| (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 | 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 | 69.9 | 41.7 | 101.5 | 73.4 | 112.3 | 99.2 | 118.2 | 85.7 | 99.9 | 136.7 | (14.6) | (10.7) | (6.5) | (9.5) | (29.5) | 4.1 | ||||||
| (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 | 286.5 | 285.3 | 367.3 | 433.6 | 579.2 | 516.2 | (68.5) | (62.1) | (13.1) | (15.1) | (52.5) | 41.8 | 74.9 | 59.0 | 95.9 | 65.3 | 60.5 | 34.3 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 348.9 | 292.1 | 261.1 | 201.8 | 112.8 | 56.1 | 53.3 | 58.3 | 72.8 | 92.4 | 75.9 | 95.8 | 77.5 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | 182.9 | 433.8 | 217.0 | 72.4 | 21.2 | 115.9 | 158.2 | 15.3 | 147.8 | 156.2 | 341.2 | 46.3 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 767.9 | 966.1 | 609.7 | 479.7 | 735.3 | 79.5 | 386.5 | 83.3 | 514.7 | 29.0 | 79.8 | 56.0 | 434.5 | 44.0 | 35.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | 377.4 | 72.6 | 60.1 | 21.7 | 49.2 | (47.6) | (104.7) | 46.5 | (24.6) | 15.4 | (236.4) | 132.8 | 127.5 | ||
| (16.8) |
| 11.4 |
| 30.0 |
| 19.5 |
| 16.7 |
| 13.5 |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 80.8 | - | 72.2 | - | 54.0 | - | 41.7 | - | 22.1 | - | 13.7 | - | 13.2 | - | 14.4 | 18.7 | 18.8 | 19.0 | 17.0 | 21.6 | 17.3 | 15.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.3 | 4.4 | |||||
| Stock-Based Compensation | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 37.9 | 0.0 | 17.2 | 0.0 | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 71.6 |
| 64.0 |
| 41.2 |
| 15.9 |
| Amortization Of Intangibles | - | - | - | - | 37.5 | 13.7 | 1.2 | 1.2 | 3.7 | 10.9 | 15.9 | 18.7 | 23.3 | 37.9 | (37.3) | (32.6) | (17.7) | - |
| Stock-Based Compensation | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.9 | 2.0 | 2.5 | 1.9 | 0.1 | 0.0 | 0.0 | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 71.6 | 36.7 | 44.3 | 32.7 | 27.2 | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.7 | (8.8) | (32.8) | 46.6 | (0.3) | 6.5 | (4.6) | 0.3 | 6.1 | 6.0 | (9.3) | (3.0) | 8.5 | 2.9 | 3.9 | (0.3) | (0.3) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | 1.1 | 1.6 | 0.6 | (1.1) | 0.7 | 1.1 | 0.1 | 0.9 | 0.6 | (0.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 14.7 | 7.0 | (54.4) | (51.0) | (0.5) | 1.6 | 12.6 | 12.5 | 12.5 | 5.7 | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Operating Activities | - | 505.0 | 483.5 | 560.3 | 506.3 | 277.2 | 94.1 | 70.4 | 68.3 | 53.5 | 61.8 | 123.3 | 171.7 | 104.8 | 179.1 | 127.5 | 96.0 | 80.6 |
| 0.0 |
| 291.6 |
| 23.7 |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | 0.0 | 115.9 | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (348.0) | (782.1) | (253.0) | (316.2) | (106.3) | (83.9) | (17.0) | (67.9) | (187.2) | 5.1 | (149.3) | (123.3) | (382.7) | (109.7) | (120.0) | (447.8) | (69.1) |
| 139.0 |
| 0.0 |
| Debt Repaid | - | 1,055.4 | 575.0 | 822.7 | 651.9 | 959.2 | 82.7 | 448.2 | 74.9 | 546.5 | 104.6 | 60.7 | 7.1 | 201.4 | 70.3 | 30.5 | 12.5 | 40.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 6.0 | 6.1 | 6.2 | 6.2 | 4.6 | 7.9 | 13.6 | 10.3 | 0.0 | 0.0 | 132.3 | 139.0 | 122.4 | 106.9 | 95.5 | 72.3 | 39.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (53.8) | 349.3 | (233.2) | (184.4) | (32.2) | (9.9) | (84.4) | 31.1 | 138.6 | (76.3) | (46.7) | 15.8 | 281.0 | (85.3) | (10.7) | 325.1 | 38.0 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 103.2 | 50.6 | 74.1 | 5.7 | 138.7 | 0.3 | (31.1) | - | 6.7 | (9.4) | (72.7) | 64.1 | 3.2 | (15.9) | (3.2) | (26.6) | 49.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (195.6) |
| 56.9 |
| Free Cash Flow To Equity | - | - | - | 164.4 | (99.6) | (163.7) | 18.5 | (12.5) | (39.2) | (136.5) | (29.2) | (5.4) | 64.4 | (3.3) | 106.4 | 132.0 | (69.1) | 16.9 |
| - |
| - |
| 12.8 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |