| (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 | 150.8 | 134.6 | 165.5 | 188.4 | 145.6 | 215.4 | 199.5 | 211.4 | 153.1 | 62.4 | 70.2 | 50.8 | 58.6 | 60.5 | 94.9 | 87.0 | 84.2 | ||
| Restricted Cash | - | - | 0.0 | 0.0 | 8.3 | 9.0 | 3.5 | 1.0 | 0.0 | - | - | - | - | - | 0.0 | 5.6 | 4.1 | - | |
| Short Term Investments | - | - | - | - | - | - | - | 87.2 | 93.8 | 118.5 | 199.6 | 73.7 | 76.9 | 55.7 | 23.3 | 0.0 | - | ||
| Cash And Short Term Investments | 150.8 | 134.6 | 165.5 | 188.4 | 145.6 | 215.4 | 199.5 | 298.6 | 246.9 | 180.9 | 269.8 | 124.5 | 135.6 | 116.2 | 118.2 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 11.6 | 36.8 | 41.2 | 20.0 | 11.1 | 6.7 | 4.6 | 3.0 | 12.6 | 3.5 | 2.1 | 3.3 | 8.4 | 8.0 | 0.2 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 13.8 | 17.4 | 11.7 | 16.4 | 10.1 | 8.8 | 7.9 | 8.5 | 5.1 | 5.1 | 5.1 | 6.9 | 6.6 | 3.0 | 1.2 | 0.5 | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,955.9 | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,960.5 | 2,150.4 | 1,713.8 | 1,279.8 | 1,586.4 | 1,164.1 | 1,355.0 | 1,169.9 | 1,190.2 | 1,378.0 | 1,426.2 | 1,550.0 | 1,347.0 | 1,673.5 | 1,760.1 | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.1 | 1.0 | 93.5 | 93.4 | 93.3 | 85.2 | 79.1 | 79.1 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,566.5 | 2,839.5 | 2,146.7 | 2,201.1 | 1,889.2 | 1,649.1 | 1,608.1 | 1,437.1 | 1,504.0 | 1,552.9 | 1,634.2 | 1,732.5 | 1,736.9 | 1,831.2 | 1,910.5 | 1,597.3 | |||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q2 FY 21 | Q4 FY 20 | Q2 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 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 | Q4 FY 07 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 150.8 | 155.8 | 134.6 | 186.1 | 165.5 | 201.5 | 188.4 | 223.8 | 145.6 | 371.9 | 215.4 | 152.1 | 199.5 | 212.4 | 211.4 | |||||||||||||||||||||||
| 46.1 |
| 78.3 |
| - |
| - |
| - |
| 87.0 |
| 84.2 |
| 46.1 |
| 78.3 |
| 1.1 |
| 1.9 |
| - |
| - |
| 0.1 |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 53.2 | 66.0 | 29.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | 0.0 | 24.1 | 0.0 | - | - | - | - | - | - | - | - |
| Total Current Assets | 259.2 | 316.0 | 298.1 | 297.0 | 250.3 | 356.4 | 390.5 | 413.6 | 317.7 | 278.4 | 375.9 | 340.2 | 292.2 | 242.6 | 192.8 | 235.3 | 266.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | 396.2 | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 1,559.7 | 1,762.6 | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 15.8 | 16.4 | 16.5 | 16.5 | 16.6 | 27.3 | 42.2 | 25.1 | 10.7 | 0.1 | 84.6 | 53.5 | 41.0 | 232.9 | 169.8 | 164.4 | 501.2 | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.3 | 8.9 | 13.5 | 18.5 | 22.0 | 64.2 | 30.8 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,638.1 | 4,107.8 | 3,731.4 | 3,861.3 | 3,459.3 | 3,093.2 | 3,885.4 | 3,877.8 | 3,012.1 | 2,937.4 | 3,032.6 | 3,041.6 | 3,046.0 | 2,973.1 | 2,896.1 | 2,882.4 | 3,059.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | 605.9 | 689.0 | 432.9 | 921.3 | 302.8 | 485.0 | 253.1 | 267.1 | 313.8 | 174.9 | 208.0 | 182.4 | 389.9 | 157.7 | 150.3 | (162.8) | 292.5 | - | - |
| Deferred Revenue Current | 0.0 | 0.4 | 5.3 | 1.6 | 0.1 | 15.2 | 10.0 | 7.6 | 3.9 | 4.3 | 5.5 | 8.0 | 3.7 | 1.3 | 1.2 | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 51.9 | 51.4 | 39.2 | 27.2 | 19.8 | 21.1 | 17.1 | 12.5 | 13.4 | 13.8 | 12.6 | 18.2 | 13.8 | 12.6 | 9.4 | 6.5 | 9.1 | - | - |
| Other Current Liabilities | - | - | - | 27.8 | 22.7 | 16.1 | 13.3 | 8.3 | 5.7 | 8.9 | 17.0 | 9.1 | 5.5 | 16.6 | 9.3 | 6.1 | 6.6 | - | - |
| Total Current Liabilities | 710.3 | 827.9 | 969.2 | 1,056.6 | 400.3 | 576.5 | 365.8 | 404.1 | 343.7 | 239.0 | 239.0 | 213.8 | 432.4 | 197.5 | 174.1 | 208.7 | 378.0 | - | - |
| 1,760.1 |
| 1,843.4 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 4.0 | 124.9 | 12.0 | 17.6 | 18.1 | 21.4 | 24.9 | 27.4 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,677.3 | 2,979.3 | 2,692.0 | 2,770.1 | 2,477.0 | 2,297.6 | 2,779.0 | 2,697.8 | 1,817.1 | 1,803.3 | 1,790.7 | 1,888.1 | 1,854.1 | 1,978.3 | 2,039.0 | 2,053.4 | 2,310.3 | - | - |
| 79.1 |
| - |
| - |
| Additional Paid In Capital | 718.0 | 716.2 | 618.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (26.4) | 0.0 | 1.0 | 40.0 | (92.7) | (257.1) | 0.0 | 29.5 | 203.9 | 255.6 | 277.5 | 239.3 | 268.6 | 288.5 | 254.7 | 246.2 | 186.5 | - | - |
| Accumulated Other Comprehensive Income | (4.5) | 3.2 | 4.5 | 8.7 | (9.2) | (19.3) | (13.0) | (0.2) | (94.6) | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | 20.2 | 10.2 | 10.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 960.9 | 1,128.4 | 1,039.4 | 1,091.2 | 982.3 | 795.7 | 1,106.4 | 1,180.0 | 1,195.0 | 1,134.1 | 1,241.8 | 1,153.5 | 1,191.9 | 994.8 | 857.1 | 828.9 | 749.3 | 517.4 | 614.5 |
| Total Equity | 960.9 | 1,128.4 | 1,039.4 | 1,091.2 | 982.3 | 795.7 | 1,106.4 | 1,180.0 | 1,195.0 | 1,134.1 | 1,241.8 | 1,153.5 | 1,191.9 | 994.8 | 857.1 | 828.9 | 749.3 | 517.4 | 614.5 |
| 2,136.0 |
| - |
| - |
| Net debt | 2,415.6 | 2,704.9 | 1,981.3 | 2,012.7 | 1,743.6 | 1,433.6 | 1,408.6 | 1,138.5 | 1,257.2 | 1,372.0 | 1,364.4 | 1,608.0 | 1,601.3 | 1,715.0 | 1,792.2 | 1,510.3 | 2,051.8 | - | - |
| Working Capital | (451.1) | (511.8) | (671.1) | (759.6) | (150.0) | (220.1) | 24.7 | 9.5 | (26.1) | 39.5 | 137.0 | 126.5 | (140.2) | 45.1 | 18.6 | 26.6 | (111.4) | - | - |
| Book Value | 960.9 | 1,128.4 | 1,039.4 | 1,091.2 | 982.3 | 795.7 | 1,106.4 | 1,180.0 | 1,195.0 | 1,134.1 | 1,241.8 | 1,153.5 | 1,191.9 | 994.8 | 857.1 | 828.9 | 749.3 | 517.4 | 614.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 144.8 |
| 153.1 |
| 249.0 |
| 62.4 |
| 82.0 |
| 70.2 |
| 61.6 |
| 50.8 |
| 49.5 |
| 58.6 |
| 41.0 |
| 64.8 |
| 60.5 |
| 66.8 |
| 100.8 |
| 111.6 |
| 94.9 |
| 81.2 |
| 88.5 |
| 87.0 |
| 84.2 |
| 46.1 |
| 78.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 3.5 | 0.0 | 1.0 | - | - | 9.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 115.6 | 87.2 | 113.6 | 93.8 | 110.8 | 118.5 | 120.0 | 199.6 | 48.4 | 73.7 | 61.9 | 76.9 | 66.7 | 56.5 | 55.7 | 40.4 | 39.7 | - | 23.3 | - | - | - | - | - | - |
| Cash And Short Term Investments | 150.8 | 155.8 | 134.6 | 186.1 | 165.5 | 201.5 | 188.4 | 223.8 | 145.6 | 371.9 | 215.4 | 152.1 | 199.5 | 328.0 | 298.6 | 258.4 | 246.9 | 359.8 | 180.9 | 202.0 | 269.8 | 110.0 | 124.5 | 111.4 | 135.6 | 107.7 | 121.3 | 116.2 | 107.2 | 140.5 | 111.6 | 118.2 | 81.2 | 88.5 | 87.0 | 84.2 | 46.1 | 78.3 |
| Receivables | ||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 11.6 | 21.0 | 36.8 | 125.6 | 86.9 | 34.3 | 20.0 | 10.8 | 11.1 | 7.6 | 6.7 | 6.0 | 4.6 | 2.5 | 3.0 | 2.7 | 12.6 | 6.3 | 3.5 | 5.2 | 2.1 | 2.7 | 3.3 | 6.1 | 8.4 | 8.3 | 9.7 | 8.0 | 5.7 | 6.4 | - | 0.2 | - | - | - | 1.9 | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||
| Inventory | 13.8 | - | - | - | - | 15.3 | 16.4 | 14.3 | 10.1 | 11.1 | 8.8 | 9.3 | 7.9 | 7.1 | 8.5 | 6.8 | 5.1 | 5.0 | 5.1 | 5.1 | 5.1 | 6.1 | 6.9 | 5.6 | 6.6 | 3.3 | 3.0 | 3.0 | 3.6 | 5.0 | - | 1.2 | - | - | - | 0.1 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Current Assets | 53.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.3 | 0.0 | 0.0 | ||||||||||||||||||||
| Total Current Assets | 259.2 | 283.7 | 316.0 | 381.1 | 298.1 | 321.0 | 297.0 | 331.0 | 250.3 | 496.8 | 356.4 | 319.1 | 390.5 | 425.8 | 413.6 | 406.7 | ||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Property,Plant & Equipment Net | - | 3,417.0 | 3,552.3 | 2,809.2 | 2,654.7 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Equity Method Investments | 15.8 | 16.1 | 16.4 | 16.5 | 16.5 | 16.5 | 16.5 | 16.6 | 16.6 | 29.1 | 27.3 | 34.6 | 42.2 | 34.1 | 25.1 | 18.5 | 10.7 | |||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Current Assets | 0.3 | 15.5 | 15.8 | 13.0 | 22.5 | 18.1 | 13.5 | 18.5 | 19.1 | 21.3 | 22.0 | 80.0 | 64.2 | - | - | - | - | |||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Assets | 3,638.1 | 3,951.9 | 4,107.8 | 3,867.0 | 3,731.4 | 3,806.1 | 3,861.3 | 3,589.8 | 3,459.3 | 3,193.9 | 3,093.2 | 3,711.1 | 3,885.4 | 3,806.9 | 3,877.8 | 3,464.0 | ||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 605.9 | 825.2 | 689.0 | 571.0 | 432.9 | 347.8 | 921.3 | 760.5 | 302.8 | 369.6 | 485.0 | 298.3 | 253.1 | 188.0 | 267.1 | 734.4 | 313.8 | 487.9 | ||||||||||||||||||||
| Deferred Revenue Current | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Accrued Expenses | 51.9 | - | - | - | - | 100.1 | 27.2 | 18.8 | 19.8 | 17.7 | 21.1 | 16.0 | 17.1 | 12.0 | 12.5 | 12.2 | 13.4 | 13.1 | ||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | 24.2 | 22.7 | 18.6 | 16.1 | 12.5 | 13.3 | 9.8 | 8.3 | 17.2 | 14.7 | |||||||||||||||||||||
| Total Current Liabilities | 710.3 | 942.5 | 827.9 | 1,113.4 | 969.2 | 588.9 | 1,056.6 | 860.2 | 400.3 | 460.2 | 576.5 | 401.0 | 365.8 | 286.0 | 404.1 | |||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,960.5 | 1,993.3 | 2,150.4 | 1,711.9 | 1,713.8 | 1,762.2 | 1,279.8 | 1,203.1 | 1,586.4 | 1,312.2 | 1,164.1 | 1,292.8 | 1,355.0 | 1,274.7 | 1,169.9 | 1,181.7 | 1,190.2 | 1,183.7 | 1,378.0 | 1,520.3 | 1,426.2 | 1,258.8 | 1,550.0 | 1,333.1 | 1,347.0 | 1,474.2 | 1,565.2 | 1,673.5 | 1,630.5 | 1,689.9 | - | 1,760.1 | - | - | - | 1,843.4 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Current Liabilities | 0.3 | 6.8 | 1.1 | 5.8 | 9.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 3.3 | 229.9 | ||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Liabilities | 2,677.3 | 2,942.6 | 2,979.3 | 2,831.1 | 2,692.0 | 2,755.1 | 2,770.1 | 2,543.2 | 2,477.0 | 2,292.6 | 2,297.6 | 2,777.1 | 2,779.0 | 2,652.3 | 2,697.8 | 2,222.2 | ||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 93.5 | 93.5 | 93.5 | 93.4 | 93.4 | 93.3 | 93.3 | 85.3 | 85.2 | 79.2 | 79.1 | - | 79.1 | - | - | - | 79.1 | - | - |
| Additional Paid In Capital | 718.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Retained Earnings | (26.4) | - | - | - | - | 2.4 | 40.0 | 0.0 | (92.7) | (206.1) | (257.1) | (107.8) | 0.0 | 15.9 | 29.5 | 71.7 | 203.9 | |||||||||||||||||||||
| Accumulated Other Comprehensive Income | (4.5) | - | - | - | - | 10.1 | 8.7 | 4.7 | (9.2) | (14.1) | (19.3) | (25.6) | (13.0) | (12.2) | (0.2) | 18.0 | ||||||||||||||||||||||
| Treasury Stock | 20.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Stockholders Equity | 960.9 | 1,009.3 | 1,128.4 | 1,035.9 | 1,039.4 | 1,051.0 | 1,091.2 | 1,046.6 | 982.3 | 901.3 | 795.7 | 934.1 | 1,106.4 | 1,154.6 | 1,180.0 | 1,241.8 | ||||||||||||||||||||||
| Total Equity | 960.9 | 1,009.3 | 1,128.4 | 1,035.9 | 1,039.4 | 1,051.0 | 1,091.2 | 1,046.6 | 982.3 | 901.3 | 795.7 | 934.1 | 1,106.4 | 1,154.6 | 1,180.0 | 1,241.8 | 1,195.0 | 1,241.8 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,566.5 | 2,818.5 | 2,839.5 | 2,282.9 | 2,146.7 | 2,110.0 | 2,201.1 | 1,963.5 | 1,889.2 | 1,681.7 | 1,649.1 | 1,591.1 | 1,608.1 | 1,462.7 | 1,437.1 | 1,916.1 | 1,504.0 | 1,671.6 | 1,552.9 | 1,617.2 | 1,634.2 | 1,461.7 | 1,732.5 | 936.1 | 957.1 | 1,749.3 | 1,696.1 | 1,831.2 | 1,850.5 | 1,480.5 | - | 1,910.5 | - | - | - | 2,136.0 | - | - |
| Net debt | 2,415.6 | 2,662.7 | 2,704.9 | 2,096.8 | 1,981.3 | 1,908.6 | 2,012.7 | 1,739.7 | 1,743.6 | 1,309.9 | 1,433.6 | 1,438.9 | 1,408.6 | 1,134.7 | 1,138.5 | 1,657.7 | 1,257.2 | 1,311.8 | ||||||||||||||||||||
| Working Capital | (451.1) | (658.8) | (511.8) | (732.3) | (671.1) | (267.9) | (759.6) | (529.2) | (150.0) | 36.5 | (220.1) | (82.0) | 24.7 | 139.8 | 9.5 | (402.3) | (26.1) | |||||||||||||||||||||
| Book Value | 960.9 | 1,009.3 | 1,128.4 | 1,035.9 | 1,039.4 | 1,051.0 | 1,091.2 | 1,046.6 | 982.3 | 901.3 | 795.7 | 934.1 | 1,106.4 | 1,154.6 | 1,180.0 | 1,241.8 | 1,195.0 | 1,241.8 | ||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.7 |
| 447.6 |
| 278.4 |
| 274.6 |
| 375.9 |
| 235.7 |
| 340.2 |
| 230.6 |
| 292.2 |
| 179.3 |
| 197.4 |
| 242.6 |
| 221.4 |
| 244.5 |
| - |
| 192.8 |
| - |
| - |
| - |
| 266.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 84.6 |
| 220.2 |
| 53.5 |
| 41.0 |
| 41.0 |
| 29.5 |
| 243.5 |
| 232.9 |
| 219.9 |
| 203.6 |
| - |
| 169.8 |
| - |
| - |
| - |
| 501.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,012.1 |
| 3,138.9 |
| 2,937.4 |
| 2,904.5 |
| 3,032.6 |
| 2,783.0 |
| 3,041.6 |
| 3,012.8 |
| 3,046.0 |
| 3,081.3 |
| 2,889.6 |
| 2,973.1 |
| 2,902.0 |
| 2,944.1 |
| - |
| 2,896.1 |
| - |
| - |
| - |
| 3,059.6 |
| - |
| - |
| 174.9 |
| 96.9 |
| 208.0 |
| 202.9 |
| 182.4 |
| (397.0) |
| (389.9) |
| 275.1 |
| 130.9 |
| 157.7 |
| 220.1 |
| (209.4) |
| - |
| 150.3 |
| - |
| - |
| - |
| 292.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 11.2 |
| 12.6 |
| 13.7 |
| 18.2 |
| 13.0 |
| 13.8 |
| 13.4 |
| 11.7 |
| 12.6 |
| 14.1 |
| 8.9 |
| - |
| 9.4 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| 16.8 |
| 8.9 |
| 2.2 |
| 17.0 |
| 5.3 |
| 9.1 |
| 11.6 |
| 5.5 |
| 5.6 |
| 1.5 |
| 16.6 |
| 5.9 |
| 8.5 |
| - |
| 9.3 |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| 809.1 |
| 343.7 |
| 561.7 |
| 239.0 |
| 112.5 |
| 239.0 |
| 224.0 |
| 213.8 |
| 427.1 |
| 432.4 |
| 310.4 |
| 156.6 |
| 197.5 |
| 248.2 |
| 234.4 |
| - |
| 174.1 |
| - |
| - |
| - |
| 378.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 234.5 |
| 239.6 |
| 124.9 |
| 7.2 |
| 12.0 |
| 13.5 |
| 17.6 |
| 16.6 |
| 18.1 |
| 19.7 |
| 20.5 |
| 21.4 |
| 22.3 |
| 23.2 |
| - |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,817.1 |
| 2,040.7 |
| 1,803.3 |
| 1,769.2 |
| 1,790.7 |
| 1,583.6 |
| 1,888.1 |
| 1,836.8 |
| 1,854.1 |
| 1,872.0 |
| 1,827.6 |
| 1,978.3 |
| 1,992.6 |
| 2,036.6 |
| - |
| 2,039.0 |
| - |
| - |
| - |
| 2,310.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 223.9 |
| 255.6 |
| 279.0 |
| 277.5 |
| 260.9 |
| 239.3 |
| 256.1 |
| 268.6 |
| 309.6 |
| 320.9 |
| 288.5 |
| 303.9 |
| 300.2 |
| - |
| 254.7 |
| - |
| - |
| - |
| 186.5 |
| - |
| - |
| (94.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,195.0 |
| 1,241.8 |
| 1,134.1 |
| 1,135.3 |
| 1,241.8 |
| 1,199.4 |
| 1,153.5 |
| 1,176.0 |
| 994.8 |
| 1,209.2 |
| 1,061.9 |
| 994.8 |
| 909.4 |
| 907.5 |
| 886.6 |
| 857.1 |
| 839.2 |
| 857.9 |
| - |
| 749.3 |
| 517.4 |
| 614.5 |
| 1,134.1 |
| 1,135.3 |
| 1,241.8 |
| 1,199.4 |
| 1,153.5 |
| 1,176.0 |
| 994.8 |
| 1,209.2 |
| 1,061.9 |
| 994.8 |
| 909.4 |
| 907.5 |
| 886.6 |
| 857.1 |
| 839.2 |
| 857.9 |
| - |
| 749.3 |
| 517.4 |
| 614.5 |
| 1,372.0 |
| 1,415.2 |
| 1,364.4 |
| 1,351.7 |
| 1,608.0 |
| 824.7 |
| 821.5 |
| 1,641.6 |
| 1,574.8 |
| 1,715.0 |
| 1,743.4 |
| 1,340.1 |
| - |
| 1,792.2 |
| - |
| - |
| - |
| 2,051.8 |
| - |
| - |
| (114.1) |
| 39.5 |
| 162.2 |
| 137.0 |
| 11.7 |
| 126.5 |
| (196.5) |
| (140.2) |
| (131.1) |
| 40.8 |
| 45.1 |
| (26.8) |
| 10.1 |
| - |
| 18.6 |
| - |
| - |
| - |
| (111.4) |
| - |
| - |
| 1,134.1 |
| 1,135.3 |
| 1,241.8 |
| 1,199.4 |
| 1,153.5 |
| 1,176.0 |
| 994.8 |
| 1,209.2 |
| 1,061.9 |
| 994.8 |
| 909.4 |
| 907.5 |
| 886.6 |
| 857.1 |
| 839.2 |
| 857.9 |
| - |
| 749.3 |
| 517.4 |
| 614.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |