| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 | Q2 FY 18 | Q4 FY 17 | Q2 FY 17 | Q4 FY 16 | Q2 FY 16 | Q4 FY 15 | Q2 FY 15 | Q4 FY 14 | Q2 FY 14 | Q4 FY 13 | Q2 FY 13 | Q4 FY 12 | Q2 FY 12 | Q4 FY 11 | Q2 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 402.8 | 377.0 | 270.2 | 272.0 | 240.4 | 261.4 | - | 157.8 | 163.4 | - | 159.5 | 227.1 | - | 19.3 | 23.2 | ||||||||||||||||||||||
| (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 | 402.8 | 270.2 | 240.4 | 157.8 | 159.5 | 19.3 | 23.4 | 58.6 | 24.0 | 17.4 | 26.8 | 99.5 | 35.3 | 32.1 | 48.1 | 51.3 | 77.9 | 28.4 |
| Restricted Cash | 0.2 | 29.6 | 8.8 | 17.3 | 10.0 | 11.4 | 7.0 | 2.9 | 5.9 | 7.7 | 7.8 | 1.0 | 34.6 | 29.5 | 8.5 | 0.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 402.8 | 270.2 | 240.4 | 157.8 | 159.5 | 19.3 | 23.4 | 58.6 | 24.0 | 17.4 | 26.8 | 99.5 | 35.3 | 32.1 | 48.1 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 34.1 | 33.4 | 42.2 | 75.0 | 23.8 | 17.0 | 11.3 | 14.4 | 14.1 | 10.0 | 4.0 | 13.3 | 16.3 | 7.8 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 31.9 | 32.8 | 37.6 | 32.7 | 21.1 | 6.3 | 6.3 | 1.0 | 0.2 | 0.2 | 1.2 | 0.8 | 1.2 | 0.0 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | 1,194.6 | 853.4 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 17.9 | 17.8 | 25.5 | 27.1 | 21.1 | 6.3 | 8.5 | 4.8 | 3.7 | 3.3 | 2.7 | 3.8 | 3.2 | 2.1 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 974.6 | 917.1 | 751.8 | 689.7 | 640.9 | 228.5 | 346.5 | 458.6 | 466.9 | 449.7 | 574.7 | 559.5 | 528.0 | 276.0 | 289.4 | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 1,108.4 | 1,080.3 | 898.1 | 863.8 | 813.8 | 424.1 | 400.4 | 483.7 | 493.5 | 523.8 | 598.1 | 576.0 | 533.3 | 299.7 | 326.1 | 321.5 | ||
| - |
| 23.4 |
| 33.9 |
| 58.6 |
| 40.6 |
| 24.0 |
| 79.7 |
| 17.4 |
| 25.3 |
| 26.8 |
| 26.8 |
| 99.5 |
| 183.5 |
| 35.3 |
| 62.3 |
| 32.1 |
| 41.1 |
| 48.1 |
| 53.0 |
| 51.3 |
| 77.9 |
| 28.4 |
| Restricted Cash | 0.2 | 0.6 | 29.6 | 7.9 | 8.8 | 8.6 | - | 17.3 | 11.3 | - | 10.0 | 5.7 | - | 11.4 | 6.6 | - | 7.0 | 1.3 | 2.9 | 0.4 | 5.9 | 6.3 | 7.7 | 1.6 | 7.8 | 22.2 | 1.0 | 1.2 | 34.6 | 99.0 | 29.5 | 11.2 | 8.5 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 402.8 | 377.0 | 270.2 | 272.0 | 240.4 | 261.4 | - | 157.8 | 163.4 | - | 159.5 | 227.1 | - | 19.3 | 23.2 | - | 23.4 | 33.9 | 58.6 | 40.6 | 24.0 | 79.7 | 17.4 | 25.3 | 26.8 | 26.8 | 99.5 | 183.5 | 35.3 | 62.3 | 32.1 | 41.1 | 48.1 | 53.0 | 51.3 | 77.9 | 28.4 |
| Receivables | |||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 34.1 | 21.3 | 33.4 | 40.9 | 42.2 | 31.5 | - | 75.0 | 41.8 | - | 23.8 | 20.9 | - | 17.0 | 12.0 | - | 11.3 | 10.4 | 14.4 | 11.1 | 14.1 | 8.7 | 10.0 | 4.6 | 4.0 | 13.1 | 13.3 | 11.0 | 16.3 | 22.5 | 7.8 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||||||||
| Inventory | 31.9 | - | - | - | - | - | - | - | 26.4 | - | 21.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 62.8 | 59.0 | 60.9 | 59.7 | 61.3 | 59.7 | - | 60.3 | 61.6 | - | 33.1 | 28.2 | - | 8.1 | 12.8 | - | 10.5 | 7.7 | |||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Current Assets | 512.1 | 500.8 | 443.0 | 448.8 | 399.7 | 363.9 | - | 310.4 | 292.7 | - | 226.3 | 282.0 | - | 60.8 | 67.6 | - | |||||||||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,239.3 | 1,194.6 | 853.4 | 853.4 | - | 764.9 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Property,Plant & Equipment Net | 4,389.9 | 4,552.3 | 4,241.3 | 3,860.4 | 3,734.7 | 3,734.0 | - | 3,777.3 | 2,786.9 | - | 2,852.6 | 1,930.5 | - | 1,041.1 | 1,086.3 | - | |||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Intangible Assets | 3.2 | 33.7 | 42.3 | 51.4 | 60.4 | 69.5 | - | 78.7 | 88.0 | - | 100.4 | 1.4 | - | 2.0 | 2.6 | - | 3.2 | 3.7 | |||||||||||||||||||
| Operating Lease Right Of Use Assets | 219.0 | 231.7 | 243.8 | 255.8 | 271.0 | 297.6 | - | 323.0 | 235.8 | - | 244.3 | 45.9 | - | 13.3 | 13.8 | - | |||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Current Assets | 62.8 | 69.2 | 61.7 | 66.1 | 62.1 | - | - | - | 48.7 | - | 48.2 | 21.3 | - | 18.9 | 12.6 | - | 8.2 | ||||||||||||||||||||
| Total Non-Current Assets | 5,416.9 | 5,383.8 | 5,230.2 | 4,900.3 | 4,747.8 | 4,601.7 | - | 4,585.3 | 3,386.5 | - | 3,397.0 | 2,054.0 | - | 1,146.5 | 1,180.0 | - | 1,177.5 | ||||||||||||||||||||
| Total Assets | 5,929.0 | 5,884.6 | 5,673.2 | 5,349.0 | 5,147.6 | 4,965.6 | - | 4,895.7 | 3,679.2 | - | 3,623.3 | 2,335.9 | - | 1,207.3 | 1,247.6 | - | 1,253.5 | ||||||||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.9 | 18.6 | 17.8 | 18.4 | 25.5 | 19.1 | - | 27.1 | 29.5 | - | 21.1 | 9.3 | - | 6.3 | 6.0 | - | 8.5 | 4.1 | 4.8 | 3.7 | 3.7 | 4.2 | 3.3 | 2.8 | 2.7 | 4.3 | 3.8 | 3.0 | 3.2 | 2.4 | 2.1 | - | - | - | - | - | - |
| Short Term Debt | 133.8 | 155.3 | 163.2 | 322.3 | 146.3 | 160.2 | - | 174.1 | 136.6 | - | 172.8 | 82.0 | - | 195.6 | 87.5 | - | 54.0 | 7.2 | |||||||||||||||||||
| Deferred Revenue Current | 61.4 | 64.1 | 66.2 | 54.7 | 63.3 | 59.3 | - | 38.9 | 24.2 | - | 23.9 | 10.2 | - | 3.2 | 6.1 | - | 4.5 | ||||||||||||||||||||
| Operating Lease Liabilities Current | 26.9 | 26.3 | 25.6 | 24.9 | 30.1 | 35.2 | - | 39.9 | 18.7 | - | 18.3 | 4.1 | - | 1.2 | 1.1 | - | |||||||||||||||||||||
| Accrued Expenses | 47.5 | 40.2 | 33.9 | 22.7 | 23.6 | 23.9 | - | 16.0 | 16.4 | - | 12.9 | 11.9 | - | 4.8 | 8.5 | - | 6.0 | 6.3 | |||||||||||||||||||
| Other Current Liabilities | 23.5 | 39.5 | 0.0 | 0.0 | 32.0 | 0.0 | - | 104.8 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Current Liabilities | 455.1 | 459.0 | 409.7 | 650.3 | 459.6 | 440.8 | - | 617.7 | 310.1 | - | 395.5 | 168.1 | - | 253.3 | 141.2 | ||||||||||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||
| Long Term Debt | 974.6 | 985.0 | 917.1 | 684.0 | 751.8 | 763.4 | - | 689.7 | 652.3 | - | 640.9 | 453.0 | - | 228.5 | 334.9 | - | 346.5 | 428.4 | 458.6 | 449.5 | 466.9 | 438.8 | 449.7 | 516.5 | 574.7 | 587.6 | 559.5 | 523.4 | 528.0 | 342.6 | 276.0 | 273.5 | 289.4 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 188.1 | 201.8 | 215.0 | 228.1 | 240.6 | 255.7 | - | 271.3 | 216.1 | - | 225.5 | 41.6 | - | 12.0 | 12.6 | - | |||||||||||||||||||||
| Deferred Revenue Non-Current | 49.2 | 50.3 | 55.5 | 61.6 | 63.9 | 53.6 | - | 50.1 | 33.3 | - | 3.5 | 1.6 | - | 2.2 | 2.8 | - | 3.3 | ||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Liabilities | 8.4 | 14.9 | 8.4 | 12.5 | 8.6 | 7.7 | - | 11.3 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Non-Current Liabilities | 2,133.1 | 2,235.5 | 2,156.9 | 1,761.5 | 1,917.5 | 1,973.4 | - | 1,935.0 | 1,398.5 | - | 1,458.1 | 905.8 | - | 299.2 | 410.0 | - | |||||||||||||||||||||
| Total Liabilities | 2,588.2 | 2,694.6 | 2,566.6 | 2,411.8 | 2,377.1 | 2,414.2 | - | 2,552.7 | 1,708.6 | - | 1,853.6 | 1,073.9 | - | 552.4 | 551.2 | - | |||||||||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 30.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Accumulated Other Comprehensive Income | (2.3) | (2.3) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | 2,551.4 | 2,440.6 | 2,343.0 | 1,970.6 | 1,853.9 | 1,769.7 | 1,262.0 | 996.5 | 654.8 | 696.4 | 714.2 | 728.0 | ||||||||||||||||||||
| Total Equity | - | - | - | - | - | 2,551.4 | 2,440.6 | 2,343.0 | 1,970.6 | 1,853.9 | 1,769.7 | 1,262.0 | 996.5 | 654.8 | 696.4 | 714.2 | 728.0 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| Total Debt | 1,108.4 | 1,140.3 | 1,080.3 | 1,006.4 | 898.1 | 923.6 | - | 863.8 | 788.8 | - | 813.8 | 534.9 | - | 424.1 | 422.4 | - | 400.4 | 435.5 | 483.7 | 494.5 | 493.5 | 475.0 | 523.8 | 555.0 | 598.1 | 608.5 | 576.0 | 530.6 | 533.3 | 345.0 | 299.7 | 290.5 | 326.1 | - | - | - | - |
| Net debt | 705.6 | 763.2 | 810.2 | 734.4 | 657.7 | 662.2 | - | 706.0 | 625.5 | - | 654.3 | 307.8 | - | 404.8 | 399.3 | - | 377.1 | 401.6 | |||||||||||||||||||
| Working Capital | 56.9 | 41.7 | 33.3 | (201.6) | (59.9) | (76.9) | - | (307.3) | (17.4) | - | (169.2) | 113.8 | - | (192.5) | (73.6) | - | (3.8) | 43.9 | |||||||||||||||||||
| Book Value | - | - | - | - | - | 2,551.4 | 2,440.6 | 2,343.0 | 1,970.6 | 1,853.9 | 1,769.7 | 1,262.0 | 996.5 | 654.8 | 696.4 | 714.2 | 728.0 | - | |||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | 2,481.8 | - | 2,264.2 | 1,882.6 | - | 1,669.3 | 1,260.6 | - | 652.8 | 693.8 | - | 724.9 | ||||||||||||||||||||
| - |
| 51.3 |
| 77.9 |
| 28.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 62.8 | 60.9 | 61.3 | 60.3 | 33.1 | 8.1 | 10.5 | 1.9 | 0.9 | 1.6 | 1.3 | 1.5 | 1.7 | 0.6 | 2.2 | 2.6 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 512.1 | 443.0 | 399.7 | 310.4 | 226.3 | 60.8 | 76.0 | 111.1 | 60.3 | 56.3 | 39.8 | 115.2 | 54.5 | 70.0 | 63.6 | 55.6 | - | - |
| 764.9 |
| 678.7 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | (168.5) | (132.0) | (97.7) | (66.4) | - | - |
| Property,Plant & Equipment Net | 4,389.9 | 4,241.3 | 3,734.7 | 3,777.3 | 2,852.6 | 1,041.1 | 1,062.3 | 1,043.3 | 1,099.0 | 1,037.2 | 1,230.0 | 1,139.4 | 1,026.2 | 721.4 | 667.2 | 612.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.2 | 42.3 | 60.4 | 78.7 | 100.4 | 2.0 | 3.2 | 4.3 | 8.1 | 19.0 | 55.3 | 74.1 | 119.4 | 160.5 | 176.6 | 170.1 | - | - |
| Operating Lease Right Of Use Assets | 219.0 | 243.8 | 271.0 | 323.0 | 244.3 | 13.3 | 14.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 62.8 | 61.7 | 62.1 | 46.1 | 48.2 | 18.9 | 8.2 | 5.6 | 2.8 | 0.0 | - | - | 0.1 | 0.3 | 0.1 | 0.2 | - | - |
| Total Non-Current Assets | 5,416.9 | 5,230.2 | 4,747.8 | 4,585.3 | 3,397.0 | 1,146.5 | 1,177.5 | 1,203.0 | 1,245.0 | 1,212.2 | 1,310.5 | 1,223.5 | 1,195.6 | 884.9 | 846.4 | 785.3 | - | - |
| Total Assets | 5,929.0 | 5,673.2 | 5,147.6 | 4,895.7 | 3,623.3 | 1,207.3 | 1,253.5 | 1,314.1 | 1,305.3 | 1,268.6 | 1,350.3 | 1,338.7 | 1,250.1 | 955.0 | 909.9 | 840.9 | - | - |
| - |
| - |
| - |
| Short Term Debt | 133.8 | 163.2 | 146.3 | 174.1 | 172.8 | 195.6 | 54.0 | 25.1 | 26.6 | 74.0 | 23.3 | 16.4 | 5.4 | 23.7 | 36.7 | 29.2 | - | - |
| Deferred Revenue Current | 61.4 | 66.2 | 63.3 | 38.9 | 23.9 | 3.2 | 4.5 | 15.3 | 15.1 | 17.2 | 4.3 | 4.3 | 3.0 | 9.1 | 10.9 | 10.6 | - | - |
| Operating Lease Liabilities Current | 26.9 | 25.6 | 30.1 | 39.9 | 18.3 | 1.2 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 47.5 | 33.9 | 23.6 | 16.0 | 12.9 | 4.8 | 6.0 | 5.4 | 8.8 | 4.4 | 2.5 | 3.6 | 3.9 | 3.6 | 3.0 | 1.9 | - | - |
| Other Current Liabilities | 23.5 | 0.0 | 32.0 | 104.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 455.1 | 409.7 | 459.6 | 617.7 | 395.5 | 253.3 | 79.8 | 52.3 | 54.2 | 99.0 | 41.5 | 30.1 | 15.6 | 60.3 | 56.7 | 45.4 | - | - |
| 292.3 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 188.1 | 215.0 | 240.6 | 271.3 | 225.5 | 12.0 | 13.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 49.2 | 55.5 | 63.9 | 50.1 | 3.5 | 2.2 | 3.3 | 4.4 | 16.5 | 28.6 | 1.8 | 0.0 | - | 0.0 | 4.2 | 11.0 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.4 | 8.4 | 8.6 | 11.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 2,133.1 | 2,156.9 | 1,917.5 | 1,935.0 | 1,458.1 | 299.2 | 445.7 | 485.0 | 483.3 | 489.4 | 576.5 | 559.5 | 528.0 | 276.0 | 293.6 | 304.0 | - | - |
| Total Liabilities | 2,588.2 | 2,566.6 | 2,377.1 | 2,552.7 | 1,853.6 | 552.4 | 525.5 | 537.4 | 537.6 | 588.4 | 618.1 | 589.6 | 543.6 | 336.3 | 350.3 | 349.4 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (2.3) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net debt | 705.6 | 810.2 | 657.7 | 706.0 | 654.3 | 404.8 | 377.1 | 425.1 | 469.4 | 506.4 | 571.3 | 476.5 | 498.0 | 267.6 | 278.0 | 270.2 | - | - |
| Working Capital | 56.9 | 33.3 | (59.9) | (307.3) | (169.2) | (192.5) | (3.8) | 58.8 | 6.1 | (42.6) | (1.7) | 85.1 | 38.9 | 9.8 | 6.9 | 10.2 | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.9 |
| 2.4 |
| 0.9 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.3 |
| 1.0 |
| 1.5 |
| 0.4 |
| 1.7 |
| 0.6 |
| 0.6 |
| 0.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 76.0 |
| 111.1 |
| 137.9 |
| 60.3 |
| 134.1 |
| 56.3 |
| 33.2 |
| 39.8 |
| 63.1 |
| 115.2 |
| 196.1 |
| 54.5 |
| 86.2 |
| 70.0 |
| 57.1 |
| 63.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (193.1) |
| (168.5) |
| 149.6 |
| (132.0) |
| - |
| 97.7 |
| - |
| - |
| - |
| - |
| 1,062.3 |
| 1,010.0 |
| 1,043.3 |
| 1,005.3 |
| 1,099.0 |
| 1,083.6 |
| 1,037.2 |
| 1,058.8 |
| 1,230.0 |
| 1,259.4 |
| 1,139.4 |
| 1,046.2 |
| 1,026.2 |
| 703.8 |
| 721.4 |
| 697.1 |
| 667.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 6.0 |
| 8.1 |
| 38.0 |
| 19.0 |
| 46.8 |
| 55.3 |
| 64.7 |
| 74.1 |
| 83.4 |
| 119.4 |
| 138.0 |
| 160.5 |
| 179.7 |
| 176.6 |
| - |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 5.6 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| 1,183.8 |
| 1,203.0 |
| 1,169.4 |
| 1,245.0 |
| 1,193.5 |
| 1,212.2 |
| 1,255.1 |
| 1,310.5 |
| 1,342.5 |
| 1,223.5 |
| 1,140.7 |
| 1,195.6 |
| 948.4 |
| 884.9 |
| 879.4 |
| 846.4 |
| - |
| - |
| - |
| - |
| 1,259.8 |
| 1,314.1 |
| 1,307.3 |
| 1,305.3 |
| 1,327.6 |
| 1,268.6 |
| 1,288.4 |
| 1,350.3 |
| 1,405.6 |
| 1,338.7 |
| 1,336.9 |
| 1,250.1 |
| 1,034.7 |
| 955.0 |
| 936.5 |
| 909.9 |
| - |
| - |
| - |
| - |
| 25.1 |
| 45.0 |
| 26.6 |
| 36.2 |
| 74.0 |
| 38.5 |
| 23.3 |
| 20.9 |
| 16.4 |
| 7.2 |
| 5.4 |
| 2.5 |
| 23.7 |
| 17.0 |
| 36.7 |
| - |
| - |
| - |
| - |
| 10.2 |
| 15.3 |
| 15.9 |
| 15.1 |
| 17.4 |
| 17.2 |
| 4.9 |
| 4.3 |
| 4.1 |
| 4.3 |
| 3.2 |
| 3.0 |
| 2.7 |
| 9.1 |
| 11.1 |
| 10.9 |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 7.1 |
| 8.8 |
| 10.9 |
| 4.4 |
| 2.1 |
| 2.5 |
| 4.2 |
| 3.6 |
| 3.3 |
| 3.9 |
| 3.8 |
| 3.6 |
| 4.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.8 |
| 32.2 |
| 52.3 |
| 71.8 |
| 54.2 |
| 68.6 |
| 99.0 |
| 55.6 |
| 41.5 |
| 49.2 |
| 30.1 |
| 19.9 |
| 15.6 |
| 26.3 |
| 60.3 |
| 50.6 |
| 56.7 |
| - |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 4.4 |
| 10.5 |
| 16.5 |
| 22.6 |
| 28.6 |
| 0.7 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.7 |
| 477.3 |
| 485.0 |
| 459.9 |
| 483.3 |
| 461.4 |
| 489.4 |
| 517.2 |
| 576.5 |
| 587.6 |
| 559.5 |
| 523.4 |
| 528.0 |
| 342.6 |
| 276.0 |
| 274.4 |
| 293.6 |
| - |
| - |
| - |
| - |
| 525.5 |
| 509.4 |
| 537.4 |
| 531.7 |
| 537.6 |
| 530.1 |
| 588.4 |
| 572.7 |
| 618.1 |
| 636.9 |
| 589.6 |
| 543.3 |
| 543.6 |
| 368.8 |
| 336.3 |
| 325.0 |
| 350.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 425.1 |
| 453.9 |
| 469.4 |
| 395.3 |
| 506.4 |
| 529.7 |
| 571.3 |
| 581.7 |
| 476.5 |
| 347.1 |
| 498.0 |
| 282.7 |
| 267.6 |
| 249.4 |
| 278.0 |
| - |
| - |
| - |
| - |
| 58.8 |
| 66.2 |
| 6.1 |
| 65.5 |
| (42.6) |
| (22.4) |
| (1.7) |
| 13.8 |
| 85.1 |
| 176.2 |
| 38.9 |
| 60.0 |
| 9.8 |
| 6.5 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |