| (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 | 1.8 | 1.5 | 1.9 | 7.3 | 1.5 | 89.9 | 6.1 | 52.3 | 99.6 | 1,275.9 | 113.0 | 142.3 | 459.0 | 167.1 | 93.9 | 2.5 | 1.7 | 5.9 |
| Restricted Cash | - | - | - | - | 57.9 | - | - | - | 0.0 | 185.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 1.8 | 1.5 | 1.9 | 7.3 | 1.5 | 89.9 | 6.1 | 52.3 | 99.6 | 1,275.9 | 113.0 | 142.3 | 459.0 | 167.1 | 93.9 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 184.6 | 155.9 | 122.5 | 278.4 | 180.7 | 119.9 | 121.2 | 210.2 | 146.8 | 136.8 | 71.9 | 103.9 | 58.8 | 25.6 | 28.0 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 4,148.5 | 3,582.7 | 3,117.9 | 2,603.5 | 1,934.5 | 10,905.4 | 10,692.5 | 10,119.5 | 9,255.9 | 6,140.9 | 5,457.5 | 3,941.5 | 2,488.3 | 1,619.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 53.1 | 34.7 | 43.5 | 37.8 | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 788.2 | 702.9 | 667.4 | 694.2 | 792.8 | 0.0 | 1,978.0 | 2,086.8 | 2,038.3 | 1,593.6 | 946.1 | 703.4 | 299.0 | 298.9 | 2.1 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.6 | 1.6 | 1.8 | 1.6 | 1.1 | 0.9 | 0.9 | 0.7 | 0.6 | 0.4 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 788.2 | 702.9 | 667.4 | 694.2 | 852.8 | 253.7 | 1,978.7 | 2,087.4 | 2,038.9 | 1,593.9 | 946.3 | 703.6 | 299.2 | 299.0 | 2.3 | 51.9 | ||
| (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 | 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 | 2.9 | 1.8 | 3.4 | 3.8 | 5.3 | 1.5 | 3.2 | 1.2 | 8.2 | 1.9 | 8.3 | 5.3 | 3.5 | 7.3 | 8.3 | |||||||||||||||||||||||||
| - |
| 2.5 |
| 1.7 |
| 5.9 |
| 15.0 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 8.0 | 7.1 | 17.0 | 7.6 | 25.3 | 160.7 | 4.4 | 10.0 | 4.9 | 3.1 | 3.9 | 3.7 | 2.6 | 1.5 | 1.3 | 1.7 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 248.9 | 231.3 | 396.8 | 402.3 | 284.3 | 409.8 | 305.9 | 316.4 | 365.5 | 1,604.3 | 331.6 | 328.3 | 531.1 | 229.7 | 129.6 | 19.7 | - | - |
| 1,043.8 |
| 755.0 |
| - |
| - |
| Accumulated Depreciation | 1,868.5 | 1,564.5 | 865.6 | 545.8 | 0.0 | 8,819.2 | 7,228.7 | 4,640.1 | 4,153.7 | 3,789.8 | 2,829.1 | 1,050.9 | 784.7 | 665.9 | 575.1 | 512.8 | - | - |
| Property,Plant & Equipment Net | 2,280.0 | 2,018.3 | 2,252.3 | 2,057.7 | 1,934.5 | 2,086.3 | 3,463.8 | 5,479.4 | 5,102.2 | 2,351.1 | 2,628.4 | 2,890.6 | 1,703.6 | 953.9 | 468.6 | 242.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.0 | 24.8 | 32.0 | 236.1 | 302.1 | 243.9 | 242.4 | 369.6 | 440.1 | 381.5 | 86.8 | 33.0 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.6 | 6.1 | 14.3 | 26.7 | 0.0 | 0.3 | 14.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 465.7 | 581.2 | 525.2 | 0.0 | - | 0.0 | 7.6 | 0.0 | 1.2 | 4.7 | - | - | - | - | 1.0 | 0.6 | - | - |
| Other Non-Current Assets | 19.1 | 22.8 | 31.5 | 21.2 | 26.0 | 18.4 | 15.5 | 13.8 | 19.8 | 8.9 | 6.4 | 6.5 | 17.9 | 13.3 | 5.1 | 4.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,029.5 | 2,865.7 | 3,267.6 | 2,534.5 | 2,253.0 | 2,539.9 | 3,882.8 | 6,051.0 | 5,807.8 | 4,223.1 | 3,334.7 | 3,619.5 | 2,693.1 | 1,578.4 | 691.2 | 319.7 | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 60.0 | 253.7 | 0.6 | 0.7 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 2.4 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 5.5 | 13.0 | 12.4 | 0.0 | 0.0 | 13.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | 686.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 364.8 | 345.5 | 344.5 | 793.3 | 665.7 | 510.3 | 451.2 | 539.4 | 586.9 | 384.8 | 316.5 | 398.7 | 203.9 | 120.9 | 44.6 | 48.9 | - | - |
| 49.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.6 | 1.3 | 14.3 | 0.0 | 0.0 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 0.0 | 3.1 | 3.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 0.0 | 3.0 | 0.0 | - | - | 0.0 | 0.4 | 0.0 | - | - | - |
| Total Non-Current Liabilities | 830.0 | 771.4 | 717.3 | 860.0 | 892.6 | 36.6 | 2,117.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,194.8 | 1,117.0 | 1,061.7 | 1,653.3 | 1,558.3 | 2,840.4 | 2,568.2 | 2,723.3 | 2,706.1 | 2,039.3 | 1,295.9 | 1,323.2 | 642.9 | 452.0 | 58.8 | 108.6 | - | - |
| - |
| - |
| Additional Paid In Capital | 0.0 | 129.1 | 315.7 | 449.2 | 693.8 | 4,213.8 | 4,207.6 | 4,227.5 | 4,416.3 | 3,946.4 | 2,824.3 | 1,828.6 | 1,813.1 | 1,036.2 | 604.6 | 296.3 | - | - |
| Retained Earnings | 1,834.7 | 1,582.3 | 1,847.9 | 381.9 | 0.0 | (4,472.9) | (2,847.7) | (845.4) | (1,275.9) | (1,711.1) | (731.4) | 493.5 | 246.1 | 92.9 | 24.5 | (83.9) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | 0.0 | (43.0) | (46.8) | (56.0) | (40.5) | (53.1) | (55.2) | (26.7) | (9.8) | (3.4) | 2.7 | (1.8) | - | - |
| Treasury Stock | - | - | - | 0.3 | 54.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,834.7 | 1,711.4 | 2,161.7 | 828.8 | 639.7 | (300.5) | 1,314.6 | 3,327.8 | 3,101.6 | 2,183.9 | 2,038.8 | 2,296.3 | 2,050.2 | 1,126.4 | 632.4 | 211.1 | 125.1 | 114.1 |
| Total Equity | 1,834.7 | 1,711.4 | 2,161.7 | 828.8 | 639.7 | (300.5) | 1,314.6 | 3,327.8 | 3,101.6 | 2,183.9 | 2,038.8 | 2,296.3 | 2,050.2 | 1,126.4 | 632.4 | 211.1 | 125.1 | 114.1 |
| - |
| - |
| Net debt | 786.4 | 701.4 | 665.5 | 686.9 | 851.2 | 163.9 | 1,972.6 | 2,035.1 | 1,939.4 | 318.0 | 833.3 | 561.2 | (159.8) | 132.0 | (91.6) | 49.4 | - | - |
| Working Capital | (115.9) | (114.2) | 52.4 | (391.1) | (381.4) | (100.5) | (145.3) | (223.1) | (221.4) | 1,219.5 | 15.0 | (70.4) | 327.2 | 108.8 | 84.9 | (29.2) | - | - |
| Book Value | 1,834.7 | 1,711.4 | 2,161.7 | 828.8 | 639.7 | (300.5) | 1,314.6 | 3,327.8 | 3,101.6 | 2,183.9 | 2,038.8 | 2,296.3 | 2,050.2 | 1,126.4 | 632.4 | 211.1 | 125.1 | 114.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6.6 |
| 5.9 |
| 1.5 |
| 4.5 |
| 9.4 |
| 179.7 |
| 89.9 |
| 51.0 |
| 2.8 |
| 1.6 |
| 6.1 |
| 10.1 |
| 20.8 |
| 18.0 |
| 52.3 |
| 124.6 |
| 119.2 |
| 118.6 |
| 99.6 |
| 125.3 |
| 117.6 |
| 102.5 |
| 1,275.9 |
| 364.3 |
| 396.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 57.9 | - | 29.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 185.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.9 | 1.8 | 3.4 | 3.8 | 5.3 | 1.5 | 3.2 | 1.2 | 8.2 | 1.9 | 8.3 | 5.3 | 3.5 | 7.3 | 8.3 | 6.6 | 5.9 | 1.5 | 4.5 | 9.4 | 179.7 | 89.9 | 51.0 | 2.8 | 1.6 | 6.1 | 10.1 | 20.8 | 18.0 | 52.3 | 124.6 | 119.2 | 118.6 | 99.6 | 125.3 | 117.6 | 102.5 | 1,275.9 | 364.3 | 396.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 129.0 | 184.6 | 122.0 | 128.6 | 158.1 | 155.9 | 88.9 | 94.3 | 85.0 | 122.5 | 106.7 | 92.1 | 119.9 | 278.4 | 317.5 | 316.9 | 206.9 | 180.7 | 185.9 | 140.7 | 134.0 | 119.9 | 92.4 | 65.6 | 74.1 | 121.2 | 112.7 | 131.7 | 145.0 | 210.2 | 157.4 | 140.2 | 199.5 | 146.8 | 180.1 | 164.2 | 158.2 | 136.8 | 127.8 | 91.5 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.2 | 8.0 | 8.8 | 9.6 | 9.0 | 7.1 | 5.9 | 6.2 | 5.3 | 17.0 | 8.2 | 6.5 | 6.4 | 7.6 | 9.3 | 9.2 | 5.3 | 25.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 224.8 | 248.9 | 186.6 | 197.9 | 205.3 | 231.3 | 223.4 | 270.3 | 353.5 | 396.8 | 272.3 | 262.4 | 290.9 | 402.3 | 423.9 | 381.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,319.5 | 4,148.5 | 4,000.3 | 3,893.5 | 3,751.5 | 3,582.7 | 3,511.8 | 3,401.0 | 3,251.2 | 3,117.9 | 3,007.7 | 2,891.0 | 2,755.0 | 2,603.5 | 2,494.0 | 2,349.6 | 2,239.4 | 1,934.5 | 2,053.4 | 1,968.9 | 10,984.5 | 10,905.4 | - | - | - | - | 10,647.9 | 10,606.8 | 10,408.3 | 10,119.5 | 10,029.1 | 9,840.4 | 9,560.3 | 9,255.9 | 8,951.5 | 8,580.3 | 8,221.4 | 6,140.9 | 5,870.9 | 5,734.3 |
| Accumulated Depreciation | 1,943.9 | 1,868.5 | 1,786.9 | 1,703.7 | 1,630.0 | 1,564.5 | 1,137.5 | 1,024.1 | 945.6 | 865.6 | 784.6 | 705.2 | 625.0 | 545.8 | 467.5 | 403.1 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,375.6 | 2,280.0 | 2,213.4 | 2,189.8 | 2,121.4 | 2,018.3 | 2,374.4 | 2,376.9 | 2,305.6 | 2,252.3 | 2,223.1 | 2,185.8 | 2,130.0 | 2,057.7 | 2,026.5 | 1,946.5 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 0.4 | 0.6 | 0.8 | 1.0 | 1.2 | 6.1 | 8.7 | 7.8 | 11.1 | 14.3 | 17.5 | 20.6 | 23.7 | 26.7 | 3.1 | 0.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 422.1 | 465.7 | 498.3 | 529.8 | 581.2 | 581.2 | 521.7 | 517.9 | 510.3 | 525.2 | 554.7 | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Other Non-Current Assets | 16.3 | 19.1 | 19.5 | 20.0 | 21.2 | 22.8 | 26.9 | 27.1 | 28.0 | 31.5 | 36.7 | 32.6 | 19.7 | 21.2 | 21.6 | 19.8 | 19.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,075.4 | 3,029.5 | 2,935.0 | 2,959.5 | 2,947.6 | 2,865.7 | 3,178.2 | 3,238.2 | 3,254.1 | 3,267.6 | 3,136.9 | 2,555.7 | 2,527.1 | 2,534.5 | 2,499.3 | 2,374.7 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 67.6 | 53.1 | 55.8 | 59.0 | 52.6 | 34.7 | 55.7 | 53.5 | 45.7 | 43.5 | 45.5 | 59.4 | 55.4 | 37.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 60.0 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 0.4 | 0.6 | 0.7 | 0.8 | 0.8 | 5.5 | 7.9 | 6.9 | 9.9 | 13.0 | 12.9 | 12.8 | 12.6 | 12.4 | 0.8 | 0.2 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 402.5 | 364.8 | 345.5 | 389.6 | 477.5 | 345.5 | 327.1 | 341.7 | 337.7 | 344.5 | 374.5 | 379.8 | 471.5 | 793.3 | 1,284.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 823.7 | 788.2 | 691.7 | 695.2 | 700.4 | 702.9 | 694.4 | 679.5 | 636.4 | 667.4 | 644.3 | 648.3 | 549.2 | 694.2 | 728.1 | 673.0 | 574.0 | 792.8 | 689.5 | 773.8 | 0.0 | 0.0 | 2,068.0 | 1,910.3 | 1,898.4 | 1,978.0 | 2,076.6 | 2,198.7 | 2,087.7 | 2,086.8 | 2,100.8 | 2,114.9 | 2,239.0 | 2,038.3 | 1,958.1 | 1,802.6 | 1,631.8 | 1,593.6 | 961.1 | 956.8 |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.6 | 0.8 | 1.0 | 1.2 | 1.3 | 4.5 | 7.8 | 11.1 | 14.3 | 2.2 | 0.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | 865.3 | 830.0 | 755.1 | 772.8 | 781.7 | 771.4 | 751.1 | 732.8 | 684.8 | 717.3 | 737.1 | 751.3 | 683.2 | 860.0 | 1,059.8 | 1,009.2 | ||||||||||||||||||||||||
| Total Liabilities | 1,267.7 | 1,194.8 | 1,100.7 | 1,162.4 | 1,259.2 | 1,117.0 | 1,078.2 | 1,074.5 | 1,022.5 | 1,061.7 | 1,111.6 | 1,131.1 | 1,154.7 | 1,653.3 | 2,344.6 | 2,136.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.3 | 1.3 |
| Additional Paid In Capital | 0.0 | 0.0 | 3.1 | 1.5 | 76.7 | 129.1 | 200.2 | 249.0 | 288.5 | 315.7 | 379.1 | 384.1 | 419.0 | 449.2 | 472.8 | 542.7 | 662.6 | |||||||||||||||||||||||
| Retained Earnings | 1,810.7 | 1,834.7 | 1,833.1 | 1,764.7 | 1,581.0 | 1,582.3 | 1,856.5 | 1,871.6 | 1,898.9 | 1,847.9 | 1,603.3 | 996.0 | 903.6 | 381.9 | (366.7) | (348.2) | (604.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | 1.9 | 0.5 | 2.2 | 0.0 | 0.5 | 0.7 | - | 0.0 | 0.4 | 0.0 | 0.5 | 0.3 | 1.8 | 7.8 | 5.3 | 54.1 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,807.7 | 1,834.7 | 1,834.3 | 1,765.7 | 1,655.5 | 1,711.4 | 2,056.2 | 2,119.9 | 2,187.3 | 2,161.7 | 1,980.0 | 1,378.1 | 1,320.2 | 828.8 | 102.4 | 184.7 | ||||||||||||||||||||||||
| Total Equity | 1,807.7 | 1,834.7 | 1,834.3 | 1,765.7 | 1,655.5 | 1,711.4 | 2,056.2 | 2,119.9 | 2,187.3 | 2,161.7 | 1,980.0 | 1,378.1 | 1,320.2 | 828.8 | 102.4 | 184.7 | 50.5 | 639.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 823.7 | 788.2 | 691.7 | 695.2 | 700.4 | 702.9 | 694.4 | 679.5 | 636.4 | 667.4 | 644.3 | 648.3 | 549.2 | 694.2 | 728.1 | 673.0 | 574.0 | 852.8 | 749.5 | 833.8 | 279.8 | 253.7 | 2,068.7 | 1,911.0 | 1,899.1 | 1,978.7 | 2,077.2 | 2,199.3 | 2,088.4 | 2,087.4 | 2,101.5 | 2,115.5 | 2,239.7 | 2,038.9 | 1,958.7 | 1,803.1 | 1,632.3 | 1,593.9 | 961.3 | 956.8 |
| Net debt | 820.8 | 786.4 | 688.3 | 691.4 | 695.0 | 701.4 | 691.2 | 678.3 | 628.2 | 665.5 | 636.0 | 643.0 | 545.8 | 686.9 | 719.8 | 666.5 | 568.1 | 851.2 | ||||||||||||||||||||||
| Working Capital | (177.7) | (115.9) | (158.9) | (191.7) | (272.2) | (114.2) | (103.6) | (71.4) | 15.8 | 52.4 | (102.2) | (117.4) | (180.6) | (391.1) | (860.9) | (745.9) | (946.2) | |||||||||||||||||||||||
| Book Value | 1,807.7 | 1,834.7 | 1,834.3 | 1,765.7 | 1,655.5 | 1,711.4 | 2,056.2 | 2,119.9 | 2,187.3 | 2,161.7 | 1,980.0 | 1,378.1 | 1,320.2 | 828.8 | 102.4 | 184.7 | 50.5 | 639.7 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 18.5 |
| 24.7 |
| 134.5 |
| 160.7 |
| 51.2 |
| 10.9 |
| 11.8 |
| 4.4 |
| 5.7 |
| 9.5 |
| 12.6 |
| 10.0 |
| 9.7 |
| 10.7 |
| 7.6 |
| 4.9 |
| 5.7 |
| 4.3 |
| 16.0 |
| 3.1 |
| 10.7 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.3 |
| 284.3 |
| 220.7 |
| 216.8 |
| 473.5 |
| 409.8 |
| 216.3 |
| 151.9 |
| 301.9 |
| 305.9 |
| 304.3 |
| 343.5 |
| 218.1 |
| 316.4 |
| 351.1 |
| 344.6 |
| 376.5 |
| 365.5 |
| 346.7 |
| 332.6 |
| 295.6 |
| 1,604.3 |
| 542.3 |
| 540.7 |
| 340.7 |
| 0.0 |
| 212.4 |
| 150.2 |
| 8,874.9 |
| 8,819.2 |
| 8,779.7 |
| 8,457.5 |
| 7,859.9 |
| 7,228.7 |
| 5,617.0 |
| 4,882.7 |
| 4,757.8 |
| 4,640.1 |
| 4,506.3 |
| - |
| - |
| 4,153.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,898.7 |
| 1,934.5 |
| 1,841.0 |
| 1,818.7 |
| 2,109.6 |
| 2,086.3 |
| 2,102.5 |
| 2,370.4 |
| 2,904.5 |
| 3,463.8 |
| 5,031.0 |
| 5,724.1 |
| 5,650.5 |
| 5,479.4 |
| 5,522.8 |
| 5,454.0 |
| 5,295.7 |
| 5,102.2 |
| 4,907.6 |
| 4,642.7 |
| 4,365.8 |
| 2,351.1 |
| 2,257.3 |
| 2,395.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 27.0 |
| 24.8 |
| 16.6 |
| 13.1 |
| 6.2 |
| 32.0 |
| 74.0 |
| 119.3 |
| 244.1 |
| 236.1 |
| 232.5 |
| 218.8 |
| 311.7 |
| 302.1 |
| 279.3 |
| 256.3 |
| 251.4 |
| 243.9 |
| 251.3 |
| 253.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.3 |
| 2.0 |
| 3.6 |
| 10.2 |
| 14.2 |
| 13.9 |
| 19.3 |
| 29.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 7.6 |
| 323.4 |
| 179.3 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| - |
| - |
| 26.0 |
| 25.5 |
| 27.6 |
| 16.5 |
| 18.4 |
| 37.0 |
| 37.0 |
| 41.5 |
| 15.5 |
| 11.7 |
| 12.3 |
| 13.3 |
| 13.8 |
| 17.0 |
| 19.9 |
| 20.2 |
| 19.8 |
| 19.0 |
| 18.9 |
| 12.9 |
| 8.9 |
| 5.5 |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,211.5 |
| 2,253.0 |
| 2,088.2 |
| 2,066.2 |
| 2,627.6 |
| 2,539.9 |
| 2,375.6 |
| 2,580.3 |
| 3,264.3 |
| 3,882.8 |
| 5,837.1 |
| 6,465.5 |
| 6,225.5 |
| 6,051.0 |
| 6,135.2 |
| 6,054.4 |
| 6,028.4 |
| 5,807.8 |
| 5,577.6 |
| 5,294.2 |
| 4,953.9 |
| 4,223.1 |
| 3,075.8 |
| 3,239.2 |
| 60.0 |
| 60.0 |
| 279.8 |
| 253.7 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 1.8 |
| 3.4 |
| 9.9 |
| 13.8 |
| 12.8 |
| 18.0 |
| 28.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 686.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,127.7 |
| 1,218.5 |
| 665.7 |
| 1,056.9 |
| 650.6 |
| 610.7 |
| 510.3 |
| 321.9 |
| 328.1 |
| 448.1 |
| 451.2 |
| 473.9 |
| 533.5 |
| 643.4 |
| 539.4 |
| 645.8 |
| 646.3 |
| 615.9 |
| 586.9 |
| 612.8 |
| 524.6 |
| 474.0 |
| 384.8 |
| 341.9 |
| 339.7 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 1.1 |
| 1.3 |
| 1.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.2 |
| 3.2 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.0 |
| 2.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.7 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 884.7 |
| 892.6 |
| 982.3 |
| 906.7 |
| 43.3 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,103.2 |
| 1,558.3 |
| 2,039.2 |
| 1,557.2 |
| 2,915.4 |
| 2,840.4 |
| 2,520.3 |
| 2,348.9 |
| 2,480.2 |
| 2,568.2 |
| 2,714.0 |
| 2,858.1 |
| 2,857.2 |
| 2,723.3 |
| 2,843.2 |
| 2,859.2 |
| 2,939.5 |
| 2,706.1 |
| 2,634.9 |
| 2,379.3 |
| 2,152.2 |
| 2,039.3 |
| 1,350.7 |
| 1,355.7 |
| 693.8 |
| 692.2 |
| 693.9 |
| 4,215.2 |
| 4,213.8 |
| 4,212.2 |
| 4,211.1 |
| 4,209.6 |
| 4,207.6 |
| 4,205.2 |
| 4,202.6 |
| 4,202.0 |
| 4,227.5 |
| 4,316.0 |
| 4,317.4 |
| 4,319.0 |
| 4,416.3 |
| 4,413.6 |
| 4,410.9 |
| 4,408.2 |
| 3,946.4 |
| 3,245.4 |
| 3,242.4 |
| 0.0 |
| (670.9) |
| (210.6) |
| (4,464.1) |
| (4,472.9) |
| (4,307.3) |
| (3,926.3) |
| (3,365.3) |
| (2,847.7) |
| (1,033.0) |
| (548.2) |
| (783.1) |
| (845.4) |
| (979.4) |
| (1,074.5) |
| (1,185.8) |
| (1,275.9) |
| (1,432.5) |
| (1,450.7) |
| (1,556.6) |
| (1,711.1) |
| (1,470.7) |
| (1,313.4) |
| - |
| 0.0 |
| - |
| - |
| (40.4) |
| (43.0) |
| (51.3) |
| (55.0) |
| (61.9) |
| (46.8) |
| (50.7) |
| (48.6) |
| (52.2) |
| (56.0) |
| (46.4) |
| (49.4) |
| (46.0) |
| (40.5) |
| (40.3) |
| (47.2) |
| (51.7) |
| (53.1) |
| (50.8) |
| (46.8) |
| 30.2 |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.5 |
| 639.7 |
| (8.9) |
| 453.1 |
| (287.7) |
| (300.5) |
| (144.8) |
| 231.3 |
| 784.0 |
| 1,314.6 |
| 3,123.1 |
| 3,607.4 |
| 3,368.3 |
| 3,327.8 |
| 3,292.0 |
| 3,195.2 |
| 3,088.9 |
| 3,101.6 |
| 2,942.7 |
| 2,914.8 |
| 2,801.8 |
| 2,183.9 |
| 1,725.1 |
| 1,883.4 |
| (8.9) |
| 453.1 |
| (287.7) |
| (300.5) |
| (144.8) |
| 231.3 |
| 784.0 |
| 1,314.6 |
| 3,123.1 |
| 3,607.4 |
| 3,368.3 |
| 3,327.8 |
| 3,292.0 |
| 3,195.2 |
| 3,088.9 |
| 3,101.6 |
| 2,942.7 |
| 2,914.8 |
| 2,801.8 |
| 2,183.9 |
| 1,725.1 |
| 1,883.4 |
| 745.0 |
| 824.5 |
| 100.1 |
| 163.9 |
| 2,017.6 |
| 1,908.2 |
| 1,897.4 |
| 1,972.6 |
| 2,067.1 |
| 2,178.5 |
| 2,070.4 |
| 2,035.1 |
| 1,976.9 |
| 1,996.3 |
| 2,121.0 |
| 1,939.4 |
| 1,833.4 |
| 1,685.6 |
| 1,529.8 |
| 318.0 |
| 597.0 |
| 560.3 |
| (381.4) |
| (836.2) |
| (433.7) |
| (137.1) |
| (100.5) |
| (105.6) |
| (176.2) |
| (146.2) |
| (145.3) |
| (169.6) |
| (190.0) |
| (425.3) |
| (223.1) |
| (294.7) |
| (301.7) |
| (239.3) |
| (221.4) |
| (266.1) |
| (192.0) |
| (178.4) |
| 1,219.5 |
| 200.4 |
| 200.9 |
| (8.9) |
| 453.1 |
| (287.7) |
| (300.5) |
| (144.8) |
| 231.3 |
| 784.0 |
| 1,314.6 |
| 3,123.1 |
| 3,607.4 |
| 3,368.3 |
| 3,327.8 |
| 3,292.0 |
| 3,195.2 |
| 3,088.9 |
| 3,101.6 |
| 2,942.7 |
| 2,914.8 |
| 2,801.8 |
| 2,183.9 |
| 1,725.1 |
| 1,883.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |