| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (39.8) | (52.1) | (129.1) | (21.4) | (73.3) | (44.4) | 98.2 | 106.8 | 63.1 | (19.9) | (14.3) | 12.4 | 11.5 | (17.5) | (27.4) | (19.2) | |||||||||
| (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 | (242.4) | 351.2 | 403.7 | 519.9 | 235.4 | (242.4) | 87.3 | 41.4 | (52.5) | (58.0) | 67.8 | 176.9 | 57.1 | (8.1) | (361.0) | (9.1) | (23.1) | 55.5 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 86.6 | 93.6 | 97.6 | 99.0 | 106.1 | 117.2 | 124.0 | 118.5 | 100.5 | 104.1 | 73.8 | 53.3 | 51.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 190.3 | 70.5 | 0.0 | 0.0 | 21.4 | 16.0 | 11.6 | 5.8 | 4.7 | 9.2 | 236.2 | 2.1 | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 0.0 | 0.0 | 1.0 | 0.0 | 221.2 | 574.9 | 57.1 | 81.4 | 232.8 | 906.1 | 688.7 | 98.8 | 59.2 | 32.2 | 15.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 115.6 | 401.4 | 631.2 | 199.7 | (128.8) | 331.9 | 106.0 | (13.1) | 75.8 | 197.3 | (34.3) | 14.4 | - | - | - | ||
| (22.4) |
| (37.5) |
| (5.5) |
| 22.5 |
| 41.2 |
| 44.2 |
| 4.6 |
| (5.7) |
| 1.1 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | - | 25.8 | 26.9 | - | - | 30.0 | 29.5 | - | - | 31.5 | 30.7 | - | - | 29.6 | 29.6 | - | 24.3 | 24.4 | 25.9 | 25.6 | 17.9 | 16.0 | 12.4 | 11.9 | 18.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | - | 0.2 | 0.2 | - | 0.2 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | 85.0 | - | - | 43.5 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 72.4 |
| 74.5 |
| 77.3 |
| 76.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | 1.0 | 2.2 | 2.9 | 3.3 | 3.9 | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | (1.0) | (2.1) | (1.2) | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 352.5 | 19.3 | - | - |
| Gains & Losses On Investments | - | (1.4) | 1.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (8.0) | (6.1) | (6.2) | 11.8 | (17.6) | 13.6 | (28.6) | (15.6) | 8.3 | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (3.1) | (9.8) | (16.3) | 21.2 | 13.9 | 50.0 | (83.2) | (9.8) | (14.0) | (26.8) | 27.5 | (45.2) | 2.1 | 2.3 | (1.8) | (3.8) | - |
| Change In Other Working Capital | - | 8.2 | 5.1 | (1.7) | 0.1 | 1.3 | (7.7) | (0.4) | 0.1 | 0.0 | 0.0 | 8.4 | (2.0) | 0.1 | (1.6) | (0.3) | (0.7) | - |
| Other Operating Activities | - | (5.9) | (4.5) | (9.6) | (6.2) | (2.0) | (5.2) | (4.0) | (5.7) | (3.4) | (9.9) | (3.0) | 1.3 | (1.5) | (1.2) | (0.6) | 0.2 | (0.8) |
| Cash From Operating Activities | - | 305.9 | 471.9 | 631.2 | 199.7 | (107.3) | 347.9 | 117.7 | (7.3) | 80.5 | 206.5 | 202.0 | 16.4 | 14.8 | 27.5 | 24.0 | 58.4 | 129.2 |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 9.5 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 2.3 | 21.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 26.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 78.3 | (5.1) | 17.3 | 51.2 | 38.1 | 74.5 | 8.4 | (4.5) | 78.8 | 21.8 | (880.9) | 116.3 | (5.8) | (5.9) | (4.3) | (102.0) | (8.4) |
| 185.0 |
| - |
| Debt Repaid | - | - | 0.0 | 0.0 | 56.9 | 11.2 | 13.2 | 101.1 | 165.4 | - | - | - | - | 25.2 | 13.5 | 1.8 | 3.2 | 3.6 |
| Common Stock Issuance | - | 1.7 | 2.9 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | - | 0.0 | 69.0 | 112.1 | 212.0 | 68.6 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 69.0 | 102.8 | 59.5 | 0.0 | 0.0 | 0.0 | 0.0 | 8.1 | 20.7 | 46.8 | 15.1 | 10.2 | 10.0 | 32.2 | 51.4 | 55.2 | 50.4 |
| Other Financing Activities | - | (1.3) | (4.1) | (2.4) | (1.0) | (0.2) | (0.6) | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (68.5) | (343.4) | (470.1) | (113.0) | 22.0 | (416.1) | (89.8) | (3.4) | (178.5) | (290.9) | 647.7 | 6.2 | (9.6) | (13.9) | (16.0) | 48.1 | (137.1) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | 123.4 | 178.4 | 137.9 | (47.2) | 6.4 | 36.3 | (15.2) | (19.2) | (62.5) | (31.2) | 138.9 | (0.7) | 7.8 | 3.7 | 4.5 | (16.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | 401.4 | 632.2 | 142.8 | 81.2 | 893.6 | 62.0 | (97.1) | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 6.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |