| (in millions of USD) | 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 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q2 FY 14 | Q2 FY 13 | Q2 FY 12 | Q2 FY 11 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | 37.9 | 70.3 | 56.3 | 91.1 | 38.8 | 40.1 | 49.3 | (30.8) | 71.1 | 50.4 | 19.1 | 24.1 | 9.2 | 29.5 | 6.7 | (18.6) | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 255.5 | 26.0 | (95.8) | 317.7 | 241.6 | 255.5 | 97.3 | 164.6 | 26.9 | 48.9 | 158.0 | 217.5 | 218.9 | 213.3 | 139.1 | 97.4 | 92.9 | 81.9 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 144.0 | 142.7 | 145.7 | 128.5 | 130.8 | 129.8 | 136.8 | 124.4 | 105.5 | 95.5 | 92.3 | 94.1 | 97.9 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 61.3 | 257.7 | 148.0 | 108.0 | 42.0 | 10.5 | 97.9 | 686.1 | 708.6 | 345.8 | 192.0 | 188.9 | 368.2 | - | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 426.8 | 550.9 | 190.0 | 367.7 | 669.7 | 604.1 | 186.6 | 1,135.3 | 362.5 | 573.5 | 391.6 | 944.1 | 719.3 | 500.3 | 600.9 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 211.6 | 137.6 | 214.7 | 168.8 | 156.9 | 603.0 | 201.0 | (555.0) | (489.9) | (151.4) | 47.8 | 2.2 | (184.6) | - | - | |||
| (15.4) |
| (13.6) |
| 54.9 |
| 46.7 |
| 10.3 |
| 63.7 |
| 47.9 |
| 75.2 |
| 39.3 |
| (3.7) |
| 19.9 |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | - | 33.0 | 32.3 | - | - | 32.6 | 31.6 | - | - | 34.2 | 35.3 | - | - | 32.2 | 29.8 | - | 25.0 | 26.8 | 24.0 | 22.9 | 22.5 | 23.2 | 23.5 | 25.2 | 24.8 | 22.2 | 22.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deffered Income Tax | - | 0.9 | 0.6 | - | - | (0.5) | (0.7) | - | - | 0.1 | 0.1 | - | - | 0.3 | 0.3 | - | 0.0 | ||||||||||
| Asset Impairments | - | 0.0 | 0.0 | - | - | 0.0 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| (21.2) |
| 100.5 |
| 92.4 |
| 89.3 |
| 82.7 |
| 76.9 |
| Amortization Of Intangibles | - | 6.9 | 10.0 | 11.6 | 8.4 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 | 9.2 | 13.1 | 11.0 | 9.6 | 9.6 | 9.1 | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.4 | 0.4 |
| Deffered Income Tax | - | (1.0) | (3.7) | 6.5 | 1.8 | 0.6 | (0.9) | 0.7 | 0.9 | (2.7) | 0.0 | 0.1 | 2.4 | 3.7 | (1.0) | (1.5) | 0.3 | 0.2 | - |
| Asset Impairments | - | - | - | 7.5 | 44.0 | - | - | 0.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 3.6 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.6 | (2.2) | (19.4) | 4.4 | 21.9 | (5.8) | (6.2) | (3.5) | (1.6) | (5.5) | 5.1 | (10.0) | 6.4 | (0.5) | (5.4) | 8.4 | 3.9 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | (1.1) | (0.4) | (1.1) | (1.1) | (0.3) | (6.2) | - |
| Change In Other Working Capital | - | 9.8 | 9.3 | 6.8 | 0.4 | 7.4 | 3.4 | 1.1 | 1.1 | (0.8) | 4.4 | 2.0 | 2.5 | 2.5 | (3.6) | (4.2) | (6.2) | - | - |
| Other Operating Activities | - | 6.6 | 1.5 | (10.0) | (6.9) | (6.6) | (7.2) | 7.6 | (10.5) | (11.0) | (9.6) | (3.2) | 9.1 | 5.6 | - | - | - | - | - |
| Cash From Operating Activities | - | 272.9 | 395.3 | 362.7 | 276.8 | 198.9 | 613.5 | 298.9 | 131.2 | 218.8 | 194.4 | 239.7 | 191.1 | 183.5 | 192.0 | 122.0 | 175.0 | 171.4 | 149.6 |
| - |
| - |
| - |
| - |
| Acquisitions | - | 0.0 | 0.0 | 3.0 | 223.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 34.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.2) | 0.0 | (1.4) | 0.8 | - | - | - |
| Cash From Investing Activities | - | (49.2) | (200.1) | (70.4) | (280.1) | (31.0) | (1.5) | (158.8) | (632.9) | (766.4) | (343.2) | (212.5) | (271.0) | (509.1) | (202.4) | (116.6) | (34.5) | (170.6) | (527.1) |
| 100.9 |
| 220.1 |
| 937.0 |
| Debt Repaid | - | 195.9 | 106.9 | 242.9 | 110.6 | 353.1 | 256.1 | 132.6 | 506.4 | 194.2 | 316.5 | 126.6 | 100.8 | 86.6 | 84.7 | 290.9 | 76.0 | 80.3 | 73.6 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.9 | 162.6 | 202.5 |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 15.6 | 25.7 | 3.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | 45.5 | 255.5 | 240.5 | 215.4 | 195.9 | 159.4 | 135.5 | 114.5 | 97.4 |
| Other Financing Activities | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.6) | 0.0 | 0.0 | - | (0.4) | (0.4) | 1.6 | 0.1 | - | - |
| Cash From Financing Activities | - | (266.5) | (191.6) | (373.8) | 127.2 | (283.8) | (607.4) | (109.7) | 385.1 | 644.0 | 178.0 | (84.4) | 100.1 | 351.5 | 30.4 | 7.2 | (167.7) | (10.1) | 403.3 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | 118.1 | 23.7 | (57.2) | 20.2 | 25.9 | 20.0 | 12.6 | (27.3) | (9.3) | 25.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | 442.6 | 581.5 | 161.8 | 425.9 | 473.4 | 951.0 | 255.0 | 73.9 | (321.6) | 105.6 | 312.8 | 845.6 | 448.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.3 |
| 0.2 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |