| (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 | 99.8 | 115.9 | 246.9 | 79.2 | 443.7 | 433.9 | 39.9 | 34.1 | 33.2 | 69.0 | 19.0 | 43.9 | 116.8 | 45.7 | 66.7 | 123.7 |
| Restricted Cash | - | - | - | 3.1 | 0.8 | 1.3 | 1.0 | 0.9 | 0.8 | 0.4 | 0.7 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 99.8 | 115.9 | 246.9 | 79.2 | 443.7 | 433.9 | 39.9 | 34.1 | 33.2 | 69.0 | 19.0 | 43.9 | 116.8 | 45.7 | 66.7 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 77.3 | 79.4 | 73.8 | 71.1 | 76.9 | 30.4 | 49.7 | 58.0 | 38.4 | 36.7 | 39.5 | 37.0 | 41.5 | 41.1 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 51.6 | 45.8 | 49.2 | 55.2 | 29.5 | 30.7 | 33.2 | 35.8 | 30.9 | 28.7 | 31.2 | 33.1 | 36.2 | 36.6 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 4,136.8 | 3,959.9 | 3,814.8 | 3,576.1 | 3,385.3 | 3,272.7 | 3,209.5 | 3,057.0 | 2,952.1 | 2,828.4 | 2,748.2 | 2,612.1 | 2,485.8 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | 87.7 | 93.7 | 88.3 | 98.5 | 89.7 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 2,217.7 | 2,228.7 | 2,093.2 | 2,099.1 | 2,104.8 | 2,177.1 | 1,482.6 | 1,494.7 | 1,503.6 | 1,531.1 | 1,548.9 | 1,569.4 | 1,632.5 | 1,802.6 | - | |
| Common Equity | ||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 2,233.1 | 2,244.2 | 2,105.2 | 2,111.1 | 2,116.8 | 2,192.6 | 1,548.1 | 1,540.2 | 1,542.3 | 1,582.8 | 1,580.7 | 1,583.5 | 1,646.6 | 1,824.0 | - | - |
| (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 | 28.9 | 99.8 | 183.2 | 193.9 | 75.7 | 115.9 | 76.8 | 232.1 | 203.7 | 246.9 | 215.2 | 146.7 | 54.8 | 79.2 | 109.6 | |||||||||||||||||||||||||
| 123.7 |
| - |
| Prepaid Expenses | 54.1 | 29.2 | 20.2 | 28.3 | 17.3 | 12.4 | 46.3 | 18.7 | 16.3 | 19.3 | 16.4 | 20.9 | 19.6 | 17.8 | - | - |
| Other Current Assets | 46.9 | 23.4 | 16.7 | 20.4 | 11.1 | 8.5 | 8.7 | 9.0 | 6.8 | 7.5 | 6.7 | 5.9 | 4.4 | 3.5 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 282.8 | 270.4 | 390.2 | 233.7 | 567.4 | 507.4 | 169.1 | 146.6 | 118.8 | 153.7 | 106.1 | 142.2 | 243.1 | 158.6 | - | - |
| - |
| - |
| Accumulated Depreciation | 2,219.6 | 2,072.7 | 1,972.9 | 1,869.4 | 1,740.1 | 1,611.7 | 1,476.1 | 1,365.0 | 1,276.8 | 1,161.6 | 1,029.2 | 867.4 | 714.3 | 568.9 | - | - |
| Property,Plant & Equipment Net | 1,917.3 | 1,887.3 | 1,841.9 | 1,706.7 | 1,645.2 | 1,661.0 | 1,733.5 | 1,692.0 | 1,675.2 | 1,666.8 | 1,719.0 | 1,744.6 | 1,771.5 | 1,774.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 335.6 | 335.6 | 335.6 | 335.6 | 335.6 | - | - |
| Intangible Assets | - | - | - | - | - | - | 0.5 | 15.3 | 17.6 | 22.2 | 26.9 | 31.7 | 34.4 | - | - | - |
| Operating Lease Right Of Use Assets | 125.4 | 129.9 | 127.4 | 130.5 | 132.2 | 136.6 | 141.4 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.5 | 5.7 | 8.0 | 12.3 | 24.0 | 22.8 | 19.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 64.2 | 56.2 | 33.5 | 19.3 | 18.3 | 15.3 | 14.2 | 14.7 | 18.0 | 21.3 | 19.9 | 11.3 | 35.9 | 50.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,616.3 | 2,573.6 | 2,625.0 | 2,325.8 | 2,610.3 | 2,566.4 | 2,300.5 | 2,115.6 | 2,085.8 | 2,378.8 | 2,388.7 | 2,422.5 | 2,577.4 | 2,521.1 | - | - |
| - |
| Short Term Debt | 15.4 | 15.4 | 12.0 | 12.0 | 12.0 | 15.5 | 65.5 | 45.5 | 38.7 | 51.7 | 31.9 | 14.1 | 14.1 | 21.3 | - | - |
| Deferred Revenue Current | 143.3 | 152.7 | 155.6 | 169.5 | 154.8 | 130.8 | 104.4 | 101.1 | 79.6 | 78.9 | 79.8 | 79.4 | 82.9 | 82.6 | - | - |
| Operating Lease Liabilities Current | 4.2 | 4.1 | 3.4 | 3.4 | 2.9 | 3.8 | 3.9 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 41.8 | 54.5 | 58.1 | 46.9 | 45.8 | 51.0 | 81.8 | 23.1 | 20.1 | 23.4 | 11.1 | 20.1 | 15.3 | 19.4 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 384.7 | 412.9 | 410.9 | 409.2 | 372.0 | 317.1 | 402.7 | 310.7 | 253.5 | 263.6 | 229.3 | 221.1 | 252.7 | 246.3 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 110.9 | 115.1 | 112.7 | 115.4 | 117.0 | 120.1 | 124.3 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 12.8 | 13.5 | 14.4 | 14.2 | 14.5 | 13.4 | 10.0 | 10.1 | 10.9 | 0.5 | 1.8 | 2.4 | 3.2 | 6.3 | - | - |
| Deferred Tax Liabilities | 258.5 | 213.3 | 164.9 | 96.6 | 12.8 | 15.8 | 42.8 | 10.7 | - | 70.0 | 65.7 | 31.8 | 25.7 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 80.2 | 65.1 | 51.5 | 43.2 | 37.6 | 42.0 | 37.2 | 34.3 | 41.2 | 52.8 | 40.6 | 20.7 | 18.5 | 22.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,052.1 | 3,035.1 | 2,833.3 | 2,763.5 | 2,644.2 | 2,672.2 | 2,089.6 | 1,850.4 | 1,798.3 | 1,917.6 | 1,884.5 | 1,842.9 | 1,929.4 | 2,071.2 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | 689.4 | 456.9 | - | - |
| Retained Earnings | 805.9 | 637.6 | 410.1 | 175.9 | (115.3) | (371.8) | (59.5) | (149.0) | (194.8) | 7.5 | 46.5 | 33.5 | 1.9 | (6.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | (1.6) | 2.3 | (5.1) | (13.7) | (13.1) | (0.5) | 0.0 | (1.3) | - | - |
| Treasury Stock | 1,988.5 | 1,830.1 | 1,342.5 | 1,324.7 | 631.1 | 415.3 | 402.9 | 252.9 | 154.9 | 154.9 | 154.9 | 109.9 | 44.2 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (435.8) | (461.5) | (208.2) | (437.7) | (33.9) | (105.8) | 210.9 | 265.2 | 287.5 | 461.2 | 504.1 | 579.5 | 648.0 | 442.3 | 868.1 | 949.8 |
| Total Equity | (435.8) | (461.5) | (208.2) | (437.7) | (33.9) | (105.8) | 210.9 | 265.2 | 287.5 | 461.2 | 504.1 | 579.5 | 648.0 | 442.3 | 868.1 | 949.8 |
| Net debt | 2,133.4 | 2,128.3 | 1,858.3 | 2,031.9 | 1,673.1 | 1,758.7 | 1,508.2 | 1,506.1 | 1,509.1 | 1,513.8 | 1,561.8 | 1,539.5 | 1,529.7 | 1,778.3 | - | - |
| Working Capital | (101.9) | (142.4) | (20.7) | (175.5) | 195.4 | 190.3 | (233.5) | (164.1) | (134.7) | (109.9) | (123.2) | (78.9) | (9.6) | (87.6) | - | - |
| Book Value | (435.8) | (461.5) | (208.2) | (437.7) | (33.9) | (105.8) | 210.9 | 265.2 | 287.5 | 461.2 | 504.1 | 579.5 | 648.0 | 442.3 | 868.1 | 949.8 |
| Tangible Book Value | (502.1) | (527.8) | (274.5) | (503.9) | (100.2) | (172.1) | 144.1 | 183.6 | 203.6 | 103.5 | 141.6 | 212.2 | 278.1 | 106.7 | - | - |
| 160.8 |
| 380.0 |
| 443.7 |
| 553.6 |
| 615.8 |
| 430.6 |
| 433.9 |
| 488.4 |
| 375.7 |
| 192.8 |
| 39.9 |
| 50.9 |
| 43.6 |
| 51.9 |
| 34.1 |
| 125.7 |
| 33.5 |
| 39.3 |
| 33.2 |
| 52.3 |
| 33.8 |
| 33.2 |
| 69.0 |
| 55.8 |
| 29.2 |
| Restricted Cash | - | - | 37.6 | - | - | - | - | - | - | - | - | - | - | 3.1 | 5.9 | 0.5 | 0.6 | 0.8 | 1.6 | 1.9 | 2.1 | 1.3 | 1.5 | 1.5 | 1.0 | 1.0 | 1.7 | 1.2 | 1.0 | 0.9 | 1.7 | 1.3 | 1.3 | 0.8 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.9 | 99.8 | 183.2 | 193.9 | 75.7 | 115.9 | 76.8 | 232.1 | 203.7 | 246.9 | 215.2 | 146.7 | 54.8 | 79.2 | 109.6 | 160.8 | 380.0 | 443.7 | 553.6 | 615.8 | 430.6 | 433.9 | 488.4 | 375.7 | 192.8 | 39.9 | 50.9 | 43.6 | 51.9 | 34.1 | 125.7 | 33.5 | 39.3 | 33.2 | 52.3 | 33.8 | 33.2 | 69.0 | 55.8 | 29.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 91.2 | 77.3 | 85.1 | 94.0 | 80.5 | 79.4 | 86.6 | 100.8 | 80.4 | 73.8 | 80.1 | 87.5 | 72.5 | 71.1 | 77.7 | 84.0 | 74.6 | 76.9 | 86.5 | 90.4 | 53.0 | 30.4 | 25.6 | 28.6 | 43.4 | 49.7 | 50.8 | 63.3 | 58.7 | 58.0 | 66.8 | 72.6 | 56.4 | 38.4 | 49.4 | 54.4 | 41.2 | 36.7 | 49.4 | 58.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 57.0 | 51.6 | 52.1 | 53.4 | 50.6 | 45.8 | 50.9 | 52.5 | 51.0 | 49.2 | 54.6 | 60.1 | 59.1 | 55.2 | 60.3 | 56.6 | 45.1 | 29.5 | 25.9 | 25.1 | 28.9 | 30.7 | 34.2 | 35.8 | 34.6 | 33.2 | 34.8 | 43.2 | 42.7 | 35.8 | 34.8 | 39.8 | 37.6 | 30.9 | 32.3 | 38.2 | 33.5 | 28.7 | 33.4 | 42.0 |
| Prepaid Expenses | 64.3 | 54.1 | 48.9 | 57.9 | 49.5 | 29.2 | 41.8 | 45.3 | 41.7 | 20.2 | 25.9 | 34.6 | 35.5 | 28.3 | 28.5 | 28.7 | 25.0 | 17.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 241.4 | 282.8 | 406.9 | 399.2 | 256.3 | 270.4 | 256.1 | 430.7 | 376.9 | 390.2 | 375.8 | 328.9 | 221.8 | 233.7 | 276.0 | 330.2 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 4,198.5 | 4,136.8 | 4,097.2 | 4,057.8 | 4,008.6 | 3,959.9 | 3,945.2 | 3,926.0 | 3,870.7 | 3,814.8 | 3,766.6 | 3,703.1 | 3,640.0 | 3,576.1 | 3,532.1 | 3,479.3 | 3,426.7 | 3,385.3 | 3,344.2 | 3,314.9 | 3,289.3 | 3,272.7 | 3,274.4 | 3,267.1 | 3,258.2 | 3,209.5 | 3,171.4 | 3,148.1 | 3,116.7 | 3,057.0 | 3,069.5 | 3,042.9 | 3,000.2 | 2,952.1 | 2,934.9 | 2,926.6 | 2,865.4 | 2,828.4 | 2,803.5 | 2,788.7 |
| Accumulated Depreciation | 2,258.2 | 2,219.6 | 2,187.5 | 2,146.8 | 2,110.2 | 2,072.7 | 2,041.2 | 2,011.1 | 1,976.7 | 1,972.9 | 1,958.4 | 1,922.2 | 1,899.2 | 1,869.4 | 1,843.0 | 1,809.3 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 1,940.4 | 1,917.3 | 1,909.7 | 1,910.9 | 1,898.4 | 1,887.3 | 1,904.0 | 1,914.9 | 1,894.0 | 1,841.9 | 1,808.2 | 1,780.9 | 1,740.9 | 1,706.7 | 1,689.1 | 1,670.1 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | ||||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 137.2 | 125.4 | 126.5 | 127.6 | 128.7 | 129.9 | 130.9 | 131.2 | 129.6 | 127.4 | 127.8 | 128.6 | 129.4 | 130.5 | 132.6 | 133.2 | ||||||||||||||||||||||||
| Deferred Tax Assets | 3.2 | 2.5 | 10.6 | 7.2 | 3.5 | 5.7 | 15.9 | 14.7 | 8.6 | 8.0 | 11.3 | 15.5 | 13.1 | 12.3 | 16.0 | 22.5 | 24.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 61.2 | 64.2 | 62.3 | 61.4 | 59.7 | 56.2 | 48.6 | 41.3 | 35.9 | 33.5 | 29.2 | 28.0 | 25.4 | 19.3 | 18.6 | 17.4 | 18.6 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,607.5 | 2,616.3 | 2,740.1 | 2,730.5 | 2,570.8 | 2,573.6 | 2,579.6 | 2,756.9 | 2,669.2 | 2,625.0 | 2,575.5 | 2,505.2 | 2,353.9 | 2,325.8 | 2,355.5 | 2,396.6 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 93.8 | 127.5 | 111.8 | 87.7 | 73.1 | 109.6 |
| Short Term Debt | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.4 | 15.5 | 15.5 | 11.7 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | ||||||||||||||||||||||
| Deferred Revenue Current | 203.8 | 143.3 | 145.5 | 207.8 | 195.9 | 152.7 | 155.7 | 230.5 | 209.9 | 155.6 | 161.1 | 222.7 | 212.8 | 169.5 | 182.3 | 235.5 | 208.0 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 3.3 | 4.2 | 4.2 | 4.2 | 4.2 | 4.1 | 4.0 | 3.8 | 3.6 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.3 | 3.1 | ||||||||||||||||||||||||
| Accrued Expenses | 43.4 | 41.8 | 54.0 | 61.7 | 51.6 | 54.5 | 61.9 | 66.8 | 58.7 | 58.1 | 58.9 | 62.0 | 45.8 | 46.9 | 57.7 | 59.1 | 64.1 | 45.8 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 454.9 | 384.7 | 375.0 | 482.7 | 434.8 | 412.9 | 398.4 | 523.3 | 489.9 | 410.9 | 406.5 | 505.8 | 461.0 | 409.2 | 429.9 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,244.9 | 2,217.7 | 2,220.5 | 2,223.3 | 2,226.0 | 2,228.7 | 2,234.8 | 2,239.8 | 2,092.4 | 2,093.2 | 2,094.7 | 2,096.1 | 2,097.6 | 2,099.1 | 2,100.5 | 2,102.0 | 2,103.4 | 2,104.8 | 2,106.4 | 2,122.7 | 2,175.0 | 2,177.1 | 2,179.5 | 2,006.6 | 1,790.9 | 1,482.6 | 1,485.7 | 1,488.7 | 1,491.7 | 1,494.7 | 1,489.3 | 1,494.1 | 1,498.8 | 1,503.6 | 1,508.3 | 1,513.1 | 1,517.9 | 1,531.1 | 1,540.3 | 1,543.1 |
| Operating Lease Liabilities Non-Current | 123.8 | 110.9 | 112.0 | 112.9 | 114.0 | 115.1 | 116.1 | 116.5 | 114.8 | 112.7 | 113.1 | 113.8 | 114.6 | 115.4 | 117.5 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 17.2 | 12.8 | 13.8 | 13.2 | 13.4 | 13.5 | 14.7 | 13.9 | 14.1 | 14.4 | 15.9 | 14.9 | 14.8 | 14.2 | 15.8 | 14.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 253.0 | 258.5 | 263.6 | 234.3 | 209.6 | 213.3 | 226.1 | 188.1 | 159.7 | 164.9 | 157.7 | 117.1 | 89.0 | 96.6 | 83.0 | 38.1 | 7.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 88.1 | 80.2 | 77.8 | 72.2 | 64.7 | 65.1 | 60.0 | 54.1 | 55.5 | 51.5 | 56.0 | 49.9 | 46.4 | 43.2 | 44.9 | 41.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,164.7 | 3,052.1 | 3,048.9 | 3,125.3 | 3,049.1 | 3,035.1 | 3,035.5 | 3,121.9 | 2,912.2 | 2,833.3 | 2,827.9 | 2,882.7 | 2,808.5 | 2,763.5 | 2,775.8 | 2,798.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 771.9 | 805.9 | 790.9 | 701.6 | 621.5 | 637.6 | 609.7 | 490.0 | 398.9 | 410.1 | 370.0 | 246.5 | 159.4 | 175.9 | 126.9 | (7.7) | (124.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | 2,081.2 | 1,988.5 | 1,842.3 | 1,834.7 | 1,834.7 | 1,830.1 | 1,792.1 | 1,578.3 | 1,362.7 | 1,342.5 | 1,342.5 | 1,338.6 | 1,324.7 | 1,324.7 | 1,254.1 | 1,095.6 | 741.0 | |||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | (557.2) | (435.8) | (308.7) | (394.9) | (478.3) | (461.5) | (455.9) | (364.9) | (243.1) | (208.2) | (252.4) | (377.5) | (454.7) | (437.7) | (420.3) | (401.5) | ||||||||||||||||||||||||
| Total Equity | (557.2) | (435.8) | (308.7) | (394.9) | (478.3) | (461.5) | (455.9) | (364.9) | (243.1) | (208.2) | (252.4) | (377.5) | (454.7) | (437.7) | (420.3) | (401.5) | (152.4) | (33.9) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,260.3 | 2,233.1 | 2,235.9 | 2,238.7 | 2,241.4 | 2,244.2 | 2,250.4 | 2,255.4 | 2,104.1 | 2,105.2 | 2,106.7 | 2,108.1 | 2,109.6 | 2,111.1 | 2,112.5 | 2,114.0 | 2,115.4 | 2,116.8 | 2,118.4 | 2,188.2 | 2,190.5 | 2,192.6 | 2,195.1 | 2,022.1 | 1,806.4 | 1,548.1 | 1,551.2 | 1,649.2 | 1,572.2 | 1,540.2 | 1,513.0 | 1,517.8 | 1,577.5 | 1,542.3 | 1,532.0 | 1,576.8 | 1,609.4 | 1,582.8 | 1,557.1 | 1,625.0 |
| Net debt | 2,231.4 | 2,133.4 | 2,052.7 | 2,044.8 | 2,165.8 | 2,128.3 | 2,173.5 | 2,023.3 | 1,900.4 | 1,858.3 | 1,891.4 | 1,961.4 | 2,054.8 | 2,031.9 | 2,002.9 | 1,953.1 | 1,735.4 | 1,673.1 | ||||||||||||||||||||||
| Working Capital | (213.4) | (101.9) | 31.9 | (83.5) | (178.5) | (142.4) | (142.3) | (92.7) | (113.0) | (20.7) | (30.6) | (176.9) | (239.2) | (175.5) | (153.8) | (168.3) | 65.9 | |||||||||||||||||||||||
| Book Value | (557.2) | (435.8) | (308.7) | (394.9) | (478.3) | (461.5) | (455.9) | (364.9) | (243.1) | (208.2) | (252.4) | (377.5) | (454.7) | (437.7) | (420.3) | (401.5) | (152.4) | (33.9) | ||||||||||||||||||||||
| Tangible Book Value | (623.5) | (502.1) | (375.0) | (461.1) | (544.6) | (527.8) | (522.1) | (431.2) | (309.3) | (274.5) | (318.7) | (443.8) | (520.9) | (503.9) | (486.6) | (467.7) | (218.7) | |||||||||||||||||||||||
| 15.1 |
| 20.2 |
| 19.9 |
| 12.4 |
| 14.6 |
| 19.2 |
| 23.0 |
| 46.3 |
| 14.6 |
| 18.2 |
| 19.6 |
| 18.7 |
| 14.3 |
| 17.3 |
| 19.9 |
| 16.3 |
| 13.5 |
| 17.4 |
| 28.1 |
| 19.3 |
| 11.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 524.7 |
| 567.4 |
| 681.0 |
| 751.6 |
| 532.3 |
| 507.4 |
| 562.8 |
| 459.3 |
| 293.7 |
| 169.1 |
| 151.0 |
| 168.3 |
| 172.8 |
| 146.6 |
| 241.6 |
| 163.1 |
| 153.4 |
| 118.8 |
| 147.5 |
| 143.8 |
| 136.1 |
| 153.7 |
| 150.5 |
| 145.3 |
| 1,774.2 |
| 1,740.1 |
| 1,710.9 |
| 1,676.4 |
| 1,646.3 |
| 1,611.7 |
| 1,584.1 |
| 1,546.8 |
| 1,511.5 |
| 1,476.1 |
| 1,453.2 |
| 1,426.6 |
| 1,399.1 |
| 1,365.0 |
| 1,380.8 |
| 1,343.4 |
| 1,308.8 |
| 1,276.8 |
| 1,253.4 |
| 1,219.3 |
| 1,187.6 |
| 1,161.6 |
| 1,126.2 |
| 1,088.3 |
| 1,652.5 |
| 1,645.2 |
| 1,633.3 |
| 1,638.5 |
| 1,643.0 |
| 1,661.0 |
| 1,690.3 |
| 1,720.3 |
| 1,746.8 |
| 1,733.5 |
| 1,718.2 |
| 1,721.5 |
| 1,717.6 |
| 1,692.0 |
| 1,688.8 |
| 1,699.5 |
| 1,691.4 |
| 1,675.2 |
| 1,681.5 |
| 1,707.3 |
| 1,677.7 |
| 1,666.8 |
| 1,677.3 |
| 1,700.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 66.3 |
| 335.6 |
| 335.6 |
| 335.6 |
| 335.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.1 |
| 132.2 |
| 133.0 |
| 133.9 |
| 134.8 |
| 136.6 |
| 137.7 |
| 138.9 |
| 140.1 |
| 141.4 |
| 142.5 |
| 144.6 |
| 145.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| 24.6 |
| 24.2 |
| 24.4 |
| 22.8 |
| 21.2 |
| 20.5 |
| - |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 16.1 |
| 15.3 |
| 15.5 |
| 15.3 |
| 14.9 |
| 15.1 |
| 15.2 |
| 14.2 |
| 13.8 |
| 14.3 |
| 15.4 |
| 14.7 |
| 19.5 |
| 20.2 |
| 19.2 |
| 18.0 |
| 19.2 |
| 19.9 |
| 20.6 |
| 21.3 |
| 20.7 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,578.0 |
| 2,610.3 |
| 2,711.2 |
| 2,786.7 |
| 2,573.4 |
| 2,566.4 |
| 2,650.2 |
| 2,577.4 |
| 2,438.4 |
| 2,300.5 |
| 2,270.8 |
| 2,296.1 |
| 2,306.2 |
| 2,115.6 |
| 2,212.0 |
| 2,163.5 |
| 2,158.2 |
| 2,085.8 |
| 2,122.1 |
| 2,173.8 |
| 2,373.0 |
| 2,378.8 |
| 2,379.8 |
| 2,419.4 |
| 12.0 |
| 65.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 15.5 |
| 65.5 |
| 65.5 |
| 160.5 |
| 80.5 |
| 45.5 |
| 23.7 |
| 23.7 |
| 78.7 |
| 38.7 |
| 23.7 |
| 63.7 |
| 91.5 |
| 51.7 |
| 16.9 |
| 81.9 |
| 154.8 |
| 173.4 |
| 238.7 |
| 193.4 |
| 130.8 |
| 129.2 |
| 133.8 |
| 120.4 |
| 104.4 |
| 114.5 |
| 163.1 |
| 151.3 |
| 101.1 |
| 108.0 |
| 158.0 |
| 138.8 |
| 79.6 |
| 93.9 |
| 145.8 |
| 133.2 |
| 78.9 |
| 98.1 |
| 152.8 |
| 3.2 |
| 2.9 |
| 3.0 |
| 3.2 |
| 3.3 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.9 |
| 3.9 |
| 3.9 |
| 4.1 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.4 |
| 51.2 |
| 41.3 |
| 51.0 |
| 47.5 |
| 31.7 |
| 20.6 |
| 81.8 |
| 23.9 |
| 20.8 |
| 29.1 |
| 23.1 |
| 34.6 |
| 32.7 |
| 25.5 |
| 19.6 |
| 23.5 |
| 19.1 |
| 12.8 |
| 23.4 |
| 20.5 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 498.4 |
| 458.7 |
| 372.0 |
| 406.8 |
| 507.9 |
| 371.3 |
| 317.1 |
| 351.3 |
| 366.9 |
| 326.7 |
| 402.7 |
| 343.6 |
| 496.3 |
| 424.7 |
| 310.7 |
| 298.9 |
| 368.0 |
| 388.7 |
| 253.5 |
| 257.8 |
| 369.6 |
| 367.8 |
| 263.6 |
| 234.9 |
| 392.4 |
| 118.2 |
| 118.9 |
| 117.0 |
| 117.6 |
| 118.3 |
| 119.0 |
| 120.1 |
| 121.1 |
| 122.1 |
| 123.1 |
| 124.3 |
| 125.3 |
| 127.1 |
| 128.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 14.5 |
| 15.0 |
| 14.1 |
| 14.8 |
| 13.4 |
| 11.6 |
| 14.5 |
| 13.6 |
| 10.0 |
| 10.7 |
| 10.3 |
| 10.0 |
| 10.1 |
| 10.6 |
| 10.5 |
| 10.6 |
| - |
| 10.5 |
| 10.6 |
| 10.5 |
| - |
| - |
| - |
| 12.8 |
| 26.4 |
| 17.8 |
| 11.6 |
| 15.8 |
| 24.2 |
| 31.9 |
| 22.1 |
| 42.8 |
| 46.4 |
| 13.8 |
| - |
| 10.7 |
| 18.6 |
| - |
| - |
| - |
| 7.2 |
| - |
| 32.1 |
| 70.0 |
| 73.3 |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.3 |
| 37.6 |
| 42.6 |
| 41.4 |
| 42.2 |
| 42.0 |
| 40.6 |
| 40.8 |
| 39.5 |
| 37.2 |
| 38.2 |
| 38.8 |
| 35.2 |
| 34.3 |
| 31.9 |
| 31.7 |
| 32.7 |
| 41.2 |
| 49.2 |
| 51.9 |
| 49.3 |
| 52.8 |
| 72.8 |
| 63.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,730.4 |
| 2,644.2 |
| 2,699.7 |
| 2,808.0 |
| 2,719.2 |
| 2,672.2 |
| 2,716.7 |
| 2,568.3 |
| 2,302.3 |
| 2,089.6 |
| 2,039.1 |
| 2,164.6 |
| 2,079.8 |
| 1,850.4 |
| 1,838.6 |
| 1,893.8 |
| 1,920.2 |
| 1,798.3 |
| 1,822.6 |
| 1,934.6 |
| 1,967.1 |
| 1,917.6 |
| 1,921.3 |
| 2,021.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (115.3) |
| (186.8) |
| (288.9) |
| (416.7) |
| (371.8) |
| (326.3) |
| (247.0) |
| (116.0) |
| (59.5) |
| (35.3) |
| (133.3) |
| (186.0) |
| (149.0) |
| (137.9) |
| (233.9) |
| (256.6) |
| (194.8) |
| (174.4) |
| (229.4) |
| (53.6) |
| 7.5 |
| 19.4 |
| (37.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (1.6) |
| (2.3) |
| (2.6) |
| 0.2 |
| 2.3 |
| 4.9 |
| 3.8 |
| 1.3 |
| (5.1) |
| (10.0) |
| (12.0) |
| (11.3) |
| (13.7) |
| (25.4) |
| (26.9) |
| 631.1 |
| 498.0 |
| 415.3 |
| 415.3 |
| 415.3 |
| 415.3 |
| 415.3 |
| 415.3 |
| 402.9 |
| 402.9 |
| 402.9 |
| 252.9 |
| 252.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| 154.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (152.4) |
| (33.9) |
| 11.5 |
| (21.3) |
| (145.8) |
| (105.8) |
| (66.5) |
| 9.1 |
| 136.1 |
| 210.9 |
| 231.7 |
| 131.5 |
| 226.4 |
| 265.2 |
| 373.3 |
| 269.7 |
| 238.1 |
| 287.5 |
| 299.5 |
| 239.2 |
| 405.8 |
| 461.2 |
| 458.5 |
| 397.7 |
| 11.5 |
| (21.3) |
| (145.8) |
| (105.8) |
| (66.5) |
| 9.1 |
| 136.1 |
| 210.9 |
| 231.7 |
| 131.5 |
| 226.4 |
| 265.2 |
| 373.3 |
| 269.7 |
| 238.1 |
| 287.5 |
| 299.5 |
| 239.2 |
| 405.8 |
| 461.2 |
| 458.5 |
| 397.7 |
| 1,564.8 |
| 1,572.4 |
| 1,759.9 |
| 1,758.7 |
| 1,706.6 |
| 1,646.4 |
| 1,613.6 |
| 1,508.2 |
| 1,500.3 |
| 1,605.6 |
| 1,520.3 |
| 1,506.1 |
| 1,387.3 |
| 1,484.3 |
| 1,538.2 |
| 1,509.1 |
| 1,479.7 |
| 1,543.0 |
| 1,576.1 |
| 1,513.8 |
| 1,501.3 |
| 1,595.8 |
| 195.4 |
| 274.2 |
| 243.7 |
| 161.0 |
| 190.3 |
| 211.5 |
| 92.4 |
| (33.0) |
| (233.5) |
| (192.6) |
| (327.9) |
| (251.9) |
| (164.1) |
| (57.3) |
| (204.9) |
| (235.3) |
| (134.7) |
| (110.3) |
| (225.7) |
| (231.8) |
| (109.9) |
| (84.4) |
| (247.1) |
| 11.5 |
| (21.3) |
| (145.8) |
| (105.8) |
| (66.5) |
| 9.1 |
| 136.1 |
| 210.9 |
| 231.7 |
| 131.5 |
| 226.4 |
| 265.2 |
| 373.3 |
| 269.7 |
| 238.1 |
| 287.5 |
| 299.5 |
| 239.2 |
| 405.8 |
| 461.2 |
| 458.5 |
| 397.7 |
| (100.2) |
| (54.8) |
| (87.6) |
| (212.1) |
| (172.1) |
| (132.8) |
| (57.2) |
| 69.8 |
| 144.6 |
| 165.4 |
| 65.3 |
| 160.1 |
| 198.9 |
| 307.1 |
| 203.4 |
| 171.8 |
| 221.2 |
| 233.2 |
| 173.0 |
| 70.2 |
| 125.6 |
| 122.9 |
| 62.1 |