7 | 3,091.4 | 2,978.6 | 3,215.9 |
| Net debt | 3,172.0 | 3,040.4 | 3,091.8 | 3,103.1 | 3,061.8 | 3,720.5 | 4,008.8 | 3,935.7 | 3,841.6 | 3,755.2 | 3,591.7 | 3,534.8 | 3,517.4 | 3,456.2 | 3,371.5 | 3,315.2 | 3,017.3 | 2,959.5 | ||||||||||||||||||||||
| Working Capital | (17.9) | (12.2) | (21.3) | (34.6) | 304.4 | 53.0 | 28.3 | 71.7 | 44.8 | (3.4) | 67.8 | 107.7 | 147.5 | 143.9 | 81.1 | 95.6 | 72.4 | 45.5 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.2 |
| 57.3 |
| 61.8 |
| 64.0 |
| 60.8 |
| 65.6 |
| 79.5 |
| 69.6 |
| 45.2 |
| 58.5 |
| 44.9 |
| 41.3 |
| 36.0 |
| 42.7 |
| 42.5 |
| 48.4 |
| 42.9 |
| 45.5 |
| 31.0 |
| 34.4 |
| 29.3 |
| 27.3 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 669.6 |
| 542.5 |
| 481.7 |
| 619.7 |
| 644.1 |
| 580.2 |
| 516.6 |
| 472.8 |
| 496.9 |
| 593.1 |
| 517.7 |
| 436.4 |
| 440.1 |
| 443.3 |
| 761.4 |
| 575.7 |
| 580.1 |
| 636.0 |
| 590.8 |
| 327.7 |
| 352.6 |
| 359.6 |
| 311.8 |
| 372.5 |
| 1,607.3 |
| 1,551.9 |
| 1,494.8 |
| 1,437.5 |
| 1,381.4 |
| 1,322.1 |
| 1,295.7 |
| 1,238.0 |
| 1,311.2 |
| 1,246.1 |
| 1,212.1 |
| 1,160.4 |
| 1,093.2 |
| 1,023.8 |
| 882.8 |
| 867.5 |
| 802.3 |
| 735.0 |
| 681.9 |
| 629.2 |
| 591.3 |
| 548.5 |
| 509.4 |
| 463.2 |
| 3,911.8 |
| 3,912.2 |
| 3,890.7 |
| 3,874.6 |
| 3,825.1 |
| 3,851.3 |
| 3,913.7 |
| 3,950.9 |
| 4,256.5 |
| 4,294.5 |
| 4,309.4 |
| 4,345.0 |
| 4,378.3 |
| 4,417.0 |
| 4,523.2 |
| 4,818.7 |
| 4,850.6 |
| 4,866.0 |
| 4,840.4 |
| 4,213.8 |
| 4,222.8 |
| 4,214.9 |
| 4,198.3 |
| 4,125.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 294.1 |
| 296.2 |
| 302.9 |
| 310.0 |
| 319.1 |
| 321.5 |
| 322.4 |
| 327.9 |
| 334.5 |
| 336.9 |
| 344.6 |
| 350.3 |
| 355.1 |
| 356.5 |
| 362.9 |
| 372.5 |
| 381.6 |
| 383.2 |
| 390.3 |
| 399.5 |
| 408.8 |
| 417.2 |
| 427.6 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 302.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 325.0 |
| 127.1 |
| 127.1 |
| 127.9 |
| 127.8 |
| 128.7 |
| 129.2 |
| 132.0 |
| 136.1 |
| 138.9 |
| 142.7 |
| 147.2 |
| 150.5 |
| 162.6 |
| 168.3 |
| 173.7 |
| 178.8 |
| 182.4 |
| 187.4 |
| 193.4 |
| 199.1 |
| 204.9 |
| 210.7 |
| 216.3 |
| 136.4 |
| 140.8 |
| 140.0 |
| 144.0 |
| 149.7 |
| 153.9 |
| 159.5 |
| 166.0 |
| 175.9 |
| 177.1 |
| 184.7 |
| 191.5 |
| 200.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.3 |
| 38.6 |
| 41.3 |
| 39.1 |
| 45.8 |
| 57.4 |
| 66.6 |
| 79.1 |
| 94.1 |
| 100.2 |
| 117.7 |
| 119.1 |
| 121.7 |
| 120.1 |
| 118.2 |
| 116.2 |
| 56.6 |
| 60.7 |
| 60.9 |
| 56.2 |
| 56.6 |
| 57.8 |
| 62.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,019.2 |
| 5,905.8 |
| 5,826.3 |
| 5,963.5 |
| 5,949.6 |
| 5,933.6 |
| 5,953.4 |
| 6,069.4 |
| 6,434.5 |
| 6,597.6 |
| 6,560.7 |
| 6,554.9 |
| 6,614.8 |
| 6,479.1 |
| 6,935.2 |
| 7,057.6 |
| 7,109.8 |
| 7,137.5 |
| 7,137.6 |
| 5,640.4 |
| 5,686.2 |
| 5,702.6 |
| 5,655.5 |
| 5,665.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.9 |
| 2.7 |
| 2.8 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| 30.5 |
| 31.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.6 |
| 202.0 |
| 218.3 |
| 196.4 |
| 185.0 |
| 181.8 |
| 185.1 |
| 172.9 |
| 196.8 |
| 225.2 |
| 221.0 |
| 258.3 |
| 205.5 |
| 235.5 |
| 144.9 |
| 152.2 |
| 185.4 |
| 160.3 |
| 120.1 |
| 112.7 |
| 141.0 |
| 114.0 |
| 119.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 509.5 |
| 597.2 |
| 496.9 |
| 378.1 |
| 520.0 |
| 454.1 |
| 383.4 |
| 333.6 |
| 303.7 |
| 324.8 |
| 415.5 |
| 413.9 |
| 353.0 |
| 403.0 |
| 332.8 |
| 430.0 |
| 384.2 |
| 415.7 |
| 456.3 |
| 364.0 |
| 237.2 |
| 231.5 |
| 260.8 |
| 242.2 |
| 267.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.7 |
| 157.2 |
| 163.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 19.0 |
| 19.6 |
| 18.6 |
| 19.2 |
| 19.8 |
| 20.9 |
| 21.6 |
| 22.4 |
| 23.2 |
| 23.9 |
| 27.1 |
| 27.7 |
| 26.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 13.9 |
| 13.7 |
| 13.4 |
| 13.3 |
| 12.7 |
| 12.8 |
| 12.1 |
| 12.6 |
| 12.9 |
| 12.9 |
| 12.8 |
| 12.6 |
| 12.3 |
| 12.2 |
| 12.1 |
| 11.9 |
| 26.4 |
| 26.2 |
| 26.1 |
| 25.9 |
| 24.6 |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.6 |
| 434.9 |
| 420.9 |
| 422.3 |
| 410.2 |
| 393.0 |
| 378.9 |
| 388.7 |
| 366.3 |
| 393.9 |
| 377.2 |
| 397.7 |
| 402.6 |
| 259.2 |
| 275.8 |
| 293.5 |
| 290.4 |
| 256.6 |
| 256.5 |
| 199.8 |
| 200.2 |
| 204.5 |
| 227.9 |
| 224.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,076.1 |
| 3,925.7 |
| 4,172.5 |
| 4,299.2 |
| 4,247.9 |
| 4,183.5 |
| 4,083.9 |
| 4,137.7 |
| 4,143.8 |
| 4,251.2 |
| 4,219.0 |
| 4,196.7 |
| 4,224.7 |
| 4,037.1 |
| 4,399.3 |
| 4,454.8 |
| 4,454.0 |
| 4,422.9 |
| 4,377.4 |
| 3,490.5 |
| 3,482.4 |
| 3,582.5 |
| 3,473.4 |
| 3,732.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| (5.6) |
| (9.0) |
| (9.1) |
| (9.2) |
| (9.4) |
| (8.1) |
| (8.2) |
| (8.4) |
| (8.4) |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,349.2 |
| 3,318.9 |
| 3,351.8 |
| 3,372.4 |
| 3,322.2 |
| 3,404.6 |
| 3,422.4 |
| 3,400.1 |
| 3,358.4 |
| 3,423.6 |
| 3,395.0 |
| 3,422.2 |
| 3,669.3 |
| 3,757.1 |
| 3,727.9 |
| 3,689.1 |
| 3,720.9 |
| 3,017.2 |
| 3,013.9 |
| 3,084.3 |
| 2,975.2 |
| 3,207.4 |
| 103.6 |
| 99.7 |
| 190.0 |
| 196.8 |
| 183.0 |
| 169.1 |
| 172.1 |
| 177.6 |
| 103.8 |
| 83.4 |
| 37.1 |
| 110.4 |
| 331.4 |
| 191.5 |
| 164.4 |
| 179.8 |
| 226.8 |
| 90.5 |
| 121.1 |
| 98.8 |
| 69.6 |
| 104.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |