| (in millions of USD) | Q2 FY 25 | Q1 FY 25 | Q2 FY 24 | Q1 FY 24 | Q2 FY 23 | Q1 FY 23 | Q2 FY 22 | Q1 FY 22 | Q2 FY 21 | Q1 FY 21 | Q2 FY 20 | Q1 FY 20 | Q2 FY 19 | Q1 FY 19 | Q2 FY 18 | Q1 FY 18 | Q2 FY 17 | Q2 FY 16 | Q2 FY 15 | Q2 FY 14 | Q2 FY 13 | Q2 FY 12 | Q2 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | 130.9 | 115.1 | 141.2 | 150.5 | 147.0 | 146.2 | 8.2 | 331.5 | 372.8 | 296.8 | 38.5 | 29.1 | 30.1 | 33.4 | 5.8 | 15.0 | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 537.7 | 494.6 | 505.1 | 576.3 | 559.2 | 1,052.8 | 153.6 | 131.3 | (32.9) | 83.9 | (366.2) | 117.0 | - | - | - | - | - | - |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 163.4 | 148.3 | 129.3 | 131.2 | 113.8 | 101.5 | 96.5 | 107.8 | 115.2 | 129.0 | 131.8 | 137.1 | 137.4 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 620.7 | 362.0 | 0.0 | 182.7 | 1,105.3 | 69.9 | - | 325.9 | - | - | - | - | - | 266.9 | 482.3 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 20.2 |
| 44.6 |
| - |
| - |
| - |
| - |
| - |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 35.4 | - | 31.9 | - | - | - | 26.1 | - | 25.3 | - | 24.0 | - | 26.7 | - | 29.2 | 32.1 | 32.9 | 34.1 | 34.2 | 35.2 | 26.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | 14.7 | - | 2.2 | - | 6.4 | - | (168.6) | - | 196.3 | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| 143.9 |
| 106.2 |
| 77.0 |
| 60.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 16.8 | 14.6 | 12.7 | 6.0 | 15.3 | 1.2 | 4.2 | 1.0 | - | 0.1 | 0.1 | 0.6 | 0.1 | 0.1 | 2.2 | 1.7 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | 210.7 | - | 444.5 | 41.1 | 75.8 | 19.0 | 129.6 | - | 71.5 | - |
| Gains & Losses On Investments | - | 29.5 | (25.2) | 17.9 | (176.4) | 543.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 3.8 | 5.4 | 4.3 | (1.5) | (0.8) | 0.4 | (2.1) | 2.7 | 2.5 | 13.2 | 2.7 | (0.1) | 4.3 | (0.4) | 0.1 | 0.4 | 2.6 |
| Change In Inventory | - | (0.5) | (0.6) | 8.4 | 3.5 | 2.1 | 1.1 | (0.4) | 0.0 | (2.6) | 0.4 | (0.6) | (2.8) | (3.2) | 1.5 | 6.3 | 2.3 | (0.4) |
| Change In Accounts Payable | - | (11.8) | 7.1 | (0.4) | 5.6 | 4.5 | (0.2) | 0.1 | (0.9) | 0.2 | (0.4) | (1.0) | (0.6) | (0.9) | (1.2) | 0.4 | 4.9 | (4.1) |
| Change In Other Working Capital | - | (17.3) | (21.3) | (7.8) | 52.3 | 41.3 | (3.6) | 17.4 | 13.7 | 9.1 | 5.5 | (3.0) | 7.5 | 11.4 | 7.3 | 10.4 | 13.9 | 0.3 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 644.8 | 621.8 | 576.3 | 934.7 | 428.1 | 265.7 | 219.9 | 164.7 | 181.1 | 262.0 | 271.7 | 192.2 | 189.0 | 166.6 | 59.5 | 78.8 | 93.2 |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (325.7) | (650.8) | (338.5) | 176.6 | (143.1) | (170.7) | (21.4) | (8.3) | 1.8 | (9.4) | (13.3) | 11.4 | 6.1 | (369.8) | (644.6) | (587.7) | (372.9) |
| 437.4 |
| 267.0 |
| Debt Repaid | - | 190.8 | 28.0 | 27.5 | 892.9 | 1,343.7 | 146.7 | 262.6 | 441.0 | 189.7 | 251.1 | 178.8 | 164.2 | 113.6 | 48.1 | 45.4 | 208.8 | 32.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 200.0 | - |
| Common Stock Repurchased | - | 75.7 | 53.3 | 70.6 | 28.6 | - | 31.1 | - | - | - | - | - | - | - | - | - | 0.1 | - |
| Dividends Paid | - | 63.6 | 62.8 | 60.7 | 61.5 | 30.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 264.9 | 210.6 | (233.6) | (973.4) | (220.9) | (168.5) | (136.6) | (148.9) | (189.7) | (251.1) | (243.9) | (214.0) | (182.6) | 207.5 | 406.6 | 616.7 | 281.1 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 583.9 | 181.6 | 4.1 | 137.9 | 64.1 | (73.5) | 61.9 | 7.6 | (6.8) | 1.5 | 14.5 | (10.4) | 12.5 | 4.3 | (178.5) | 107.8 | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |