| (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 | Q2 FY 15 | Q2 FY 14 | Q2 FY 13 | Q2 FY 12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||
| Net Income | (48.9) | (2.9) | (1.8) | 61.5 | (121.3) | (35.4) | 21.7 | 52.0 | (11.5) | (198.2) | (39.5) | (61.5) | (28.9) | (12.0) | (28.3) | (10.0) | ||||||||
| (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 | 7.8 | 98.1 | 133.8 | 150.6 | 78.4 | 7.8 | (82.9) | (310.6) | (79.2) | (163.3) | (123.2) | 82.2 | (54.8) | (114.7) | (160.2) | (358.6) | (267.3) | 128.4 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 86.6 | 93.6 | 97.6 | 99.0 | 106.1 | 131.4 | 153.9 | 276.3 | 485.8 | 571.8 | 509.5 | 422.9 | 431.1 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 190.3 | 70.5 | 0.0 | 0.0 | 21.4 | 16.0 | 11.6 | 693.8 | 1,054.1 | 648.3 | 1,795.9 | 994.9 | 753.8 | 523.6 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 221.2 | 574.9 | 292.0 | 1,325.5 | 1,007.0 | 2,075.0 | 2,452.9 | 3,365.0 | 2,451.8 | 1,407.3 | 2,114.9 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 111.5 | 396.7 | 629.8 | 199.2 | 56.7 | 968.0 | 371.7 | (511.7) | (509.8) | 28.2 | (1,020.1) | (548.6) | (461.2) | (234.7) | ||||
| (12.6) |
| (80.2) |
| 6.1 |
| (77.8) |
| 65.9 |
| (43.0) |
| 11.4 |
| (47.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||
| Depreciation & Amortization | - | 58.8 | 59.2 | - | - | 64.4 | 62.9 | - | - | 73.6 | 73.8 | - | - | 70.0 | 68.0 | - | 136.9 | 142.7 | 141.7 | 141.1 | 128.2 | 103.4 | 109.8 | 115.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deffered Income Tax | - | 1.0 | 0.6 | - | - | 0.1 | (0.8) | - | - | 0.2 | 0.2 | - | - | 0.2 | 0.3 | - | 1.8 | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | (175.8) | - | - | - | (2.2) | - | - | 243.7 | 1.5 | ||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| (469.5) |
| 455.9 |
| 428.6 |
| 440.7 |
| 437.2 |
| 418.8 |
| Amortization Of Intangibles | - | - | - | 0.4 | 0.4 | 0.5 | 1.0 | 2.4 | 15.2 | 14.0 | 14.9 | 13.6 | 13.2 | 18.2 | 17.2 | 19.1 | 26.2 | 34.1 | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 9.4 | 16.3 | 15.3 | 11.3 | 14.1 |
| Deffered Income Tax | - | (1.6) | (2.1) | (1.2) | 0.9 | (0.9) | (1.2) | (0.7) | 2.3 | 0.2 | 10.0 | (27.2) | 3.7 | 5.6 | (5.2) | (2.5) | (19.5) | (5.4) | - |
| Asset Impairments | - | - | - | - | - | - | - | - | 53.7 | 270.7 | 112.2 | 67.7 | 0.0 | 167.6 | 432.2 | 155.3 | 51.2 | 24.2 | 334.2 |
| Gains & Losses On Investments | - | (1.4) | 1.4 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 1.3 | (19.0) | 0.0 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | (35.2) | (23.0) | 80.9 | (83.5) | (32.8) | 45.0 | 25.1 | 1.9 | (96.5) | 6.5 | (136.7) | 77.8 | 132.9 | 68.9 | 21.8 | 64.9 | - |
| Change In Inventory | - | (8.0) | (6.1) | (6.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (5.7) | (8.2) | (13.4) | 6.3 | (78.0) | (6.4) | 103.3 | 8.9 | (14.5) | (10.7) | (24.7) | (17.6) | (10.9) | 18.4 | 12.2 | (11.0) | 2.7 | - |
| Change In Other Working Capital | - | - | (8.2) | (6.3) | 132.3 | 63.4 | (118.5) | 56.3 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 3.7 | (5.0) | (11.6) | (5.1) | (33.5) | (26.5) | 30.2 | 14.3 | 52.6 | 29.1 | 136.9 | 217.9 | 39.0 | (46.7) | 8.3 | 0.9 | (5.1) | - |
| Cash From Operating Activities | - | 301.8 | 467.2 | 629.8 | 199.2 | 78.1 | 984.0 | 383.3 | 182.1 | 544.3 | 676.5 | 775.8 | 446.3 | 292.6 | 288.9 | 107.2 | 411.8 | 368.3 | 523.6 |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 47.0 | 0.0 | 0.0 | 92.3 | 322.5 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 2.3 | 21.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 25.0 | - | - | - | - | - | - |
| Sales Of Investments | - | 26.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | 0.0 | 0.0 | 10.0 | 0.0 | (10.9) | (7.6) | (0.3) | 0.0 | 4.2 | 2.5 | (1.3) | (8.7) | 0.4 | (1.5) | (16.5) |
| Cash From Investing Activities | - | 80.4 | 157.5 | 54.7 | 309.0 | 7.2 | 63.1 | (50.4) | (663.5) | (1,081.6) | (530.5) | (1,823.3) | (980.8) | (1,184.0) | (641.2) | (1,171.5) | (413.2) | (307.1) | (828.2) |
| 1,769.7 |
| 1,194.0 |
| 2,208.7 |
| Debt Repaid | - | 0.0 | 0.0 | 21.2 | 56.9 | 11.2 | 49.9 | 101.1 | 671.8 | 713.3 | 1,008.9 | 1,040.3 | 1,291.3 | 695.7 | 266.2 | 449.6 | 210.0 | 156.3 | 328.6 |
| Common Stock Issuance | - | 13.2 | 5.7 | 5.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 4.9 | 66.3 | 50.7 | 15.4 | 0.0 | 0.0 | 25.7 | 0.0 | 0.0 | - | - | - | 12.0 | 0.0 | 122.2 | 40.1 | - | 20.5 |
| Dividends Paid | - | 85.3 | 85.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.5 | 22.1 | 19.0 | 17.4 | 125.9 | 91.0 | 90.3 | 83.3 | 93.5 | 92.7 | 91.7 | 82.9 |
| Other Financing Activities | - | (5.0) | (5.5) | (4.2) | 0.0 | (1.0) | (0.8) | (0.6) | (0.7) | 1.6 | 0.1 | (2.5) | 0.0 | (12.0) | (1.8) | 5.8 | 5.7 | - | (1.2) |
| Cash From Financing Activities | - | (129.8) | (416.4) | (520.4) | (456.9) | (225.7) | (1,097.5) | (382.2) | 434.8 | 284.3 | (195.6) | 918.9 | 726.8 | 866.6 | 299.7 | 976.6 | 358.7 | (452.8) | 676.1 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 252.4 | 208.2 | 164.1 | 51.2 | (140.4) | (50.4) | (49.3) | (46.5) | (253.1) | (49.6) | (128.5) | 192.2 | (24.8) | (52.6) | (87.6) | 357.2 | (391.7) | 371.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | 142.2 | 266.6 | 1,493.0 | 562.6 | 142.0 | (216.1) | 1,094.4 | 392.5 | 1,525.1 | 1,295.0 | 906.4 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.2) |
| (2.7) |
| (1.9) |
| (0.2) |
| (0.1) |
| 0.3 |
| 0.0 |
| 43.6 |
| 0.5 |
| - |
| 7.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |