| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 122.9 | 153.7 | 168.4 | 215.7 | 92.1 | 206.8 | 160.2 | 149.0 | 244.2 | 126.1 | 102.5 | 159.6 | 139.5 | 113.6 | 93.6 | 81.1 | 108.4 | ||
| Restricted Cash | 14.5 | 9.2 | 2.9 | 42.4 | 11.9 | 8.4 | 53.7 | 38.3 | 95.2 | 117.0 | 111.5 | 46.0 | 21.7 | 53.1 | 16.9 | 12.3 | 32.4 | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 122.9 | 153.7 | 168.4 | 215.7 | 92.1 | 206.8 | 160.2 | 149.0 | 244.2 | 126.1 | 102.5 | 159.6 | 139.5 | 113.6 | 93.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 30.6 | 29.1 | 31.3 | 50.7 | 45.5 | 7.6 | 13.5 | 20.8 | 24.1 | 25.2 | 22.1 | 11.3 | 19.8 | 13.4 | 13.9 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 8.5 | 7.1 | 6.7 | 52.0 | 10.2 | 4.9 | 5.1 | 3.8 | 3.5 | 5.6 | 2.8 | 0.6 | 1.7 | 2.2 | 3.3 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 595.9 | 882.4 | 960.2 | 927.3 | 1,223.6 | 1,221.7 | 1,438.3 | 1,833.9 | 1,245.6 | 1,602.7 | 1,802.0 | 1,749.9 | 1,680.4 | 1,326.9 | 1,230.5 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 892.1 | 1,059.5 | 1,068.0 | 1,404.4 | 1,379.6 | 1,472.2 | 1,831.4 | 1,969.8 | 1,798.0 | 1,791.2 | 1,999.2 | 1,907.0 | 1,777.5 | 1,413.4 | 1,315.2 | 1,399.1 | |||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 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 | Q2 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 122.9 | 153.7 | 168.4 | 215.7 | 92.1 | 109.6 | 144.2 | - | 201.0 | 226.3 | 160.2 | 142.9 | 124.9 | 149.0 | 139.9 | |||||||||||||||||||||||
| 117.6 |
| 91.9 |
| - |
| - |
| - |
| 81.1 |
| 108.4 |
| 117.6 |
| 91.9 |
| 19.4 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 12.5 | 15.2 | 15.3 | 20.2 | 15.0 | 9.3 | 6.8 | 8.1 | 6.5 | 3.7 | 4.5 | 4.0 | 5.8 | 5.8 | 4.9 | 5.9 | 8.1 | - | - |
| Other Current Assets | 16.5 | 6.6 | 1.3 | 4.1 | 6.0 | 0.2 | 0.2 | 2.3 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | 0.0 | 33.7 | 20.6 | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 298.9 | 290.1 | 307.2 | 440.0 | 217.4 | 262.1 | 513.9 | 319.3 | 349.1 | 346.4 | 169.3 | 205.7 | 221.0 | 204.7 | 146.1 | 217.4 | 203.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 744.3 | 711.8 | 665.2 | 682.0 | 669.0 | 666.7 | 588.7 | 413.1 | 351.1 | 291.7 | 200.7 | 161.5 | - | - |
| Property,Plant & Equipment Net | 328.6 | 731.3 | 932.4 | 1,016.1 | 1,187.0 | 1,220.4 | 1,335.4 | 3,329.5 | 2,905.7 | 2,216.0 | 2,108.2 | 1,989.2 | 1,922.7 | 1,949.6 | 2,021.1 | 1,059.5 | 1,116.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 1,244.3 | 1,153.9 | 1,067.8 | 1,155.3 | 1,116.1 | 1,094.6 | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 37.3 | 37.3 | 40.3 | 40.3 | 34.8 | 34.8 | 34.8 | 34.8 | 35.6 | 35.6 | 35.6 | 35.6 | 35.6 | 35.6 | 35.6 | 35.6 | 35.6 | - | - |
| Intangible Assets | 13.5 | 20.4 | 30.4 | 42.1 | 25.7 | 34.5 | 43.4 | 52.2 | 61.1 | 69.9 | 78.8 | 87.6 | 96.8 | 110.0 | 121.0 | 123.5 | 132.7 | - | - |
| Operating Lease Right Of Use Assets | - | 0.0 | 7.8 | 15.0 | 6.7 | 20.8 | 34.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 33.7 | 28.9 | 34.9 | 47.1 | 26.7 | 22.4 | 14.7 | 11.4 | 8.0 | 5.5 | 20.8 | 27.5 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,137.6 | 5,378.7 | 5,661.6 | 5,768.7 | 4,798.6 | 4,854.0 | 5,409.7 | 5,384.8 | 5,019.3 | 4,315.5 | 4,053.0 | 3,947.3 | 4,219.6 | 3,785.4 | 3,588.7 | 3,547.4 | 3,578.4 | - | - |
| 4.4 |
| 4.7 |
| - |
| - |
| Short Term Debt | 296.2 | 177.1 | 107.8 | 477.2 | 156.1 | 250.5 | 393.1 | 135.9 | 552.4 | 188.5 | 197.2 | 157.1 | 97.1 | 86.5 | 84.7 | 76.4 | 75.6 | - | - |
| Deferred Revenue Current | 29.3 | 34.7 | 38.3 | 32.7 | 20.0 | 30.3 | 28.8 | 30.1 | 25.9 | 17.0 | 19.6 | 16.6 | 14.3 | 19.4 | 10.0 | 13.9 | 12.1 | - | - |
| Operating Lease Liabilities Current | - | 0.0 | 9.9 | 9.6 | 6.7 | 14.0 | 13.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 126.8 | 100.1 | 89.9 | 89.0 | 71.9 | 81.7 | 76.8 | 74.8 | 45.8 | 35.9 | 37.5 | 39.0 | 45.8 | 38.1 | 46.7 | 38.7 | 41.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 706.6 | 477.4 | 440.1 | 803.5 | 366.8 | 521.3 | 632.5 | 352.1 | 833.7 | 375.4 | 348.8 | 323.4 | 288.0 | 276.6 | 253.3 | 584.8 | 331.0 | - | - |
| 1,322.7 |
| 1,397.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | 0.0 | 9.9 | 0.0 | 6.7 | 20.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.0 | 10.3 | 30.3 | 33.9 | 36.7 | 38.6 | 40.0 | 41.7 | 45.1 | - | - |
| Deferred Tax Liabilities | - | 0.9 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 71.5 | 88.8 | 78.6 | 83.1 | 60.9 | 56.1 | 49.2 | 43.8 | 58.2 | 60.6 | 71.2 | 74.7 | 69.5 | 73.6 | 76.1 | 64.8 | 60.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,947.6 | 3,072.0 | 2,984.5 | 3,406.9 | 2,869.6 | 3,107.7 | 3,532.7 | 3,502.2 | 3,087.9 | 2,538.1 | 2,509.3 | 2,399.9 | 2,775.8 | 2,531.2 | 2,449.0 | 2,634.1 | 2,661.4 | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 19.0 | 36.1 | 31.3 | 40.5 | (53.2) | (103.8) | (57.3) | 2.7 | 4.5 | 0.6 | (2.1) | (1.4) | 0.1 | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.2 | 17.1 | 13.8 | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,139.7 | 913.3 | 917.0 | 808.7 | 850.7 |
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,139.7 | 913.3 | 917.0 | 808.7 | 850.7 |
| 1,473.3 |
| - |
| - |
| Net debt | 769.1 | 905.8 | 899.6 | 1,188.7 | 1,287.6 | 1,265.5 | 1,671.2 | 1,820.8 | 1,553.8 | 1,665.1 | 1,896.7 | 1,747.3 | 1,638.0 | 1,299.8 | 1,221.6 | 1,318.1 | 1,365.0 | - | - |
| Working Capital | (407.7) | (187.3) | (132.9) | (363.4) | (149.4) | (259.1) | (118.6) | (32.8) | (484.6) | (29.0) | (179.6) | (117.7) | (67.1) | (71.9) | (107.3) | (367.3) | (127.1) | - | - |
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,139.7 | 913.3 | 917.0 | 808.7 | 850.7 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 983.1 | 754.1 | 748.7 | - | - |
| 177.1 |
| 244.2 |
| 161.0 |
| 191.1 |
| 126.1 |
| 268.4 |
| 127.5 |
| 102.5 |
| 154.2 |
| 107.0 |
| 159.6 |
| 121.7 |
| 139.5 |
| 97.6 |
| 113.6 |
| 114.9 |
| 93.6 |
| 74.5 |
| 81.1 |
| 71.0 |
| 108.4 |
| 117.6 |
| 91.9 |
| Restricted Cash | 14.5 | 9.2 | 2.9 | 42.4 | 11.9 | 8.8 | 8.6 | - | 11.2 | 11.5 | 53.7 | 58.1 | 48.9 | 38.3 | 36.4 | 53.6 | 22.3 | 93.0 | 108.2 | 117.0 | 100.2 | 110.4 | 111.5 | - | 8.9 | 3.0 | 22.6 | 21.7 | 52.8 | 53.1 | 475.8 | 476.1 | 91.7 | 82.6 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 122.9 | 153.7 | 168.4 | 215.7 | 92.1 | 109.6 | 144.2 | - | 201.0 | 226.3 | 160.2 | 142.9 | 124.9 | 149.0 | 139.9 | 177.1 | 244.2 | 161.0 | 191.1 | 126.1 | 268.4 | 127.5 | 102.5 | 154.2 | 107.0 | 159.6 | 121.7 | 139.5 | 97.6 | 113.6 | 114.9 | 93.6 | 74.5 | 81.1 | 71.0 | 108.4 | 117.6 | 91.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 30.6 | 29.1 | 31.3 | 50.7 | 45.5 | 16.1 | 12.2 | - | 6.8 | 9.7 | 13.5 | 14.6 | 25.4 | 20.8 | 25.7 | 29.7 | 24.1 | 22.1 | 20.6 | 25.2 | 16.2 | 13.5 | 22.1 | - | 14.5 | 11.3 | 20.1 | 19.8 | 14.4 | 13.4 | 10.2 | 13.9 | 11.4 | 19.4 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.5 | 15.2 | 15.3 | 20.2 | 15.0 | 13.1 | 11.9 | - | 9.7 | 10.9 | 6.8 | 9.4 | 8.1 | 8.1 | 9.3 | 4.8 | 6.5 | 4.3 | ||||||||||||||||||||
| Other Current Assets | 16.5 | 6.6 | 1.3 | 4.1 | 6.0 | 6.0 | 3.1 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.3 | 4.4 | 2.0 | 0.0 | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | 11.5 | 12.3 | 0.0 | 28.5 | 29.9 | 33.7 | |||||||||||||||||||||
| Total Current Assets | 298.9 | 290.1 | 307.2 | 440.0 | 217.4 | 191.5 | 209.7 | - | 244.7 | 275.7 | 513.9 | 347.2 | 334.8 | 319.3 | 263.1 | 319.1 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 729.9 | 711.4 | 711.8 | 705.1 | 705.1 | 665.2 | 641.7 | 673.1 | 682.0 | |||||||||||||||||||||
| Property,Plant & Equipment Net | 328.6 | 731.3 | 932.4 | 1,016.1 | 1,187.0 | - | - | - | 1,244.1 | 2,959.2 | 1,335.4 | 3,340.6 | 3,361.6 | 3,329.5 | 3,233.1 | 3,105.1 | ||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | - | - | - | 1,244.3 | 1,153.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Goodwill | 37.3 | 37.3 | 40.3 | 40.3 | 34.8 | 34.8 | 34.8 | - | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 35.6 | 35.6 | 35.6 | 35.6 | ||||||||||||||||||||
| Intangible Assets | 13.5 | 20.4 | 30.4 | 42.1 | 25.7 | 27.9 | 30.1 | - | 36.7 | 38.9 | 43.4 | 45.6 | 47.8 | 52.2 | 54.4 | 56.7 | 61.1 | |||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | 0.0 | 7.8 | 15.0 | 6.7 | 10.3 | 13.9 | - | 24.2 | 27.6 | 34.2 | 37.4 | 40.7 | 0.0 | - | - | ||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Assets | 33.7 | 28.9 | 34.9 | 47.1 | 26.7 | 31.6 | 26.4 | - | 20.0 | 17.6 | 14.7 | 12.0 | 12.2 | 11.4 | 9.1 | 8.1 | 8.0 | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 5,137.6 | 5,378.7 | 5,661.6 | 5,768.7 | 4,798.6 | 4,814.0 | 4,806.0 | - | 4,912.5 | 4,989.1 | 5,409.7 | 5,380.0 | 5,369.2 | 5,384.8 | 5,328.5 | 5,148.2 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 8.5 | 7.1 | 6.7 | 52.0 | 10.2 | 9.2 | 3.7 | - | 2.3 | 4.3 | 5.1 | 2.4 | 1.2 | 3.8 | 4.2 | 3.0 | 3.5 | 2.2 | 2.9 | 5.6 | 2.9 | 2.3 | 2.8 | - | 0.8 | 0.6 | 1.9 | 1.7 | 3.9 | 2.2 | 1.9 | 3.3 | 5.7 | 4.4 | - | - | - | - |
| Short Term Debt | 296.2 | 177.1 | 107.8 | 477.2 | 156.1 | 350.4 | 355.1 | - | 291.7 | 295.3 | 393.1 | 390.6 | 402.5 | 135.9 | 155.3 | 372.4 | 552.4 | 516.2 | ||||||||||||||||||||
| Deferred Revenue Current | 29.3 | 34.7 | 38.3 | 32.7 | 20.0 | 19.5 | 17.8 | - | 32.7 | 30.2 | 28.8 | 25.7 | 24.6 | 30.1 | 23.1 | 25.2 | 25.9 | |||||||||||||||||||||
| Operating Lease Liabilities Current | - | 0.0 | 9.9 | 9.6 | 6.7 | 10.3 | 13.9 | - | 13.8 | 13.7 | 13.4 | 13.3 | 13.1 | 0.0 | - | - | ||||||||||||||||||||||
| Accrued Expenses | 126.8 | 100.1 | 89.9 | 89.0 | 71.9 | 66.4 | 64.1 | - | 85.0 | 79.8 | 76.8 | 78.7 | 72.2 | 74.8 | 68.0 | 123.7 | 45.8 | 38.1 | ||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Current Liabilities | 706.6 | 477.4 | 440.1 | 803.5 | 366.8 | 570.0 | 562.0 | - | 546.6 | 547.5 | 632.5 | 626.7 | 622.6 | 352.1 | 365.7 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 595.9 | 882.4 | 960.2 | 927.3 | 1,223.6 | 1,035.3 | 1,062.3 | - | 1,201.9 | 1,263.2 | 1,438.3 | 1,437.3 | 1,465.2 | 1,833.9 | 1,745.0 | 1,355.4 | 1,245.6 | 1,380.2 | 1,618.1 | 1,602.7 | 1,797.3 | 1,662.7 | 1,802.0 | - | 1,805.8 | 1,766.9 | 1,642.9 | 1,680.4 | 1,477.9 | 1,326.9 | 1,448.5 | 1,230.5 | 1,030.0 | 1,322.7 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | 0.0 | 9.9 | 0.0 | 0.0 | 0.0 | - | 10.3 | 13.9 | 20.8 | 24.2 | 27.6 | 0.0 | - | - | ||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Tax Liabilities | - | 0.9 | 4.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Liabilities | 71.5 | 88.8 | 78.6 | 83.1 | 60.9 | 57.6 | 56.1 | - | 53.1 | 52.6 | 49.2 | 46.2 | 46.2 | 43.8 | 41.9 | 42.4 | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 2,947.6 | 3,072.0 | 2,984.5 | 3,406.9 | 2,869.6 | 2,902.5 | 2,941.7 | - | 3,180.9 | 3,270.6 | 3,532.7 | 3,565.3 | 3,550.5 | 3,502.2 | 3,415.3 | 3,252.6 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | 122.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Accumulated Other Comprehensive Income | 19.0 | 36.1 | 31.3 | 40.5 | (53.2) | (63.7) | (72.3) | - | (112.0) | (116.3) | (57.3) | (71.8) | (53.2) | 2.7 | 18.2 | |||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 892.1 | 1,059.5 | 1,068.0 | 1,404.4 | 1,379.6 | 1,385.7 | 1,417.4 | - | 1,493.6 | 1,558.5 | 1,831.4 | 1,827.9 | 1,867.7 | 1,969.8 | 1,900.2 | 1,727.8 | 1,798.0 | 1,896.4 | 1,824.0 | 1,791.2 | 1,966.2 | 1,890.3 | 1,999.2 | - | 1,960.4 | 1,924.1 | 1,804.5 | 1,777.5 | 1,564.9 | 1,413.4 | 1,533.7 | 1,315.2 | 1,319.7 | 1,399.1 | - | - | - | - |
| Net debt | 769.1 | 905.8 | 899.6 | 1,188.7 | 1,287.6 | 1,276.1 | 1,273.2 | - | 1,292.6 | 1,332.2 | 1,671.2 | 1,685.0 | 1,742.8 | 1,820.8 | 1,760.4 | 1,550.7 | 1,553.8 | 1,735.4 | ||||||||||||||||||||
| Working Capital | (407.7) | (187.3) | (132.9) | (363.4) | (149.4) | (378.5) | (352.3) | - | (301.9) | (271.7) | (118.6) | (279.6) | (287.7) | (32.8) | (102.7) | (375.3) | (484.6) | |||||||||||||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 3.5 |
| 3.7 |
| 4.5 |
| 4.4 |
| 4.5 |
| - |
| 4.1 |
| 4.0 |
| 6.2 |
| 5.8 |
| 8.1 |
| 5.8 |
| 5.6 |
| 4.9 |
| 5.5 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| 17.0 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.1 |
| 246.5 |
| 251.4 |
| 346.4 |
| 328.7 |
| 187.1 |
| 169.3 |
| - |
| 164.9 |
| 205.7 |
| 204.6 |
| 221.0 |
| 181.9 |
| 204.7 |
| 177.8 |
| 146.1 |
| 209.2 |
| 217.4 |
| - |
| - |
| - |
| - |
| 664.5 |
| 677.4 |
| 669.0 |
| 678.7 |
| 660.8 |
| 666.7 |
| - |
| 628.4 |
| 588.7 |
| 444.6 |
| 413.1 |
| 382.1 |
| 351.1 |
| 321.4 |
| 291.7 |
| 223.6 |
| 200.7 |
| - |
| - |
| - |
| - |
| 2,905.7 |
| 2,453.0 |
| 2,403.3 |
| 2,216.0 |
| 2,220.8 |
| 2,095.3 |
| 2,108.2 |
| - |
| 2,091.4 |
| 1,989.2 |
| 1,879.2 |
| 1,922.7 |
| 1,926.9 |
| 1,949.6 |
| 1,311.7 |
| 1,339.6 |
| 1,093.3 |
| 1,059.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| - |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| 35.6 |
| - |
| - |
| - |
| - |
| 63.3 |
| 65.5 |
| 69.9 |
| 72.1 |
| 74.4 |
| 78.8 |
| - |
| 83.2 |
| 87.6 |
| 92.1 |
| 96.8 |
| 103.1 |
| 110.0 |
| 109.9 |
| 114.4 |
| 119.0 |
| 123.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 3.3 |
| 5.5 |
| 7.0 |
| 8.9 |
| 20.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,019.3 |
| 4,619.7 |
| 4,562.9 |
| 4,315.5 |
| 4,326.5 |
| 4,077.1 |
| 4,053.0 |
| - |
| 4,005.0 |
| 3,964.4 |
| 4,271.2 |
| 4,219.6 |
| 3,893.5 |
| 3,785.4 |
| 3,790.3 |
| 3,582.2 |
| 3,535.0 |
| 3,547.4 |
| - |
| - |
| - |
| - |
| 205.9 |
| 188.5 |
| 168.9 |
| 227.6 |
| 197.2 |
| - |
| 154.6 |
| 157.2 |
| 161.6 |
| 97.1 |
| 87.1 |
| 86.5 |
| 85.1 |
| 84.7 |
| 289.7 |
| 76.4 |
| - |
| - |
| - |
| - |
| 20.3 |
| 18.7 |
| 17.0 |
| 16.6 |
| 17.6 |
| 19.6 |
| - |
| 16.7 |
| 16.6 |
| 14.3 |
| 14.3 |
| 8.6 |
| 19.4 |
| 15.1 |
| 10.0 |
| 13.4 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| 35.9 |
| 31.4 |
| 31.8 |
| 37.5 |
| - |
| 29.6 |
| 39.0 |
| 46.9 |
| 45.8 |
| 41.3 |
| 38.1 |
| 36.2 |
| 46.7 |
| 40.7 |
| 38.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 694.4 |
| 833.7 |
| 774.3 |
| 426.2 |
| 375.4 |
| 403.4 |
| 455.1 |
| 348.8 |
| - |
| 347.1 |
| 323.5 |
| 429.6 |
| 288.0 |
| 388.9 |
| 276.6 |
| 382.8 |
| 253.3 |
| 752.2 |
| 584.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.7 |
| 10.3 |
| 10.7 |
| 11.0 |
| 30.3 |
| - |
| 32.2 |
| 33.9 |
| 34.9 |
| 36.7 |
| 37.2 |
| 38.6 |
| 38.9 |
| 40.0 |
| 40.6 |
| 41.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.2 |
| 58.4 |
| 59.3 |
| 60.6 |
| 62.2 |
| 64.6 |
| 71.2 |
| - |
| 73.8 |
| 74.7 |
| 71.0 |
| 69.5 |
| 73.5 |
| 73.6 |
| 67.3 |
| 69.6 |
| 66.9 |
| 64.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,087.9 |
| 2,879.7 |
| 2,794.0 |
| 2,538.1 |
| 2,763.5 |
| 2,560.1 |
| 2,509.3 |
| - |
| 2,437.3 |
| 2,417.0 |
| 2,875.8 |
| 2,775.8 |
| 2,609.2 |
| 2,531.2 |
| 2,689.0 |
| 2,442.5 |
| 2,515.3 |
| 2,634.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 4.5 |
| 1.7 |
| 1.2 |
| 0.6 |
| (12.5) |
| (15.7) |
| (2.1) |
| - |
| (1.1) |
| (1.4) |
| (1.2) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.7 |
| 26.2 |
| 21.2 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,101.4 |
| 1,139.7 |
| 1,019.7 |
| 913.3 |
| - |
| - |
| 808.7 |
| 850.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,101.4 |
| 1,139.7 |
| 1,019.7 |
| 913.3 |
| - |
| - |
| 808.7 |
| 850.7 |
| 1,632.9 |
| 1,665.1 |
| 1,697.8 |
| 1,762.8 |
| 1,896.7 |
| - |
| 1,853.4 |
| 1,764.5 |
| 1,682.8 |
| 1,638.0 |
| 1,467.3 |
| 1,299.8 |
| 1,418.7 |
| 1,221.6 |
| 1,245.2 |
| 1,318.1 |
| - |
| - |
| - |
| - |
| (527.8) |
| (174.8) |
| (29.0) |
| (74.6) |
| (268.0) |
| (179.6) |
| - |
| (182.1) |
| (117.9) |
| (225.0) |
| (67.1) |
| (207.0) |
| (71.9) |
| (205.0) |
| (107.3) |
| (543.0) |
| (367.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,101.4 |
| 1,139.7 |
| 1,019.7 |
| 913.3 |
| - |
| - |
| 808.7 |
| 850.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 955.9 |
| 989.7 |
| 865.1 |
| 754.1 |
| - |
| - |
| - |
| - |