| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | Q3 FY 22 | Q2 FY 22 | Q3 FY 21 | Q2 FY 21 | Q3 FY 20 | Q2 FY 20 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 | Q2 FY 13 | Q3 FY 12 | Q2 FY 12 | Q3 FY 11 | Q2 FY 11 | Q3 FY 10 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | (1.0) | 15.0 | (6.0) | 45.0 | (62.0) | 78.6 | 115.9 | 144.4 | 169.8 | 178.7 | 147.5 | 190.0 | 123.7 | 124.8 | 115.8 | 117.8 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 53.0 | 44.0 | (336.0) | 30.0 | 464.4 | 596.6 | 493.0 | 486.9 | 423.8 | 475.5 | 459.6 | 473.4 | 493.8 | 391.8 | 387.7 | 394.7 | 346.1 | 270.4 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 272.0 | 292.0 | 269.0 | 248.3 | 259.9 | 250.1 | 238.4 | 238.2 | 249.3 | 258.4 | 269.5 | 284.7 | 207.8 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 252.0 | 181.0 | 226.0 | 398.8 | 289.6 | 267.6 | 270.1 | 193.7 | 189.8 | 259.6 | 234.7 | 228.4 | 195.8 | 271.2 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 1,950.0 | 0.0 | 599.0 | 348.6 | 0.0 | 847.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 1.6 | (8.5) | (8.7) | 5.5 | (0.5) | 0.3 | (5.7) | 4.5 | 0.3 | (4.2) | (4.5) | 0.0 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | (298.0) | (96.0) | 61.0 | 337.8 | 817.4 | 702.1 | 596.8 | 617.3 | 411.0 | 263.7 | 467.9 | 480.5 | 349.5 | 414.1 | 560.7 | |||
| 96.0 |
| 87.0 |
| 113.8 |
| 124.6 |
| 120.5 |
| 150.0 |
| 122.2 |
| 139.5 |
| 103.8 |
| 116.9 |
| 89.5 |
| 99.6 |
| 105.6 |
| 113.1 |
| 87.6 |
| 100.9 |
| 62.0 |
| 80.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | 2.6 | 6.1 | 2.9 | 6.8 | 7.0 | 7.1 | 7.2 | 7.2 | 7.3 | 7.3 | 7.3 | 7.3 | 9.4 | 8.5 | 10.7 | |||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.2 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 238.0 |
| 189.5 |
| 175.9 |
| 164.4 |
| 150.9 |
| 146.6 |
| Amortization Of Intangibles | - | 12.0 | 12.0 | 13.0 | 14.9 | 31.1 | 31.6 | 31.7 | 40.7 | 47.4 | 48.0 | 53.1 | 56.5 | 8.0 | 3.6 | (1.7) | (1.1) | - | - |
| Stock-Based Compensation | - | 36.0 | 42.0 | 41.0 | 46.5 | 63.1 | 45.3 | 37.4 | 27.8 | 35.3 | 20.5 | 36.9 | 21.7 | 13.2 | 15.2 | 19.6 | 22.3 | 19.7 | 17.7 |
| Deffered Income Tax | - | (43.0) | (203.0) | (37.0) | 22.8 | 58.8 | 8.1 | 23.1 | 16.0 | (151.3) | 20.2 | (9.2) | 48.5 | (2.2) | 26.9 | 53.0 | 40.5 | 66.6 | (2.7) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 0.3 | 4.9 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (138.0) | (7.0) | 128.0 | (27.4) | 7.5 | 59.0 | 62.8 | 21.5 | (36.0) | 41.6 | 21.5 | 48.2 | 32.4 | 89.5 | 15.4 | 31.7 | 4.6 | (11.9) |
| Change In Inventory | - | 21.0 | (270.0) | 64.0 | 71.0 | 124.1 | 101.4 | 63.1 | 206.1 | (167.5) | 144.6 | 244.1 | 227.7 | 203.5 | 260.3 | 179.3 | 232.0 | (8.8) | (130.7) |
| Change In Accounts Payable | - | (469.0) | (110.0) | 58.0 | 119.3 | 291.0 | 216.5 | 245.8 | 285.5 | (197.2) | (119.3) | 119.2 | 216.4 | 113.5 | 376.6 | 360.7 | 325.8 | 174.9 | 102.4 |
| Change In Other Working Capital | - | 22.0 | (84.6) | 78.8 | (15.0) | 134.1 | 15.6 | (14.4) | 64.7 | - | (14.4) | (7.4) | 63.5 | (11.0) | (8.2) | (23.1) | 13.1 | (15.7) | (6.2) |
| Other Operating Activities | - | (16.0) | (4.0) | (3.0) | (2.6) | 8.0 | (1.5) | (1.7) | (2.2) | (3.1) | 2.0 | (2.7) | (2.6) | (1.7) | (1.6) | (1.1) | (1.1) | 0.4 | - |
| Cash From Operating Activities | - | (46.0) | 85.0 | 287.0 | 736.6 | 1,107.0 | 969.7 | 866.9 | 811.0 | 600.8 | 523.3 | 702.6 | 709.0 | 545.3 | 685.3 | 828.8 | 666.2 | 699.7 | 478.7 |
| 268.1 |
| 199.6 |
| 192.9 |
| 185.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | 4.7 | 18.9 | 2,060.8 | 186.1 | 8.4 | 23.1 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 8.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | (0.0) | 4.7 | 18.9 | - | - | - | - | 0.0 | 0.0 | 3.4 |
| Cash From Investing Activities | - | (239.0) | 1,355.0 | (235.0) | (424.4) | (287.3) | (266.9) | (462.9) | (191.8) | (178.6) | (262.0) | (253.4) | (2,288.2) | (362.1) | (273.0) | (290.0) | (199.4) | (185.5) | (181.6) |
| - |
| - |
| - |
| Debt Repaid | - | 300.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | 3.1 | 3.3 | 3.3 | 3.2 | 4.1 | 4.5 | 5.2 | 6.6 | 3.6 | 8.5 | 21.1 | 42.2 | 35.4 | 35.2 |
| Common Stock Repurchased | - | - | 6.5 | 14.5 | 618.5 | 906.2 | 469.7 | 498.4 | 281.4 | 6.5 | 18.4 | 6.7 | 5.2 | 80.8 | 27.1 | 631.1 | 622.4 | 100.1 | 219.4 |
| Dividends Paid | - | 60.0 | 60.0 | 209.0 | 336.2 | 160.9 | 56.3 | 17.2 | 17.8 | 17.9 | 17.7 | 17.6 | 17.6 | 17.6 | 17.6 | 18.6 | 21.1 | 22.8 | 23.2 |
| Other Financing Activities | - | (5.0) | (15.0) | (16.0) | 1.5 | 3.0 | (4.5) | (0.5) | 0.0 | (8.6) | (0.4) | (0.4) | (0.9) | (0.6) | 4.1 | (0.9) | (1.3) | (0.4) | 0.7 |
| Cash From Financing Activities | - | 1,538.0 | (75.0) | 189.0 | (620.7) | (1,064.1) | (286.0) | (882.2) | (263.9) | (14.9) | (217.1) | (459.0) | 575.9 | 331.2 | 127.9 | (540.2) | (507.6) | (451.5) | (274.4) |
| 0.0 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 1,254.0 | 1,366.0 | 232.0 | (317.2) | (238.9) | 416.3 | (477.9) | 349.6 | 411.8 | 44.4 | (13.9) | (1,007.8) | 514.4 | 540.2 | (1.3) | (40.8) | 62.7 | 22.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 466.6 |
| 506.8 |
| 293.8 |
| Free Cash Flow To Equity | - | 1,352.0 | (96.0) | 660.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 11.0 |
| 11.3 |
| 10.8 |
| 12.4 |
| 12.1 |
| 12.9 |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 2.5 |
| 2.5 |
| - |
| - |
| 3.6 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |