| (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 | 467.2 | 1,045.9 | 1,757.0 | 449.5 | 379.0 | 448.8 | 500.5 | 118.9 | 132.6 | 166.2 | 139.7 | 286.8 | 190.1 | 178.9 | 390.6 | 397.4 | 290.2 | 261.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 488.2 | 1,128.7 | 1,197.9 | 749.3 | 775.6 | 790.9 | 550.9 | 268.2 | - | - | - | - | 833.8 | 565.6 | 695.2 | 669.0 | - | |
| Cash And Short Term Investments | 955.4 | 2,174.6 | 2,954.9 | 1,198.8 | 1,154.6 | 1,239.7 | 1,051.4 | 387.1 | 132.6 | 166.2 | 139.7 | 286.8 | 1,023.9 | 744.5 | 1,085.8 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 178.8 | 147.4 | 154.8 | 150.2 | 95.9 | 72.4 | 128.9 | 86.4 | 148.4 | 165.6 | 186.2 | 225.2 | 192.5 | 152.3 | 118.5 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 435.4 | 440.7 | 284.9 | 227.0 | 166.6 | 121.9 | 187.4 | 151.6 | 284.4 | 303.5 | 280.6 | 284.8 | 197.0 | 188.8 | 176.5 | 112.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 2,035.4 | 1,821.9 | 1,798.1 | 1,826.2 | 1,739.0 | 1,675.0 | 1,570.4 | 1,390.8 | 1,330.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 121.4 | 78.9 | 76.6 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 6,538.0 | 6,161.1 | - | - | - | - | 0.0 | 292.0 | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 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 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 13,076.0 | 6,161.1 | - | - | - | - | 0.0 | 292.0 | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 695.1 | 1,028.8 | - | 467.2 | 730.2 | 614.0 | 726.1 | 1,045.9 | 1,142.4 | 904.4 | 1,762.0 | 1,757.0 | 795.1 | 1,085.1 | 521.6 | |||||||||||||||||||||||||
| - |
| 1,066.4 |
| 290.2 |
| 261.6 |
| 117.5 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 97.2 | 56.6 | 36.8 | 32.1 | 25.7 | 26.2 | 23.3 | 24.5 | 23.3 | 26.8 | 29.9 | 72.1 | 76.2 | 56.9 | 51.5 | 40.2 | - | - |
| Other Current Assets | 222.0 | 180.3 | 131.5 | 151.4 | 27.9 | 8.7 | 19.7 | 12.9 | 23.4 | 44.8 | 54.9 | 49.3 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 0.0 | 1.6 | 1.6 | 1.3 | 1.9 | 2.2 | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,542.2 | 2,999.6 | 3,606.5 | 1,762.4 | 1,478.7 | 1,592.8 | 1,412.8 | 890.4 | 1,100.6 | 1,156.7 | 1,308.3 | 1,773.9 | 1,515.8 | 1,164.3 | 1,456.9 | 1,355.2 | - | - |
| 1,205.9 |
| 981.1 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | 1,204.3 | 1,196.7 | 1,209.0 | 1,245.0 | 1,139.2 | 1,039.9 | 964.7 | 847.9 | 748.4 | 649.9 | 561.3 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | 831.1 | 625.2 | 589.1 | 581.3 | 599.7 | 635.1 | 605.7 | 542.8 | 582.5 | 555.9 | 419.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | 57.5 | 50.4 | 40.2 | 57.6 | 0.0 | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 359.2 | 359.2 | 359.2 | 359.2 | 349.7 | 530.0 | 530.0 | 618.8 | 618.8 | 616.3 | 616.3 | 616.3 | 616.3 | 326.2 | 313.0 | - | - |
| Intangible Assets | 23.8 | 23.9 | 23.9 | 125.4 | 140.5 | 156.9 | 197.9 | 215.8 | 274.3 | 302.8 | 310.7 | 336.4 | 357.5 | 376.1 | 102.9 | 106.1 | - | - |
| Operating Lease Right Of Use Assets | 123.1 | 99.2 | 98.0 | 48.5 | 12.1 | 12.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 1.1 | 1.1 | 1.2 | 1.0 | 1.0 | 1.2 | 5.6 | 5.8 | 11.8 | 38.6 | 9.0 | 0.0 | 1.4 | 1.9 | 0.8 | - | - | - |
| Other Non-Current Assets | 263.8 | 225.1 | 303.3 | 83.7 | 35.5 | 33.6 | 5.9 | 11.5 | 12.7 | 9.2 | 11.1 | 12.0 | 19.9 | 8.3 | 4.9 | 5.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,854.4 | 7,984.6 | 6,586.7 | 3,917.5 | 3,446.8 | 3,231.0 | 2,816.9 | 2,637.8 | 2,649.9 | 2,766.1 | 2,948.0 | 3,344.4 | 3,052.4 | 2,747.5 | 2,446.7 | 2,199.2 | - | - |
| 63.8 |
| - |
| - |
| Short Term Debt | 6,538.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 50.0 | 62.3 | 39.0 | 37.0 | 22.9 | 14.2 | 45.8 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 9.9 | 6.9 | 6.4 | 4.6 | 4.5 | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 97.3 | 37.2 | 17.4 | 55.3 | 34.0 | 32.8 | 41.9 | 44.6 | 45.4 | 50.5 | 41.4 | 29.8 | 18.5 | 26.2 | - | - |
| Other Current Liabilities | 220.5 | 77.9 | 35.7 | 31.7 | 38.6 | 22.2 | 18.5 | 19.3 | 37.0 | 46.1 | 44.2 | 39.0 | 43.2 | 36.6 | 29.7 | 15.6 | - | - |
| Total Current Liabilities | 7,090.0 | 665.3 | 627.9 | 388.5 | 448.8 | 291.2 | 268.2 | 248.6 | 212.0 | 223.0 | 254.8 | 306.7 | 207.4 | 149.2 | 140.3 | 120.1 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 139.5 | 114.0 | 112.0 | 43.6 | 7.5 | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 10.8 | 3.9 | 3.2 | 2.5 | 1.8 | 2.0 | 3.1 | 49.9 | 0.9 | 10.2 | 12.2 | 25.5 | 15.6 | 21.9 | 39.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 202.6 | 256.4 | 143.4 | 55.3 | 44.5 | 43.8 | 36.4 | 0.5 | 20.2 | 14.3 | 21.1 | 35.4 | 12.8 | 22.7 | 22.9 | 11.6 | - | - |
| Total Non-Current Liabilities | 211.5 | 6,437.2 | 4,336.9 | 1,089.7 | 881.5 | 850.6 | 507.5 | 317.1 | 215.0 | 175.2 | 231.3 | 47.6 | 38.3 | 38.3 | 44.8 | 51.0 | - | - |
| Total Liabilities | 7,301.5 | 7,102.5 | 4,964.8 | 1,478.2 | 1,330.3 | 1,141.8 | 775.7 | 565.7 | 427.1 | 398.3 | 486.1 | 358.0 | 248.8 | 187.5 | 185.2 | 171.1 | - | - |
| - |
| - |
| Additional Paid In Capital | 4,094.1 | 3,821.9 | 3,711.0 | 4,228.4 | 3,676.8 | 3,106.2 | 2,874.1 | 2,549.1 | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (4,537.6) | (2,928.4) | (2,064.2) | (1,764.0) | (1,563.1) | (1,039.2) | (847.5) | (482.7) | (202.7) | (0.6) | 170.5 | 788.6 | 772.5 | 687.2 | 654.8 | 508.3 | - | - |
| Accumulated Other Comprehensive Income | (3.8) | (11.6) | (25.1) | (25.3) | 2.7 | 16.0 | 9.5 | 0.6 | 5.9 | 8.7 | 5.8 | 11.4 | 8.2 | 11.1 | 13.1 | 12.2 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | 0.0 | 6.1 | 5.0 | 5.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Total Stockholders Equity | (447.1) | 882.1 | 1,621.9 | 2,439.3 | 2,116.5 | 2,083.1 | 2,036.2 | 2,067.1 | 2,222.8 | 2,367.8 | 2,462.0 | 2,986.4 | 2,803.6 | 2,560.0 | 2,261.6 | 2,028.0 | 1,224.7 | 1,145.7 |
| Total Equity | (447.1) | 882.1 | 1,621.9 | 2,439.3 | 2,116.5 | 2,089.2 | 2,041.2 | 2,072.1 | 2,222.8 | 2,367.8 | 2,462.0 | 2,986.4 | 2,803.6 | 2,560.0 | 2,261.6 | 2,028.0 | 1,224.7 | 1,145.7 |
| - |
| - |
| Net debt | 12,120.6 | 3,986.5 | - | - | - | - | (1,051.4) | (95.1) | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (4,547.8) | 2,334.3 | 2,978.6 | 1,373.9 | 1,029.9 | 1,301.6 | 1,144.6 | 641.8 | 888.6 | 933.7 | 1,053.5 | 1,467.2 | 1,308.4 | 1,015.1 | 1,316.6 | 1,235.1 | - | - |
| Book Value | (447.1) | 882.1 | 1,621.9 | 2,439.3 | 2,116.5 | 2,083.1 | 2,036.2 | 2,067.1 | 2,222.8 | 2,367.8 | 2,462.0 | 2,986.4 | 2,803.6 | 2,560.0 | 2,261.6 | 2,028.0 | 1,224.7 | 1,145.7 |
| Tangible Book Value | (470.9) | 499.0 | 1,238.8 | 1,954.7 | 1,616.8 | 1,576.5 | 1,308.3 | 1,321.3 | 1,329.7 | 1,446.2 | 1,534.9 | 2,033.6 | 1,829.7 | 1,567.6 | 1,832.5 | 1,608.9 | - | - |
| 449.5 |
| 485.9 |
| 185.4 |
| 261.5 |
| 379.0 |
| 531.6 |
| 388.1 |
| 436.4 |
| 448.8 |
| 323.0 |
| 382.6 |
| 433.3 |
| 500.5 |
| 456.2 |
| 356.0 |
| 336.3 |
| 118.9 |
| 101.2 |
| 169.7 |
| 101.2 |
| 132.6 |
| 117.1 |
| 117.1 |
| 127.8 |
| 166.2 |
| Restricted Cash | - | - | 28.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 469.7 | 263.5 | 354.4 | 488.2 | 599.4 | 790.8 | 961.5 | 1,128.7 | 1,408.5 | 1,731.3 | 1,585.6 | 1,197.9 | 1,453.1 | 1,399.3 | 675.6 | 749.3 | 800.2 | 501.1 | 596.3 | 775.6 | 761.7 | 580.6 | 702.1 | 790.9 | 529.9 | 568.9 | 560.6 | 550.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,164.8 | 1,292.3 | - | 955.4 | 1,329.6 | 1,404.8 | 1,687.6 | 2,174.6 | 2,550.9 | 2,635.7 | 3,347.6 | 2,954.9 | 2,248.2 | 2,484.4 | 1,197.2 | 1,198.8 | 1,286.1 | 686.5 | 857.8 | 1,154.6 | 1,293.3 | 968.7 | 1,138.5 | 1,239.7 | 852.9 | 951.5 | 993.9 | 1,051.4 | 456.2 | 356.0 | 336.3 | 118.9 | 101.2 | 169.7 | 101.2 | 132.6 | 117.1 | 117.1 | 127.8 | 166.2 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 96.8 | 108.3 | 155.6 | 178.8 | 164.6 | 153.9 | 145.4 | 147.4 | 124.3 | 132.6 | 154.2 | 154.8 | 164.0 | 169.3 | 158.6 | 150.2 | 122.4 | 110.0 | 106.4 | 95.9 | 84.1 | 82.0 | 108.5 | 72.4 | 161.0 | 137.2 | 137.6 | 128.9 | 150.4 | 192.1 | 207.6 | 86.4 | 143.3 | 153.0 | 154.9 | 148.4 | 149.5 | 121.8 | 146.1 | 165.6 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | 280.5 | 320.1 | 392.3 | 435.4 | 459.1 | 477.1 | 467.9 | 440.7 | 421.2 | 370.2 | 340.9 | 284.9 | 288.9 | 266.6 | 241.8 | 227.0 | 219.4 | 198.6 | 183.0 | 166.6 | 147.5 | 144.3 | 187.3 | 121.9 | 170.1 | 165.3 | 182.9 | 187.4 | 172.8 | 313.3 | 306.4 | 151.6 | 309.9 | 273.2 | 277.9 | 284.4 | 291.1 | 281.7 | 281.7 | 303.5 |
| Prepaid Expenses | 43.0 | 52.3 | 71.8 | 97.2 | 81.2 | 67.9 | 58.3 | 56.6 | 71.1 | 78.1 | 69.2 | 36.8 | 34.6 | 28.0 | 30.6 | 32.1 | 32.3 | 34.0 | ||||||||||||||||||||||
| Other Current Assets | 52.5 | 87.1 | 119.9 | 222.0 | 249.5 | 123.1 | 98.9 | 180.3 | 162.7 | 228.9 | 153.7 | 131.5 | 112.0 | 133.4 | 123.8 | 151.4 | 169.3 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | ||||||||||||||||||||||
| Total Current Assets | 1,709.1 | 1,932.6 | 2,229.0 | 2,542.2 | 2,870.2 | 2,227.1 | 2,458.4 | 2,999.6 | 3,331.0 | 3,446.1 | 4,079.7 | 3,606.5 | 2,848.8 | 3,084.3 | 1,754.2 | 1,762.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | 359.2 | ||||||||||||||||||||||
| Intangible Assets | 409.2 | 426.8 | 445.7 | 23.8 | 23.8 | 23.6 | 23.7 | 23.9 | 23.7 | 23.9 | 24.7 | 23.9 | 118.0 | 120.0 | 122.7 | 125.4 | 128.3 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 98.3 | 97.5 | - | 123.1 | 125.4 | 122.2 | 108.2 | 99.2 | 94.3 | 95.4 | 98.9 | 98.0 | 70.0 | 58.1 | 47.1 | 48.5 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | |||||||||||||||||||||||
| Other Non-Current Assets | 202.4 | 205.9 | 212.9 | 266.9 | 271.8 | 264.9 | 251.1 | 225.1 | 688.3 | 541.1 | 392.1 | 303.3 | 221.0 | 125.9 | 89.0 | 83.7 | 33.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 3,147.3 | 3,445.1 | 3,838.1 | 6,854.4 | 7,574.2 | 7,741.4 | 7,857.8 | 7,984.6 | 7,696.2 | 7,290.2 | 7,312.8 | 6,586.7 | 5,454.7 | 5,342.9 | 3,858.5 | 3,917.5 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | - | 6,538.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | 70.5 | 76.6 | 72.9 | 50.0 | 44.6 | 42.1 | 62.9 | 62.3 | 55.8 | 51.1 | 44.8 | 39.0 | 41.5 | 34.8 | 37.4 | 37.0 | 31.4 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 7.4 | 6.7 | - | 9.9 | 9.4 | 8.8 | 7.7 | 6.9 | 6.7 | 6.6 | 6.6 | 6.4 | 5.7 | 5.3 | 4.5 | 4.6 | ||||||||||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.9 | 30.7 | 21.0 | 20.5 | ||||||||||||||||||||||
| Other Current Liabilities | 56.0 | 58.8 | 59.8 | 220.5 | 179.7 | 207.6 | 117.8 | 77.9 | 104.7 | 85.7 | 56.3 | 35.7 | 33.5 | 26.2 | 26.8 | 31.7 | 34.1 | |||||||||||||||||||||||
| Total Current Liabilities | 243.1 | 297.1 | 341.0 | 7,090.0 | 618.5 | 707.3 | 782.9 | 665.3 | 727.0 | 671.2 | 749.3 | 627.9 | 607.2 | 460.0 | 380.8 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 1,720.5 | 1,963.7 | - | 6,538.0 | 6,511.8 | 6,423.8 | 6,169.9 | 6,161.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 100.5 | 100.1 | - | 139.5 | 141.8 | 134.4 | 122.4 | 114.0 | 109.5 | 111.0 | 113.9 | 112.0 | 72.9 | 57.3 | 43.0 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 10.8 | 4.2 | 3.9 | 3.7 | 3.5 | 3.4 | 3.2 | 3.1 | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 160.2 | 218.4 | 184.7 | 203.1 | 211.9 | 218.2 | 256.5 | 256.4 | 262.4 | 281.4 | 145.1 | 143.4 | 104.4 | 68.8 | 54.4 | 55.3 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | 6,743.0 | 6,661.5 | 6,446.0 | 6,437.2 | 5,946.6 | 5,468.8 | 5,317.8 | 4,336.9 | 3,140.7 | 3,102.7 | 1,368.1 | 1,089.7 | ||||||||||||||||||||||||
| Total Liabilities | 2,125.6 | 2,817.7 | 3,081.0 | 7,301.5 | 7,361.5 | 7,368.8 | 7,228.9 | 7,102.5 | 6,673.6 | 6,140.0 | 6,067.1 | 4,964.8 | 3,747.9 | 3,562.7 | 1,748.9 | 1,478.2 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.0 | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | 1,292.3 | 777.6 | - | 4,094.1 | 4,085.2 | 3,960.9 | 3,843.6 | 3,821.9 | 3,788.6 | 3,766.8 | 3,728.6 | 3,711.0 | 3,680.6 | 3,660.0 | 3,902.2 | 4,228.4 | ||||||||||||||||||||||||
| Retained Earnings | (270.5) | (150.6) | 0.0 | (4,537.6) | (3,868.3) | (3,582.8) | (3,210.6) | (2,928.4) | (2,753.5) | (2,604.6) | (2,459.9) | (2,064.2) | (1,950.9) | (1,851.4) | (1,760.5) | (1,764.0) | (1,796.4) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.2) | 0.4 | 0.0 | (3.8) | (4.4) | (5.7) | (4.3) | (11.6) | (12.7) | (12.2) | (23.2) | (25.1) | (23.1) | (28.6) | (32.3) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 1,021.7 | 627.4 | 757.1 | (447.1) | 212.7 | 372.6 | 628.9 | 882.1 | 1,022.6 | 1,150.2 | 1,245.7 | 1,621.9 | 1,706.8 | 1,780.2 | 2,109.6 | 2,439.3 | ||||||||||||||||||||||||
| Total Equity | 1,021.7 | 627.4 | 757.1 | (447.1) | 212.7 | 372.6 | 628.9 | 882.1 | 1,022.6 | 1,150.2 | 1,245.7 | 1,621.9 | 1,706.8 | 1,780.2 | 2,109.6 | 2,439.3 | 2,390.4 | 2,378.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 1,720.5 | 1,963.7 | - | 13,076.0 | 6,511.8 | 6,423.8 | 6,169.9 | 6,161.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 555.7 | 671.4 | - | 12,120.6 | 5,182.2 | 5,019.0 | 4,482.3 | 3,986.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 1,466.0 | 1,635.5 | 1,888.0 | (4,547.8) | 2,251.7 | 1,519.8 | 1,675.5 | 2,334.3 | 2,604.0 | 2,774.9 | 3,330.4 | 2,978.6 | 2,241.6 | 2,624.3 | 1,373.4 | 1,373.9 | 1,515.4 | |||||||||||||||||||||||
| Book Value | 1,021.7 | 627.4 | 757.1 | (447.1) | 212.7 | 372.6 | 628.9 | 882.1 | 1,022.6 | 1,150.2 | 1,245.7 | 1,621.9 | 1,706.8 | 1,780.2 | 2,109.6 | 2,439.3 | 2,390.4 | 2,378.9 | ||||||||||||||||||||||
| Tangible Book Value | 612.5 | 200.6 | 311.4 | (470.9) | (170.3) | (10.2) | 246.0 | 499.0 | 639.7 | 767.1 | 861.8 | 1,238.8 | 1,229.6 | 1,301.0 | 1,627.7 | 1,954.7 | 1,902.9 | |||||||||||||||||||||||
| 33.3 |
| 25.7 |
| 23.8 |
| 26.1 |
| 28.4 |
| 26.2 |
| 27.7 |
| 24.5 |
| 22.8 |
| 23.3 |
| 19.2 |
| 25.3 |
| 26.7 |
| 24.5 |
| 22.6 |
| 22.9 |
| 23.6 |
| 23.3 |
| 23.2 |
| 22.0 |
| 23.3 |
| 26.8 |
| 112.0 |
| 43.2 |
| 27.9 |
| 38.5 |
| 11.2 |
| 14.6 |
| 8.7 |
| 12.2 |
| 12.8 |
| 15.6 |
| 19.7 |
| 25.9 |
| 20.6 |
| 20.8 |
| 12.9 |
| 17.7 |
| 19.5 |
| 15.4 |
| 23.4 |
| 32.1 |
| 45.0 |
| 41.6 |
| 44.8 |
| 1.7 |
| 1.6 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.9 |
| - |
| 0.0 |
| 0.0 |
| 2.2 |
| 6.9 |
| 6.9 |
| 2.3 |
| 2.2 |
| - |
| - |
| - |
| - |
| 1,838.0 |
| 1,149.6 |
| 1,231.9 |
| 1,478.7 |
| 1,598.3 |
| 1,479.3 |
| 1,485.3 |
| 1,592.8 |
| 1,230.2 |
| 1,292.6 |
| 1,353.0 |
| 1,412.8 |
| 1,498.8 |
| 1,276.2 |
| 1,229.8 |
| 890.4 |
| 909.5 |
| 1,128.2 |
| 1,106.5 |
| 1,100.6 |
| 1,099.4 |
| 1,499.7 |
| 1,522.5 |
| 1,156.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 940.9 |
| 831.1 |
| 737.6 |
| 692.4 |
| 656.5 |
| 625.2 |
| 607.7 |
| 675.9 |
| 668.3 |
| 589.1 |
| 641.4 |
| 612.1 |
| 594.7 |
| 581.3 |
| 574.3 |
| 360.2 |
| 373.2 |
| 599.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.1 |
| 48.4 |
| 50.2 |
| 57.5 |
| 60.4 |
| 72.5 |
| 47.3 |
| 50.4 |
| 42.8 |
| 34.3 |
| 39.0 |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.2 |
| 359.2 |
| 359.2 |
| 359.2 |
| 424.3 |
| 349.7 |
| 530.0 |
| 530.0 |
| 530.0 |
| 530.0 |
| 530.0 |
| 620.3 |
| 620.3 |
| 530.0 |
| 617.7 |
| 618.8 |
| 618.8 |
| 618.8 |
| 618.8 |
| 518.1 |
| 518.1 |
| 618.8 |
| 132.6 |
| 136.5 |
| 140.5 |
| 144.6 |
| 148.9 |
| 175.4 |
| 156.9 |
| 183.6 |
| 187.7 |
| 191.9 |
| 197.9 |
| 203.0 |
| 374.2 |
| 381.4 |
| 215.8 |
| 400.8 |
| 259.6 |
| 267.1 |
| 274.3 |
| 281.5 |
| 246.2 |
| 252.6 |
| 302.8 |
| 11.5 |
| 12.4 |
| 13.3 |
| 12.1 |
| 10.5 |
| 11.2 |
| 14.4 |
| 12.3 |
| 12.9 |
| 14.2 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.2 |
| 1.2 |
| 7.3 |
| 1.2 |
| 6.7 |
| 6.0 |
| 5.1 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.2 |
| 36.9 |
| 35.5 |
| 33.0 |
| 33.9 |
| 37.1 |
| 33.6 |
| 18.3 |
| 23.4 |
| 17.2 |
| 5.9 |
| 5.6 |
| 11.5 |
| 11.8 |
| 11.6 |
| 12.3 |
| 12.6 |
| 12.5 |
| 12.7 |
| 8.3 |
| 8.2 |
| 8.6 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,752.7 |
| 3,216.9 |
| 3,248.8 |
| 3,446.8 |
| 3,507.7 |
| 3,124.9 |
| 3,123.3 |
| 3,231.0 |
| 2,737.9 |
| 2,782.8 |
| 2,796.6 |
| 2,816.9 |
| 2,899.2 |
| 3,014.6 |
| 2,967.6 |
| 2,637.8 |
| 2,652.6 |
| 2,714.3 |
| 2,658.0 |
| 2,649.9 |
| 2,637.2 |
| 2,707.7 |
| 2,752.8 |
| 2,766.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 25.6 |
| 22.9 |
| 24.5 |
| 18.0 |
| 36.2 |
| 14.2 |
| 45.1 |
| 44.4 |
| 43.2 |
| 45.8 |
| 47.3 |
| 53.9 |
| 51.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.4 |
| 6.6 |
| 4.5 |
| 5.0 |
| 4.9 |
| 5.7 |
| 4.8 |
| 4.4 |
| 5.2 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 17.4 |
| 172.4 |
| 124.1 |
| 70.3 |
| 55.3 |
| 31.2 |
| 33.7 |
| 29.9 |
| 34.0 |
| 63.4 |
| 60.0 |
| 56.6 |
| 41.9 |
| 50.8 |
| 46.9 |
| 39.8 |
| 41.9 |
| 41.8 |
| 42.0 |
| 36.3 |
| 44.6 |
| 37.3 |
| 36.6 |
| 38.6 |
| 37.8 |
| 26.3 |
| 30.0 |
| 22.2 |
| 19.7 |
| 25.0 |
| 23.6 |
| 18.5 |
| 20.5 |
| 35.3 |
| 38.4 |
| 19.3 |
| 35.9 |
| 40.5 |
| 43.0 |
| 37.0 |
| 40.6 |
| 42.1 |
| 41.9 |
| 46.1 |
| 388.5 |
| 322.6 |
| 341.0 |
| 319.0 |
| 448.8 |
| 382.8 |
| 385.6 |
| 343.4 |
| 291.2 |
| 251.4 |
| 248.5 |
| 242.7 |
| 268.2 |
| 334.4 |
| 294.7 |
| 293.6 |
| 248.6 |
| 243.3 |
| 245.7 |
| 229.4 |
| 212.0 |
| 207.4 |
| 214.6 |
| 210.9 |
| 223.0 |
| 43.6 |
| 7.3 |
| 7.5 |
| 6.4 |
| 7.5 |
| 5.6 |
| 6.5 |
| 8.9 |
| 7.5 |
| 8.1 |
| 8.8 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.7 |
| 2.5 |
| 2.3 |
| 4.1 |
| 3.1 |
| 1.8 |
| 2.3 |
| 0.0 |
| 1.5 |
| 2.0 |
| 5.9 |
| 2.2 |
| 2.3 |
| 3.1 |
| 0.0 |
| 37.4 |
| 52.9 |
| 49.9 |
| 46.7 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 30.4 |
| 43.4 |
| 44.5 |
| 51.1 |
| 49.9 |
| 57.8 |
| 43.8 |
| 50.7 |
| 57.3 |
| 52.1 |
| 36.4 |
| 29.5 |
| 36.1 |
| 20.4 |
| 0.5 |
| 26.5 |
| 24.1 |
| 18.7 |
| 20.2 |
| 19.8 |
| 22.1 |
| 11.7 |
| 14.3 |
| 1,039.7 |
| 497.0 |
| 890.4 |
| 881.5 |
| 877.9 |
| 867.7 |
| 864.8 |
| 850.6 |
| 541.5 |
| 537.8 |
| 528.3 |
| 507.5 |
| 498.8 |
| 496.3 |
| 475.3 |
| 317.2 |
| 342.5 |
| 185.6 |
| 212.6 |
| 215.0 |
| 219.5 |
| 193.0 |
| 199.6 |
| 175.2 |
| 1,362.3 |
| 838.0 |
| 1,209.4 |
| 1,330.3 |
| 1,260.7 |
| 1,253.3 |
| 1,208.2 |
| 1,141.8 |
| 792.9 |
| 787.8 |
| 771.0 |
| 775.7 |
| 833.3 |
| 791.1 |
| 768.9 |
| 565.7 |
| 585.8 |
| 431.3 |
| 442.0 |
| 427.1 |
| 426.9 |
| 407.7 |
| 410.5 |
| 398.2 |
| 4,204.6 |
| 4,110.3 |
| 3,670.6 |
| 3,676.8 |
| 3,658.9 |
| 3,155.9 |
| 3,116.2 |
| 3,106.2 |
| 2,931.3 |
| 2,919.5 |
| 2,895.8 |
| 2,874.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,729.9) |
| (1,633.2) |
| (1,563.1) |
| (1,415.5) |
| (1,306.6) |
| (1,223.6) |
| (1,039.2) |
| (999.7) |
| (938.1) |
| (885.3) |
| (847.5) |
| (713.8) |
| (485.9) |
| (483.5) |
| (482.7) |
| (449.5) |
| (208.9) |
| (222.6) |
| (202.7) |
| (196.9) |
| (92.3) |
| (35.7) |
| (0.6) |
| (25.3) |
| (18.0) |
| (1.7) |
| 1.9 |
| 2.7 |
| 3.5 |
| 15.5 |
| 16.0 |
| 16.0 |
| 7.8 |
| 9.7 |
| 10.0 |
| 9.5 |
| 2.6 |
| 0.9 |
| 0.7 |
| 0.6 |
| 1.9 |
| 3.4 |
| 7.5 |
| 5.9 |
| 3.2 |
| 3.3 |
| 8.4 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 6.7 |
| 6.4 |
| 6.1 |
| 5.5 |
| 5.3 |
| 5.0 |
| 5.0 |
| 5.0 |
| 4.8 |
| 4.9 |
| 4.9 |
| 5.0 |
| 4.9 |
| 4.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| 2,390.4 |
| 2,378.9 |
| 2,039.4 |
| 2,116.5 |
| 2,247.0 |
| 1,864.9 |
| 1,908.7 |
| 2,083.1 |
| 1,939.5 |
| 1,991.2 |
| 2,020.6 |
| 2,036.2 |
| 2,060.9 |
| 2,218.7 |
| 2,193.8 |
| 2,067.1 |
| 2,061.9 |
| 2,278.1 |
| 2,211.1 |
| 2,222.8 |
| 2,210.2 |
| 2,300.0 |
| 2,342.3 |
| 2,367.8 |
| 2,039.4 |
| 2,116.5 |
| 2,247.0 |
| 1,871.6 |
| 1,915.1 |
| 2,089.2 |
| 1,945.0 |
| 1,995.0 |
| 2,025.6 |
| 2,041.2 |
| 2,065.9 |
| 2,223.5 |
| 2,198.7 |
| 2,072.1 |
| 2,066.9 |
| 2,283.0 |
| 2,216.0 |
| 2,222.8 |
| 2,210.2 |
| 2,300.0 |
| 2,342.3 |
| 2,367.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 808.6 |
| 912.9 |
| 1,029.9 |
| 1,215.5 |
| 1,093.7 |
| 1,141.9 |
| 1,301.6 |
| 978.8 |
| 1,044.1 |
| 1,110.3 |
| 1,144.6 |
| 1,164.4 |
| 981.5 |
| 936.2 |
| 641.8 |
| 666.2 |
| 882.5 |
| 877.1 |
| 888.6 |
| 892.0 |
| 1,285.0 |
| 1,311.7 |
| 933.7 |
| 2,039.4 |
| 2,116.5 |
| 2,247.0 |
| 1,864.9 |
| 1,908.7 |
| 2,083.1 |
| 1,939.5 |
| 1,991.2 |
| 2,020.6 |
| 2,036.2 |
| 2,060.9 |
| 2,218.7 |
| 2,193.8 |
| 2,067.1 |
| 2,061.9 |
| 2,278.1 |
| 2,211.1 |
| 2,222.8 |
| 2,210.2 |
| 2,300.0 |
| 2,342.3 |
| 2,367.8 |
| 1,887.1 |
| 1,543.7 |
| 1,616.8 |
| 1,743.2 |
| 1,356.8 |
| 1,309.0 |
| 1,576.5 |
| 1,225.9 |
| 1,273.5 |
| 1,298.7 |
| 1,308.3 |
| 1,327.9 |
| 1,224.1 |
| 1,192.1 |
| 1,321.3 |
| 1,043.4 |
| 1,399.7 |
| 1,325.2 |
| 1,329.7 |
| 1,309.9 |
| 1,535.7 |
| 1,571.6 |
| 1,446.2 |