| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 11.0 | 17.0 | 4.1 | 16.9 | 78.7 | 17.9 | 24.0 | 31.3 | 17.6 | 34.0 | 56.1 | 39.2 | 13.6 | 18.7 | 22.3 | 31.2 | 29.0 | 25.9 |
| Restricted Cash | 19.3 | 22.1 | 13.7 | 13.8 | 14.2 | 5.0 | 13.1 | 13.0 | 13.4 | 13.3 | 13.2 | 12.2 | 11.4 | 10.2 | 9.1 | 6.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 11.0 | 17.0 | 4.1 | 16.9 | 78.7 | 17.9 | 24.0 | 31.3 | 17.6 | 34.0 | 56.1 | 39.2 | 13.6 | 18.7 | 22.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 18.6 | 19.0 | 8.0 | 6.1 | 4.0 | 5.8 | 8.1 | 10.6 | 12.3 | 13.7 | 9.3 | 5.9 | 3.8 | 5.2 | 4.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 937.2 | 932.4 | 1,357.4 | 1,425.2 | 1,403.3 | 1,277.6 | 1,088.6 | 914.1 | 807.4 | 656.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 4.7 | 9.0 | 11.4 | 7.3 | 9.2 | 15.0 | 10.4 | 9.1 | 7.8 | 5.1 | 3.4 | 2.5 | 3.8 | 7.0 | 2.3 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 682.5 | 635.9 | 587.1 | 625.0 | 613.3 | 604.7 | - | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 689.7 | 651.4 | 629.4 | 671.0 | 683.1 | 908.9 | - | - | - | - | - | - | - | - | - | - | ||
| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 84.3 | 11.0 | 17.0 | 14.1 | 14.0 | 17.0 | 24.9 | 9.5 | 24.2 | 4.1 | 3.6 | 7.2 | 13.0 | 16.9 | 27.0 | |||||||||||||||||||||||||
| - |
| 31.2 |
| 29.0 |
| 25.9 |
| 3.8 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.4 | 4.6 | 4.5 | 4.1 | 9.3 | 7.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 6.4 | 4.4 | 6.8 | 6.6 | 4.8 | 6.1 | 4.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 77.9 | 64.1 | 32.3 | 43.6 | 106.2 | 43.4 | 63.2 | 73.5 | 64.0 | 82.0 | 97.3 | 112.6 | 52.8 | 56.4 | 61.0 | 63.5 | - | - |
| 475.0 |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | 316.0 | 276.6 | 388.2 | 366.1 | 303.5 | 245.2 | 198.0 | 166.5 | 155.7 | 129.6 | 109.6 | - | - | - |
| Property,Plant & Equipment Net | 560.7 | 576.4 | 578.4 | 604.5 | 621.2 | 655.7 | 969.2 | 1,059.0 | 1,099.8 | 1,032.4 | 890.6 | 747.6 | 651.7 | 527.2 | 365.5 | 295.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 8.8 | 10.9 | 0.0 | - | - | - | - | - | - | - | - | - | 1.0 | 1.1 | 1.1 | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 19.7 | 24.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | 0.3 | 0.5 | 224.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.1 | 0.2 | - | - | - | - | - | 9.4 | 5.8 | 3.5 | - | - |
| Other Non-Current Assets | 2.2 | 2.5 | 0.3 | 1.8 | 1.2 | 3.1 | 10.7 | 16.5 | 18.8 | 31.3 | 31.2 | 31.2 | 40.0 | 42.9 | 29.0 | 18.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 844.8 | 841.9 | 621.5 | 661.3 | 728.6 | 702.8 | 1,267.7 | 1,149.1 | 1,182.7 | 1,145.8 | 1,019.0 | 891.4 | 745.5 | 636.9 | 462.3 | 382.8 | - | - |
| 2.0 |
| - |
| - |
| Short Term Debt | 7.3 | 15.5 | 42.3 | 46.0 | 69.8 | 304.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | 0.5 | 0.8 | 1.2 | 1.3 | 1.4 | 16.3 | 16.1 | 14.6 | 11.2 | 8.2 | 8.7 | 7.2 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | 0.2 | 0.3 | 45.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 71.7 | 45.0 | 42.4 | 36.9 | 37.0 | 48.5 | 46.2 | 41.9 | 40.8 | 39.1 | 34.3 | 32.2 | 29.3 | 24.4 | 19.1 | 16.1 | - | - |
| Other Current Liabilities | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 105.1 | 75.6 | 100.9 | 94.3 | 120.5 | 373.1 | 129.0 | 85.0 | 87.0 | 81.4 | 70.5 | 99.5 | 58.7 | 62.2 | 40.2 | 32.4 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | 0.1 | 0.2 | 208.6 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | 8.2 | 10.0 | 12.2 | 14.0 | 15.9 | 18.0 | 20.0 | 26.2 | 14.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | 1.9 | 0.0 | 0.0 | 0.5 | 0.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.0 | 0.1 | 0.3 | 3.7 | - | 15.6 | 16.3 | 15.3 | 5.0 | 1.4 | 1.6 | 1.7 | 1.8 | 2.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 788.6 | 712.3 | 688.0 | 719.4 | 734.1 | 982.1 | 1,253.3 | 1,113.9 | 1,102.2 | 1,028.9 | 883.3 | 750.2 | 587.6 | 468.3 | 293.2 | 219.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 490.8 | 491.8 | 303.0 | 295.3 | 295.8 | 189.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (491.0) | (420.2) | (418.2) | (397.1) | (342.7) | (468.3) | (172.9) | (149.5) | (95.9) | (51.6) | (23.5) | (9.3) | 14.9 | 31.4 | 34.5 | 31.5 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | 3.4 | 3.4 | 3.4 | 3.4 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - |
| Minority Interest | 5.0 | 6.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (0.0) | 71.8 | (115.1) | (101.7) | (46.8) | (279.3) | 14.4 | 35.3 | 80.4 | 116.9 | 135.7 | 141.2 | 158.0 | 168.6 | 169.1 | 163.8 | 158.1 | 155.1 |
| Total Equity | 5.0 | 78.4 | (115.1) | (101.7) | (46.8) | (279.3) | 14.4 | 35.3 | 80.4 | 116.9 | 135.7 | 141.2 | 158.0 | 168.6 | 169.1 | 163.8 | 158.1 | 155.1 |
| - |
| - |
| Net debt | 678.7 | 634.4 | 625.3 | 654.1 | 604.4 | 891.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (27.3) | (11.5) | (68.5) | (50.8) | (14.3) | (329.7) | (65.8) | (11.6) | (23.0) | 0.6 | 26.7 | 13.1 | (5.9) | (5.7) | 20.8 | 31.1 | - | - |
| Book Value | (0.0) | 71.8 | (115.1) | (101.7) | (46.8) | (279.3) | 14.4 | 35.3 | 80.4 | 116.9 | 135.7 | 141.2 | 158.0 | 168.6 | 169.1 | 163.8 | 158.1 | 155.1 |
| Tangible Book Value | (19.8) | 47.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 32.7 |
| 48.6 |
| 78.7 |
| 10.7 |
| 14.6 |
| 16.8 |
| 17.9 |
| 14.3 |
| 25.5 |
| 17.7 |
| 24.0 |
| 21.7 |
| 22.2 |
| 31.3 |
| 9.2 |
| 10.9 |
| 9.9 |
| 17.6 |
| 9.2 |
| 16.2 |
| 12.6 |
| 34.0 |
| 29.8 |
| 44.5 |
| 31.8 |
| Restricted Cash | 15.9 | 19.3 | 19.0 | 19.6 | 18.4 | 22.1 | 18.9 | 14.3 | 13.5 | 13.7 | 17.6 | 13.4 | 12.2 | 13.8 | 13.8 | 13.7 | 4.0 | 14.2 | 5.9 | 5.0 | 5.0 | 5.0 | 4.0 | 3.4 | 10.1 | 13.1 | 13.1 | 13.0 | 13.0 | 13.5 | 13.5 | 13.4 | 13.4 | 13.4 | 13.4 | 13.3 | 13.3 | 13.3 | 13.2 | 13.2 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 84.3 | 11.0 | 17.0 | 14.1 | 14.0 | 17.0 | 24.9 | 9.5 | 24.2 | 4.1 | 3.6 | 7.2 | 13.0 | 16.9 | 27.0 | 32.7 | 48.6 | 78.7 | 10.7 | 14.6 | 16.8 | 17.9 | 14.3 | 25.5 | 17.7 | 24.0 | 21.7 | 22.2 | 31.3 | 9.2 | 10.9 | 9.9 | 17.6 | 9.2 | 16.2 | 12.6 | 34.0 | 29.8 | 44.5 | 31.8 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 26.0 | 18.6 | 19.7 | 23.2 | 16.5 | 19.0 | 12.7 | 9.1 | 10.3 | 8.0 | 8.1 | 7.6 | 5.9 | 6.1 | 4.8 | 4.8 | 4.5 | 4.0 | 4.3 | 4.0 | 3.9 | 5.8 | 9.1 | 8.8 | 8.0 | 8.1 | 10.7 | 10.5 | 10.6 | 12.1 | 13.9 | 13.6 | 12.3 | 8.7 | 10.5 | 9.4 | 13.7 | 11.1 | 10.4 | 10.1 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.8 | 6.4 | 7.5 | 5.9 | 3.8 | 4.6 | 4.7 | 5.2 | 3.4 | 4.5 | 3.5 | 5.0 | 2.9 | 4.1 | 4.5 | 10.3 | 7.7 | 9.3 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 146.7 | 77.9 | 72.5 | 63.5 | 53.7 | 64.1 | 164.4 | 40.2 | 53.6 | 32.3 | 33.6 | 34.8 | 36.1 | 43.6 | 50.1 | 61.5 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 953.2 | 937.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 325.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | 570.3 | 578.8 | 572.9 | - | 595.5 | 571.0 | 565.5 | - | 590.2 | 595.1 | 599.8 | - | 599.2 | 602.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | 8.6 | 8.8 | 9.3 | 9.8 | 10.2 | 10.9 | 11.9 | 22.3 | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 64.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | 197.6 | 19.7 | 22.4 | 23.6 | 22.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 9.2 | 2.2 | 2.7 | 2.6 | 3.0 | 2.5 | 8.1 | 2.2 | 0.8 | 0.9 | 1.4 | 1.2 | 1.6 | 1.9 | 2.5 | 2.5 | 6.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,627.2 | 844.8 | 854.8 | 849.8 | 824.5 | 841.9 | 796.2 | 652.2 | 636.3 | 621.5 | 629.1 | 642.1 | 648.7 | 661.3 | 675.3 | 689.8 | 703.4 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 18.2 | 4.7 | 6.1 | 6.5 | 6.1 | 9.0 | 6.1 | 9.0 | 4.9 | 11.4 | 10.1 | 10.0 | 9.2 | 7.3 | 10.6 | 43.7 | 48.5 | 9.2 | 13.9 | 17.9 | 12.1 | 15.0 | 10.4 | 8.8 | 8.2 | 10.4 | 2.0 | 2.2 | 9.1 | 9.0 | 6.5 | 3.5 | 7.8 | 4.0 | 8.0 | 7.2 | 5.1 | 2.3 | 1.1 | 1.6 |
| Short Term Debt | 218.7 | 7.3 | 21.0 | 17.7 | 14.6 | 15.5 | 14.1 | 2.2 | 6.8 | 42.3 | 64.3 | 88.6 | 81.2 | 46.0 | 46.1 | 48.4 | 43.9 | 69.8 | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 66.4 | 71.7 | 55.3 | 43.1 | 43.1 | 45.0 | 44.8 | 37.3 | 39.7 | 42.4 | 41.5 | 36.0 | 31.9 | 36.9 | 36.6 | - | - | 37.0 | ||||||||||||||||||||||
| Other Current Liabilities | 2.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | |||||||||||||||||||||||
| Total Current Liabilities | 333.7 | 105.1 | 103.8 | 74.6 | 71.0 | 75.6 | 70.3 | 53.6 | 56.5 | 100.9 | 120.4 | 139.4 | 127.0 | 94.3 | 97.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,403.7 | 682.5 | 663.4 | 660.2 | 636.3 | 635.9 | 590.0 | 581.5 | 571.3 | 587.1 | 565.1 | 547.4 | 554.7 | 625.0 | 619.8 | 621.1 | 627.2 | 613.3 | 601.8 | 567.3 | 602.4 | 604.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 1,738.2 | 788.6 | 768.4 | 736.0 | 708.5 | 712.3 | 660.3 | 635.1 | 627.8 | 688.0 | 685.6 | 686.9 | 681.8 | 719.4 | 717.8 | 717.8 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Additional Paid In Capital | 1,416.6 | 490.8 | 490.8 | 490.8 | 491.3 | 491.8 | 492.1 | 366.7 | 349.6 | 303.0 | 299.7 | 294.3 | 295.0 | 295.3 | 295.6 | 297.4 | 296.5 | |||||||||||||||||||||||
| Retained Earnings | (532.2) | (491.0) | (461.2) | (434.3) | (432.8) | (420.2) | (414.7) | (401.0) | (391.1) | (418.2) | (403.5) | (385.1) | (372.9) | (397.1) | (380.5) | (366.7) | (359.3) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | 4.2 | 5.0 | 5.4 | 5.8 | 5.9 | 6.6 | 7.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 884.9 | (0.0) | 29.8 | 56.7 | 58.8 | 71.8 | 77.5 | (34.1) | (41.4) | (115.1) | (103.8) | (90.7) | (77.9) | (101.7) | (84.8) | (69.3) | (62.8) | |||||||||||||||||||||||
| Total Equity | 889.0 | 5.0 | 35.2 | 62.5 | 64.7 | 78.4 | 84.7 | (34.1) | (41.4) | (115.1) | (103.8) | (90.7) | (77.9) | (101.7) | (84.8) | (69.3) | (62.8) | (46.8) | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,622.4 | 689.7 | 684.4 | 677.9 | 650.9 | 651.4 | 604.1 | 583.8 | 578.1 | 629.4 | 629.5 | 636.0 | 635.9 | 671.0 | 665.9 | 669.5 | 671.0 | 683.1 | 761.8 | 799.4 | 863.8 | 908.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 1,538.1 | 678.7 | 667.5 | 663.8 | 636.9 | 634.4 | 579.2 | 574.3 | 553.9 | 625.3 | 625.9 | 628.8 | 622.9 | 654.1 | 638.9 | 636.8 | 622.4 | 604.4 | ||||||||||||||||||||||
| Working Capital | (187.0) | (27.3) | (31.3) | (11.1) | (17.4) | (11.5) | 94.1 | (13.3) | (2.9) | (68.5) | (86.8) | (104.6) | (90.9) | (50.8) | (47.7) | (35.1) | (28.8) | |||||||||||||||||||||||
| Book Value | 884.9 | (0.0) | 29.8 | 56.7 | 58.8 | 71.8 | 77.5 | (34.1) | (41.4) | (115.1) | (103.8) | (90.7) | (77.9) | (101.7) | (84.8) | (69.3) | (62.8) | (46.8) | ||||||||||||||||||||||
| Tangible Book Value | 623.4 | (19.8) | 7.3 | 33.1 | 36.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 8.3 |
| 5.2 |
| 5.1 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 5.3 |
| 6.4 |
| 6.5 |
| 5.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.7 |
| 106.2 |
| 35.4 |
| 33.3 |
| 35.2 |
| 43.4 |
| 41.1 |
| 51.5 |
| 47.4 |
| 63.2 |
| 63.0 |
| 62.9 |
| 73.5 |
| 51.9 |
| 55.9 |
| 52.4 |
| 64.0 |
| 48.1 |
| 55.6 |
| 50.8 |
| 82.0 |
| 73.9 |
| 85.0 |
| 68.5 |
| 316.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 627.8 |
| 621.2 |
| 635.4 |
| 642.0 |
| 647.9 |
| 655.7 |
| 692.7 |
| 895.1 |
| 909.0 |
| 969.2 |
| 1,012.2 |
| 1,023.7 |
| 1,059.0 |
| 1,071.0 |
| 1,079.8 |
| 1,090.1 |
| 1,099.8 |
| 1,105.3 |
| 1,111.9 |
| 1,117.3 |
| 1,032.4 |
| 1,005.0 |
| 958.1 |
| 953.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| 3.7 |
| 12.1 |
| 18.4 |
| 224.5 |
| 241.2 |
| 246.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 3.2 |
| 3.4 |
| 3.5 |
| 3.1 |
| 2.9 |
| 5.5 |
| 3.9 |
| 10.7 |
| 11.5 |
| 10.3 |
| 16.5 |
| 16.8 |
| 17.9 |
| 18.1 |
| 18.8 |
| 18.2 |
| 20.3 |
| 23.3 |
| 31.3 |
| 29.6 |
| 28.7 |
| 31.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 728.6 |
| 674.2 |
| 678.9 |
| 686.9 |
| 702.8 |
| 740.5 |
| 964.3 |
| 978.8 |
| 1,267.7 |
| 1,328.0 |
| 1,343.5 |
| 1,149.1 |
| 1,139.7 |
| 1,153.6 |
| 1,160.6 |
| 1,182.7 |
| 1,171.6 |
| 1,187.8 |
| 1,191.4 |
| 1,145.8 |
| 1,108.5 |
| 1,071.9 |
| 1,053.1 |
| 160.0 |
| 232.1 |
| 261.3 |
| 304.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.3 |
| 14.2 |
| 15.2 |
| 15.3 |
| 16.3 |
| 16.6 |
| 15.8 |
| 15.6 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| 8.8 |
| 20.2 |
| 38.1 |
| - |
| 46.0 |
| 44.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.6 |
| 43.2 |
| 42.0 |
| 48.5 |
| 56.5 |
| 52.1 |
| 38.6 |
| 46.2 |
| 43.1 |
| 38.2 |
| 41.9 |
| 37.7 |
| 38.3 |
| 34.0 |
| 40.8 |
| 36.7 |
| 36.2 |
| 31.2 |
| 39.1 |
| 32.7 |
| 32.6 |
| 33.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.5 |
| 97.5 |
| 120.5 |
| 221.9 |
| 298.3 |
| 320.8 |
| 373.1 |
| 346.7 |
| 317.6 |
| 108.0 |
| 129.0 |
| 117.6 |
| 110.7 |
| 85.0 |
| 84.0 |
| 82.9 |
| 75.1 |
| 87.0 |
| 75.7 |
| 81.1 |
| 74.7 |
| 81.4 |
| 71.8 |
| 69.5 |
| 66.9 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.3 |
| 0.3 |
| 0.0 |
| - |
| 226.9 |
| 235.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 8.6 |
| 9.1 |
| 9.6 |
| 10.0 |
| 10.5 |
| 11.0 |
| 11.4 |
| 12.2 |
| 12.7 |
| 13.2 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| 12.9 |
| 13.5 |
| 16.3 |
| 16.3 |
| 15.3 |
| 14.7 |
| 13.7 |
| 15.3 |
| 13.1 |
| 10.4 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 724.9 |
| 734.1 |
| 827.7 |
| 869.5 |
| 927.2 |
| 982.1 |
| 999.5 |
| 1,008.7 |
| 1,011.0 |
| 1,253.3 |
| 1,305.0 |
| 1,309.6 |
| 1,113.9 |
| 1,080.0 |
| 1,084.9 |
| 1,085.3 |
| 1,102.2 |
| 1,086.7 |
| 1,096.7 |
| 1,094.4 |
| 1,028.9 |
| 985.2 |
| 944.0 |
| 923.3 |
| 295.8 |
| 190.2 |
| 189.7 |
| 189.1 |
| 189.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (342.7) |
| (343.8) |
| (380.3) |
| (429.4) |
| (468.3) |
| (447.8) |
| (232.8) |
| (220.1) |
| (172.9) |
| (162.4) |
| (149.9) |
| (149.5) |
| (123.2) |
| (112.1) |
| (103.1) |
| (95.9) |
| (89.5) |
| (81.4) |
| (73.6) |
| (51.6) |
| (41.0) |
| (34.0) |
| (29.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (46.8) |
| (153.6) |
| (190.7) |
| (240.3) |
| (279.3) |
| (259.0) |
| (44.5) |
| (32.2) |
| 14.4 |
| 23.0 |
| 33.9 |
| 35.3 |
| 59.7 |
| 68.7 |
| 75.2 |
| 80.4 |
| 84.9 |
| 91.1 |
| 97.0 |
| 116.9 |
| 123.3 |
| 127.9 |
| 129.8 |
| (153.6) |
| (190.7) |
| (240.3) |
| (279.3) |
| (259.0) |
| (44.5) |
| (32.2) |
| 14.4 |
| 23.0 |
| 33.9 |
| 35.3 |
| 59.7 |
| 68.7 |
| 75.2 |
| 80.4 |
| 84.9 |
| 91.1 |
| 97.0 |
| 116.9 |
| 123.3 |
| 127.9 |
| 129.8 |
| 751.1 |
| 784.9 |
| 847.0 |
| 891.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.3) |
| (186.5) |
| (265.0) |
| (285.5) |
| (329.7) |
| (305.6) |
| (266.1) |
| (60.6) |
| (65.8) |
| (54.7) |
| (47.7) |
| (11.6) |
| (32.0) |
| (26.9) |
| (22.7) |
| (23.0) |
| (27.6) |
| (25.5) |
| (23.9) |
| 0.6 |
| 2.1 |
| 15.5 |
| 1.5 |
| (153.6) |
| (190.7) |
| (240.3) |
| (279.3) |
| (259.0) |
| (44.5) |
| (32.2) |
| 14.4 |
| 23.0 |
| 33.9 |
| 35.3 |
| 59.7 |
| 68.7 |
| 75.2 |
| 80.4 |
| 84.9 |
| 91.1 |
| 97.0 |
| 116.9 |
| 123.3 |
| 127.9 |
| 129.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |