| (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 | 1,151.2 | 566.4 | 679.2 | 878.8 | 231.8 | 86.0 | 179.7 | 217.8 | 214.9 | 224.2 | 105.2 | 191.4 | 125.3 | 424.7 | 66.9 | 164.7 | 122.2 | 56.1 |
| Restricted Cash | 24.7 | 75.6 | 18.1 | 21.7 | 34.0 | 77.5 | 87.8 | 332.0 | 222.3 | 183.7 | 231.8 | - | 26.5 | 1.6 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1,151.2 | 566.4 | 679.2 | 878.8 | 231.8 | 86.0 | 179.7 | 217.8 | 214.9 | 224.2 | 105.2 | 191.4 | 125.3 | 424.7 | 66.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | 0.7 | 0.5 | 1.5 | 1.2 | 7.0 | 7.4 | 7.3 | 8.7 | 8.3 | 12.0 | 2.1 | 3.2 | 5.7 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,293.3 | 1,567.4 | 1,490.7 | 1,536.8 | 196.0 | 3,490.7 | - | - | - | - | - | 1,813.2 | 1,043.4 | 771.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 123.6 | 198.9 | 7.5 | 9.0 | 4.9 | 10.6 | 13.9 | 9.7 | 70.4 | 24.6 | 53.3 | 10.8 | 12.7 | 10.2 | 23.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 2,456.8 | 931.0 | 874.2 | 844.5 | 920.1 | 1,367.9 | 1,294.7 | 1,835.1 | 1,025.9 | 1,525.7 | 1,344.5 | 1,241.1 | 636.2 | 490.5 | 627.2 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 101.3 | 104.5 | 104.6 | 107.2 | 108.2 | 109.9 | 101.3 | 101.3 | 101.1 | 101.1 | 93.5 | 93.4 | 80.6 | 80.5 | 80.2 | 67.8 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2,758.0 | 1,452.3 | 1,216.7 | 1,189.3 | 1,623.3 | 2,350.8 | 2,535.8 | 2,565.4 | 2,410.8 | 1,977.2 | 1,835.9 | 1,357.6 | 667.0 | 504.9 | 691.5 | 787.2 | ||
| (in millions of USD) | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1,151.2 | 611.2 | 783.4 | 566.4 | 732.1 | 527.6 | 679.2 | 727.1 | 770.6 | 878.8 | 498.1 | 528.6 | 231.8 | 91.1 | 174.4 | |||||||||||||||||||||||||
| - |
| 164.7 |
| 122.2 |
| 56.1 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.7 | 2.9 | 2.3 | 2.8 | 2.7 | 8.7 | 9.3 | 18.7 | 6.0 | 7.5 | 24.8 | 17.5 | 14.6 | 5.3 | 4.8 | 4.0 | - | - |
| Other Current Assets | 32.0 | 47.9 | 72.0 | 315.2 | 543.7 | 8.7 | 9.3 | 18.7 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,413.5 | 739.9 | 815.6 | 1,258.5 | 925.6 | 537.8 | 371.4 | 649.9 | 473.5 | 426.2 | 638.3 | 738.6 | 181.7 | 439.9 | 106.0 | 204.3 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 362.2 | 487.6 | 413.0 | 399.8 | 613.0 | 507.7 | - | - | - | - | - | 164.3 | 231.7 | 198.3 | - | - | - | - |
| Property,Plant & Equipment Net | 931.2 | 1,079.7 | 1,077.7 | 1,137.1 | 1,264.4 | 2,983.1 | 419.2 | 139.7 | 391.9 | 234.5 | 677.3 | 1,516.5 | 734.2 | 343.0 | 289.2 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 45.0 | 43.7 | 54.0 | 104.1 | 52.2 | 44.4 | 32.8 | 571.8 | 703.2 | 648.8 | 541.6 | 746.3 | 766.0 | 367.7 | 22.5 | 20.3 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 2.1 | 2.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.2 | 6.8 | 7.4 | 5.7 | 10.3 | 14.6 | 9.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 1.2 | - | - |
| Other Non-Current Assets | 63.1 | 160.2 | 499.8 | 512.0 | 141.4 | 27.9 | 80.4 | 139.1 | 157.5 | 56.4 | 50.9 | 68.4 | 54.2 | 6.8 | 6.9 | 38.5 | - | - |
| Total Non-Current Assets | - | - | - | - | 4,022.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,325.6 | 4,367.7 | 4,084.0 | 4,279.6 | 4,948.3 | 4,314.2 | 4,632.1 | 4,806.6 | 4,764.3 | 4,256.9 | 4,269.2 | 3,899.7 | 2,591.7 | 2,414.4 | 2,232.6 | 2,077.8 | - | - |
| 16.3 |
| - |
| - |
| Short Term Debt | 301.2 | 521.3 | 342.6 | 344.8 | 703.2 | 982.8 | 1,241.1 | 730.3 | 1,384.9 | 451.5 | 491.4 | 116.4 | 30.8 | 14.4 | 64.3 | 95.6 | - | - |
| Deferred Revenue Current | 4.1 | 4.2 | 4.2 | 8.4 | 4.2 | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.0 | 1.6 | 1.5 | 1.3 | 3.0 | 5.0 | 3.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 101.6 | 66.1 | 144.8 | 32.8 | 32.9 | 89.4 | 81.0 | 133.2 | 105.9 | 78.5 | 53.3 | 31.1 | 22.8 | 20.4 | 30.6 | 22.6 | - | - |
| Other Current Liabilities | 28.9 | 55.3 | 51.0 | 27.4 | 136.4 | 85.4 | 96.1 | 121.5 | 62.3 | 79.0 | 148.1 | 46.4 | 23.9 | 38.0 | 111.0 | 96.4 | - | - |
| Total Current Liabilities | 555.3 | 841.5 | 545.8 | 414.4 | 1,307.2 | 1,180.2 | 1,443.9 | 1,000.1 | 1,632.3 | 769.1 | 954.4 | 361.4 | 90.6 | 87.1 | 256.1 | 247.2 | - | - |
| 691.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.6 | 5.1 | 5.9 | 3.6 | 7.1 | 10.6 | 6.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 34.0 | 2.1 | 6.3 | 54.0 | 14.5 | 43.9 | 53.9 | 63.8 | 72.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 20.4 | 21.2 | 23.5 | 24.3 | 31.4 | 37.3 | 34.7 | 33.0 | 37.5 | 37.9 | 36.3 | 38.7 | 35.6 | 40.1 | 37.6 | 33.5 | - | - |
| Other Non-Current Liabilities | 245.9 | 225.8 | 61.6 | 120.4 | 93.0 | 135.4 | 142.7 | 145.6 | 132.5 | 52.2 | 54.1 | 59.8 | 84.3 | 72.5 | 113.5 | 133.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | 1,463.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,258.0 | 1,998.3 | 1,481.5 | 1,379.4 | 2,770.4 | 2,683.6 | 2,881.3 | 2,980.8 | 2,968.0 | 2,347.1 | 2,353.0 | 1,662.3 | 861.1 | 650.1 | 1,476.8 | 1,478.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (173.5) | 10.3 | 77.0 | 262.1 | (539.6) | (931.0) | (605.1) | (364.4) | (95.7) | 103.7 | 308.9 | 641.8 | 874.3 | 848.5 | 34.1 | 78.1 | - | - |
| Accumulated Other Comprehensive Income | (1.9) | (5.7) | (5.1) | (5.8) | (10.8) | (56.1) | (34.9) | (28.5) | (7.8) | (9.5) | (12.6) | (6.6) | (10.7) | (18.7) | (34.9) | (33.3) | - | - |
| Treasury Stock | 0.7 | 0.0 | - | - | - | 0.0 | 39.1 | 20.5 | 20.5 | 20.5 | 12.3 | 0.0 | - | 0.0 | 0.0 | 2.3 | 6.8 | - |
| Minority Interest | 224.6 | 355.3 | 534.8 | 400.0 | 447.3 | 338.1 | 252.6 | 80.7 | 81.0 | 46.6 | 20.8 | 1.7 | 0.0 | 0.0 | 78.1 | 188.7 | - | - |
| Total Stockholders Equity | 1,843.0 | 2,014.2 | 2,067.7 | 2,500.2 | 1,730.7 | 1,292.5 | 1,498.3 | 1,745.1 | 1,715.3 | 1,863.3 | 1,895.4 | 2,235.8 | 1,804.1 | 1,764.3 | 677.8 | 410.6 | 658.2 | 493.8 |
| Total Equity | 2,067.6 | 2,369.4 | 2,602.4 | 2,900.2 | 2,176.2 | 1,630.6 | 1,750.8 | 1,825.8 | 1,796.3 | 1,909.8 | 1,916.2 | 2,237.4 | 1,771.7 | 1,755.9 | 755.8 | 599.3 | 658.2 | 493.8 |
| - |
| - |
| Net debt | 1,606.8 | 885.9 | 537.5 | 310.5 | 1,391.5 | 2,264.8 | 2,356.1 | 2,347.5 | 2,196.0 | 1,753.0 | 1,730.7 | 1,166.2 | 541.7 | 80.2 | 624.6 | 622.5 | - | - |
| Working Capital | 858.2 | (101.7) | 269.8 | 844.1 | (381.6) | (642.4) | (1,072.6) | (350.2) | (1,158.8) | (342.9) | (316.1) | 377.2 | 91.1 | 352.9 | (150.2) | (42.8) | - | - |
| Book Value | 1,843.0 | 2,014.2 | 2,067.7 | 2,500.2 | 1,730.7 | 1,292.5 | 1,498.3 | 1,745.1 | 1,715.3 | 1,863.3 | 1,895.4 | 2,235.8 | 1,804.1 | 1,764.3 | 677.8 | 410.6 | 658.2 | 493.8 |
| Tangible Book Value | 1,840.9 | 2,011.8 | 2,067.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 86.6 |
| 76.7 |
| 128.7 |
| 222.1 |
| 250.2 |
| 139.8 |
| 217.8 |
| 306.4 |
| 375.1 |
| 214.9 |
| 286.6 |
| 343.2 |
| 224.2 |
| 137.9 |
| 64.7 |
| 105.2 |
| 222.8 |
| 374.8 |
| 191.4 |
| 484.7 |
| 125.3 |
| 191.5 |
| 424.7 |
| 66.9 |
| 164.7 |
| Restricted Cash | 24.7 | 38.6 | 109.8 | 75.6 | 17.5 | 19.5 | 18.1 | 58.7 | 58.5 | 21.7 | 19.0 | 18.2 | 34.0 | 30.2 | 21.1 | 77.5 | 162.2 | 136.5 | 188.3 | 375.3 | 405.6 | 486.4 | 457.8 | 452.3 | 397.8 | 270.1 | 205.2 | 183.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,151.2 | 611.2 | 783.4 | 566.4 | 732.1 | 527.6 | 679.2 | 727.1 | 770.6 | 878.8 | 498.1 | 528.6 | 231.8 | 91.1 | 174.4 | 86.6 | 76.7 | 128.7 | 222.1 | 250.2 | 139.8 | 217.8 | 306.4 | 375.1 | 214.9 | 286.6 | 343.2 | 224.2 | 137.9 | 64.7 | 105.2 | 222.8 | 374.8 | 191.4 | 484.7 | 125.3 | 191.5 | 424.7 | 66.9 | 164.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | 0.7 | 2.2 | 0.5 | 1.1 | 1.2 | 1.5 | 4.4 | 3.7 | 1.2 | 5.6 | 8.2 | 7.0 | 6.0 | 7.4 | 7.4 | 9.6 | 6.8 | 7.3 | 5.9 | 5.6 | 8.7 | - | 7.4 | 8.3 | 9.1 | 12.0 | - | - | 3.2 | 5.7 |
| Prepaid Expenses | 8.7 | 4.9 | 3.7 | 2.9 | 2.9 | 3.3 | 2.3 | 2.8 | 3.3 | 2.8 | 3.3 | 4.3 | 2.7 | 4.4 | 4.0 | 2.4 | - | - | ||||||||||||||||||||||
| Other Current Assets | 32.0 | 50.7 | 13.0 | 47.9 | 124.0 | 146.5 | 72.0 | 49.1 | 72.7 | 315.2 | 597.8 | 512.4 | 543.8 | 510.2 | 668.9 | 8.7 | 9.6 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 1,413.5 | 921.2 | 1,172.5 | 739.9 | 915.2 | 725.1 | 815.6 | 884.8 | 954.3 | 1,258.5 | 1,172.1 | 1,125.4 | 925.6 | 736.3 | 961.2 | 537.8 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,293.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 362.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 931.2 | 943.3 | 955.1 | 1,079.7 | 1,116.2 | 1,129.7 | 1,077.7 | 1,082.9 | 1,093.0 | 1,137.1 | 1,149.4 | 1,161.7 | 1,264.5 | - | - | - | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 45.0 | 34.9 | 35.1 | 43.7 | 48.7 | 50.2 | 54.0 | 45.3 | 46.2 | 104.1 | 196.9 | 184.7 | 52.2 | 50.6 | 51.3 | 44.4 | 303.6 | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 2.1 | 2.0 | 2.1 | 2.3 | 1.9 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 6.2 | 6.6 | 7.1 | 6.8 | 7.5 | 7.9 | 7.4 | 7.8 | 8.3 | 5.7 | 6.1 | 6.5 | 10.5 | 11.8 | 13.1 | 14.6 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 63.1 | 71.4 | 95.4 | 160.2 | 149.1 | 441.3 | 499.8 | 597.2 | 455.7 | 512.0 | 644.7 | 610.2 | 141.7 | 189.9 | 99.0 | 27.9 | 34.1 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 5,325.6 | 4,675.5 | 4,771.4 | 4,367.7 | 4,333.0 | 4,121.0 | 4,084.0 | 4,033.8 | 3,930.8 | 4,279.6 | 4,386.2 | 4,222.8 | 4,948.3 | 4,804.2 | 4,946.1 | 4,314.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 123.6 | 47.8 | 82.9 | 198.9 | 73.7 | 89.0 | 7.5 | 14.8 | 16.3 | 9.0 | 15.1 | 19.0 | 4.9 | 10.8 | 8.4 | 10.6 | 23.9 | 15.7 | 13.9 | 102.9 | 45.4 | 9.7 | 7.6 | 28.5 | 70.4 | 152.4 | 12.6 | 24.6 | 59.3 | 9.9 | 53.3 | - | 13.2 | 10.8 | - | - | - | - | 23.1 | 16.3 |
| Short Term Debt | 301.2 | 498.9 | 512.0 | 521.3 | 345.9 | 353.3 | 342.6 | 327.2 | 321.9 | 344.8 | 354.3 | 366.8 | 703.2 | 1,130.3 | 1,323.1 | 982.8 | 1,215.4 | 1,200.6 | ||||||||||||||||||||||
| Deferred Revenue Current | 4.1 | 6.9 | 6.1 | 4.2 | 4.2 | 4.2 | 4.2 | 35.8 | 35.8 | 8.4 | 12.8 | 12.8 | 38.2 | 32.5 | 10.0 | 10.0 | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 2.0 | 2.0 | 2.0 | 1.6 | 1.6 | 1.5 | 1.5 | 1.1 | 1.0 | 1.3 | 1.6 | 2.7 | 3.1 | 4.1 | 4.7 | 5.0 | ||||||||||||||||||||||||
| Accrued Expenses | 101.6 | 119.1 | 169.8 | 66.1 | 141.9 | 117.1 | 144.8 | 48.5 | 43.5 | 32.8 | 35.6 | 26.0 | 33.0 | 88.3 | 85.3 | 89.4 | 85.9 | |||||||||||||||||||||||
| Other Current Liabilities | 28.9 | 33.8 | 31.1 | 55.3 | 30.4 | 25.0 | 51.0 | 64.4 | 59.5 | 27.4 | 46.9 | 35.2 | 136.5 | 151.0 | 139.2 | 85.4 | 94.9 | |||||||||||||||||||||||
| Total Current Liabilities | 555.3 | 699.6 | 795.9 | 841.5 | 591.9 | 584.4 | 545.8 | 454.9 | 441.3 | 414.4 | 456.2 | 448.3 | 1,307.2 | 1,380.3 | 1,556.0 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,456.8 | 1,418.5 | 1,436.4 | 931.0 | 1,076.5 | 820.3 | 874.2 | 850.4 | 867.4 | 844.5 | 999.4 | 1,015.5 | 920.1 | 1,151.5 | 1,056.5 | 1,367.9 | 1,326.4 | 1,344.3 | 1,294.7 | 1,579.4 | 1,665.2 | 1,835.1 | 1,788.7 | 1,856.0 | 1,025.9 | 1,200.0 | 1,403.1 | 1,525.7 | 1,068.1 | 1,030.8 | 1,344.5 | - | 1,593.1 | 1,264.4 | 656.9 | 636.2 | - | - | 627.2 | 691.5 |
| Operating Lease Liabilities Non-Current | 4.6 | 5.2 | 5.7 | 5.1 | 6.0 | 6.2 | 5.9 | 6.1 | 6.6 | 3.6 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 34.0 | 34.5 | 35.1 | 2.1 | 3.2 | 4.2 | 6.3 | 7.3 | 8.4 | 54.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | 20.4 | 20.2 | 20.6 | 21.2 | 21.7 | 22.0 | 23.5 | 23.1 | 23.5 | 24.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 245.9 | 246.2 | 253.1 | 225.8 | 47.8 | 52.3 | 61.6 | 65.7 | 70.9 | 120.4 | 94.8 | 92.2 | 93.2 | 119.7 | 118.6 | 135.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,258.0 | 2,364.3 | 2,485.4 | 1,998.3 | 1,716.2 | 1,457.0 | 1,481.5 | 1,371.0 | 1,379.5 | 1,379.4 | 1,550.4 | 1,556.0 | 2,770.4 | 2,651.5 | 2,731.2 | 2,683.6 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 101.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 80.2 | 67.8 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (173.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (1.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 224.6 | 414.3 | 400.1 | 355.3 | 586.7 | 577.9 | 534.8 | 507.6 | 459.6 | 400.0 | 407.8 | 371.9 | 447.3 | 435.5 | 403.9 | 338.1 | 318.5 | |||||||||||||||||||||||
| Total Stockholders Equity | 1,843.0 | 1,896.9 | 1,886.0 | 2,014.2 | 2,030.1 | 2,086.1 | 2,067.7 | 2,155.2 | 2,091.6 | 2,500.2 | 2,428.0 | 2,294.9 | 1,730.7 | 1,717.2 | 1,811.1 | 1,292.5 | ||||||||||||||||||||||||
| Total Equity | 2,067.6 | 2,311.2 | 2,286.1 | 2,369.4 | 2,616.8 | 2,664.0 | 2,602.4 | 2,662.8 | 2,551.2 | 2,900.2 | 2,835.8 | 2,666.8 | 1,730.7 | 2,152.7 | 2,214.9 | 1,630.6 | 1,500.5 | 1,485.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,758.0 | 1,917.3 | 1,948.5 | 1,452.3 | 1,422.4 | 1,173.6 | 1,216.7 | 1,177.6 | 1,189.3 | 1,189.3 | 1,353.7 | 1,382.3 | 1,623.3 | 2,281.7 | 2,379.6 | 2,350.8 | 2,541.8 | 2,544.9 | 2,535.8 | 2,554.4 | 2,467.5 | 2,565.4 | 1,788.7 | 2,724.7 | 2,410.8 | 2,302.5 | 2,323.0 | 1,977.2 | 1,800.3 | 1,765.6 | 1,835.9 | - | 1,707.9 | 1,340.5 | 782.0 | 667.0 | - | - | 691.5 | 787.2 |
| Net debt | 1,606.8 | 1,306.2 | 1,165.0 | 885.9 | 690.3 | 646.0 | 537.5 | 450.5 | 418.7 | 310.5 | 855.7 | 853.7 | 1,391.5 | 2,190.6 | 2,205.1 | 2,264.2 | 2,465.1 | 2,416.2 | ||||||||||||||||||||||
| Working Capital | 858.2 | 221.6 | 376.6 | (101.7) | 323.3 | 140.7 | 269.8 | 429.9 | 513.0 | 844.1 | 716.0 | 677.1 | (381.6) | (644.0) | (594.8) | (642.4) | (1,207.6) | |||||||||||||||||||||||
| Book Value | 1,843.0 | 1,896.9 | 1,886.0 | 2,014.2 | 2,030.1 | 2,086.1 | 2,067.7 | 2,155.2 | 2,091.6 | 2,500.2 | 2,428.0 | 2,294.9 | 1,730.7 | 1,717.2 | 1,811.1 | 1,292.5 | 1,182.0 | 1,203.5 | ||||||||||||||||||||||
| Tangible Book Value | 1,840.9 | 1,894.9 | 1,883.9 | 2,011.8 | 2,028.2 | - | 2,067.7 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| 16.0 |
| 14.6 |
| 18.7 |
| 16.0 |
| 16.6 |
| 6.0 |
| 10.3 |
| 7.4 |
| 7.5 |
| 11.4 |
| 11.4 |
| 24.8 |
| - |
| 127.7 |
| 17.5 |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.0 |
| 10.3 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.5 |
| 241.8 |
| 371.4 |
| 517.5 |
| 454.4 |
| 649.9 |
| 686.4 |
| 714.1 |
| 473.5 |
| 588.6 |
| 568.2 |
| 426.2 |
| 636.6 |
| 989.9 |
| 638.3 |
| - |
| 584.9 |
| 742.8 |
| 541.2 |
| 181.7 |
| - |
| - |
| 106.0 |
| 204.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 289.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 312.6 |
| 508.8 |
| 507.1 |
| 522.5 |
| 571.8 |
| 702.2 |
| 708.7 |
| 703.2 |
| 684.3 |
| 668.7 |
| 648.8 |
| 640.4 |
| 510.5 |
| 541.6 |
| - |
| 324.0 |
| 335.4 |
| 340.5 |
| 350.9 |
| - |
| - |
| 22.5 |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 9.5 |
| 9.8 |
| 10.7 |
| 12.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| 0.6 |
| 1.2 |
| 27.6 |
| 80.4 |
| 75.1 |
| 116.7 |
| 139.1 |
| 327.2 |
| 251.5 |
| 157.5 |
| 57.0 |
| 54.3 |
| 56.4 |
| 33.6 |
| 32.8 |
| 50.9 |
| - |
| 117.4 |
| 68.4 |
| 46.5 |
| 78.7 |
| - |
| - |
| 6.9 |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,385.9 |
| 4,369.2 |
| 4,632.1 |
| 4,717.6 |
| 4,624.3 |
| 4,806.6 |
| 5,187.1 |
| 5,193.0 |
| 4,764.3 |
| 4,645.2 |
| 4,498.3 |
| 4,256.9 |
| 4,179.0 |
| 4,356.0 |
| 4,269.2 |
| 4,017.0 |
| 4,269.2 |
| 3,992.0 |
| 3,406.7 |
| 2,665.2 |
| 2,464.1 |
| - |
| 2,232.6 |
| 2,077.8 |
| 1,241.1 |
| 975.0 |
| 802.3 |
| 730.3 |
| - |
| 868.7 |
| 1,384.9 |
| 1,102.6 |
| 919.9 |
| 451.5 |
| 732.2 |
| 734.8 |
| 491.4 |
| - |
| 114.8 |
| 76.2 |
| 125.2 |
| 30.8 |
| - |
| - |
| 64.3 |
| 95.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.1 |
| 81.0 |
| 75.3 |
| 70.3 |
| 133.2 |
| 158.0 |
| 168.8 |
| 105.9 |
| 98.2 |
| 92.9 |
| 78.5 |
| 69.9 |
| 89.9 |
| 53.3 |
| - |
| 43.9 |
| 31.1 |
| - |
| - |
| - |
| - |
| 30.6 |
| 22.6 |
| 97.4 |
| 96.1 |
| 144.2 |
| 128.1 |
| 121.5 |
| 96.5 |
| 76.1 |
| 62.3 |
| 75.9 |
| 83.9 |
| 79.0 |
| 99.3 |
| 126.2 |
| 148.1 |
| - |
| 17.0 |
| 46.9 |
| 97.5 |
| 59.4 |
| - |
| - |
| 111.0 |
| 96.4 |
| 1,180.2 |
| 1,424.0 |
| 1,407.0 |
| 1,443.9 |
| 1,303.7 |
| 1,050.9 |
| 1,000.1 |
| 1,099.6 |
| 1,159.2 |
| 1,632.3 |
| 1,432.1 |
| 1,113.7 |
| 769.1 |
| 1,333.8 |
| 1,530.2 |
| 954.4 |
| - |
| 298.9 |
| 369.7 |
| 223.3 |
| 90.6 |
| - |
| - |
| 256.1 |
| 247.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.6 |
| 33.5 |
| 135.0 |
| 133.0 |
| 142.7 |
| 142.5 |
| 147.7 |
| 145.6 |
| 152.4 |
| 157.9 |
| 132.5 |
| 51.5 |
| 51.5 |
| 52.2 |
| 53.1 |
| 51.1 |
| 54.1 |
| - |
| 73.7 |
| 75.4 |
| 84.4 |
| 84.3 |
| - |
| - |
| 113.5 |
| 133.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,885.4 |
| 2,884.3 |
| 2,881.3 |
| 3,025.6 |
| 2,863.8 |
| 2,980.8 |
| 3,040.7 |
| 3,350.3 |
| 2,968.0 |
| 2,860.8 |
| 2,675.6 |
| 2,347.1 |
| 2,455.0 |
| 2,612.1 |
| 2,353.0 |
| 1,994.8 |
| 1,965.8 |
| 1,709.5 |
| 964.6 |
| 861.1 |
| 536.1 |
| - |
| 1,476.8 |
| 1,478.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.1 |
| 78.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.2) |
| 5.2 |
| 53.3 |
| (6.8) |
| 36.4 |
| (18.7) |
| (34.9) |
| (33.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.3 |
| 281.5 |
| 252.6 |
| 202.0 |
| 183.5 |
| 80.7 |
| 83.2 |
| 139.1 |
| 81.0 |
| 69.9 |
| 62.5 |
| 46.6 |
| 39.6 |
| 33.0 |
| 20.8 |
| - |
| 6.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| 78.1 |
| 188.7 |
| 1,182.0 |
| 1,203.5 |
| 1,498.3 |
| 1,490.1 |
| 1,577.1 |
| 1,745.1 |
| 2,063.2 |
| 1,703.6 |
| 1,715.3 |
| 1,714.5 |
| 1,760.2 |
| 1,863.3 |
| 1,684.4 |
| 1,710.9 |
| 1,895.4 |
| 2,022.2 |
| 2,198.8 |
| 2,280.9 |
| 2,442.2 |
| 1,804.1 |
| 1,928.0 |
| 1,764.3 |
| 677.8 |
| 410.6 |
| 1,750.8 |
| 1,692.0 |
| 1,760.5 |
| 1,825.8 |
| 2,146.4 |
| 1,842.7 |
| 1,796.3 |
| 1,784.4 |
| 1,822.6 |
| 1,909.8 |
| 1,724.0 |
| 1,743.9 |
| 1,916.2 |
| 2,022.2 |
| 2,212.0 |
| 2,237.4 |
| 2,442.2 |
| 1,804.1 |
| 1,928.0 |
| 1,764.3 |
| 755.8 |
| 599.3 |
| 2,313.7 |
| 2,304.2 |
| 2,327.7 |
| 2,347.5 |
| 1,482.3 |
| 2,349.6 |
| 2,196.0 |
| 2,016.0 |
| 1,979.8 |
| 1,753.0 |
| 1,662.4 |
| 1,700.8 |
| 1,730.7 |
| - |
| 1,333.1 |
| 1,149.1 |
| 297.4 |
| 541.7 |
| - |
| - |
| 624.6 |
| 622.5 |
| (1,165.1) |
| (1,072.6) |
| (786.3) |
| (596.5) |
| (350.2) |
| (413.2) |
| (445.0) |
| (1,158.8) |
| (843.5) |
| (545.5) |
| (342.9) |
| (697.1) |
| (540.3) |
| (316.1) |
| - |
| 285.9 |
| 373.1 |
| 318.0 |
| 91.1 |
| - |
| - |
| (150.2) |
| (42.8) |
| 1,498.3 |
| 1,490.1 |
| 1,577.1 |
| 1,745.1 |
| 2,063.2 |
| 1,703.6 |
| 1,715.3 |
| 1,714.5 |
| 1,760.2 |
| 1,863.3 |
| 1,684.4 |
| 1,710.9 |
| 1,895.4 |
| 2,022.2 |
| 2,198.8 |
| 2,280.9 |
| 2,442.2 |
| 1,804.1 |
| 1,928.0 |
| 1,764.3 |
| 677.8 |
| 410.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |