| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 8.5 | 5.6 | 38.9 | 5.4 | 3.8 | 4.8 | 22.7 | 18.6 | 22.1 | 7.8 | 24.5 | 41.3 | 10.4 | 11.6 | 7.8 | 16.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.5 | 13.5 | 38.9 | 5.4 | 3.8 | 4.8 | 22.7 | 18.6 | 22.1 | 7.8 | 24.5 | 41.3 | 10.4 | 11.6 | 7.8 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | 1,034.0 | 1,123.2 | 725.9 | 566.8 | 998.2 | 1,026.8 | 800.6 | 521.0 | 1,025.8 | 877.9 | 562.8 | 84.0 | |
| Current Assets | ||||||||||||||||
| Inventory | 67.4 | 69.9 | 106.6 | 142.6 | 251.3 | 158.5 | 69.6 | 136.1 | 551.3 | 561.4 | 367.8 | 442.0 | 310.2 | 126.9 | 94.5 | 12.7 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 3,364.0 | 3,171.4 | 3,106.5 | 3,121.6 | 3,349.4 | 3,483.1 | 3,380.6 | 2,246.4 | 1,862.0 | 2,165.9 | 1,916.1 | 1,827.0 | 945.4 | 576.6 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | 927.6 | 1,084.8 | 679.9 | 515.0 | 879.1 | 852.8 | 658.0 | 420.3 | 833.0 | 719.3 | 536.1 | 81.4 | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 3,223.1 | 2,961.7 | 2,843.8 | 2,857.8 | 3,350.5 | 3,376.8 | 3,169.3 | 2,172.8 | 2,706.5 | 3,026.5 | 2,936.2 | 2,749.8 | 1,636.9 | 749.1 | 199.2 | |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 3,234.6 | 2,970.5 | 2,850.8 | 2,857.8 | 3,352.8 | 3,379.0 | 3,169.3 | 2,172.8 | 2,706.5 | 3,026.5 | 2,936.2 | 2,749.8 | 1,636.9 | 749.1 | 218.7 | 66.4 |
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 8.5 | 6.5 | 8.7 | 5.4 | - | 5.7 | 4.5 | 5.3 | 38.9 | - | - | - | - | 4.5 | 4.5 | |||||||||||||||||||||||||
| 16.3 |
| 44.3 |
| Prepaid Expenses | 36.6 | 63.7 | 71.3 | 98.1 | 159.5 | 109.2 | 102.0 | 65.9 | 128.7 | 103.2 | 95.9 | 121.2 | 80.4 | 37.9 | 10.0 | 3.7 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 774.0 | 962.1 | 1,180.7 | 1,292.4 | 1,546.3 | 1,007.8 | 774.1 | 1,812.7 | 2,251.3 | 1,484.2 | 1,028.5 | 1,647.5 | 1,286.3 | 762.0 | 198.6 | 77.5 |
| 244.2 |
| - |
| Accumulated Depreciation | 1,272.3 | 1,104.6 | 1,011.0 | 898.2 | 887.0 | 776.3 | 529.1 | 417.5 | 343.3 | 375.6 | 266.5 | 203.0 | 109.6 | 50.1 | 12.8 | 2.9 |
| Property,Plant & Equipment Net | 2,091.7 | 2,066.8 | 2,095.4 | 2,223.4 | 2,462.4 | 2,706.9 | 2,851.6 | 1,828.9 | 1,518.6 | 1,790.3 | 1,649.6 | 1,624.0 | 835.8 | 526.4 | 231.4 | 66.0 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 20.3 | 21.1 | 21.9 | 22.7 | 23.2 | 1.1 | 17.2 | 187.4 | 219.6 | 472.7 | - | - | - | - |
| Goodwill | 351.5 | 599.3 | 617.2 | 712.4 | 744.4 | 744.4 | 993.6 | 1,110.5 | 1,170.5 | 1,321.3 | 1,315.4 | 1,558.2 | 1,085.4 | 555.2 | 167.2 | 8.6 |
| Intangible Assets | 805.1 | 851.3 | 932.7 | 1,058.7 | 1,135.4 | 1,262.6 | 1,612.5 | 800.9 | 913.2 | 1,164.0 | 1,148.9 | 1,232.3 | 736.1 | 441.4 | 149.5 | 11.8 |
| Operating Lease Right Of Use Assets | 113.3 | 109.9 | 95.4 | 90.2 | 114.1 | 152.1 | 180.7 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 39.9 | 20.0 | 52.1 | 58.0 | 45.8 | 50.7 | 63.1 | 113.9 | 245.0 | 239.6 | 176.0 | 112.9 | 9.2 | 6.5 | 2.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,175.5 | 4,609.4 | 5,020.1 | 5,456.1 | 6,070.3 | 5,947.3 | 6,498.7 | 5,902.5 | 6,151.1 | 6,320.4 | 5,560.2 | 6,655.8 | 4,147.6 | 2,291.6 | 749.5 | 163.8 |
| 37.2 |
| Short Term Debt | 11.5 | 8.8 | 7.0 | 0.0 | 2.4 | 2.2 | - | - | - | - | - | - | - | - | 19.5 | 0.8 |
| Deferred Revenue Current | 14.0 | 9.2 | 16.9 | 12.0 | 7.7 | 10.9 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 33.5 | 27.9 | 29.4 | 34.2 | 41.3 | 47.1 | 56.8 | 0.0 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 184.2 | 135.2 | 172.6 | 133.6 | 140.7 | 41.5 | 30.0 | 19.3 | 18.0 | 22.2 | 40.5 | 52.1 | 45.0 | 27.3 | - | - |
| Other Current Liabilities | 17.6 | 15.5 | 62.7 | 26.7 | 27.8 | 170.4 | 232.1 | 107.8 | 223.5 | 207.1 | 214.4 | 202.3 | 141.7 | 85.6 | 14.1 | 3.7 |
| Total Current Liabilities | 739.5 | 739.2 | 977.3 | 1,110.1 | 1,277.2 | 910.8 | 845.8 | 1,251.2 | 1,129.2 | 938.6 | 706.0 | 1,119.9 | 974.9 | 659.6 | 144.8 | 50.5 |
| 65.5 |
| Operating Lease Liabilities Non-Current | 82.2 | 85.2 | 70.6 | 58.5 | 72.8 | 103.6 | 121.0 | 0.0 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 137.0 | 125.9 | 129.2 | 111.2 | 104.3 | 114.6 | 114.1 | 63.5 | 173.5 | 184.5 | 247.2 | 115.0 | 11.1 | 2.2 | 0.2 | 0.4 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.5) | (0.5) | (0.3) | (0.3) | (0.4) | (0.3) | (1.8) | (1.8) | (0.2) | (0.1) | (0.2) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 3,226.1 | 2,957.0 | 2,811.9 | 2,852.4 | 3,349.0 | 3,374.1 | 3,146.6 | 2,154.2 | 2,684.4 | 3,018.7 | 2,911.7 | 2,708.5 | 1,626.5 | 737.5 | 210.8 | 50.0 |
| Working Capital | 34.5 | 222.8 | 203.3 | 182.3 | 269.1 | 97.0 | (71.7) | 561.5 | 1,122.1 | 545.6 | 322.5 | 527.6 | 311.4 | 102.4 | 53.8 | 26.9 |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.8 |
| 3.8 |
| 5.5 |
| 5.5 |
| 2.5 |
| 4.8 |
| 9.2 |
| 16.9 |
| 26.4 |
| - |
| 12.0 |
| 21.2 |
| 27.5 |
| 18.6 |
| 23.0 |
| 36.4 |
| 13.7 |
| 22.1 |
| 24.3 |
| 15.7 |
| 16.7 |
| 7.8 |
| 28.9 |
| 23.4 |
| 28.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 9.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.5 | 6.5 | 8.7 | 5.4 | - | 5.7 | 4.5 | 5.3 | 38.9 | - | - | - | - | 4.5 | 4.5 | 0.8 | 3.8 | 5.5 | 5.5 | 2.5 | 4.8 | 9.2 | 16.9 | 26.4 | - | 12.0 | 21.2 | 27.5 | 18.6 | 23.0 | 36.4 | 13.7 | 22.1 | 24.3 | 15.7 | 16.7 | 7.8 | 28.9 | 23.4 | 28.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,129.3 | 1,130.8 | 1,304.8 | 1,123.2 | 1,042.6 | 863.2 | 844.1 | 725.9 | 599.2 | 439.9 | 424.8 | - | 947.5 | 987.9 | 912.0 | 998.2 | 1,006.0 | 1,366.6 | 1,096.6 | 1,026.8 | 1,063.9 | 841.6 | 652.7 | 800.6 | 765.3 | 592.1 | 521.0 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 67.4 | 78.8 | 118.0 | 81.5 | - | 134.1 | 193.9 | 158.7 | 130.9 | 201.6 | 250.6 | 185.6 | 142.6 | 238.1 | 344.7 | 301.3 | 251.3 | 333.9 | 319.9 | 246.2 | 158.5 | 169.7 | 182.9 | 135.9 | - | 183.7 | 308.8 | 519.6 | 136.1 | 572.9 | 679.1 | 600.5 | 551.3 | 645.1 | 570.7 | 563.1 | 561.4 | 614.0 | 520.3 | 367.8 |
| Prepaid Expenses | 36.6 | 38.0 | 32.5 | 27.9 | - | 85.6 | 76.0 | 72.4 | 126.9 | 123.3 | 137.6 | 84.3 | 98.1 | 136.0 | 153.3 | 133.1 | 159.5 | |||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 774.0 | 721.4 | 717.9 | 585.6 | - | 1,015.9 | 1,003.5 | 990.3 | 1,178.9 | 1,340.6 | 1,563.6 | 1,182.9 | 1,292.4 | 1,518.1 | 1,642.9 | 1,749.3 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3,364.0 | 3,332.4 | 3,219.5 | 3,180.7 | - | 3,268.6 | 3,263.9 | 3,174.6 | 3,108.0 | 3,082.8 | 3,074.7 | 3,118.1 | 3,121.6 | 3,401.3 | 3,405.3 | 3,373.7 | 3,349.4 | 3,371.7 | 3,368.9 | 3,353.5 | 3,483.1 | 3,407.6 | 3,419.5 | 3,403.8 | - | 3,208.8 | 2,955.1 | 2,458.4 | 2,246.4 | 2,128.2 | 2,095.2 | 1,970.3 | 1,862.0 | 2,128.9 | 2,201.3 | 2,170.5 | 2,165.9 | 2,095.1 | 2,079.8 | 1,916.1 |
| Accumulated Depreciation | 1,272.3 | 1,229.6 | 1,185.4 | 1,144.5 | - | 1,131.9 | 1,098.1 | 1,049.2 | 1,011.3 | 945.4 | 908.6 | 921.3 | 898.2 | 1,000.8 | 958.7 | 918.2 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 2,091.7 | 2,102.8 | 2,034.1 | 2,036.2 | - | 2,136.7 | 2,165.8 | 2,125.4 | 2,096.7 | 2,137.4 | 2,166.1 | 2,196.8 | 2,223.4 | 2,400.5 | 2,446.7 | 2,455.6 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | 19.3 | 20.1 | 19.2 | 20.3 | 19.5 | 20.9 | 20.0 | 21.1 | 22.8 | 21.6 | 22.6 | 21.9 | |||||||||||||||||||||||
| Goodwill | 351.5 | 599.3 | 599.3 | 599.3 | - | 634.3 | 634.3 | 634.3 | 634.3 | 707.6 | 707.6 | 712.4 | 712.4 | 744.4 | 744.4 | 744.4 | 744.4 | 744.4 | ||||||||||||||||||||||
| Intangible Assets | 805.1 | 820.0 | 824.5 | 838.5 | - | 905.0 | 915.9 | 928.7 | 940.0 | 999.6 | 1,016.8 | 1,038.8 | 1,058.7 | 1,078.6 | 1,096.1 | 1,116.1 | 1,135.4 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 113.3 | 119.5 | 110.2 | 113.0 | - | 112.9 | 97.8 | 91.5 | 97.2 | 101.5 | 95.2 | 97.3 | 90.2 | 85.6 | 97.7 | 107.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 39.9 | 19.6 | 15.5 | 15.6 | - | 24.4 | 52.9 | 50.2 | 52.7 | 56.2 | 57.7 | 57.4 | 58.0 | 64.0 | 64.8 | 42.4 | 45.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,175.5 | 4,382.6 | 4,301.6 | 4,188.3 | - | 4,848.5 | 4,890.2 | 4,839.6 | 5,020.1 | 5,362.5 | 5,627.9 | 5,305.7 | 5,456.1 | 5,914.1 | 6,114.2 | 6,237.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | 952.5 | 993.7 | 1,150.3 | 1,084.8 | 973.5 | 819.1 | 763.2 | 679.9 | 506.8 | 379.4 | 367.5 | - | 846.8 | 842.1 | 814.1 | 879.1 | 906.0 | 1,045.4 | 836.2 | 852.8 | 866.8 | 635.3 | 522.2 | 658.0 | 650.9 | 512.1 | 420.3 |
| Short Term Debt | 11.5 | 8.9 | 8.9 | 8.8 | - | 8.8 | 7.9 | 7.8 | 7.0 | - | - | - | - | 303.8 | 2.5 | 2.4 | 2.4 | 2.3 | ||||||||||||||||||||||
| Deferred Revenue Current | 14.0 | 12.5 | 12.9 | 10.3 | - | 23.5 | 23.7 | 25.1 | 16.9 | 27.5 | 28.9 | 18.8 | 14.5 | 20.8 | 25.3 | 21.6 | 7.7 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 33.5 | 33.3 | 29.3 | 29.2 | - | 29.2 | 27.7 | 28.0 | 31.1 | 32.8 | 33.4 | 34.7 | 34.2 | 32.9 | 35.3 | 38.7 | ||||||||||||||||||||||||
| Accrued Expenses | 184.2 | 139.2 | 126.6 | 105.7 | - | 138.2 | 173.7 | 175.5 | 213.8 | 195.4 | 164.1 | 159.4 | 133.6 | 174.4 | 150.5 | 16.6 | 140.7 | |||||||||||||||||||||||
| Other Current Liabilities | 17.6 | 30.2 | 37.1 | 17.0 | - | 17.0 | 41.3 | 39.9 | 62.7 | 26.4 | 28.0 | 33.7 | 26.7 | 23.8 | 26.7 | 179.1 | 27.8 | |||||||||||||||||||||||
| Total Current Liabilities | 739.5 | 646.8 | 570.3 | 468.7 | - | 846.5 | 829.0 | 864.6 | 977.3 | 1,088.0 | 1,307.4 | 986.9 | 1,110.1 | 1,484.6 | 1,207.7 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,223.1 | 2,924.5 | 2,903.7 | 2,870.6 | - | 3,079.0 | 3,121.8 | 3,018.4 | 2,843.8 | 2,683.9 | 2,782.3 | 2,803.6 | 2,857.8 | 3,258.6 | 3,487.7 | 3,426.9 | - | 3,460.2 | 3,470.8 | 3,425.5 | - | 3,301.0 | 3,310.6 | 3,309.9 | - | 3,093.3 | 2,794.5 | 2,606.6 | - | 2,230.8 | 2,550.2 | 3,052.4 | - | 2,948.1 | 3,064.9 | 2,908.1 | - | 3,274.6 | 3,084.5 | - |
| Operating Lease Liabilities Non-Current | 82.2 | 88.6 | 84.9 | 88.4 | - | 87.0 | 74.1 | 67.3 | 70.6 | 70.8 | 64.0 | 65.0 | 58.5 | 53.5 | 62.1 | 69.0 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 137.0 | 132.9 | 131.5 | 130.7 | - | 121.9 | 128.7 | 124.1 | 129.2 | 107.8 | 107.9 | 112.0 | 111.2 | 103.4 | 104.1 | 103.5 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | (0.1) | (0.5) | (0.5) | (0.5) | (0.5) | (0.4) | (0.5) | (0.4) | (0.4) | (0.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,234.6 | 2,933.4 | 2,912.6 | 2,879.5 | - | 3,087.8 | 3,129.7 | 3,026.3 | 2,850.8 | 2,683.9 | 2,782.3 | 2,803.6 | 2,857.8 | 3,562.4 | 3,490.2 | 3,429.4 | 2.4 | 3,462.6 | 3,470.8 | 3,425.5 | 2.2 | 3,301.0 | 3,310.6 | 3,309.9 | - | 3,093.3 | 2,794.5 | 2,606.6 | - | 2,230.8 | 2,550.2 | 3,052.4 | - | 2,948.1 | 3,064.9 | 2,908.1 | - | 3,274.6 | 3,084.5 | - |
| Net debt | 3,226.1 | 2,926.9 | 2,904.0 | 2,874.0 | - | 3,082.1 | 3,125.2 | 3,021.0 | 2,811.9 | - | - | - | - | 3,557.8 | 3,485.6 | 3,428.6 | (1.4) | 3,457.1 | ||||||||||||||||||||||
| Working Capital | 34.5 | 74.6 | 147.6 | 116.8 | - | 169.4 | 174.5 | 125.7 | 201.6 | 252.6 | 256.1 | 196.0 | 182.3 | 33.5 | 435.2 | 356.9 | 269.1 | 321.4 | ||||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 131.7 |
| 140.4 |
| 106.4 |
| 109.2 |
| 120.4 |
| 74.2 |
| 75.4 |
| - |
| 90.7 |
| 199.0 |
| 178.7 |
| 65.9 |
| 210.5 |
| 159.6 |
| 135.1 |
| 128.7 |
| 97.4 |
| 112.5 |
| 96.8 |
| 103.2 |
| 134.5 |
| 110.9 |
| 95.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,546.3 |
| 1,522.5 |
| 1,338.1 |
| 1,207.9 |
| 1,007.8 |
| 915.7 |
| 728.7 |
| 677.4 |
| - |
| 1,341.5 |
| 1,531.2 |
| 1,649.3 |
| 1,812.7 |
| 1,949.5 |
| 2,259.6 |
| 2,369.7 |
| 2,251.3 |
| 1,970.0 |
| 1,546.2 |
| 1,333.7 |
| 1,484.2 |
| 1,562.7 |
| 1,250.3 |
| 1,028.5 |
| 887.0 |
| 887.8 |
| 844.6 |
| 805.0 |
| 776.3 |
| 663.2 |
| 619.8 |
| 570.8 |
| - |
| 504.7 |
| 469.2 |
| 442.9 |
| 417.5 |
| 402.0 |
| 388.6 |
| 365.8 |
| 343.3 |
| 420.2 |
| 432.8 |
| 400.9 |
| 375.6 |
| 348.1 |
| 324.4 |
| 266.5 |
| 2,462.4 |
| 2,483.9 |
| 2,524.3 |
| 2,548.6 |
| 2,706.9 |
| 2,744.4 |
| 2,799.7 |
| 2,833.0 |
| - |
| 2,704.1 |
| 2,485.9 |
| 2,015.5 |
| 1,828.9 |
| 1,726.2 |
| 1,706.6 |
| 1,604.5 |
| 1,518.6 |
| 1,708.7 |
| 1,768.5 |
| 1,769.6 |
| 1,790.3 |
| 1,746.9 |
| 1,755.4 |
| 1,649.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 21.0 |
| 21.4 |
| 22.7 |
| 21.6 |
| 21.2 |
| 22.6 |
| - |
| 22.2 |
| 1.4 |
| 1.6 |
| 1.1 |
| 4.8 |
| 4.5 |
| 2.0 |
| 17.2 |
| 16.4 |
| 198.3 |
| 190.9 |
| 187.4 |
| 187.5 |
| 190.7 |
| 219.6 |
| 744.4 |
| 744.4 |
| 744.4 |
| 744.4 |
| 982.2 |
| 993.1 |
| - |
| 1,307.1 |
| 1,176.0 |
| 1,153.0 |
| 1,110.5 |
| 1,182.6 |
| 1,271.6 |
| 1,263.0 |
| 1,204.6 |
| 1,313.3 |
| 1,339.4 |
| 1,451.7 |
| 1,451.7 |
| 1,462.1 |
| 1,468.0 |
| 1,315.4 |
| 1,152.2 |
| 1,170.5 |
| 1,187.1 |
| 1,262.6 |
| 1,322.7 |
| 1,538.4 |
| 1,574.2 |
| - |
| 1,600.6 |
| 1,194.6 |
| 931.7 |
| 800.9 |
| 922.8 |
| 966.9 |
| 907.5 |
| 913.2 |
| 1,065.0 |
| 1,112.5 |
| 1,130.1 |
| 1,164.0 |
| 1,164.7 |
| 1,190.1 |
| 1,148.9 |
| 114.1 |
| 123.0 |
| 133.9 |
| 143.4 |
| 152.1 |
| 156.4 |
| 168.3 |
| 177.0 |
| 551.2 |
| 183.1 |
| 203.1 |
| 518.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| 49.6 |
| 54.7 |
| 50.7 |
| 46.5 |
| 47.8 |
| 48.7 |
| - |
| 83.9 |
| 71.8 |
| 125.7 |
| 113.9 |
| 170.1 |
| 176.1 |
| 175.1 |
| 245.0 |
| 242.8 |
| 240.6 |
| 238.9 |
| 239.6 |
| 251.4 |
| 217.7 |
| 176.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,070.3 |
| 6,094.8 |
| 5,981.8 |
| 5,907.5 |
| 5,947.3 |
| 5,951.7 |
| 6,286.4 |
| 6,326.1 |
| - |
| 7,242.6 |
| 6,664.0 |
| 6,394.9 |
| 5,902.5 |
| 5,955.9 |
| 6,385.4 |
| 6,324.0 |
| 6,151.1 |
| 6,316.4 |
| 6,209.7 |
| 6,118.7 |
| 6,320.4 |
| 6,378.1 |
| 6,073.9 |
| 5,560.2 |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 18.4 |
| 16.1 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.3 |
| 43.8 |
| 45.5 |
| 45.9 |
| 47.1 |
| 48.1 |
| 50.7 |
| 53.7 |
| - |
| 57.1 |
| 68.1 |
| 77.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| 24.7 |
| 23.6 |
| 41.5 |
| 27.6 |
| 29.3 |
| 26.6 |
| - |
| 17.9 |
| 16.2 |
| 18.7 |
| 19.3 |
| 15.2 |
| 15.1 |
| 16.6 |
| 18.0 |
| 16.2 |
| 23.1 |
| 18.3 |
| 22.2 |
| 16.5 |
| 19.3 |
| 40.5 |
| 165.0 |
| 165.1 |
| 182.2 |
| 170.4 |
| 102.8 |
| 138.6 |
| 142.8 |
| - |
| 352.8 |
| 336.1 |
| 214.2 |
| 107.8 |
| 263.7 |
| 267.3 |
| 225.6 |
| 223.5 |
| 230.8 |
| 227.1 |
| 192.8 |
| 207.1 |
| 196.0 |
| 184.6 |
| 214.4 |
| 1,392.4 |
| 1,277.2 |
| 1,201.2 |
| 1,050.7 |
| 1,010.1 |
| 910.8 |
| 719.4 |
| 630.0 |
| 616.7 |
| - |
| 1,361.8 |
| 1,298.5 |
| 1,157.4 |
| 1,251.2 |
| 1,565.0 |
| 2,101.4 |
| 1,165.1 |
| 1,129.2 |
| 1,164.7 |
| 989.9 |
| 816.6 |
| 938.6 |
| 966.8 |
| 798.9 |
| 706.0 |
| 72.8 |
| 78.6 |
| 87.4 |
| 96.9 |
| 103.6 |
| 106.3 |
| 114.8 |
| 121.0 |
| - |
| 122.8 |
| 132.1 |
| 439.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.3 |
| 108.4 |
| 110.9 |
| 115.4 |
| 114.6 |
| 103.9 |
| 105.8 |
| 112.0 |
| - |
| 104.1 |
| 64.5 |
| 61.2 |
| 63.5 |
| 74.9 |
| 86.4 |
| 63.5 |
| 173.5 |
| 168.3 |
| 175.9 |
| 176.6 |
| 184.5 |
| 186.3 |
| 198.0 |
| 247.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| - |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.3) |
| (1.8) |
| (1.5) |
| (2.3) |
| (2.2) |
| (1.8) |
| (0.1) |
| (0.6) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,465.3 |
| 3,423.1 |
| (2.6) |
| 3,291.8 |
| 3,293.6 |
| 3,283.5 |
| - |
| 3,081.3 |
| 2,773.3 |
| 2,579.1 |
| - |
| 2,207.8 |
| 2,513.8 |
| 3,038.7 |
| - |
| 2,923.9 |
| 3,049.2 |
| 2,891.4 |
| - |
| 3,245.7 |
| 3,061.1 |
| - |
| 287.4 |
| 197.9 |
| 97.0 |
| 196.3 |
| 98.8 |
| 60.6 |
| - |
| (20.3) |
| 232.7 |
| 491.9 |
| 561.5 |
| 384.5 |
| 158.2 |
| 1,204.6 |
| 1,122.1 |
| 805.3 |
| 556.3 |
| 517.1 |
| 545.6 |
| 595.9 |
| 451.4 |
| 322.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |