| (in millions of USD) | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 9.4 | 9.0 | 7.5 | 8.6 |
| Restricted Cash | - | 17.0 | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 9.4 | 9.0 | 7.5 | 8.6 |
| Receivables | ||||
| Accounts Receivable | 232.8 | 227.1 | - | - |
| Current Assets | ||||
| Inventory | 31.2 | 18.3 | - | - |
| Prepaid Expenses | - | - | - | - |
| Other Current Assets | 0.2 | 33.7 | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | - | - | - | - |
| Accumulated Depreciation | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | |
| Current Liabilities | ||||
| Accounts Payable | 182.0 | 205.5 | - | - |
| Short Term Debt | 141.5 | 227.5 | - | - |
| Deferred Revenue Current | - | - | - | - |
| Non-Current Liabilities | ||||
| Long Term Debt | 1,243.2 | 1,743.9 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | - | - | - | - |
| Additional Paid In Capital | - | - | - | - |
| Retained Earnings | 1,239.1 | 1,158.5 | 1,100.1 | 1,002.3 |
| Supplementary Data | ||||
| Total Debt | 1,384.7 | 1,971.4 | - | - |
| Net debt | 1,375.3 | 1,962.4 | - | - |
| Working Capital | (475.8) | 3.6 | - | - |
| (in millions of USD) | 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 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 9.1 | 9.4 | 10.0 | 9.5 | 7.8 | 9.0 | 9.2 | 9.1 | - | 7.5 | 8.6 |
| Restricted Cash | - | - | - | - | - | 17.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.1 | 9.4 | 10.0 | 9.5 | 7.8 | 9.0 | 9.2 | 9.1 | - | 7.5 | 8.6 |
| Receivables | |||||||||||
| Accounts Receivable | 222.2 | 232.8 | 277.2 | 241.4 | - | 227.1 | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 37.9 | 31.2 | 22.9 | 22.9 | - | 18.3 | - | - | - | - | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | |||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 162.9 | 182.0 | 169.5 | 153.9 | - | 205.5 | - | - | - | - | - |
| Short Term Debt | 212.5 | 141.5 | 82.5 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 1,199.8 | 1,243.2 | 1,643.1 | 1,683.8 | - | 1,743.9 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 1,412.3 | 1,384.7 | 1,725.6 | 1,846.8 | - | 1,971.4 | - | - | - | - | - |
| Net debt | 1,403.2 | 1,375.3 | 1,715.6 | ||||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 626.2 | 807.7 | - | - |
| - |
| Long Term Investments | 7.6 | 8.1 | - | - |
| Equity Method Investments | 4.2 | 4.8 | - | - |
| Goodwill | - | - | - | - |
| Intangible Assets | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | - | - | - | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 6,791.4 | 6,736.9 | - | - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | - | - | - | - |
| Other Current Liabilities | 57.9 | 58.5 | - | - |
| Total Current Liabilities | 1,102.0 | 804.1 | - | - |
| - |
| Deferred Tax Liabilities | 1,310.2 | 1,219.8 | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 79.8 | 84.3 | - | - |
| Total Non-Current Liabilities | 2,171.4 | 1,994.8 | - | - |
| Total Liabilities | 4,559.6 | 4,585.8 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 2,231.7 | 2,151.1 | - | - |
| Total Equity | 2,231.7 | 2,151.1 | - | - |
| Book Value | 2,231.7 | 2,151.1 | - | - |
| Tangible Book Value | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 0.4 | 0.2 | 0.4 | 0.7 | - | 33.7 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 608.7 | 626.2 | 633.7 | 640.5 | - | 807.7 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | 7.2 | 7.6 | 7.8 | 8.0 | - | 8.1 | - | - | - | - | - |
| Equity Method Investments | 3.8 | 4.2 | 4.5 | 4.6 | - | 4.8 | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | 1,592.4 | 1,627.3 | - | 1,716.4 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,753.4 | 6,791.4 | 6,575.1 | 6,564.1 | - | 6,736.9 | - | - | - | - | - |
| 163.0 |
| - |
| 227.5 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 87.5 | 57.9 | 52.9 | 58.8 | - | 58.5 | - | - | - | - | - |
| Total Current Liabilities | 1,172.8 | 1,102.0 | 660.5 | 688.6 | - | 804.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1,302.9 | 1,310.2 | 1,250.6 | 1,236.7 | - | 1,219.8 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 78.0 | 79.8 | 80.2 | 84.3 | - | 84.3 | - | - | - | - | - |
| Total Non-Current Liabilities | 2,159.7 | 2,171.4 | 2,017.2 | 2,008.3 | - | 1,994.8 | - | - | - | - | - |
| Total Liabilities | 4,575.3 | 4,559.6 | 4,363.7 | 4,423.7 | - | 4,585.8 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,185.5 | 1,239.1 | 1,218.8 | 1,147.8 | 1,150.9 | 1,158.5 | 1,146.5 | 1,072.9 | 1,039.0 | 1,100.1 | 1,002.3 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,178.1 | 2,231.7 | 2,211.4 | 2,140.4 | - | 2,151.1 | - | - | - | - | - |
| Total Equity | 2,178.1 | 2,231.7 | 2,211.4 | 2,140.4 | - | 2,151.1 | - | - | - | - | - |
| 1,837.3 |
| - |
| 1,962.4 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (564.1) | (475.8) | (26.8) | (48.1) | - | 3.6 | - | - | - | - | - |
| Book Value | 2,178.1 | 2,231.7 | 2,211.4 | 2,140.4 | - | 2,151.1 | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - |