| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 142.5 | 164.4 | 137.6 | 117.3 | 275.3 | 121.2 | 128.8 | 114.6 | 231.5 | 133.8 | 116.4 | - | - |
| Restricted Cash | - | - | - | 0.0 | 0.0 | 4.5 | 4.1 | 3.7 | 3.3 | 2.4 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 142.5 | 164.4 | 137.6 | 117.3 | 275.3 | 121.2 | 128.8 | 114.6 | 231.5 | 133.8 | 116.4 | - | - |
| Receivables | |||||||||||||
| Accounts Receivable | 73.9 | 64.4 | 61.9 | 43.6 | 36.7 | 35.1 | 56.7 | 51.4 | 48.7 | 43.5 | 35.5 | - | - |
| Current Assets | |||||||||||||
| Inventory | 17.9 | 16.4 | 15.3 | 13.2 | 11.7 | 13.1 | 17.8 | 14.9 | 12.6 | 12.0 | 10.3 | - | - |
| Prepaid Expenses | 23.3 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 4,569.4 | 4,232.6 | 4,060.3 | 3,364.0 | 3,178.4 | 4,082.1 | 4,091.9 | 3,860.1 | 3,232.0 | 3,004.2 | 2,619.5 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 21.6 | 31.8 | 25.4 | 11.4 | 17.5 | 11.2 | 34.0 | 25.9 | 21.6 | 30.7 | 24.3 | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 3,378.5 | 3,354.6 | 3,301.7 | 2,958.7 | 2,827.6 | 2,879.2 | 2,999.3 | 2,821.5 | 2,587.7 | 2,376.2 | 2,066.3 | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 0.0 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 3,395.7 | 3,407.5 | 3,327.8 | 2,984.8 | 2,853.5 | 2,902.0 | 3,033.3 | 2,855.4 | 2,617.8 | 2,422.3 | 2,155.2 | - | - |
| Net debt | 3,253.3 | ||||||||||||
| (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 | 134.0 | 142.5 | 129.8 | 145.2 | 150.6 | 164.4 | 117.5 | 136.4 | 129.7 | 137.6 | 122.8 | 100.9 | 107.7 | 117.3 | 101.1 | |||||||||||||||||||||||||
| 22.5 |
| 28.2 |
| 24.0 |
| 20.4 |
| 13.8 |
| 17.6 |
| 34.4 |
| 19.4 |
| 11.4 |
| 8.9 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | 0.0 | 7.6 | 12.6 | 32.2 | 19.6 | 4.3 | 19.0 | 21.0 | - | - |
| Total Current Assets | 286.8 | 295.4 | 282.3 | 221.0 | 378.5 | 224.7 | 281.6 | 262.0 | 341.6 | 249.8 | 211.8 | - | - |
| 1,597.6 |
| 1,450.7 |
| 1,288.5 |
| 1,169.0 |
| 1,168.8 |
| 1,224.1 |
| 1,030.1 |
| 847.7 |
| 689.9 |
| (566.1) |
| 478.9 |
| - |
| - |
| Property,Plant & Equipment Net | 2,971.8 | 2,781.9 | 2,771.8 | 2,195.0 | 2,009.6 | 2,858.0 | 3,061.8 | 3,012.4 | 2,542.1 | 2,438.1 | 2,140.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | 6.1 | 8.2 | 8.9 | 8.9 | 10.1 | 10.6 | 14.0 | - | - |
| Goodwill | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | - | - |
| Intangible Assets | 80.1 | 81.2 | 82.8 | 84.4 | 87.2 | 100.8 | 108.5 | 117.2 | 128.0 | 149.2 | 150.0 | - | - |
| Operating Lease Right Of Use Assets | 28.1 | 28.2 | 30.5 | 30.8 | 21.1 | 11.5 | 13.1 | - | - | - | - | - | - |
| Deferred Tax Assets | 34.9 | 56.4 | 43.4 | 75.7 | 98.6 | 0.0 | 113.2 | - | - | - | - | - | - |
| Other Non-Current Assets | 89.8 | 85.5 | 81.7 | 83.2 | 99.3 | 72.5 | 87.4 | 89.9 | 75.5 | 59.7 | 26.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,167.1 | 4,045.5 | 3,954.5 | 3,345.8 | 3,140.3 | 3,740.0 | 4,114.2 | 4,009.5 | 3,620.1 | 3,526.2 | 2,932.1 | - | - |
| 17.2 |
| 52.9 |
| 26.1 |
| 26.1 |
| 25.9 |
| 22.8 |
| 34.0 |
| 33.9 |
| 30.1 |
| 46.1 |
| 88.9 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.9 | 6.4 | 6.1 | 4.8 | 3.0 | 2.9 | 3.6 | 0.0 | - | - | - | - | - |
| Accrued Expenses | 185.6 | 178.5 | 280.5 | 234.7 | 147.1 | 146.1 | 200.6 | 266.5 | 182.9 | 153.1 | 132.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 363.2 | 325.2 | 349.2 | 293.2 | 204.8 | 200.3 | 276.0 | 333.7 | 245.3 | 246.8 | 258.9 | - | - |
| 28.7 |
| 28.1 |
| 29.4 |
| 29.7 |
| 21.9 |
| 11.0 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | 0.0 | 1.1 | 4.7 | 4.6 | 4.9 | 4.5 | - | - | - |
| Other Non-Current Liabilities | 42.6 | 39.9 | 39.3 | 39.6 | 30.7 | 28.5 | 31.2 | 12.4 | 11.3 | 10.0 | 31.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,834.8 | 3,738.7 | 3,710.6 | 3,313.5 | 3,090.3 | 3,135.3 | 3,331.6 | 3,192.5 | 2,988.4 | 2,892.8 | 2,358.4 | - | - |
| 18.6 |
| 7.3 |
| 0.0 |
| 55.0 |
| 385.6 |
| 376.2 |
| 362.0 |
| 349.4 |
| 329.0 |
| 0.0 |
| - |
| - |
| Retained Earnings | 207.7 | 195.8 | 160.9 | 43.2 | 3.9 | (33.1) | 124.4 | 155.9 | 26.1 | 17.6 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | 0.0 | (0.6) | (0.6) | 1.1 | 2.5 | 2.5 | (5.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 124.0 | 91.8 | 75.0 | (11.5) | (9.5) | 252.0 | 281.9 | 297.4 | 253.0 | 283.6 | 20.8 | - | - |
| Total Stockholders Equity | 208.3 | 215.1 | 168.8 | 43.8 | 59.5 | 352.6 | 500.7 | 519.6 | 378.7 | 349.7 | 552.9 | 644.1 | 692.8 |
| Total Equity | 332.3 | 306.8 | 243.9 | 32.2 | 50.0 | 604.6 | 782.6 | 817.0 | 631.7 | 627.6 | 566.9 | 644.1 | 692.8 |
| 3,243.1 |
| 3,190.2 |
| 2,867.5 |
| 2,578.2 |
| 2,780.8 |
| 2,904.5 |
| 2,740.8 |
| 2,386.4 |
| 2,288.5 |
| 2,038.8 |
| - |
| - |
| Working Capital | (76.4) | (29.8) | (66.9) | (72.3) | 173.7 | 24.4 | 5.6 | (71.7) | 96.3 | 3.1 | (47.1) | - | - |
| Book Value | 208.3 | 215.1 | 168.8 | 43.8 | 59.5 | 352.6 | 500.7 | 519.6 | 378.7 | 349.7 | 552.9 | 644.1 | 692.8 |
| Tangible Book Value | (67.4) | (61.8) | (109.6) | (236.3) | (223.4) | 56.1 | 196.5 | 206.7 | 55.1 | 4.9 | 207.3 | - | - |
| 256.3 |
| 336.6 |
| 275.3 |
| 89.9 |
| 91.0 |
| 117.9 |
| 121.2 |
| 108.9 |
| 270.1 |
| 1,091.1 |
| 128.8 |
| 106.4 |
| 100.2 |
| 109.2 |
| 114.6 |
| 110.6 |
| 108.4 |
| 179.2 |
| 231.5 |
| 222.4 |
| 125.3 |
| 119.4 |
| 133.8 |
| 96.3 |
| 251.4 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.5 | 4.4 | 4.4 | 4.1 | 4.1 | 4.1 | 3.9 | 3.8 | 3.7 | 3.6 | 3.5 | 3.4 | 3.3 | 264.4 | 2.8 | 2.6 | 2.4 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 134.0 | 142.5 | 129.8 | 145.2 | 150.6 | 164.4 | 117.5 | 136.4 | 129.7 | 137.6 | 122.8 | 100.9 | 107.7 | 117.3 | 101.1 | 256.3 | 336.6 | 275.3 | 89.9 | 91.0 | 117.9 | 121.2 | 108.9 | 270.1 | 1,091.1 | 128.8 | 106.4 | 100.2 | 109.2 | 114.6 | 110.6 | 108.4 | 179.2 | 231.5 | 222.4 | 125.3 | 119.4 | 133.8 | 96.3 | 251.4 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 68.3 | 73.9 | 56.1 | 68.2 | 68.9 | 64.4 | 62.7 | 65.8 | 62.6 | 61.9 | 77.0 | 41.7 | 44.1 | 43.6 | 35.0 | 31.7 | 34.9 | 36.7 | 32.5 | 33.3 | 35.4 | 35.1 | 48.6 | 51.6 | 39.9 | 56.7 | 53.8 | 53.4 | 56.9 | 51.4 | 52.3 | 44.0 | 45.4 | 48.7 | 41.8 | 41.2 | 45.8 | 43.5 | 35.1 | 33.4 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 17.6 | 17.9 | 16.4 | 15.9 | 16.3 | 16.4 | 16.9 | 15.5 | 16.0 | 15.3 | 13.6 | 14.0 | 13.4 | 13.2 | 12.9 | 12.5 | 11.9 | 11.7 | 11.5 | 12.3 | 12.4 | 13.1 | 14.2 | 14.4 | 16.2 | 17.8 | 17.3 | 18.2 | 15.3 | 14.9 | 12.7 | 12.7 | 11.6 | 12.6 | 11.5 | 11.1 | 10.9 | 12.0 | 9.4 | 10.1 |
| Prepaid Expenses | 28.5 | 23.3 | 31.5 | 25.2 | 27.8 | 22.5 | 34.8 | 30.6 | 30.5 | 28.2 | 32.6 | 27.7 | 27.3 | 24.0 | 28.0 | 32.9 | 19.5 | 20.4 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 278.3 | 286.8 | 267.7 | 286.9 | 291.9 | 295.4 | 267.0 | 285.9 | 275.3 | 282.3 | 289.9 | 209.9 | 218.1 | 221.0 | 212.2 | 370.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,616.7 | 1,597.6 | 1,550.5 | 1,508.2 | 1,494.8 | 1,450.7 | 1,403.7 | 1,337.6 | 1,331.6 | 1,288.5 | 1,254.4 | 1,227.6 | 1,199.5 | 1,169.0 | 1,142.8 | 1,119.0 | ||||||||||||||||||||||||
| Property,Plant & Equipment Net | 3,024.4 | 2,971.8 | 2,897.2 | 2,841.6 | 2,804.6 | 2,781.9 | 2,786.7 | 2,804.8 | 2,794.8 | 2,771.8 | 2,631.6 | 2,533.8 | 2,363.6 | 2,195.0 | 2,096.9 | 1,986.0 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.9 | |||||||||||||||||||||||
| Goodwill | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | 195.7 | ||||||||||||||||||||||
| Intangible Assets | 79.7 | 80.1 | 80.0 | 80.4 | 80.8 | 81.2 | 81.6 | 82.0 | 82.4 | 82.8 | 83.2 | 83.6 | 84.0 | 84.4 | 84.8 | 85.2 | 86.8 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | 32.1 | 34.9 | 37.7 | 56.5 | 56.4 | 56.4 | 48.6 | 51.0 | 43.4 | 43.4 | 77.0 | 76.9 | 76.5 | 75.7 | 95.3 | 88.4 | 92.5 | |||||||||||||||||||||||
| Other Non-Current Assets | 93.0 | 89.8 | 107.2 | 102.0 | 86.5 | 85.5 | 86.0 | 88.0 | 88.8 | 81.7 | 87.8 | 92.8 | 85.6 | 83.2 | 68.2 | 70.5 | 62.5 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 4,223.3 | 4,167.1 | 4,096.2 | 4,032.4 | 4,086.0 | 4,045.5 | 3,995.1 | 4,013.2 | 3,980.5 | 3,954.5 | 3,861.4 | 3,687.6 | 3,517.2 | 3,345.8 | 3,203.6 | 3,070.3 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 17.2 | 21.6 | 21.8 | 15.5 | 27.6 | 31.8 | 33.8 | 22.7 | 19.5 | 25.4 | 13.4 | 11.5 | 16.4 | 11.4 | 14.4 | 18.7 | 18.2 | 17.5 | 20.5 | 13.9 | 10.4 | 11.2 | 16.7 | 19.0 | 22.2 | 34.0 | 30.1 | 36.4 | 36.1 | 25.9 | 31.8 | 29.8 | 21.0 | 21.6 | 21.4 | 33.5 | 28.3 | 30.7 | 26.2 | 23.7 |
| Short Term Debt | 17.2 | 17.2 | 52.0 | 52.3 | 52.6 | 52.9 | 17.1 | 21.0 | 17.0 | 26.1 | 26.1 | 26.1 | 26.1 | 26.1 | 26.0 | 25.9 | 25.9 | 25.9 | ||||||||||||||||||||||
| Deferred Revenue Current | 11.4 | 11.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.4 | 5.9 | 5.8 | 6.0 | 6.5 | 6.4 | 6.1 | 6.1 | 6.1 | 6.1 | 5.9 | 5.8 | 5.5 | 4.8 | 3.1 | 3.0 | ||||||||||||||||||||||||
| Accrued Expenses | 174.0 | 183.3 | 260.9 | 220.2 | 206.8 | 211.7 | 195.4 | 224.8 | 249.1 | 280.5 | 300.9 | 262.1 | 269.4 | 234.7 | 226.5 | 162.0 | 168.9 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 345.0 | 363.2 | 358.9 | 322.4 | 315.6 | 325.2 | 261.2 | 305.3 | 306.9 | 349.2 | 362.5 | 319.5 | 335.8 | 293.2 | 288.6 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 3,530.6 | 3,378.5 | 3,311.7 | 3,349.3 | 3,341.9 | 3,354.6 | 3,423.4 | 3,419.4 | 3,429.5 | 3,301.7 | 3,279.5 | 3,183.9 | 3,026.8 | 2,958.7 | 2,854.2 | 2,817.9 | 2,822.8 | 2,827.6 | 2,617.0 | 2,652.8 | 2,801.2 | 2,879.2 | 2,978.4 | 3,265.9 | 3,975.2 | 2,999.3 | 3,016.7 | 2,961.2 | 2,931.9 | 2,821.5 | 2,674.9 | 2,575.8 | 2,581.7 | 2,587.7 | 2,587.2 | 2,427.7 | 2,324.2 | 2,376.2 | 2,389.4 | 2,248.7 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 42.3 | 42.6 | 42.9 | 45.6 | 40.7 | 39.9 | 51.4 | 43.5 | 39.3 | 39.3 | 40.8 | 42.5 | 40.0 | 39.6 | 32.3 | 32.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 3,975.7 | 3,834.8 | 3,765.4 | 3,735.4 | 3,716.3 | 3,738.7 | 3,755.3 | 3,787.6 | 3,795.0 | 3,710.6 | 3,703.8 | 3,566.9 | 3,423.6 | 3,313.5 | 3,195.5 | 3,098.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 0.0 | 0.0 | 1.0 | 0.0 | 20.9 | 18.6 | 10.8 | 8.3 | 5.3 | 7.3 | 3.5 | 1.1 | 1.2 | 0.0 | 0.0 | 0.0 | 50.3 | |||||||||||||||||||||||
| Retained Earnings | 142.1 | 207.7 | 218.0 | 202.8 | 225.6 | 195.8 | 164.2 | 150.1 | 129.3 | 160.9 | 119.3 | 98.3 | 73.3 | 43.2 | 31.8 | 13.1 | 36.9 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 104.8 | 124.0 | 111.2 | 93.7 | 122.5 | 91.8 | 64.3 | 66.7 | 50.2 | 75.0 | 34.3 | 20.7 | 18.6 | (11.5) | (24.3) | (41.5) | 9.0 | |||||||||||||||||||||||
| Total Stockholders Equity | 142.7 | 208.3 | 219.6 | 203.4 | 247.1 | 215.1 | 175.5 | 159.0 | 135.2 | 168.8 | 123.3 | 100.0 | 75.1 | 43.8 | 32.4 | 13.7 | 87.8 | |||||||||||||||||||||||
| Total Equity | 247.6 | 332.3 | 330.9 | 297.1 | 369.6 | 306.8 | 239.8 | 225.7 | 185.5 | 243.9 | 157.6 | 120.7 | 93.6 | 32.2 | 8.1 | (27.7) | 96.8 | 50.0 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 3,547.8 | 3,395.7 | 3,363.6 | 3,401.5 | 3,394.5 | 3,407.5 | 3,440.5 | 3,440.4 | 3,446.6 | 3,327.8 | 3,305.6 | 3,210.0 | 3,052.9 | 2,984.8 | 2,880.1 | 2,843.9 | 2,848.7 | 2,853.5 | 2,642.9 | 2,678.7 | 2,827.6 | 2,902.0 | 3,002.4 | 3,286.1 | 4,001.9 | 3,033.3 | 3,050.7 | 2,995.1 | 2,965.8 | 2,855.4 | 2,709.8 | 2,610.7 | 2,616.6 | 2,617.8 | 2,865.2 | 2,499.0 | 2,369.6 | 2,422.3 | 2,436.6 | 2,311.3 |
| Net debt | 3,413.8 | 3,253.3 | 3,233.9 | 3,256.3 | 3,243.9 | 3,243.1 | 3,323.0 | 3,304.0 | 3,316.8 | 3,190.2 | 3,182.8 | 3,109.0 | 2,945.2 | 2,867.5 | 2,779.0 | 2,587.6 | 2,512.1 | 2,578.2 | ||||||||||||||||||||||
| Working Capital | (66.7) | (76.4) | (91.2) | (35.5) | (23.8) | (29.8) | 5.8 | (19.4) | (31.6) | (66.9) | (72.5) | (109.6) | (117.7) | (72.3) | (76.4) | 143.3 | 233.2 | |||||||||||||||||||||||
| Book Value | 142.7 | 208.3 | 219.6 | 203.4 | 247.1 | 215.1 | 175.5 | 159.0 | 135.2 | 168.8 | 123.3 | 100.0 | 75.1 | 43.8 | 32.4 | 13.7 | 87.8 | 59.5 | ||||||||||||||||||||||
| Tangible Book Value | (132.7) | (67.4) | (56.1) | (72.7) | (29.4) | (61.8) | (101.8) | (118.7) | (142.8) | (109.6) | (155.6) | (179.3) | (204.6) | (236.3) | (248.0) | (267.1) | (194.6) | |||||||||||||||||||||||
| 28.8 |
| 20.5 |
| 19.0 |
| 13.8 |
| 15.5 |
| 16.2 |
| 19.4 |
| 17.6 |
| 20.5 |
| 40.8 |
| 50.2 |
| 34.4 |
| 39.6 |
| 17.7 |
| 19.5 |
| 19.4 |
| 17.2 |
| 11.4 |
| 14.9 |
| 11.4 |
| 11.4 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 32.2 |
| 19.6 |
| 19.6 |
| 19.6 |
| 0.0 |
| 0.0 |
| 4.3 |
| 4.3 |
| 4.3 |
| 19.6 |
| 19.0 |
| 19.0 |
| 21.0 |
| 21.0 |
| 470.0 |
| 378.5 |
| 849.7 |
| 845.3 |
| 890.1 |
| 224.7 |
| 250.4 |
| 410.0 |
| 1,226.6 |
| 281.6 |
| 260.0 |
| 263.5 |
| 278.9 |
| 262.0 |
| 243.8 |
| 212.2 |
| 286.4 |
| 341.6 |
| 590.8 |
| 245.7 |
| 235.7 |
| 249.8 |
| 193.9 |
| 350.2 |
| 1,190.3 |
| 1,168.8 |
| 1,147.2 |
| 1,125.6 |
| 1,092.1 |
| 1,224.1 |
| 1,184.2 |
| 1,131.4 |
| 1,083.7 |
| 1,030.1 |
| 989.1 |
| 939.5 |
| 888.8 |
| 847.7 |
| 805.9 |
| 767.1 |
| 726.7 |
| 689.9 |
| 663.6 |
| 641.1 |
| 603.2 |
| 566.1 |
| 544.7 |
| 517.7 |
| 2,023.5 |
| 2,009.6 |
| 1,996.0 |
| 2,011.1 |
| 2,033.2 |
| 2,858.0 |
| 2,916.0 |
| 2,968.9 |
| 3,020.3 |
| 3,061.8 |
| 3,088.3 |
| 3,114.9 |
| 3,093.8 |
| 3,012.4 |
| 2,882.5 |
| 2,762.0 |
| 2,637.3 |
| 2,542.1 |
| 2,490.2 |
| 2,480.8 |
| 2,448.2 |
| 2,438.1 |
| 2,141.1 |
| 2,141.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.1 |
| 6.7 |
| 7.6 |
| 8.2 |
| 7.7 |
| 7.8 |
| 8.3 |
| 8.9 |
| 8.8 |
| 8.8 |
| 9.0 |
| 8.9 |
| 9.2 |
| 9.5 |
| 9.7 |
| 10.1 |
| 10.2 |
| 10.0 |
| 10.2 |
| 10.6 |
| 10.7 |
| 10.9 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 195.7 |
| 87.2 |
| 87.6 |
| 88.0 |
| 88.4 |
| 100.8 |
| 102.0 |
| 104.2 |
| 106.3 |
| 108.5 |
| 110.7 |
| 112.9 |
| 115.0 |
| 117.2 |
| 119.4 |
| 121.8 |
| 124.3 |
| 128.0 |
| 133.0 |
| 138.0 |
| 144.1 |
| 149.2 |
| 136.2 |
| 140.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 13.5 |
| 12.0 |
| 13.1 |
| 14.2 |
| 15.0 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.6 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 113.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.3 |
| 74.3 |
| 67.2 |
| 64.7 |
| 72.5 |
| 79.3 |
| 83.2 |
| 83.7 |
| 87.4 |
| 95.0 |
| 110.9 |
| 121.3 |
| 89.9 |
| 111.2 |
| 119.2 |
| 111.6 |
| 75.5 |
| 61.6 |
| 63.6 |
| 59.5 |
| 59.7 |
| 362.3 |
| 70.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,209.5 |
| 3,140.3 |
| 3,502.0 |
| 3,498.0 |
| 3,537.7 |
| 3,740.0 |
| 3,808.9 |
| 4,027.4 |
| 4,898.4 |
| 4,114.2 |
| 4,127.5 |
| 4,129.7 |
| 4,135.6 |
| 4,009.5 |
| 3,866.1 |
| 3,725.1 |
| 3,683.9 |
| 3,620.1 |
| 3,927.7 |
| 3,564.1 |
| 3,516.5 |
| 3,526.2 |
| 3,242.6 |
| 3,112.7 |
| 25.9 |
| 25.9 |
| 26.4 |
| 22.8 |
| 24.0 |
| 20.2 |
| 26.6 |
| 34.0 |
| 33.9 |
| 33.9 |
| 33.9 |
| 33.9 |
| 34.9 |
| 34.9 |
| 34.8 |
| 30.1 |
| 278.0 |
| 71.3 |
| 45.4 |
| 46.1 |
| 47.2 |
| 62.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.0 |
| 3.2 |
| 3.4 |
| 3.2 |
| 2.9 |
| 3.1 |
| 3.5 |
| 3.2 |
| 3.6 |
| 4.0 |
| 4.0 |
| 4.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.4 |
| 166.2 |
| 148.9 |
| 145.9 |
| 146.1 |
| 159.5 |
| 141.4 |
| 182.8 |
| 200.6 |
| 191.7 |
| 218.4 |
| 237.5 |
| 266.5 |
| 257.7 |
| 242.3 |
| 192.1 |
| 182.9 |
| 155.4 |
| 153.7 |
| 174.9 |
| 153.1 |
| 131.7 |
| 136.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.2 |
| 236.8 |
| 204.8 |
| 227.0 |
| 209.7 |
| 200.1 |
| 200.3 |
| 219.3 |
| 201.4 |
| 252.5 |
| 276.0 |
| 270.1 |
| 297.3 |
| 322.5 |
| 333.7 |
| 339.3 |
| 314.6 |
| 263.4 |
| 245.3 |
| 459.3 |
| 268.5 |
| 258.7 |
| 246.8 |
| 214.2 |
| 244.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| 11.9 |
| 10.5 |
| 10.7 |
| 11.5 |
| 12.3 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 30.7 |
| 39.2 |
| 32.6 |
| 30.5 |
| 28.5 |
| 31.9 |
| 53.5 |
| 48.7 |
| 31.2 |
| 32.8 |
| 28.6 |
| 23.8 |
| 12.4 |
| 10.5 |
| 10.1 |
| 10.3 |
| 11.3 |
| 11.6 |
| 10.2 |
| 10.2 |
| 10.0 |
| 7.8 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,112.7 |
| 3,090.3 |
| 2,911.2 |
| 2,923.1 |
| 3,059.9 |
| 3,135.3 |
| 3,257.0 |
| 3,548.2 |
| 4,303.5 |
| 3,331.6 |
| 3,344.6 |
| 3,312.1 |
| 3,303.2 |
| 3,192.5 |
| 3,052.2 |
| 2,927.9 |
| 2,979.9 |
| 2,988.4 |
| 3,340.5 |
| 2,983.0 |
| 2,852.9 |
| 2,892.8 |
| 2,658.1 |
| 2,546.4 |
| 55.0 |
| 286.4 |
| 348.4 |
| 373.3 |
| 385.6 |
| 384.1 |
| 383.2 |
| 381.0 |
| 376.2 |
| 372.9 |
| 369.9 |
| 367.0 |
| 362.0 |
| 360.6 |
| 358.1 |
| 353.4 |
| 349.4 |
| 335.6 |
| 334.2 |
| 332.7 |
| 329.0 |
| 188.4 |
| 187.7 |
| 3.9 |
| 60.1 |
| (11.1) |
| (97.8) |
| (33.1) |
| (62.8) |
| (106.4) |
| (34.9) |
| 124.4 |
| 126.6 |
| 149.3 |
| 160.2 |
| 155.9 |
| 153.9 |
| 146.2 |
| 70.4 |
| 26.1 |
| 3.1 |
| (1.9) |
| 30.8 |
| 17.6 |
| 3.8 |
| (0.4) |
| - |
| - |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (1.4) |
| (1.4) |
| (1.0) |
| (0.6) |
| (0.2) |
| 0.2 |
| 0.6 |
| 1.1 |
| 1.5 |
| 1.9 |
| 2.2 |
| 2.5 |
| 2.6 |
| 2.8 |
| 3.5 |
| 2.5 |
| (2.6) |
| (3.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.5) |
| 244.3 |
| 237.5 |
| 202.3 |
| 252.0 |
| 231.2 |
| 203.0 |
| 249.1 |
| 281.9 |
| 282.8 |
| 297.5 |
| 303.9 |
| 297.4 |
| 297.2 |
| 290.4 |
| 277.4 |
| 253.0 |
| 245.2 |
| 245.2 |
| 296.0 |
| 283.6 |
| 394.5 |
| 381.7 |
| 59.5 |
| 346.6 |
| 337.4 |
| 275.5 |
| 352.6 |
| 320.7 |
| 276.2 |
| 345.7 |
| 500.7 |
| 500.1 |
| 520.2 |
| 528.6 |
| 519.6 |
| 516.7 |
| 506.8 |
| 426.6 |
| 378.7 |
| 342.0 |
| 335.8 |
| 367.6 |
| 349.7 |
| 190.0 |
| 184.6 |
| 590.9 |
| 574.8 |
| 477.8 |
| 604.6 |
| 551.8 |
| 479.2 |
| 594.9 |
| 782.6 |
| 782.8 |
| 817.6 |
| 832.5 |
| 817.0 |
| 813.9 |
| 797.2 |
| 704.0 |
| 631.7 |
| 587.2 |
| 581.0 |
| 663.6 |
| 627.6 |
| 584.5 |
| 566.3 |
| 2,553.0 |
| 2,587.7 |
| 2,709.7 |
| 2,780.8 |
| 2,893.5 |
| 3,016.0 |
| 2,910.7 |
| 2,904.5 |
| 2,944.2 |
| 2,894.9 |
| 2,856.6 |
| 2,740.8 |
| 2,599.2 |
| 2,502.2 |
| 2,437.4 |
| 2,386.4 |
| 2,642.8 |
| 2,373.7 |
| 2,250.2 |
| 2,288.5 |
| 2,340.2 |
| 2,059.9 |
| 173.7 |
| 622.7 |
| 635.6 |
| 690.0 |
| 24.4 |
| 31.1 |
| 208.6 |
| 974.1 |
| 5.6 |
| (10.1) |
| (33.8) |
| (43.7) |
| (71.7) |
| (95.5) |
| (102.4) |
| 22.9 |
| 96.3 |
| 131.5 |
| (22.8) |
| (23.0) |
| 3.1 |
| (20.3) |
| 106.3 |
| 346.6 |
| 337.4 |
| 275.5 |
| 352.6 |
| 320.7 |
| 276.2 |
| 345.7 |
| 500.7 |
| 500.1 |
| 520.2 |
| 528.6 |
| 519.6 |
| 516.7 |
| 506.8 |
| 426.6 |
| 378.7 |
| 342.0 |
| 335.8 |
| 367.6 |
| 349.7 |
| 190.0 |
| 184.6 |
| (223.4) |
| 63.3 |
| 53.7 |
| (8.6) |
| 56.1 |
| 23.0 |
| (23.7) |
| 43.7 |
| 196.5 |
| 193.7 |
| 211.6 |
| 217.9 |
| 206.7 |
| 201.6 |
| 189.3 |
| 106.7 |
| 55.1 |
| 13.3 |
| 2.2 |
| 27.8 |
| 4.9 |
| (141.9) |
| (151.9) |