| (USD in millions, except per-share data and share counts) | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 | Q2 FY 1630 Jun 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (6.4) | 34.1 | 49.5 | 93.5 | (38.9) | 51.3 | 187.8 | 45.8 | 24.8 | (18.0) | 90.2 | 119.1 | (3.1) | (443.1) | 24.5 | 73.4 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 1 May 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM31 Mar 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 170.7 | 138.2 | 309.7 | 188.2 | (271.2) | (422.8) | (616.8) | 191.4 | 213.8 | 264.2 | 255.1 | 216.9 | 192.6 | 148.5 | 168.9 | 130.6 | ||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 18 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 74.0 |
| 5.7 |
| (77.8) |
| (142.4) |
| (208.3) |
| (239.2) |
| (147.6) |
| (170.4) |
| (59.6) |
| 26.3 |
| 31.4 |
| 101.0 |
| 32.7 |
| 19.4 |
| 50.2 |
| 82.1 |
| 62.0 |
| 95.1 |
| 38.1 |
| 51.2 |
| 79.7 |
| 77.0 |
| 65.7 |
| 53.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 51.6 | 52.1 | 50.9 | 49.4 | 49.5 | 49.2 | 49.1 | 49.8 | 49.4 | 49.9 | 51.9 | 52.8 | 54.9 | 57.2 | 58.3 | 61.0 | 61.7 | 63.1 | 67.2 | 66.9 | 68.2 | 68.4 | 62.5 | 63.6 | 65.3 | 64.4 | 67.8 | 64.6 | 64.5 | 67.5 | 65.0 | 64.3 | 64.4 | 63.0 | 58.1 | 59.1 | 57.4 | 53.2 | 54.2 | 52.4 |
| Amortization Of Intangibles | - | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.6 | |||||||||||||||||||||||
| Stock-Based Compensation | (8.7) | 62.6 | (10.3) | (7.6) | (8.2) | 57.6 | (8.4) | (9.3) | (6.4) | 18.9 | (6.4) | 6.8 | 5.7 | 5.2 | 5.2 | 6.0 | 5.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | 33.7 | - | - | - | - | - | - | - | (3.2) | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.6 | 1.6 | - | 1.5 | 0.0 | 0.0 | 0.0 | 4.5 | 2.0 | 9.4 | 0.7 | 66.6 | 15.2 | 92.3 | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 104.9 | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | 35.1 | 28.3 | 26.3 | 45.4 | 24.7 | 21.9 | 18.7 | 38.2 | 24.4 | 15.1 | 17.7 | 16.3 | 20.7 | 12.8 | 34.1 | 117.1 | 71.3 | 57.6 | 57.6 | 100.1 | 83.4 | 82.4 | 80.2 | 118.1 | 79.9 | 91.6 | 91.2 | 96.6 | 98.8 | 83.8 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 1.8 | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (138.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (137.5) | - | - | - | (141.8) | - | - | - | (49.7) | - | - | - | 46.7 | - | - | - | 3.5 | - | - | - | 59.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 146.1 |
| 97.1 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 204.0 | 201.9 | 197.5 | 209.5 | 238.2 | 265.4 | 259.8 | 261.2 | 261.2 | 237.5 | 209.1 | 189.2 | 175.7 | 164.0 | 147.7 | 154.4 | 143.5 | 148.3 |
| Amortization Of Intangibles | - | 0.4 | 2.0 | 2.1 | 2.4 | 2.6 | 4.7 | 5.0 | 3.3 | 2.4 | 2.0 | 2.3 | 2.5 | 3.9 | 4.3 | 4.3 | 4.9 | |
| Stock-Based Compensation | 36.0 | 36.5 | 33.5 | 25.0 | 21.5 | 29.3 | 19.4 | 14.6 | 14.3 | 12.7 | 13.4 | 15.8 | 12.8 | 16.9 | 15.1 | 9.7 | 8.4 | |
| Deffered Income Tax | - | (19.2) | (110.8) | 10.6 | (9.3) | (22.6) | (38.9) | (1.8) | 23.2 | (15.0) | (5.5) | 11.1 | 0.5 | (37.8) | 5.3 | 21.7 | (8.6) | |
| Asset Impairments | - | 6.5 | 1.5 | 16.6 | 174.1 | 20.8 | 152.7 | 57.0 | 32.4 | 15.1 | 2.8 | 8.8 | 6.6 | 3.8 | 3.0 | 7.0 | 12.5 | |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.3 | - | (3.3) | 4.0 | (21.7) | - | |
| Change In Accounts Receivable | - | - | - | - | - | 43.6 | (58.5) | (11.3) | 4.6 | 13.2 | 0.7 | 26.4 | (33.8) | 15.9 | 2.4 | - | ||
| Change In Inventory | - | - | - | - | - | 2.9 | (9.1) | 2.4 | 1.8 | 0.5 | 1.0 | 2.5 | (0.4) | 1.5 | 1.3 | - | - | |
| Change In Accounts Payable | - | - | - | - | - | 175.5 | (97.3) | 36.1 | (11.4) | 23.4 | (30.5) | 43.8 | 32.6 | 49.0 | 37.7 | - | - | |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | (14.9) | (41.4) | (32.1) | ||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash From Operating Activities | - | - | - | - | - | 166.2 | (330.1) | 562.0 | 556.9 | 529.0 | 462.9 | 455.9 | 454.6 | 309.7 | 395.2 | |||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | 110.7 | 95.5 | 83.9 | 303.6 | 346.1 | 380.9 | 326.9 | 331.7 | 244.7 | 259.7 | 220.7 | 184.8 | 156.1 | 124.8 |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | 10.2 | 11.3 | 41.0 | 15.3 | 2.7 | 8.0 | 259.2 | 14.1 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | 126.2 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | 13.5 | - | - | - | - | - | - | |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash From Investing Activities | - | - | - | - | - | (89.3) | (83.4) | (310.6) | (451.4) | (410.5) | (327.8) | (328.1) | (253.3) | (364.7) | (234.3) | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | 10.3 | 6.7 | 8.0 | 8.0 | 5.7 | 16.6 | 8.4 | 9.8 | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Dividends Paid | - | - | - | - | - | 0.0 | 42.3 | 159.3 | 149.5 | 135.1 | 125.5 | 115.9 | 115.6 | 106.0 | 96.4 | 95.8 | 84.5 | 78.6 |
| Other Financing Activities | - | - | - | - | - | 0.0 | (0.4) | (2.3) | (1.0) | (1.1) | 0.6 | 1.4 | 2.4 | 0.0 | (0.8) | (2.1) | (0.5) | |
| Cash From Financing Activities | - | - | - | - | - | (19.9) | 584.4 | (186.5) | (192.6) | (158.0) | (163.7) | (151.1) | (146.8) | (76.2) | 63.4 | |||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (9.2) | 0.8 | 1.3 | (26.9) | (15.5) | (11.5) | (3.1) | (9.3) | 5.0 | 16.4 |
| Net Change In Cash | - | - | - | - | - | 52.0 | 167.0 | 62.1 | (96.3) | (38.7) | (27.3) | (50.3) | 38.9 | (142.7) | 221.3 | 56.4 | 27.1 | 88.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | 70.7 | (414.0) | 258.4 | 210.8 | 148.1 | 136.0 | 124.1 | 209.9 | 50.0 | 174.5 | 206.4 | 108.6 | 52.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 12.7 |
| 6.0 |
| 5.9 |
| 4.7 |
| 6.5 |
| 4.4 |
| 4.3 |
| 4.1 |
| 4.1 |
| 3.8 |
| 3.7 |
| 3.0 |
| 4.0 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.2 |
| 3.0 |
| 3.2 |
| 3.2 |
| 3.1 |
| 2.6 |
| 2.5 |
| - |
| - |
| (18.1) |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 7.5 |
| 0.0 |
| - |
| - |
| 24.6 |
| - |
| 16.6 |
| 11.6 |
| 27.3 |
| 12.5 |
| 5.6 |
| 27.4 |
| 1.6 |
| 2.8 |
| 0.6 |
| 5.5 |
| 5.0 |
| 4.3 |
| 0.3 |
| 0.5 |
| 0.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| 66.3 |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| 52.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (118.8) |
| - |
| - |
| - |
| (124.1) |
| - |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| 104.3 |
| - |
| - |
| - |
| 83.7 |
| - |
| - |
| - |
| 150.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| - |
| (17.7) |
| - |
| - |
| - |
| (34.1) |
| - |
| - |
| - |
| (57.5) |
| - |
| - |
| - |
| (78.9) |
| - |
| - |
| - |
| (87.6) |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.3 |
| - |
| - |
| - |
| 39.8 |
| - |
| - |
| - |
| 37.3 |
| - |
| - |
| - |
| 33.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| (47.9) |
| - |
| - |
| - |
| (53.4) |
| - |
| - |
| - |
| (41.7) |
| - |
| - |
| - |
| - |
| - |
| (142.6) |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (48.5) |
| - |
| - |
| - |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 4.3 |
| (12.6) |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| 60.8 |
| (35.7) |
| - |
| 391.2 |
| 264.8 |
| 176.8 |
| - |
| - |
| - |
| (247.1) |
| (136.1) |
| (183.1) |
| - |
| - |
| (2.4) |
| (78.4) |
| (106.7) |
| 78.3 |
| - |
| - |