| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 547.1 | 391.8 | 357.3 | 103.7 | 268.6 | 141.3 | - | 2.6 | 14.9 | 5.0 | 2.6 | - | - | - | - | - |
| Restricted Cash | 12.0 | 12.0 | 0.0 | 112.5 | 268.6 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 223.9 | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Cash And Short Term Investments | 547.1 | 391.8 | 357.3 | 103.7 | 492.5 | 141.3 | - | 2.6 | 14.9 | 5.0 | 2.6 | - | - | - | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2,685.7 | 2,143.2 | 868.0 | 289.6 | 297.6 | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 12.5 | 12.6 | 11.3 | 1.3 | 7.8 | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 3,202.1 | 2,446.6 | 325.7 | 782.2 | 728.4 | - | - | 1.0 | 1.8 | - | - | - | - | - | - | - |
| 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 |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3,599.9 | 2,446.6 | 325.7 | 782.2 | 728.4 | - | - | 1.0 | 1.8 | - | - | - | - | - | - | - |
| (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 |
|---|
| - |
| - |
| Prepaid Expenses | 44.3 | 35.6 | 25.6 | 40.8 | 35.1 | 2.4 | - | 0.5 | 0.1 | 0.4 | 0.3 | 0.4 | 0.8 | 0.0 | 0.0 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 664.3 | 470.4 | 1,029.8 | 277.5 | 684.2 | 286.4 | - | 3.0 | 15.0 | 5.5 | 4.8 | 7.7 | 4.6 | 2.5 | 0.1 | - |
| - |
| - |
| Accumulated Depreciation | 1,195.0 | 593.7 | 196.2 | 16.6 | 21.3 | 6.5 | - | 4.3 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - |
| Property,Plant & Equipment Net | 1,490.6 | 1,549.5 | 671.8 | 273.0 | 276.2 | 17.2 | - | 1.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 42.7 | 57.4 | 69.3 | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 82.8 | 0.0 | - | - | - | - | - | - | 0.2 | 4.5 | 4.9 | 2.1 | - | - | - |
| Intangible Assets | 1.0 | 2.7 | 0.0 | - | 0.9 | 1.0 | - | 1.1 | - | 12.3 | 25.5 | 43.4 | 6.2 | 0.5 | - | - |
| Operating Lease Right Of Use Assets | 32.3 | 16.9 | 0.4 | 1.3 | - | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | - | - | - | - | - |
| Total Non-Current Assets | 6,622.6 | 6,330.9 | 961.2 | 917.7 | 760.1 | 26.8 | - | 2.2 | 0.0 | 12.8 | 42.4 | 53.1 | 8.3 | 1.5 | 0.0 | - |
| Total Assets | 7,286.9 | 6,801.3 | 1,991.0 | 1,195.2 | 1,444.3 | 313.3 | - | 5.2 | 15.1 | 18.3 | 47.2 | 60.8 | 13.0 | 4.0 | 0.2 | 0.0 |
| - |
| Short Term Debt | 397.8 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.7 | 0.2 | 0.1 | 0.3 | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 87.0 | 76.9 | 22.3 | 22.3 | 2.6 | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 22.6 | 5.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - |
| Total Current Liabilities | 521.9 | 95.2 | 33.8 | 26.1 | 11.3 | 1.4 | - | 2.3 | 7.7 | 20.5 | 17.0 | 21.9 | 0.8 | 0.1 | - | - |
| Operating Lease Liabilities Non-Current | 39.7 | 23.0 | 0.4 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | 1.0 | 1.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 29.9 | 88.5 | 15.3 | 0.0 | 22.6 | - | - | - | - | - | 1.0 | 1.8 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.5 | 8.4 | 0.0 | - | - | - | - | - | - | 0.0 | 0.1 | - | - | - | - | - |
| Total Non-Current Liabilities | 3,287.9 | 2,570.2 | 341.3 | 783.2 | 751.0 | 0.1 | - | - | - | 7.1 | 17.6 | 14.6 | - | - | - | - |
| Total Liabilities | 3,809.8 | 2,665.4 | 375.1 | 809.3 | 765.2 | 1.5 | - | 2.3 | 7.7 | 27.6 | 34.6 | 36.5 | 0.8 | 0.1 | 0.3 | 0.0 |
| Additional Paid In Capital | 4,809.6 | 4,155.4 | 2,183.5 | 1,226.3 | 835.7 | 428.2 | - | 105.5 | 97.1 | 49.9 | 43.2 | 37.0 | 22.7 | 11.0 | 0.0 | - |
| Retained Earnings | (1,337.9) | (26.4) | (567.6) | (840.3) | (146.3) | (116.1) | - | (102.1) | (89.3) | (57.9) | (29.3) | (12.3) | (10.5) | (7.0) | - | (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | (0.5) | (0.5) | - | (0.5) | (0.5) | (1.1) | (1.3) | (0.4) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.4 | 6.9 | 0.0 | - | - | - | - | - | - | (0.2) | - | - | (0.0) | (0.0) | - | - |
| Total Stockholders Equity | 3,471.7 | 4,129.0 | 1,615.9 | 385.9 | 682.1 | 311.7 | 2.2 | 2.9 | 7.4 | (9.3) | 12.7 | 24.3 | 12.2 | 3.9 | (0.1) | 0.0 |
| Total Equity | 3,477.1 | 4,135.9 | 1,615.9 | 385.9 | 689.4 | 311.7 | 2.2 | 2.9 | 7.4 | (9.3) | 12.7 | 24.3 | 12.2 | 3.9 | (0.1) | 0.0 |
| Net debt | 3,052.8 | 2,054.8 | (31.7) | 678.5 | 235.9 | - | - | (1.6) | (13.2) | - | - | - | - | - | - | - |
| Working Capital | 142.4 | 375.2 | 996.0 | 251.4 | 673.0 | 285.0 | - | 0.7 | 7.4 | (14.9) | (12.2) | (14.3) | 3.9 | 2.4 | - | - |
| Book Value | 3,471.7 | 4,129.0 | 1,615.9 | 385.9 | 682.1 | 311.7 | 2.2 | 2.9 | 7.4 | (9.3) | 12.7 | 24.3 | 12.2 | 3.9 | (0.1) | 0.0 |
| Tangible Book Value | 3,470.7 | 4,043.6 | 1,615.9 | - | 681.2 | 310.7 | - | 1.8 | - | (21.8) | (17.3) | (24.0) | 3.9 | 3.4 | - | - |
| Q4 FY 20 |
|---|
| Q3 FY 20 |
|---|
| Q2 FY 20 |
|---|
| Q1 FY 20 |
|---|
| Q4 FY 19 |
|---|
| Q3 FY 19 |
|---|
| Q2 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 |
|---|
| Q1 FY 16 |
|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 513.7 | 547.1 | 826.4 | 109.5 | 196.2 | 391.8 | 164.3 | 256.0 | 324.3 | 357.3 | 357.3 | 113.7 | 124.9 | 103.7 | 55.3 | 86.5 | 117.9 | 268.6 | 32.9 | 170.6 | 211.9 | 141.3 | 17.3 | 0.8 | 0.5 | - | 1.3 | 1.7 | 2.6 | 3.2 | 4.2 | 5.4 | 14.9 | 4.0 | 1.1 | 0.5 | 5.0 | - | - | - |
| Restricted Cash | 12.0 | - | 12.0 | 12.0 | 12.0 | - | 12.0 | 12.0 | 0.0 | - | 101.2 | 128.0 | 124.9 | 112.5 | 64.1 | 89.7 | - | 170.6 | ||||||||||||||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 218.2 | |||||||||||||||||||||||
| Cash And Short Term Investments | 513.7 | 547.1 | 826.4 | 109.5 | 196.2 | 391.8 | 164.3 | 256.0 | 324.3 | 357.3 | 357.3 | 113.7 | 124.9 | 103.7 | 55.3 | |||||||||||||||||||||||||
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | 2.8 | 18.7 | 8.4 | 0.0 | - | - | - | - | - | |||||||||||||||||||||||||
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,646.4 | 2,685.7 | 2,562.3 | 2,517.5 | 2,297.5 | 2,143.2 | 1,552.6 | 1,291.5 | 1,076.5 | 868.0 | 866.8 | 855.5 | 749.3 | 289.6 | ||||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 7.8 | 12.5 | 11.4 | 9.8 | 6.5 | 12.6 | 12.6 | 28.8 | 33.3 | 11.3 | 15.2 | 7.2 | 3.2 | 1.3 | 19.1 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,218.3 | 3,202.1 | 3,247.6 | 2,250.5 | 2,298.5 | 2,446.6 | 618.7 | - | - | 325.7 | - | - | - | - | - | - | ||||||||||||||||||||||||
| 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 | ||||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,416.2 | 3,599.9 | 3,247.6 | 2,250.5 | 2,298.5 | 2,446.6 | 618.7 | - | - | 325.7 | - | - | - | - | - | - | ||||||||||||||||||||||||
| 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.8 |
| 208.8 |
| 166.9 |
| 281.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.5 |
| 336.2 |
| 492.3 |
| 241.6 |
| 337.5 |
| 493.8 |
| 141.3 |
| 17.3 |
| 0.8 |
| 0.5 |
| - |
| 1.3 |
| 1.7 |
| 2.6 |
| 3.2 |
| 4.2 |
| 5.4 |
| 14.9 |
| 4.0 |
| 1.1 |
| 0.5 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 41.0 | 44.3 | 40.4 | 41.2 | 28.1 | 35.6 | 16.7 | 28.2 | 32.6 | 25.6 | 36.3 | 51.8 | 60.2 | 40.8 | 26.0 | 12.1 | 52.8 | 8.1 | 35.8 | 3.6 | 2.5 | 2.4 | 0.6 | 0.7 | 0.9 | - | 0.2 | 0.2 | 0.5 | 0.6 | 0.6 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 611.1 | 664.3 | 961.9 | 236.5 | 291.8 | 470.4 | 239.4 | 371.9 | 1,640.8 | 1,029.8 | 432.6 | 422.4 | 386.3 | 277.5 | 240.1 | 362.2 | 593.9 | 688.3 | 554.6 | 491.7 | 635.9 | 286.4 | 31.6 | 5.8 | 1.5 | - | 1.6 | 1.9 | 3.0 | 3.8 | 5.2 | 5.6 | 15.0 | 4.9 | 2.3 | 1.8 | 5.5 | 2.5 | 9.8 | 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,240.3 | 1,195.0 | 1,007.7 | 883.5 | 731.4 | 593.7 | 460.5 | 362.0 | 274.2 | 196.2 | 125.2 | 71.6 | 34.4 | 16.6 | 26.8 | 55.4 | 34.9 | 21.3 | 14.4 | 10.1 | 7.2 | 6.5 | 7.5 | 6.7 | 6.2 | - | 4.8 | 4.6 | 4.3 | 1.5 | 0.9 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Property,Plant & Equipment Net | 1,406.1 | 1,490.6 | 1,554.7 | 1,634.1 | 1,566.1 | 1,549.5 | 1,092.1 | 929.5 | 802.3 | 671.8 | 741.7 | 783.9 | 714.9 | 273.0 | 403.5 | 314.3 | 333.3 | 276.2 | 93.9 | 80.2 | 42.0 | 17.2 | 4.7 | 3.6 | 2.8 | - | 4.7 | 0.8 | 1.0 | 3.9 | 4.5 | 5.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 40.7 | 42.7 | 46.2 | 48.3 | 51.3 | 57.4 | - | - | - | - | - | - | - | - | - | 6.5 | - | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 90.5 | 0.0 | 82.8 | 82.8 | 82.8 | 82.8 | 45.4 | 45.4 | 30.9 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 4.5 | 4.5 | 4.6 |
| Intangible Assets | 43.1 | 1.0 | 0.8 | 2.2 | 2.4 | 2.7 | 2.0 | 2.2 | 21.7 | 0.0 | - | - | - | - | - | - | - | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | - | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | - | 7.6 | 11.4 | 11.7 | 12.3 | 19.6 | 23.5 | 23.2 |
| Operating Lease Right Of Use Assets | 34.2 | 32.3 | 32.4 | 33.0 | 27.3 | 16.9 | 9.4 | 9.7 | 9.0 | 0.4 | 0.5 | 0.6 | 1.2 | 1.3 | 1.4 | 1.2 | 1.3 | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.3 | - | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 23.6 | 0.0 | 28.6 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 947.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Total Non-Current Assets | 4,338.2 | 6,622.6 | 8,191.5 | 7,485.0 | 6,152.6 | 6,330.9 | 3,340.8 | 2,745.2 | 1,316.2 | 961.2 | 951.1 | 950.8 | 917.6 | 917.7 | 1,235.7 | 1,147.4 | 945.5 | 760.1 | 109.8 | 92.2 | 50.8 | 26.8 | 5.9 | 4.9 | 4.2 | - | 6.1 | 2.2 | 2.2 | 5.0 | 5.6 | 6.8 | 0.0 | 7.8 | 11.8 | 12.1 | 12.8 | 36.2 | 37.1 | 42.5 |
| Total Assets | 4,949.3 | 7,286.9 | 9,153.4 | 7,721.4 | 6,444.4 | 6,801.3 | 3,580.1 | 3,117.2 | 2,957.0 | 1,991.0 | 1,383.8 | 1,373.2 | 1,303.9 | 1,195.2 | 1,475.8 | 1,509.6 | 1,541.5 | 1,448.4 | 664.3 | 583.9 | 686.7 | 313.3 | 37.5 | 10.7 | 5.7 | - | 7.7 | 4.1 | 5.2 | 8.9 | 10.8 | 12.4 | 15.1 | 12.7 | 14.1 | 13.9 | 18.3 | 38.7 | 46.9 | 45.6 |
| 51.3 |
| 7.7 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 197.9 | 397.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.6 | 3.7 | 13.2 | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.6 | 1.7 | 1.3 | 1.1 | 0.9 | 0.2 | 0.4 | 0.3 | 1.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | - | 0.3 | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 105.0 | 87.0 | 74.3 | 56.8 | 45.8 | 76.9 | 36.9 | 67.2 | 32.2 | 22.3 | 21.7 | 20.4 | 17.8 | 22.3 | 2.1 | 3.1 | 4.6 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 17.9 | 22.6 | 22.1 | 23.2 | 15.1 | 5.3 | 3.5 | 2.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 331.5 | 521.9 | 459.4 | 441.0 | 368.4 | 95.2 | 59.8 | 99.2 | 71.1 | 33.8 | 38.2 | 28.3 | 23.8 | 26.1 | 45.5 | 90.1 | 15.3 | 14.0 | 3.9 | 3.3 | 2.9 | 1.4 | 1.1 | 0.9 | 1.4 | - | 4.1 | 2.3 | 2.3 | 1.5 | 3.1 | 4.0 | 7.7 | 21.2 | 11.0 | 9.9 | 20.5 | 17.3 | 14.9 | 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.6 |
| 1.8 |
| - |
| 11.5 |
| 12.7 |
| 4.7 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 41.2 | 39.7 | 39.6 | 39.7 | 33.3 | 23.0 | 15.0 | 15.1 | 13.1 | 0.4 | 0.4 | 0.4 | 0.9 | 1.0 | 1.1 | 1.1 | 1.1 | - | - | - | - | - | 0.0 | 0.1 | 0.1 | - | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 |
| Deferred Tax Liabilities | 8.6 | 29.9 | 215.8 | 178.1 | 0.0 | 88.5 | 0.0 | 20.8 | 52.8 | 15.3 | - | - | 0.1 | - | 22.8 | 28.6 | 18.7 | 23.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.8 | 1.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.7 | 12.5 | 12.3 | 12.0 | 11.8 | 8.4 | 8.3 | 8.0 | 17.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.0 | - | - | - |
| Total Non-Current Liabilities | 2,284.6 | 3,287.9 | 3,519.0 | 2,484.2 | 2,347.4 | 2,570.2 | 664.8 | 375.3 | 409.0 | 341.3 | 325.7 | 734.7 | 734.2 | 783.2 | 805.1 | 760.0 | 749.7 | 751.4 | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 1.1 | - | 0.1 | 0.2 | - | 1.0 | - | - | - | 0.7 | 14.2 | 15.6 | 7.1 | 9.0 | 14.0 | 15.7 |
| Total Liabilities | 2,701.0 | 3,809.8 | 3,978.4 | 2,925.2 | 2,715.8 | 2,665.4 | 724.6 | 474.5 | 480.1 | 375.1 | 280.8 | 631.2 | 620.6 | 809.3 | 866.7 | 869.1 | 765.1 | 759.0 | 3.9 | 3.3 | 3.0 | 1.5 | 1.2 | 1.1 | 2.5 | - | 4.2 | 2.4 | 2.3 | 2.5 | 3.1 | 4.0 | 7.7 | 21.9 | 25.1 | 25.4 | 27.6 | 26.3 | 28.9 | 36.0 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Additional Paid In Capital | 4,834.0 | 4,809.6 | 4,786.5 | 4,543.0 | 4,284.3 | 4,155.4 | 3,410.5 | 3,072.8 | 2,707.3 | 2,183.5 | 1,822.5 | 1,461.2 | 1,393.4 | 1,226.3 | 1,057.8 | 1,016.7 | 939.7 | 835.7 | 824.6 | 722.5 | 716.9 | 428.2 | 147.6 | 118.9 | 110.3 | - | 108.4 | 105.9 | 105.5 | 104.5 | 104.5 | 100.6 | 97.1 | 61.8 | 54.0 | 51.3 | 49.9 | 44.9 | 44.4 | 43.8 |
| Retained Earnings | (2,597.5) | (1,337.9) | 371.8 | 248.6 | (559.6) | (26.4) | (554.9) | (430.1) | (230.5) | (567.6) | (802.6) | (866.7) | (847.6) | (840.3) | (432.3) | (356.8) | (163.4) | (152.2) | (163.8) | (141.6) | (32.7) | (116.1) | (110.8) | (108.8) | (106.7) | - | (104.5) | (103.7) | (102.1) | (97.7) | (96.4) | (91.7) | (89.3) | (70.4) | (63.7) | (61.5) | (57.9) | (31.5) | (25.3) | (33.2) |
| Accumulated Other Comprehensive Income | (4.5) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | - | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | (0.9) | (1.1) | (1.1) | (1.0) | (1.2) | (1.0) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 16.2 | 5.4 | 16.7 | 4.6 | 4.0 | 6.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.3) | (0.2) | (0.2) | (0.0) | (0.0) | - |
| Total Stockholders Equity | 2,232.0 | 3,471.7 | 5,158.3 | 4,791.7 | 3,724.7 | 4,129.0 | 2,855.6 | 2,642.7 | 2,476.9 | 1,615.9 | 1,020.0 | 594.5 | 545.9 | 385.9 | 625.1 | 659.4 | 776.4 | 683.0 | 660.4 | 580.5 | 683.7 | 311.7 | 36.3 | 9.7 | 3.2 | 2.2 | 3.5 | 1.7 | 2.9 | 6.4 | 7.7 | 8.4 | 7.4 | (9.0) | (10.7) | (11.3) | (9.1) | 12.4 | 18.0 | 9.6 |
| Total Equity | 2,248.2 | 3,477.1 | 5,175.0 | 4,796.2 | 3,728.7 | 4,135.9 | 2,855.6 | 2,642.7 | 2,476.9 | 1,615.9 | 1,103.0 | 742.1 | 683.3 | 385.9 | 609.1 | 640.5 | 776.4 | 689.4 | 660.4 | 580.5 | 683.7 | 311.7 | 36.3 | 9.7 | 3.2 | 2.2 | 3.5 | 1.7 | 2.9 | 6.4 | 7.7 | 8.4 | 7.4 | (9.2) | (11.0) | (11.5) | (9.3) | 12.4 | 18.0 | 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.6 |
| 1.8 |
| - |
| 17.1 |
| 16.4 |
| 17.8 |
| - |
| - |
| - |
| Net debt | 1,902.5 | 3,052.8 | 2,421.2 | 2,141.1 | 2,102.3 | 2,054.8 | 454.4 | - | - | (31.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | - | (0.3) | (0.7) | (1.6) | (2.2) | (3.2) | (3.8) | (13.2) | - | 16.0 | 15.9 | 12.8 | - | - | - |
| Working Capital | 279.6 | 142.4 | 502.6 | (204.6) | (76.5) | 375.2 | 179.6 | 272.7 | 1,569.6 | 996.0 | 394.5 | 394.1 | 362.5 | 251.4 | 194.6 | 272.0 | 578.6 | 674.4 | 550.6 | 488.3 | 633.0 | 285.0 | 30.5 | 4.9 | 0.1 | - | (2.5) | (0.3) | 0.7 | 2.4 | 2.0 | 1.6 | 7.4 | (16.3) | (8.7) | (8.1) | (14.9) | (14.8) | (5.1) | (17.2) |
| Book Value | 2,232.0 | 3,471.7 | 5,158.3 | 4,791.7 | 3,724.7 | 4,129.0 | 2,855.6 | 2,642.7 | 2,476.9 | 1,615.9 | 1,020.0 | 594.5 | 545.9 | 385.9 | 625.1 | 659.4 | 776.4 | 683.0 | 660.4 | 580.5 | 683.7 | 311.7 | 36.3 | 9.7 | 3.2 | 2.2 | 3.5 | 1.7 | 2.9 | 6.4 | 7.7 | 8.4 | 7.4 | (9.0) | (10.7) | (11.3) | (9.1) | 12.4 | 18.0 | 9.6 |
| Tangible Book Value | 2,098.4 | 3,470.7 | 5,074.8 | 4,706.7 | 3,639.5 | 4,043.6 | 2,808.3 | 2,595.1 | 2,424.4 | 1,615.9 | - | - | - | - | - | - | - | 682.1 | 659.5 | 579.6 | 682.7 | 310.7 | 35.3 | 8.6 | 2.1 | - | 2.4 | 0.6 | 1.8 | 5.2 | 6.5 | 7.2 | - | (16.9) | (22.3) | (23.2) | (21.7) | (11.6) | (10.0) | (18.2) |