| (in millions of USD) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (124.1) | 15.0 | (54.4) | 43.0 | (50.1) | 46.3 | 73.1 | 123.4 | 138.0 | 138.4 | 140.9 | 201.3 | 174.2 | 173.5 | 220.8 | 254.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (120.5) | (15.2) | 472.9 | 689.9 | 913.4 | 587.9 | 152.3 | 139.1 | 136.6 | 84.6 | 58.8 | (5.0) | (73.9) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 135.4 | 124.5 | 121.0 | 115.5 | 84.4 | 78.6 | 74.5 | 72.3 | 66.9 | 54.7 | 55.0 | 59.5 | 58.7 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | 107.1 | 149.9 | 218.9 | 135.8 | 64.5 | 33.8 | 34.9 | 38.5 | 25.1 | 16.8 | 26.8 | 24.4 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | 0.0 | 0.0 | 798.0 | 0.0 | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | (1.4) | 3.9 | 0.7 | (7.4) | 1.3 | 1.0 | (1.7) | (1.3) | (2.6) | (0.2) | (3.1) | (1.3) |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | 295.7 | 399.2 | 588.7 | 651.1 | 508.4 | 215.0 | 174.8 | 107.2 | 96.5 | 139.8 | 114.2 | 62.0 |
| Free Cash Flow To Equity | - | ||||||||||||
| 233.5 |
| 204.8 |
| 202.6 |
| 175.3 |
| 124.9 |
| 85.1 |
| 54.2 |
| 24.1 |
| 39.2 |
| 34.8 |
| 46.0 |
| 36.6 |
| 29.6 |
| 26.9 |
| 32.7 |
| 34.2 |
| 42.6 |
| 27.2 |
| 20.9 |
| 27.5 |
| 18.9 |
| 17.4 |
| 15.6 |
| 20.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 33.3 | 36.1 | 36.9 | 29.0 | 29.2 | 29.3 | 32.6 | 29.9 | 29.5 | 29.0 | 30.9 | 30.1 | 28.6 | 26.0 | 23.9 | 20.4 | 20.0 | 20.0 | 20.1 | 20.2 | 19.3 | 19.0 | 18.9 | 18.3 | 18.5 | 18.7 | 18.3 | 17.8 | 18.3 | 18.0 | 17.6 | 16.2 | 15.9 | 17.2 | 14.5 | 13.3 | 13.3 | 13.6 | 15.0 | 13.3 |
| Amortization Of Intangibles | 6.3 | 6.3 | 10.0 | 10.1 | 10.2 | 11.7 | 13.6 | 13.2 | 14.2 | 14.5 | 15.0 | 15.2 | 14.8 | 12.8 | 10.6 | 8.6 | ||||||||||||||||||||||||
| Stock-Based Compensation | 12.8 | 4.0 | 2.5 | 7.2 | 7.7 | 6.1 | 6.0 | 4.5 | 5.0 | 4.8 | 3.0 | 6.0 | 6.9 | 5.3 | 3.1 | 4.6 | 6.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | (3.2) | - | - | - | (0.1) | - | - | - | (1.7) | - | - | - | 3.3 | - | - | - | (5.7) | ||||||||||||||||||||||
| Asset Impairments | 11.6 | - | - | 0.0 | 127.7 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 45.9 | - | - | - | (11.7) | - | - | - | (43.8) | - | - | - | (26.8) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (3.4) | - | - | - | 3.1 | - | - | - | (2.0) | - | - | - | (11.6) | - | - | - | 75.1 | ||||||||||||||||||||||
| Change In Accounts Payable | - | (13.7) | - | - | - | (7.0) | - | - | - | (42.0) | - | - | - | (48.8) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 1.2 | - | - | - | (5.6) | - | - | - | (0.9) | - | - | - | (0.5) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | 9.7 | - | - | - | 0.2 | - | - | - | 2.1 | - | - | - | 1.4 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (55.5) | - | - | - | 74.4 | - | - | - | 158.1 | - | - | - | 198.9 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 11.8 | - | - | - | 41.3 | - | - | - | 44.3 | - | - | - | 35.0 | - | - | - | 9.4 | - | - | - | 8.2 | - | - | - | 9.8 | - | - | - | 6.9 | - | - | - | 8.2 | - | - | - | 4.0 | - | - |
| Acquisitions | - | - | - | - | - | 0.0 | - | - | - | 6.0 | - | - | - | 82.2 | - | - | - | 36.1 | ||||||||||||||||||||||
| Divestitures | - | 18.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | (0.0) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 6.6 | - | - | - | (41.1) | - | - | - | (50.3) | - | - | - | (117.2) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | (3.5) | - | - | - | (5.9) | - | - | - | (21.3) | - | - | - | (14.8) | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 0.0 | - | - | - | 50.0 | - | - | - | 96.4 | - | - | - | 150.1 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (15.3) | - | - | - | (67.7) | - | - | - | (118.2) | - | - | - | (164.8) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.3 | - | - | - | (6.5) | - | - | - | 3.2 | - | - | - | 2.2 | - | - | - | (0.5) | - | - | - | 2.9 | - | - | - | 1.4 | - | - | - | (0.9) | - | - | - | 0.2 | - | - | - | (1.1) | - | - |
| Net Change In Cash | - | (62.9) | - | - | - | (40.9) | - | - | - | (7.2) | - | - | - | (80.9) | - | - | - | (77.3) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (67.3) | - | - | - | 33.1 | - | - | - | 113.8 | - | - | - | 163.8 | - | - | - | 87.8 | - | - | - | 78.0 | - | - | - | 42.4 | - | - | - | 33.4 | - | - | - | 40.7 | - | - | - | 28.2 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 32.7 |
| 41.9 |
| 55.5 |
| 57.8 |
| 36.2 |
| 33.6 |
| 32.3 |
| 32.9 |
| 32.1 |
| 22.4 |
| 22.2 |
| 22.1 |
| 20.9 |
| Stock-Based Compensation | 26.6 | 23.6 | 20.3 | 21.1 | 17.2 | 17.0 | 13.1 | 11.8 | 14.7 | 12.8 | 21.1 | 13.5 | 8.4 |
| Deffered Income Tax | - | (48.0) | 3.4 | 12.9 | 3.1 | (43.3) | 4.5 | (0.8) | (9.0) | 0.9 | 2.6 | (3.7) | (36.5) |
| Asset Impairments | - | 214.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 27.9 | 44.4 |
| Gains & Losses On Investments | - | (0.3) | (0.7) | (7.5) | 0.0 | 0.0 | 0.0 | 0.0 | 27.6 | 0.0 | 0.0 | - | - |
| Change In Accounts Receivable | - | (40.2) | (72.7) | 30.3 | (17.7) | 219.7 | (16.9) | (6.0) | 44.4 | 13.4 | (24.5) | (7.0) | 12.1 |
| Change In Inventory | - | (37.4) | 31.9 | 42.4 | 161.0 | 81.5 | (24.6) | (9.0) | 36.5 | 10.3 | 2.4 | (67.5) | (7.7) |
| Change In Accounts Payable | - | (8.4) | (37.6) | 32.3 | (29.0) | 98.4 | (5.8) | (22.0) | 31.7 | 8.7 | 4.1 | (43.7) | 26.8 |
| Change In Other Working Capital | - | 6.3 | (5.3) | 2.2 | 2.9 | 23.4 | 5.0 | 1.6 | (0.3) | 1.3 | 0.0 | (0.6) | 3.1 |
| Other Operating Activities | - | (0.5) | (1.1) | 7.5 | 4.9 | (0.2) | 2.2 | (1.9) | 2.0 | 0.9 | (0.2) | 0.0 | 0.0 |
| Cash From Operating Activities | - | 402.8 | 549.0 | 807.6 | 786.8 | 572.9 | 248.8 | 209.7 | 145.7 | 121.7 | 156.6 | 141.1 | 86.3 |
| - |
| 0.0 |
| 6.0 |
| 83.4 |
| 307.8 |
| 43.2 |
| 0.0 |
| 98.0 |
| 3.5 |
| 183.9 |
| 0.0 |
| 30.5 |
| 39.8 |
| Divestitures | - | 7.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 42.6 | 0.0 | 2.4 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | 0.0 | 0.0 | 0.3 | (1.5) | (0.1) | (0.1) | 0.1 | (0.0) |
| Cash From Investing Activities | - | (85.6) | (154.3) | (302.2) | (442.8) | (98.0) | (27.5) | (133.1) | 2.5 | (205.8) | (12.9) | (46.6) | (48.9) |
| - |
| - |
| 0.0 |
| 0.0 |
| 835.1 |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | (6.2) | (17.8) | (14.4) | (24.0) | 2.7 | (3.0) | 7.4 | 20.1 | 12.2 | 0.1 | 0.0 | 0.7 |
| Common Stock Repurchased | - | 100.0 | 381.0 | 491.0 | 500.2 | 135.1 | 15.0 | 24.4 | 411.8 | 13.9 | 0.0 | 0.9 | 252.8 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.2) | (0.2) | (0.1) | (0.2) | (0.0) | 0.3 |
| Cash From Financing Activities | - | (160.5) | (435.3) | (506.8) | (524.2) | (184.5) | (61.2) | (78.2) | (65.9) | (67.8) | (23.9) | (44.1) | (57.6) |
| - |
| 155.3 |
| (36.7) |
| (0.6) |
| (187.5) |
| 291.8 |
| 161.1 |
| (3.2) |
| 80.9 |
| (154.6) |
| 119.7 |
| 47.2 |
| (21.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 588.7 |
| 651.1 |
| 471.3 |
| 175.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 8.2 |
| 8.6 |
| 8.7 |
| 8.1 |
| 8.3 |
| 8.1 |
| 8.0 |
| 8.1 |
| 8.1 |
| 8.6 |
| 7.9 |
| 8.2 |
| 8.2 |
| 8.0 |
| 7.7 |
| 7.8 |
| 8.7 |
| 5.8 |
| 5.5 |
| 5.5 |
| 5.6 |
| 5.6 |
| 5.6 |
| 3.4 |
| 2.9 |
| 3.8 |
| 4.9 |
| 5.5 |
| 3.8 |
| 1.7 |
| 4.5 |
| 3.1 |
| 2.9 |
| 4.1 |
| 1.8 |
| 3.0 |
| 4.8 |
| 3.5 |
| 2.8 |
| 3.6 |
| 3.4 |
| 3.1 |
| 3.6 |
| 2.7 |
| 4.2 |
| 4.9 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.8 |
| 26.7 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| 45.4 |
| - |
| - |
| - |
| (25.1) |
| - |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (32.0) |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| (14.9) |
| - |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (22.5) |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| 97.2 |
| - |
| - |
| - |
| 86.3 |
| - |
| - |
| - |
| 52.2 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| 48.9 |
| - |
| - |
| - |
| 32.2 |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 57.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| (45.0) |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (64.9) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.5) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| 104.5 |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (129.0) |
| - |
| - |
| - |
| (79.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (25.2) |
| - |
| - |
| - |
| (47.7) |
| - |
| - |
| - |
| (142.4) |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| 40.7 |
| - |
| - |
| - |
| (50.7) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (112.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |