| (in millions of USD) | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 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 | Q1 FY 11 | Q4 FY 10 | Q3 FY 10 | Q2 FY 10 | Q1 FY 10 | Q4 FY 09 | Q3 FY 09 | Q2 FY 09 | Q1 FY 09 | Q4 FY 08 | Q4 FY 07 | Q4 FY 06 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 240.8 | 181.8 | 139.1 | 112.1 | 107.4 | 232.3 | 298.1 | 274.4 | 250.5 | 155.5 | 179.4 | 110.4 | 133.0 | 108.4 | 95.6 | ||||||||||
| (in millions of USD) | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 139.1 | 298.1 | 179.4 | 95.6 | 160.3 | 68.4 | 314.8 | 288.6 |
| Restricted Cash | 28.7 | 25.5 | 35.4 | 2.5 | - | 31.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 139.1 | 298.1 | 179.4 | 95.6 | 160.3 | 68.4 | 314.8 | 288.6 |
| Receivables | ||||||||
| Accounts Receivable | - | - | 75.9 | 112.9 | 93.6 | 45.6 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 35.4 | 36.1 | 25.5 | 10.4 | 4.8 | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 5,041.1 | 5,010.1 | 4,635.0 | 5,103.2 | 3,919.1 | - | - | - |
| Accumulated Depreciation | 992.0 | 942.6 | 739.7 | 538.6 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 80.2 | 89.3 | 104.7 | 92.0 | 86.4 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1,000.0 | 830.0 | 920.1 | 650.0 | 715.0 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | 3,294.0 | 3,241.9 | 3,181.4 | 3,078.2 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | |||
| Supplementary Data | ||||||||
| Total Debt | 1,000.0 | 830.0 | 920.1 | 650.0 | 715.0 | - | - | - |
| Net debt | 860.9 | 531.9 | 740.6 | 554.4 | 554.7 | - | ||
| 141.2 |
| 147.8 |
| 113.6 |
| 160.3 |
| 208.6 |
| 138.7 |
| 176.8 |
| 68.4 |
| 314.8 |
| 288.6 |
| Restricted Cash | 30.2 | 22.8 | 28.7 | 27.4 | 24.1 | 24.9 | 25.5 | 36.9 | 35.6 | 37.6 | 35.4 | 3.3 | 3.5 | 2.0 | 2.5 | 1.9 | 1.8 | 1.1 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 240.8 | 181.8 | 139.1 | 112.1 | 107.4 | 232.3 | 298.1 | 274.4 | 250.5 | 155.5 | 179.4 | 110.4 | 133.0 | 108.4 | 95.6 | 141.2 | 147.8 | 113.6 | 160.3 | 208.6 | 138.7 | 176.8 | 68.4 | 314.8 | 288.6 |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 77.0 | 75.9 | 90.9 | 75.9 | 78.8 | 64.8 | 71.6 | 112.9 | 83.8 | 65.4 | 73.2 | 93.6 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Current Assets | 122.2 | 101.8 | 117.0 | 143.0 | 115.2 | 98.0 | 93.0 | 99.2 | 100.6 | 92.1 | 110.4 | 117.8 | 101.5 | 92.6 | 89.8 | 87.1 | 82.4 | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 904.2 | 835.2 | 804.8 | 853.0 | 730.9 | 841.7 | 903.5 | 954.0 | 808.9 | 767.7 | 821.6 | 797.5 | 727.9 | 666.6 | 674.2 | 613.7 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,230.6 | 5,129.2 | 5,041.1 | 5,453.4 | 5,312.8 | 5,134.0 | 5,010.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,163.5 | 1,071.5 | 992.0 | 1,141.7 | 1,071.7 | 1,004.8 | 942.6 | - | - | - | - | - | - | - | - | - | - | ||||||||
| Property,Plant & Equipment Net | 4,067.1 | 4,057.6 | 4,049.1 | 4,311.7 | 4,241.1 | 4,129.1 | 4,067.5 | 3,985.9 | 3,943.2 | 3,907.1 | 3,895.4 | 4,493.8 | 4,647.6 | 4,595.5 | 4,564.6 | 4,796.9 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | 39.0 | 39.0 | 39.0 | 235.4 | 235.4 | 229.3 | 229.3 | 229.3 | 229.3 | 229.3 | 229.3 | 200.1 | 200.1 | 200.1 | 200.1 | - | - | - | |||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 2.6 | - | 29.8 | 25.9 | 27.7 | |||||||
| Other Non-Current Assets | 59.4 | 63.3 | 66.4 | 40.0 | 43.4 | 50.7 | 55.8 | 49.5 | 86.2 | 94.4 | 88.0 | 52.6 | 63.3 | 58.4 | 61.5 | 71.6 | 77.7 | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 6,708.5 | 4,995.1 | 4,959.4 | 5,440.1 | 5,250.8 | 5,250.8 | 5,256.1 | 5,218.6 | 5,067.6 | 4,998.4 | 5,034.3 | 5,544.1 | 5,641.7 | 5,523.2 | 5,500.4 | 5,512.0 | |||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 318.3 | 199.5 | 210.7 | 276.1 | 249.3 | 238.9 | 276.9 | 296.0 | 317.8 | 263.9 | 254.4 | 355.5 | 293.8 | 271.4 | 303.3 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 1,320.0 | 920.0 | 1,000.0 | 950.0 | 850.0 | 800.0 | 830.0 | 800.0 | 830.0 | 830.0 | 920.1 | 650.0 | 600.0 | 600.0 | 650.0 | 715.0 | 735.0 | - | 715.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | 603.2 | 597.3 | 593.3 | 632.7 | 614.8 | 623.3 | 611.2 | 587.1 | 527.8 | 525.2 | 498.6 | 677.1 | 770.8 | 759.0 | 736.1 | 835.5 | 510.0 | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | 176.9 | 172.7 | 178.2 | 121.7 | 119.9 | 125.3 | 127.7 | 145.5 | 118.1 | 127.5 | 146.0 | 138.7 | 150.0 | 151.3 | 145.5 | 113.9 | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 2,418.4 | 1,889.5 | 1,982.2 | 1,980.6 | 1,834.0 | 1,787.4 | 1,845.9 | 1,828.6 | 1,793.7 | 1,746.6 | 1,819.1 | 1,821.3 | 1,814.7 | 1,781.7 | 1,834.9 | 1,897.3 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 4,451.9 | 3,298.0 | 3,294.0 | 3,279.6 | 3,265.1 | 3,249.7 | 3,241.9 | 3,213.8 | 3,194.6 | 3,182.9 | 3,181.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Retained Earnings | (394.8) | (418.5) | (513.4) | (22.3) | (31.5) | 31.0 | 7.0 | (3.5) | (75.5) | (84.6) | (129.0) | 472.7 | 554.4 | 485.5 | 440.3 | (17.5) | 338.9 | ||||||||
| Accumulated Other Comprehensive Income | 9.8 | 5.7 | (15.1) | (8.1) | (21.1) | (16.3) | (27.3) | (4.9) | (23.7) | (17.0) | (7.1) | (17.2) | 27.3 | 30.6 | 28.4 | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | 12.2 | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 4,290.1 | 3,105.6 | 2,977.1 | 3,459.4 | 3,416.8 | 3,463.4 | 3,410.2 | 3,390.1 | 3,273.8 | 3,251.8 | 3,203.0 | 3,722.8 | 3,827.0 | 3,741.5 | 3,665.5 | 3,614.6 | |||||||||
| Total Equity | 4,290.1 | 3,105.6 | 2,977.1 | 3,459.4 | 3,416.8 | 3,463.4 | 3,410.2 | 3,390.1 | 3,273.8 | 3,251.8 | 3,215.2 | 3,722.8 | 3,827.0 | 3,741.5 | 3,665.5 | 3,614.6 | 2,949.5 | 2,805.1 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 1,320.0 | 920.0 | 1,000.0 | 950.0 | 850.0 | 800.0 | 830.0 | 800.0 | 830.0 | 830.0 | 920.1 | 650.0 | 600.0 | 600.0 | 650.0 | 715.0 | 735.0 | - | 715.0 | - | - | - | - | - | - |
| Net debt | 1,079.2 | 738.2 | 860.9 | 837.9 | 742.6 | 567.7 | 531.9 | 525.6 | 579.5 | 674.5 | 740.6 | 539.6 | 467.1 | 491.6 | 554.4 | 573.8 | 587.2 | - | |||||||
| Working Capital | 585.9 | 635.7 | 594.2 | 576.8 | 481.6 | 602.8 | 626.6 | 658.0 | 491.0 | 503.8 | 567.1 | 442.0 | 434.1 | 395.2 | 370.9 | 380.7 | 459.2 | 442.2 | |||||||
| Book Value | 4,290.1 | 3,105.6 | 2,977.1 | 3,459.4 | 3,416.8 | 3,463.4 | 3,410.2 | 3,390.1 | 3,273.8 | 3,251.8 | 3,203.0 | 3,722.8 | 3,827.0 | 3,741.5 | 3,665.5 | 3,614.6 | 2,949.5 | 2,805.1 | |||||||
| Tangible Book Value | 4,251.1 | 3,066.6 | 2,938.1 | 3,224.0 | 3,181.4 | 3,234.1 | 3,180.9 | 3,160.8 | 3,044.5 | 3,022.6 | 2,973.7 | 3,522.7 | 3,626.9 | 3,541.4 | 3,465.4 | - | - | ||||||||
| - |
| - |
| Other Current Assets | 117.0 | 93.0 | 110.4 | 89.8 | 61.2 | 66.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 804.8 | 903.5 | 821.6 | 674.2 | 604.0 | 351.3 | - | - |
| 337.3 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 4,049.1 | 4,067.5 | 3,895.4 | 4,564.6 | 3,581.8 | 2,997.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 39.0 | 229.3 | 229.3 | 200.1 | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | 27.9 | 21.6 | - | - |
| Other Non-Current Assets | 66.4 | 55.8 | 88.0 | 61.5 | 33.6 | 8.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 4,959.4 | 5,256.1 | 5,034.3 | 5,500.4 | 4,247.4 | 3,378.8 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | 16.4 | 27.4 | 47.5 | 33.4 | 31.9 | - | - | - |
| Other Current Liabilities | 40.9 | 32.9 | 22.7 | 11.9 | 11.1 | - | - | - |
| Total Current Liabilities | 210.7 | 276.9 | 254.4 | 303.3 | 190.5 | 185.9 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 593.3 | 611.2 | 498.6 | 736.1 | 493.9 | 403.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 178.2 | 127.7 | 146.0 | 145.5 | 96.3 | 71.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,982.2 | 1,845.9 | 1,819.1 | 1,834.9 | 1,495.6 | 861.1 | - | - |
| - |
| - |
| - |
| Retained Earnings | (513.4) | 7.0 | (129.0) | 440.3 | 216.2 | 157.5 | - | - |
| Accumulated Other Comprehensive Income | (15.1) | (27.3) | (7.1) | 28.4 | 51.0 | (20.6) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 12.2 | - | - | - | - | - |
| Total Stockholders Equity | 2,977.1 | 3,410.2 | 3,203.0 | 3,665.5 | 2,751.8 | 2,517.8 | - | - |
| Total Equity | 2,977.1 | 3,410.2 | 3,215.2 | 3,665.5 | 2,751.8 | 2,517.8 | - | - |
| - |
| - |
| Working Capital | 594.2 | 626.6 | 567.1 | 370.9 | 413.6 | 165.4 | - | - |
| Book Value | 2,977.1 | 3,410.2 | 3,203.0 | 3,665.5 | 2,751.8 | 2,517.8 | - | - |
| Tangible Book Value | 2,938.1 | 3,180.9 | 2,973.7 | 3,465.4 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.5 |
| 61.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 652.0 |
| 589.2 |
| 604.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,739.2 |
| 3,653.3 |
| 3,581.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.5 |
| 33.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,494.8 |
| 4,309.7 |
| 4,247.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.0 |
| 192.8 |
| 147.1 |
| 190.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 521.9 |
| 493.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.5 |
| 100.7 |
| 96.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,545.2 |
| 1,504.6 |
| 1,495.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.5 |
| 216.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 83.6 |
| 60.3 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,949.5 |
| 2,805.1 |
| 2,751.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,751.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 554.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 413.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,751.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |