| (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 | 447.5 | 391.2 | 56.7 | 32.1 | 14.3 | 13.3 | 7.6 | 15.2 | 41.6 | 10.2 | 7.5 | 7.1 | 17.4 | 11.8 | 10.0 | 33.0 | 67.9 | 12.4 |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 54.7 | 51.5 | 60.3 | 63.6 | 0.0 | - | - | - | 46.8 | - | 2.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 447.5 | 391.2 | 56.7 | 32.1 | 14.3 | 13.3 | 7.6 | 15.2 | 41.6 | 10.2 | 7.5 | 7.1 | 17.4 | 11.8 | 10.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 20.0 | 27.0 | 48.7 | 26.3 | 21.2 | 22.1 | 21.8 | 19.3 | 17.1 | 15.2 | 14.5 | 15.0 | 15.7 | 13.9 | 12.4 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 9.6 | 10.7 | 14.6 | 9.3 | 13.8 | 13.7 | 16.3 | 14.3 | 7.3 | 8.1 | 12.0 | 14.7 | 31.8 | 42.2 | 41.8 | 55.6 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 2,335.8 | 1,701.8 | 1,634.9 | 1,507.8 | 1,597.4 | 1,561.5 | 1,551.2 | 1,548.6 | 1,550.2 | 1,558.8 | 1,521.7 | 1,486.5 | 1,460.1 | 1,418.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | 2.0 | 3.8 | 6.2 | 2.9 | 8.0 | 7.0 | 6.0 | 7.5 | 8.1 | 6.9 | 14.6 | 35.7 | 47.8 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 452.0 | 476.8 | 325.7 | 132.1 | 237.9 | 326.6 | 464.2 | 367.2 | 434.7 | 500.5 | 548.3 | 623.6 | 665.2 | 95.2 | 723.9 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 483.8 | 511.4 | 360.3 | 132.1 | 237.9 | 385.4 | 464.2 | 463.5 | 513.9 | 576.3 | 581.1 | 630.1 | 669.3 | 751.0 | 723.9 | 664.5 | ||
| (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 | 358.4 | 447.5 | 346.3 | 308.2 | 241.4 | 391.2 | 51.9 | 64.3 | 59.3 | 56.7 | 64.1 | 65.3 | 20.5 | 32.1 | 14.7 | |||||||||||||||||||||||||
| - |
| 33.0 |
| 67.9 |
| 12.4 |
| 13.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 19.7 | 18.7 | 22.6 | 13.6 | 19.6 | 15.6 | 16.9 | 13.4 | 6.7 | 4.6 | 4.5 | 7.9 | 7.1 | 5.2 | 5.3 | 5.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 496.7 | 447.6 | 142.7 | 81.2 | 68.9 | 68.5 | 63.3 | 122.5 | 136.4 | 38.1 | 38.5 | 44.8 | 81.4 | 154.5 | 69.5 | 109.4 | - | - |
| 1,362.6 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,305.5 | 673.6 | 624.0 | 560.4 | 672.2 | 715.9 | 799.9 | 882.7 | 971.1 | 1,039.7 | 1,077.6 | 1,113.6 | 1,169.8 | 1,215.2 | 1,217.7 | 1,150.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 0.2 | 1.6 | 2.1 | 2.1 | 2.1 | - | - | - | - | - | - | - | - | - |
| Goodwill | 30.6 | 30.6 | 30.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 92.3 | 85.2 | 60.7 | 30.4 | 31.0 | 27.5 | 25.2 | 25.1 | 2.0 | 1.3 | 4.4 | 1.7 | 1.0 | 1.8 | - | - | - | - |
| Operating Lease Right Of Use Assets | 66.7 | 31.8 | 34.2 | 30.9 | 32.0 | 14.4 | 15.9 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.6 | 4.2 | 3.7 | 2.7 | 2.0 | 1.1 | 0.5 | 1.3 | 1.2 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,326.3 | 1,710.2 | 924.3 | 738.5 | 814.1 | 888.1 | 965.6 | 1,045.5 | 1,129.3 | 1,132.6 | 1,175.0 | 1,268.4 | 1,372.6 | 1,403.8 | 1,420.4 | 1,386.8 | - | - |
| 26.4 |
| - |
| - |
| Short Term Debt | 31.8 | 34.6 | 34.6 | 0.0 | 0.0 | 58.8 | 0.0 | 96.2 | 79.2 | 75.8 | 32.8 | 6.5 | 4.0 | 655.9 | - | - | - | - |
| Deferred Revenue Current | 62.0 | 61.2 | 53.7 | 74.6 | 25.9 | 26.0 | 29.9 | 31.9 | 31.7 | 26.5 | 23.9 | 21.7 | 17.3 | 18.0 | 14.6 | 16.1 | - | - |
| Operating Lease Liabilities Current | 8.0 | 4.3 | 3.0 | 2.7 | 2.5 | 1.3 | 1.6 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 43.6 | 24.7 | 27.0 | 22.6 | 28.9 | 25.9 | 24.9 | 23.1 | 20.8 | 23.2 | 22.4 | 22.3 | 22.7 | 28.2 | 28.8 | 48.0 | - | - |
| Other Current Liabilities | 0.4 | 0.4 | 0.5 | 0.3 | - | - | - | - | - | - | - | - | - | - | 32.3 | 18.1 | - | - |
| Total Current Liabilities | 205.5 | 141.5 | 175.9 | 197.1 | 61.6 | 114.2 | 63.1 | 159.7 | 160.3 | 172.5 | 107.0 | 79.2 | 140.0 | 761.2 | 91.6 | 91.2 | - | - |
| 664.5 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 54.5 | 26.3 | 29.2 | 27.6 | 29.2 | 13.7 | 14.7 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 806.9 | 288.2 | 3.2 | 62.9 | 112.1 | 3.3 | 5.3 | 5.7 | 6.1 | 5.9 | 6.4 | 6.6 | 7.1 | 4.6 | 7.3 | 6.9 | - | - |
| Deferred Tax Liabilities | 1.0 | 0.7 | 0.3 | 0.3 | 0.3 | 0.8 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | 0.0 | 3.3 | 3.7 | 4.1 | 4.5 | 4.4 | 4.9 | 4.8 | 5.5 | 3.5 | 7.2 | 7.4 | 4.7 | - | - |
| Other Non-Current Liabilities | 451.6 | 418.6 | 11.3 | 4.0 | 7.9 | 7.2 | 3.1 | 3.4 | 6.0 | 5.9 | 10.9 | 12.2 | 13.7 | 15.9 | 17.4 | 23.1 | - | - |
| Total Non-Current Liabilities | 1,765.1 | 1,209.9 | 369.4 | 226.6 | 387.1 | 350.8 | 495.2 | 526.9 | 677.7 | 798.3 | 830.9 | 1,110.3 | 1,115.8 | 148.1 | 795.0 | 760.1 | - | - |
| Total Liabilities | 1,970.5 | 1,351.4 | 545.3 | 423.7 | 448.7 | 465.0 | 558.2 | 686.5 | 838.0 | 970.8 | 937.9 | 1,189.5 | 1,255.9 | 909.2 | 886.6 | 851.4 | - | - |
| - |
| - |
| Additional Paid In Capital | 2,489.2 | 2,473.6 | 2,438.9 | 2,345.6 | 2,146.7 | 2,096.6 | 1,970.0 | 1,937.4 | 1,869.3 | 1,649.3 | 1,591.4 | 1,503.6 | 1,074.8 | 864.2 | 792.6 | 736.5 | - | - |
| Retained Earnings | (2,136.8) | (2,128.1) | (2,065.0) | (2,040.3) | (1,783.3) | (1,670.7) | (1,559.4) | (1,574.7) | (1,571.3) | (1,482.2) | (1,349.6) | (1,421.9) | (959.0) | (367.9) | (255.7) | (200.8) | - | - |
| Accumulated Other Comprehensive Income | 3.3 | 13.5 | 5.1 | 9.2 | 1.9 | (2.9) | (3.4) | (3.8) | (6.9) | (5.4) | (4.8) | (2.9) | 0.9 | (1.8) | (3.1) | (0.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 355.7 | 358.9 | 379.0 | 314.8 | 365.4 | 423.1 | 407.3 | 358.9 | 291.2 | 161.8 | 237.1 | 78.9 | 116.8 | 494.5 | 533.8 | 535.4 | 595.8 | 445.4 |
| Total Equity | 355.7 | 358.9 | 379.0 | 314.8 | 365.4 | 423.1 | 407.3 | 358.9 | 291.2 | 161.8 | 237.1 | 78.9 | 116.8 | 494.5 | 533.8 | 535.4 | 595.8 | 445.4 |
| - |
| - |
| Net debt | 36.3 | 120.3 | 303.6 | 100.0 | 223.6 | 372.1 | 456.6 | 448.2 | 472.2 | 566.0 | 573.6 | 623.0 | 651.9 | 739.2 | 713.9 | 631.5 | - | - |
| Working Capital | 291.2 | 306.1 | (33.3) | (115.8) | 7.3 | (45.7) | 0.2 | (37.2) | (23.9) | (134.3) | (68.5) | (34.4) | (58.7) | (606.6) | (22.1) | 18.2 | - | - |
| Book Value | 355.7 | 358.9 | 379.0 | 314.8 | 365.4 | 423.1 | 407.3 | 358.9 | 291.2 | 161.8 | 237.1 | 78.9 | 116.8 | 494.5 | 533.8 | 535.4 | 595.8 | 445.4 |
| Tangible Book Value | 232.8 | 243.1 | 287.7 | 284.4 | 334.4 | 395.5 | 382.1 | 333.8 | 289.3 | 160.5 | 232.7 | 77.2 | 115.7 | 492.8 | - | - | - | - |
| 13.1 |
| 11.5 |
| 14.3 |
| 11.3 |
| 15.7 |
| 8.4 |
| 13.3 |
| 19.5 |
| 12.1 |
| 10.5 |
| 7.6 |
| 26.2 |
| 25.1 |
| 13.8 |
| - |
| 20.5 |
| 12.8 |
| 48.8 |
| 41.6 |
| 16.2 |
| 8.8 |
| 23.5 |
| 10.2 |
| 12.9 |
| 11.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.1 | 51.0 | 98.4 | 54.7 | 54.9 | 3.6 | 0.0 | 51.5 | 61.2 | 60.9 | 60.6 | - | 52.9 | 52.7 | 63.9 | 63.6 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 358.4 | 447.5 | 346.3 | 308.2 | 241.4 | 391.2 | 51.9 | 64.3 | 59.3 | 56.7 | 64.1 | 65.3 | 20.5 | 32.1 | 14.7 | 13.1 | 11.5 | 14.3 | 11.3 | 15.7 | 8.4 | 13.3 | 19.5 | 12.1 | 10.5 | 7.6 | 26.2 | 25.1 | 13.8 | - | 20.5 | 12.8 | 48.8 | 41.6 | 16.2 | 8.8 | 23.5 | 10.2 | 12.9 | 11.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 19.8 | 20.0 | 26.0 | 24.8 | 22.9 | 27.0 | 43.0 | 43.1 | 42.8 | 48.7 | 43.2 | 30.2 | 28.0 | 26.3 | 29.6 | 24.1 | 25.2 | 21.2 | 35.1 | 28.9 | 28.3 | 22.1 | 21.4 | 19.8 | 21.5 | 21.8 | 20.9 | 22.4 | 20.0 | 19.3 | 20.5 | 19.9 | 17.2 | 17.1 | 17.6 | 15.4 | 12.9 | 15.2 | 16.6 | 16.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 10.1 | 9.6 | 11.4 | 11.5 | 10.2 | 10.7 | 11.9 | 13.1 | 14.4 | 14.6 | 12.2 | 10.7 | 10.1 | 9.3 | 8.6 | 15.9 | 14.3 | 13.8 | 12.5 | 11.8 | 12.7 | 13.7 | 15.4 | 15.7 | 16.0 | 16.3 | 17.2 | 14.8 | 14.4 | - | 13.1 | 7.7 | 7.7 | 7.3 | 8.5 | 8.8 | 8.9 | 8.1 | 9.7 | 9.7 |
| Prepaid Expenses | 18.3 | 19.7 | 17.3 | 18.9 | 18.0 | 18.7 | 20.6 | 23.4 | 19.5 | 22.6 | 24.1 | 14.8 | 14.1 | 13.6 | 13.1 | 16.6 | 20.2 | 19.6 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 406.5 | 496.7 | 401.0 | 363.4 | 292.5 | 447.6 | 127.5 | 144.0 | 136.0 | 142.7 | 143.6 | 121.0 | 72.7 | 81.2 | 66.0 | 69.7 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,476.6 | 2,335.8 | 2,220.3 | 1,937.2 | 1,786.1 | 1,701.8 | 1,677.6 | 1,674.2 | 1,657.8 | 1,634.9 | 1,605.4 | 1,592.6 | 1,529.0 | 1,507.8 | 1,464.4 | 1,680.5 | 1,629.2 | 1,597.4 | 1,594.9 | 1,570.5 | 1,565.1 | 1,561.5 | - | - | 1,548.4 | 1,551.2 | 1,547.8 | 1,548.0 | 1,544.4 | - | 1,548.1 | 1,554.5 | 1,555.9 | 1,550.2 | 1,560.9 | 1,555.9 | 1,566.0 | 1,558.8 | 1,550.6 | 1,542.0 |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,428.7 | 1,305.5 | 1,209.3 | 900.8 | 774.2 | 673.6 | 617.1 | 620.6 | 625.5 | 624.0 | 612.9 | 605.5 | 564.4 | 560.4 | 532.7 | 708.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 67.0 | 66.7 | 67.4 | 60.5 | 40.1 | 31.8 | 34.4 | 34.4 | 33.6 | 34.2 | 34.3 | 32.6 | 33.6 | 30.9 | 28.4 | 30.0 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,377.5 | 2,326.3 | 2,162.4 | 1,909.1 | 1,729.2 | 1,710.2 | 917.6 | 926.2 | 917.0 | 924.3 | 910.6 | 832.4 | 844.6 | 738.5 | 746.5 | 944.2 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | 3.6 | 3.0 | 10.8 | 3.8 | 1.9 | 2.5 | 8.0 | 6.2 | 9.8 | 7.6 | 5.4 | 2.9 | 4.8 | 4.7 | 4.1 | 8.0 | 5.0 | 7.1 | 6.2 | - | 9.5 | 7.0 | 5.6 | 6.0 | 6.3 | 7.6 | 6.2 | 7.5 | 6.6 | 6.0 |
| Short Term Debt | 42.4 | 31.8 | 23.5 | 22.7 | 30.8 | 34.6 | 34.6 | 34.6 | 34.6 | 34.6 | 32.2 | 29.8 | 0.0 | 0.0 | 63.8 | - | - | 0.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 54.0 | 62.0 | 61.6 | 51.2 | 54.0 | 61.2 | 46.5 | 57.7 | 53.8 | 53.7 | 58.1 | 56.7 | 80.9 | 74.6 | 53.1 | 39.9 | 37.2 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 8.9 | 8.0 | 7.5 | 5.3 | - | 4.3 | - | - | - | - | 2.9 | 2.7 | 2.7 | 2.7 | 2.5 | 2.4 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | 24.8 | 29.7 | 70.9 | 22.6 | 28.0 | 23.6 | 25.5 | 28.9 | ||||||||||||||||||||||
| Other Current Liabilities | 0.2 | 0.4 | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.5 | 0.3 | 0.5 | 0.2 | 0.3 | - | 0.3 | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 253.5 | 205.5 | 158.4 | 129.2 | 129.1 | 141.5 | 116.9 | 138.3 | 135.7 | 175.9 | 184.7 | 173.8 | 162.7 | 197.1 | 146.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 432.2 | 452.0 | 485.1 | 468.8 | 472.0 | 476.8 | 359.8 | 358.5 | 364.1 | 325.7 | 307.1 | 306.8 | 182.2 | 132.1 | 262.2 | 257.5 | 246.8 | 237.9 | 286.9 | 313.4 | 335.6 | 326.6 | 330.1 | 324.2 | 356.0 | 464.2 | 402.5 | 392.7 | 374.0 | - | 407.6 | 400.7 | 441.3 | 434.7 | 466.7 | 460.0 | 507.5 | 500.5 | 547.3 | 540.4 |
| Operating Lease Liabilities Non-Current | 54.3 | 54.5 | 56.2 | 51.4 | 34.2 | 26.3 | 28.6 | 28.8 | 28.5 | 29.2 | 29.5 | 27.7 | 28.8 | 27.6 | 25.8 | 27.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 837.7 | 806.9 | 672.8 | 473.3 | 326.1 | 288.2 | 1.4 | 1.5 | 1.5 | 3.2 | 2.0 | 4.9 | 157.1 | 62.9 | 171.7 | 182.4 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 457.0 | 451.6 | 425.1 | 425.5 | 423.5 | 418.6 | 18.3 | 17.7 | 10.1 | 14.5 | 3.9 | 3.9 | 3.9 | 4.0 | 4.4 | 7.9 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | 1,781.1 | 1,765.1 | 1,639.1 | 1,419.0 | 1,255.8 | 1,209.9 | 406.6 | 404.9 | 404.3 | 369.4 | 342.6 | 343.3 | 372.0 | 226.6 | 464.0 | 474.8 | ||||||||||||||||||||||||
| Total Liabilities | 2,034.7 | 1,970.5 | 1,797.5 | 1,548.3 | 1,384.8 | 1,351.4 | 523.5 | 543.3 | 540.0 | 545.3 | 527.2 | 517.1 | 534.7 | 423.7 | 611.0 | 614.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,491.7 | 2,489.2 | 2,486.0 | 2,484.1 | 2,479.2 | 2,473.6 | 2,466.3 | 2,461.3 | 2,447.6 | 2,438.7 | 2,424.1 | 2,352.4 | 2,345.6 | 2,345.6 | 2,155.1 | 2,153.2 | ||||||||||||||||||||||||
| Retained Earnings | (2,154.2) | (2,136.8) | (2,125.2) | (2,126.3) | (2,145.5) | (2,128.1) | (2,077.9) | (2,087.9) | (2,078.2) | (2,065.0) | (2,049.9) | (2,043.7) | (2,043.7) | (2,040.3) | (2,034.9) | (1,830.6) | (1,803.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 5.3 | 3.3 | 4.0 | 3.0 | 10.6 | 13.5 | 5.6 | 9.3 | 7.5 | 5.1 | 9.0 | 6.5 | 7.8 | 9.2 | 15.2 | 6.5 | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 342.8 | 355.7 | 364.8 | 360.9 | 344.3 | 358.9 | 394.1 | 383.0 | 377.1 | 379.0 | 383.4 | 315.4 | 309.9 | 314.8 | 135.6 | 329.3 | 349.2 | |||||||||||||||||||||||
| Total Equity | 342.8 | 355.7 | 364.8 | 360.9 | 344.3 | 358.9 | 394.1 | 383.0 | 377.1 | 379.0 | 383.4 | 315.4 | 309.9 | 314.8 | 135.6 | 329.3 | 349.2 | 365.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 474.6 | 483.8 | 508.6 | 491.5 | 502.7 | 511.4 | 394.4 | 393.1 | 398.7 | 360.3 | 339.3 | 336.6 | 182.2 | 132.1 | 325.9 | 257.5 | 246.8 | 237.9 | 286.9 | 313.4 | 390.9 | 385.4 | 375.6 | 369.2 | 356.0 | 464.2 | 501.3 | 491.5 | 470.3 | - | 495.3 | 488.5 | 520.5 | 513.9 | 561.0 | 568.7 | 583.3 | 576.3 | 585.4 | 578.5 |
| Net debt | 116.1 | 36.3 | 162.3 | 183.3 | 261.3 | 120.3 | 342.4 | 328.8 | 339.4 | 303.6 | 275.2 | 271.3 | 161.8 | 100.0 | 311.2 | 244.3 | 235.2 | 223.6 | ||||||||||||||||||||||
| Working Capital | 153.0 | 291.2 | 242.6 | 234.2 | 163.4 | 306.1 | 10.6 | 5.7 | 0.3 | (33.3) | (41.0) | (52.8) | (90.0) | (115.8) | (81.0) | (70.2) | (32.5) | 7.3 | ||||||||||||||||||||||
| Book Value | 342.8 | 355.7 | 364.8 | 360.9 | 344.3 | 358.9 | 394.1 | 383.0 | 377.1 | 379.0 | 383.4 | 315.4 | 309.9 | 314.8 | 135.6 | 329.3 | 349.2 | 365.4 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 16.1 |
| 15.5 |
| 15.3 |
| 15.6 |
| 13.4 |
| 14.0 |
| 13.1 |
| 16.9 |
| 20.9 |
| 20.3 |
| 24.4 |
| - |
| 8.8 |
| 8.9 |
| 6.5 |
| 6.7 |
| 5.7 |
| 5.2 |
| 4.8 |
| 4.6 |
| 5.6 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.2 |
| 68.9 |
| 75.0 |
| 71.9 |
| 112.0 |
| 68.5 |
| 73.3 |
| 65.2 |
| 61.1 |
| 63.3 |
| 146.5 |
| 143.6 |
| 133.2 |
| - |
| 115.7 |
| 102.0 |
| 144.1 |
| 136.4 |
| 48.0 |
| 38.2 |
| 50.1 |
| 38.1 |
| 44.8 |
| 42.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 680.2 |
| 672.2 |
| 682.6 |
| 681.3 |
| 696.0 |
| 715.9 |
| 734.2 |
| 754.3 |
| 775.0 |
| 799.9 |
| 820.3 |
| 844.0 |
| 864.2 |
| - |
| 904.0 |
| 935.0 |
| 958.1 |
| 971.1 |
| 1,001.0 |
| 1,013.8 |
| 1,027.4 |
| 1,039.7 |
| 1,048.3 |
| 1,059.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.2 |
| 32.0 |
| 32.6 |
| 27.5 |
| 14.5 |
| 14.4 |
| 14.5 |
| 14.9 |
| 15.4 |
| 15.9 |
| 16.3 |
| 14.2 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 850.4 |
| 814.1 |
| 884.1 |
| 875.8 |
| 913.3 |
| 888.1 |
| 910.5 |
| 923.6 |
| 939.1 |
| 965.6 |
| 1,019.8 |
| 1,037.1 |
| 1,044.9 |
| - |
| 1,057.8 |
| 1,068.4 |
| 1,126.7 |
| 1,129.3 |
| 1,107.8 |
| 1,110.0 |
| 1,133.9 |
| 1,132.6 |
| 1,148.8 |
| 1,156.8 |
| 0.0 |
| 0.0 |
| 55.3 |
| 58.8 |
| 45.5 |
| 45.0 |
| 0.0 |
| 0.0 |
| 98.8 |
| 98.8 |
| 96.2 |
| - |
| 87.7 |
| 87.7 |
| 79.2 |
| 79.2 |
| 94.3 |
| 108.7 |
| 75.8 |
| 75.8 |
| 38.1 |
| 38.1 |
| 25.9 |
| 26.5 |
| 26.8 |
| 25.9 |
| 26.0 |
| 28.3 |
| 27.0 |
| 27.2 |
| 29.9 |
| 27.8 |
| 32.7 |
| 31.5 |
| - |
| 35.0 |
| 33.0 |
| 31.8 |
| 31.7 |
| 33.1 |
| 29.5 |
| 26.9 |
| 26.5 |
| 27.4 |
| 25.2 |
| 2.4 |
| 2.5 |
| 3.2 |
| 2.5 |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.8 |
| 25.8 |
| 27.1 |
| 25.9 |
| 28.1 |
| 23.6 |
| 26.3 |
| 24.9 |
| 36.8 |
| 29.7 |
| 34.6 |
| - |
| 29.0 |
| 22.9 |
| 27.9 |
| 20.8 |
| 27.9 |
| 20.7 |
| 27.5 |
| 23.2 |
| 28.1 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.0 |
| 103.7 |
| 61.6 |
| 81.0 |
| 60.6 |
| 114.0 |
| 114.2 |
| 107.2 |
| 100.7 |
| 58.0 |
| 63.1 |
| 169.0 |
| 171.0 |
| 169.3 |
| - |
| 162.5 |
| 151.9 |
| 166.5 |
| 160.3 |
| 184.6 |
| 223.7 |
| 176.1 |
| 172.5 |
| 120.0 |
| 116.0 |
| 28.5 |
| 29.2 |
| 29.8 |
| 25.5 |
| 13.4 |
| 13.7 |
| 13.8 |
| 14.0 |
| 14.3 |
| 14.7 |
| 15.2 |
| 13.2 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.2 |
| 112.1 |
| 91.1 |
| 53.5 |
| 5.7 |
| 3.3 |
| 5.0 |
| 5.0 |
| 5.2 |
| 5.3 |
| 5.3 |
| 5.4 |
| 5.5 |
| - |
| 5.8 |
| 5.8 |
| 5.9 |
| 6.1 |
| 6.1 |
| 5.9 |
| 5.9 |
| 5.9 |
| 6.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.6 |
| 3.7 |
| 3.8 |
| 4.0 |
| 4.1 |
| 4.1 |
| 4.6 |
| 4.6 |
| 4.5 |
| - |
| 4.5 |
| 4.5 |
| 4.5 |
| 4.4 |
| 4.7 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 4.9 |
| 7.0 |
| 7.9 |
| 10.3 |
| 4.1 |
| 3.4 |
| 7.2 |
| 3.0 |
| 2.7 |
| 2.8 |
| 3.1 |
| 2.7 |
| 2.9 |
| 3.3 |
| - |
| 3.9 |
| 4.1 |
| 5.6 |
| 6.0 |
| 6.3 |
| 5.8 |
| 6.2 |
| 5.9 |
| 5.5 |
| 11.9 |
| 397.5 |
| 387.1 |
| 418.0 |
| 403.0 |
| 363.6 |
| 350.8 |
| 356.8 |
| 352.4 |
| 386.1 |
| 495.2 |
| 434.7 |
| 473.2 |
| 490.2 |
| - |
| 503.2 |
| 535.2 |
| 576.3 |
| 677.7 |
| 726.1 |
| 794.8 |
| 802.4 |
| 798.3 |
| 774.1 |
| 784.6 |
| 501.2 |
| 448.7 |
| 499.0 |
| 463.6 |
| 477.6 |
| 465.0 |
| 464.0 |
| 453.1 |
| 444.0 |
| 967.3 |
| 603.7 |
| 644.2 |
| 659.5 |
| - |
| 665.7 |
| 687.1 |
| 742.8 |
| 838.0 |
| 910.8 |
| 1,018.5 |
| 978.5 |
| 970.8 |
| 894.1 |
| 900.6 |
| 2,151.7 |
| 2,146.7 |
| 2,144.0 |
| 2,143.3 |
| 2,142.3 |
| 2,096.6 |
| 2,095.0 |
| 2,093.9 |
| 2,092.4 |
| 1,970.0 |
| 1,941.2 |
| 1,940.1 |
| 1,938.3 |
| - |
| 1,874.4 |
| 1,873.1 |
| 1,871.4 |
| 1,869.3 |
| 1,752.8 |
| 1,698.7 |
| 1,663.9 |
| 1,649.3 |
| 1,625.9 |
| 1,624.9 |
| (1,783.3) |
| (1,759.4) |
| (1,728.5) |
| (1,707.1) |
| (1,670.7) |
| (1,649.0) |
| (1,624.0) |
| (1,599.3) |
| (1,559.4) |
| (1,521.7) |
| (1,542.8) |
| (1,549.0) |
| - |
| (1,478.3) |
| (1,487.3) |
| (1,480.3) |
| (1,571.3) |
| (1,548.7) |
| (1,601.1) |
| (1,502.4) |
| (1,482.2) |
| (1,365.0) |
| (1,362.4) |
| 1.2 |
| 1.9 |
| 0.3 |
| (2.9) |
| 0.3 |
| (2.9) |
| 0.4 |
| 0.5 |
| 1.9 |
| (3.4) |
| (3.6) |
| (4.6) |
| (4.1) |
| - |
| (4.1) |
| (4.6) |
| (7.3) |
| (6.9) |
| (7.1) |
| (6.2) |
| (6.2) |
| (5.4) |
| (6.3) |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.4 |
| 385.1 |
| 412.1 |
| 435.7 |
| 423.1 |
| 446.6 |
| 470.5 |
| 495.1 |
| 407.3 |
| 416.1 |
| 392.9 |
| 385.4 |
| - |
| 392.1 |
| 381.3 |
| 384.0 |
| 291.2 |
| 197.0 |
| 91.5 |
| 155.4 |
| 161.8 |
| 254.7 |
| 256.1 |
| 385.1 |
| 412.1 |
| 435.7 |
| 423.1 |
| 446.6 |
| 470.5 |
| 495.1 |
| (1.7) |
| 416.1 |
| 392.9 |
| 385.4 |
| - |
| 392.1 |
| 381.3 |
| 384.0 |
| 291.2 |
| 197.0 |
| 91.5 |
| 155.4 |
| 161.8 |
| 254.7 |
| 256.1 |
| 275.6 |
| 297.7 |
| 382.6 |
| 372.1 |
| 356.1 |
| 357.2 |
| 345.6 |
| 456.6 |
| 475.1 |
| 466.5 |
| 456.5 |
| - |
| 474.9 |
| 475.7 |
| 471.7 |
| 472.2 |
| 544.8 |
| 559.8 |
| 559.7 |
| 566.0 |
| 572.5 |
| 567.2 |
| (6.0) |
| 11.2 |
| (2.0) |
| (45.7) |
| (33.9) |
| (35.5) |
| 3.2 |
| 0.2 |
| (22.5) |
| (27.4) |
| (36.1) |
| - |
| (46.8) |
| (49.9) |
| (22.4) |
| (23.9) |
| (136.6) |
| (185.5) |
| (126.0) |
| (134.3) |
| (75.2) |
| (73.9) |
| 385.1 |
| 412.1 |
| 435.7 |
| 423.1 |
| 446.6 |
| 470.5 |
| 495.1 |
| 407.3 |
| 416.1 |
| 392.9 |
| 385.4 |
| - |
| 392.1 |
| 381.3 |
| 384.0 |
| 291.2 |
| 197.0 |
| 91.5 |
| 155.4 |
| 161.8 |
| 254.7 |
| 256.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |