| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 56.8 | 30.7 | 57.2 | 49.3 | 60.8 | 18.1 | 28.7 | 16.1 | 29.4 | 25.6 | 5.5 | 22.8 | 13.7 | 50.1 | (8.7) | 7.7 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 194.0 | 123.6 | 83.3 | 62.8 | (278.2) | (333.2) | 156.6 | 247.9 | 147.9 | 151.5 | 121.7 | 100.8 | 29.8 | 32.9 | 124.3 | 65.8 | 102.5 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 384.0 | 355.7 | 348.2 | 332.7 | 337.5 | 347.5 | 356.0 | 310.9 | 298.7 | 305.2 | 318.8 | 299.4 | 284.9 | 269.9 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | 693.2 | 776.8 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | 1,915.5 | 1,702.0 | 2,029.8 | 493.8 | 20.0 | 1,932.9 | 2,116.8 | 1,413.9 | 675.0 | 1,054.3 | 975.0 | 1,003.2 | 563.2 | 1,459.7 | 669.0 | ||
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | (266.0) | (417.4) | (109.0) | |
| (215.9) |
| (62.4) |
| 9.8 |
| (9.8) |
| (95.8) |
| 2.7 |
| (213.5) |
| (26.5) |
| 31.1 |
| 59.5 |
| 31.1 |
| 34.8 |
| 105.4 |
| 34.8 |
| 50.2 |
| 57.5 |
| 55.1 |
| 57.4 |
| (7.1) |
| 42.4 |
| 67.7 |
| 27.4 |
| 20.0 |
| 36.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 95.4 | 96.1 | 96.8 | 95.8 | 91.0 | 87.6 | 87.7 | 89.4 | 86.5 | 86.6 | 86.3 | 88.8 | 86.4 | 82.9 | 82.1 | 81.3 | 87.2 | 84.5 | 83.4 | 82.4 | 84.7 | 86.8 | 86.7 | 89.2 | 91.0 | 90.7 | 89.6 | 84.7 | 81.6 | 78.1 | 76.2 | 75.0 | 71.2 | 70.0 | 78.3 | 79.2 | 77.3 | 76.2 | 75.1 | 76.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | 8.0 | - | - | - | 5.3 | - | - | - | 3.8 | - | - | - | 2.9 | - | - | ||||||||||||||||||||||
| Asset Impairments | 1.4 | 15.7 | 31.2 | 5.1 | 0.0 | 8.4 | 5.8 | 5.2 | 18.1 | 35.0 | 1.1 | 1.1 | 17.6 | 29.9 | 33.7 | 4.4 | 341.3 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 1.7 | - | - | - | 1.3 | - | - | - | (3.2) | - | - | - | (4.3) | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 20.0 | - | - | - | 18.0 | - | - | - | 2.3 | - | - | - | (4.3) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | (1.3) | - | - | - | 2.9 | - | - | - | 3.6 | - | - | - | 5.0 | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.5 | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 127.9 | - | - | - | 147.0 | - | - | - | 100.5 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | (0.9) | - | - | - | 0.2 | - | - | - | 2.9 | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (249.2) | - | - | - | (164.6) | - | - | - | (266.3) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | 725.0 | - | - | - | 550.0 | - | - | - | 624.9 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 550.0 | - | - | - | 215.0 | - | - | - | 0.0 | - | - | - | 500.0 | - | - | - | 500.0 |
| Debt Repaid | - | - | - | 647.4 | - | - | - | 520.1 | - | - | - | 569.2 | - | - | - | 39.9 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | 21.5 | - | - | - | 10.5 | - | - | - | 10.5 | - | - | - | 10.5 | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | 65.5 | - | - | - | 52.2 | - | - | - | 70.2 | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (55.8) | - | - | - | 34.6 | - | - | - | (95.7) | - | - | - | 71.0 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 242.1 |
| 220.5 |
| 209.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | 0.0 | 0.0 | 28.0 | 15.8 | 11.5 | 13.1 | 7.9 | 5.5 | 4.2 | 4.6 | 4.2 | 5.8 | 7.5 | 6.9 |
| Deffered Income Tax | 21.2 | 17.6 | 20.1 | 13.7 | (9.4) | 6.5 | 20.2 | (0.5) | (8.9) | 6.2 | (6.9) | 2.9 | 4.4 | 6.8 | 5.6 | 3.7 | 6.2 |
| Asset Impairments | 53.3 | 19.4 | 55.2 | 85.6 | 452.3 | 425.6 | 7.4 | 0.0 | 80.4 | 28.6 | 119.8 | 94.0 | 117.3 | 96.5 | 6.4 | 7.3 | 18.2 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 8.2 | 7.0 | 0.4 | (17.3) | (16.9) | 57.3 | 13.2 | 12.3 | 6.7 | (0.8) | 5.4 | 0.5 | (3.4) | 2.5 | 4.8 | 0.4 | (0.4) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 25.5 | 7.5 | (15.9) | 4.3 | (5.7) | (13.7) | (5.5) | 10.5 | 13.9 | (4.0) | 7.3 | 1.3 | 3.0 | 17.7 | (1.8) | 18.5 | (3.2) |
| Change In Other Working Capital | (8.0) | (13.5) | 9.3 | 12.5 | 30.0 | 66.3 | (2.6) | (5.1) | 7.7 | 1.1 | 5.0 | 11.1 | (1.2) | 2.2 | (0.7) | (0.8) | 1.0 |
| Other Operating Activities | 1.8 | 3.2 | 2.5 | 2.2 | 3.0 | 2.3 | (0.2) | (3.0) | (1.5) | 6.9 | 0.9 | 0.9 | 5.3 | (0.7) | (0.7) | - | - |
| Cash From Operating Activities | 483.1 | 464.0 | 370.3 | 437.7 | 372.9 | 175.0 | 536.4 | 522.6 | 490.9 | 468.1 | 526.3 | 458.8 | 424.0 | 427.3 | 359.4 | 356.5 | 327.6 |
| 465.5 |
| 215.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 42.0 | 6.6 | 0.0 | 0.0 | - |
| Other Investing Activities | (0.0) | 1.6 | 6.4 | (1.3) | 1.7 | 0.7 | (4.3) | (4.7) | 5.1 | 0.8 | 0.6 | (0.1) | 0.9 | 0.7 | 0.0 | 0.1 | 0.1 |
| Cash From Investing Activities | (897.6) | (970.2) | (879.1) | (537.9) | (586.5) | 21.5 | (784.0) | (974.7) | (517.1) | (646.2) | (864.7) | (861.6) | (682.9) | (741.9) | (445.4) | (541.1) | (269.4) |
| 547.7 |
| 142.2 |
| Debt Repaid | 1,624.9 | 1,452.3 | 1,917.7 | 420.4 | 646.9 | 1,697.7 | 1,817.6 | 969.1 | 878.5 | 588.8 | 681.4 | 984.5 | 510.2 | 847.4 | 390.9 | 304.5 | 154.0 |
| Common Stock Issuance | 0.0 | 300.0 | 200.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | 2.1 | (197.4) | 44.2 | 91.6 | 1.7 | 0.3 |
| Dividends Paid | 62.8 | 21.0 | 21.0 | 21.0 | 5.7 | 24.0 | 91.3 | 88.7 | 83.4 | 77.1 | 73.0 | 66.4 | 52.1 | 43.7 | 45.1 | 31.8 | 31.6 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 315.4 | 655.3 | 407.0 | 161.3 | (196.3) | 212.7 | 235.2 | 386.1 | (248.7) | 477.7 | 324.6 | (82.1) | 295.3 | 637.3 | 141.6 | 281.9 | 3.5 |
| - |
| - |
| - |
| Net Change In Cash | (99.2) | 149.1 | (101.9) | 61.2 | (409.9) | 409.2 | (12.4) | (66.0) | (275.0) | 299.7 | (13.8) | (485.0) | 36.4 | 322.7 | 55.6 | 97.3 | 61.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 112.5 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | 346.3 | (139.3) | 134.2 | 100.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 28.0 |
| 6.7 |
| 3.2 |
| 3.2 |
| 2.7 |
| 3.2 |
| 2.8 |
| 3.1 |
| 2.4 |
| 2.5 |
| 2.5 |
| 6.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.6 |
| - |
| 1.9 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (0.4) |
| 69.1 |
| 21.2 |
| 20.6 |
| 126.0 |
| 9.9 |
| 212.4 |
| 77.3 |
| 0.0 |
| 0.0 |
| 7.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 79.9 |
| 0.5 |
| 1.4 |
| 10.5 |
| 16.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 46.1 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (24.1) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| 15.1 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 62.6 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.6 |
| 110.3 |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| (44.5) |
| - |
| - |
| - |
| 106.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.6 |
| - |
| - |
| - |
| 121.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| (14.2) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 17.8 |
| - |
| - |
| - |
| (286.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.1 |
| - |
| 27.2 |
| - |
| - |
| - |
| 323.9 |
| - |
| - |
| - |
| 76.1 |
| - |
| - |
| - |
| 101.7 |
| - |
| - |
| - |
| 31.2 |
| - |
| - |
| - |
| 352.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| 18.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.1) |
| - |
| - |
| - |
| (9.5) |
| - |
| - |
| - |
| 186.2 |
| - |
| - |
| - |
| 120.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.1 |
| - |
| 65.0 |
| - |
| - |
| - |
| 159.6 |
| - |
| - |
| - |
| (59.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 438.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |