| (in millions of USD) | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 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 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (8.8) | (571.1) | (36.7) | (56.0) | (703.3) | (31.5) | (18.6) | (72.0) | 3.0 | (2.9) | (10.0) | (23.4) | (66.6) | 15.1 | 25.8 | 28.6 | ||||||||||||||||||||||||
| (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 | (672.6) | (1,184.4) | (825.5) | (33.3) | (13.3) | 71.7 | 42.6 | (527.6) | 140.2 | 151.1 | 128.1 | 167.7 | 392.1 | 178.6 | (64.4) | 4.6 | 16.2 | 23.8 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 1,344.1 | 927.8 | 217.1 | 203.0 | 187.0 | 167.9 | 215.6 | 81.2 | 72.7 | 128.8 | 137.0 | 174.7 | 119.3 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 197.4 | 180.7 | 122.2 | 105.5 | 104.2 | 114.8 | 125.4 | 69.6 | 68.8 | 63.3 | 69.9 | 84.5 | 71.5 | 83.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 0.0 | 750.0 | 150.0 | 50.9 | 1,731.5 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | 12.1 | 4.5 | (33.6) | (11.5) | (13.3) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 19.9 | (67.2) | 12.8 | (161.3) | 251.9 | 187.2 | 5.5 | 156.7 | 150.0 | 183.7 | 233.9 | 301.3 | 290.7 | 90.4 | 42.4 | ||
| 20.2 |
| 14.2 |
| (8.0) |
| 5.5 |
| (16.9) |
| 10.5 |
| (469.2) |
| (52.0) |
| 45.9 |
| 31.3 |
| 38.5 |
| 24.5 |
| 13.3 |
| 45.9 |
| 53.4 |
| 38.5 |
| 28.0 |
| 22.6 |
| 44.2 |
| 18.4 |
| 53.1 |
| 52.1 |
| 80.1 |
| 73.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 73.4 | - | - | 71.4 | - | - | - | 73.4 | - | - | - | 7.6 | - | 66.0 | - | - | 62.8 | - | - | 58.3 | - | - | - | 44.8 | - | - | - | 37.0 | - | - | - | 32.0 | - | 37.7 | - | - | - | 36.9 | - | - |
| Amortization Of Intangibles | 41.9 | 43.7 | 43.0 | 41.8 | 40.9 | 42.8 | 40.9 | 40.9 | 35.3 | 34.0 | 32.2 | 32.0 | 32.0 | 30.8 | 31.0 | 29.5 | ||||||||||||||||||||||||
| Stock-Based Compensation | 8.8 | 9.0 | 8.7 | 7.4 | 7.8 | 7.8 | 7.6 | 6.4 | 16.0 | 8.4 | 8.9 | 0.8 | 7.2 | 9.9 | 6.3 | 6.8 | 7.8 | |||||||||||||||||||||||
| Deffered Income Tax | (37.7) | - | - | (1.8) | - | - | - | (10.0) | - | - | - | 0.8 | - | 2.2 | - | - | (3.6) | |||||||||||||||||||||||
| Asset Impairments | - | 548.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 4.3 | - | - | 16.0 | - | - | - | 12.0 | - | - | - | 12.3 | - | 20.7 | - | - | 40.0 | |||||||||||||||||||||||
| Change In Inventory | 22.1 | - | - | 23.3 | - | - | - | 11.1 | - | - | - | 9.2 | - | 70.8 | - | - | 32.7 | |||||||||||||||||||||||
| Change In Accounts Payable | 26.9 | - | - | 4.2 | - | - | - | (11.8) | - | - | - | 15.6 | - | 24.7 | - | - | 83.4 | |||||||||||||||||||||||
| Change In Other Working Capital | 14.2 | - | - | (9.5) | - | - | - | 25.4 | - | - | - | 25.2 | - | 43.4 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 24.0 | - | - | (1.6) | - | - | - | (36.2) | - | - | - | 7.5 | - | (14.4) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 52.8 | - | - | 43.3 | - | - | - | 36.9 | - | - | - | 30.4 | - | 24.1 | - | - | 24.5 | - | - | 31.1 | - | - | - | 24.4 | - | - | - | 11.1 | - | - | - | 11.7 | - | 15.4 | - | - | - | 11.2 | - | - |
| Acquisitions | 0.3 | - | - | 18.9 | - | - | - | 760.9 | - | - | - | 3.9 | - | 13.8 | - | - | 103.5 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (53.1) | - | - | (60.5) | - | - | - | (797.8) | - | - | - | (34.4) | - | (35.2) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (1.4) | - | - | (2.3) | - | - | - | (3.9) | - | - | - | (0.8) | - | (4.6) | - | - | (2.7) | |||||||||||||||||||||||
| Cash From Financing Activities | 26.0 | - | - | 51.2 | - | - | - | 864.5 | - | - | - | 24.5 | - | (10.8) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | 1.2 | - | - | - | (0.8) | - | - | - | 0.0 | - | 2.5 | - | - | (1.4) | - | - | (8.1) | - | - | - | 1.6 | - | - | - | 5.6 | - | - | - | 4.7 | - | 3.7 | - | - | - | (14.1) | - | - |
| Net Change In Cash | (3.3) | - | - | (9.7) | - | - | - | 29.7 | - | - | - | (2.4) | - | (57.9) | - | - | 662.6 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (28.9) | - | - | (44.9) | - | - | - | (73.1) | - | - | - | (23.0) | - | (38.5) | - | - | 59.8 | - | - | 25.1 | - | - | - | (96.6) | - | - | - | (13.8) | - | - | - | 28.7 | - | 0.1 | - | - | - | (13.2) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 183.4 |
| 22.6 |
| 16.8 |
| - |
| Amortization Of Intangibles | 170.4 | 173.6 | 165.5 | 133.5 | 126.3 | 116.9 | 103.3 | 135.8 | 43.7 | 39.8 | 57.4 | 56.8 | 67.1 | 41.0 | 85.1 | - | - | - |
| Stock-Based Compensation | 33.8 | 32.9 | 29.7 | 34.1 | 39.0 | 35.4 | 28.9 | 22.0 | 25.1 | 21.5 | 19.0 | 16.3 | 17.6 | 13.3 | 9.4 | 4.9 | 3.1 | 2.6 |
| Deffered Income Tax | - | (2.2) | (10.0) | (27.4) | 24.0 | (30.2) | (52.0) | (32.4) | (57.0) | (56.0) | (8.9) | (28.0) | (139.5) | 9.9 | 7.2 | (1.7) | (0.3) | 2.7 |
| Asset Impairments | - | 1,049.8 | 645.0 | 0.0 | 0.0 | - | 1.6 | 0.0 | 7.1 | 183.8 | 6.1 | 12.5 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | (29.9) | 0.0 | 0.0 | (10.1) | 0.0 | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 10.8 | 57.1 | 16.3 | 45.2 | 111.0 | (42.7) | (49.9) | 72.4 | 44.3 | 51.0 | (64.0) | 19.9 | 98.9 | 37.3 | 6.0 | 6.1 | (16.3) |
| Change In Inventory | - | 12.0 | (39.1) | 24.7 | 118.8 | 130.0 | (23.8) | 44.9 | 47.2 | 34.0 | (19.7) | 0.4 | (57.8) | (80.0) | (26.7) | (10.8) | (11.6) | (10.8) |
| Change In Accounts Payable | - | (1.1) | 14.0 | (6.6) | (11.8) | 178.5 | (30.7) | (119.3) | 70.1 | 10.3 | 37.1 | 1.0 | (26.0) | 128.9 | 88.9 | (7.3) | 12.6 | (20.9) |
| Change In Other Working Capital | - | (39.3) | 9.9 | (20.4) | 46.5 | (45.4) | 30.7 | 17.2 | (16.1) | (36.0) | 31.6 | 85.1 | 98.6 | 130.1 | 79.0 | (7.4) | (7.9) | 4.6 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 217.3 | 113.5 | 135.0 | (55.9) | 356.1 | 301.9 | 130.9 | 226.4 | 218.8 | 247.0 | 303.8 | 385.8 | 362.2 | 174.0 | 57.2 | 62.0 | 38.7 |
| 14.8 |
| 12.5 |
| 11.0 |
| Acquisitions | - | 26.9 | 769.9 | 152.8 | 73.7 | 223.3 | 69.8 | 3,151.1 | 290.9 | 346.8 | 26.0 | 196.0 | 948.8 | 372.5 | 1,859.6 | 56.3 | 28.0 | 1.7 |
| Divestitures | - | 43.3 | 0.0 | 0.0 | - | 0.0 | 0.0 | 1,635.9 | 18.4 | 490.3 | 0.0 | 0.0 | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | 0.0 | 0.0 | 6.1 | (7.2) | (18.9) | (3.1) | 0.0 | (1.9) | 0.0 | - | - |
| Cash From Investing Activities | - | (179.4) | (955.5) | (242.5) | (176.4) | (320.5) | (175.1) | (1,632.8) | (167.9) | 89.9 | (82.0) | (247.0) | (1,030.1) | (475.0) | (1,941.0) | (70.0) | (40.4) | (12.5) |
| 0.0 |
| - |
| Debt Repaid | - | - | - | - | - | 0.0 | 40.0 | 1,387.5 | 131.3 | 65.6 | 37.5 | 1,232.9 | 15.5 | 679.8 | 531.4 | 10.0 | 8.8 | 5.0 |
| Common Stock Issuance | - | 1.3 | 1.9 | 1.8 | 5.8 | 745.2 | 3.5 | 11.9 | 4.7 | 6.9 | 2.2 | 6.1 | 613.9 | 324.2 | 756.8 | 3.7 | 0.9 | - |
| Common Stock Repurchased | - | 3.5 | 4.8 | 0.0 | 0.0 | - | 0.0 | 0.0 | 200.0 | 0.0 | 20.8 | 27.4 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | - |
| Other Financing Activities | - | (6.6) | (8.8) | (3.5) | (7.5) | (9.9) | (12.3) | (12.1) | (10.1) | (10.0) | (7.8) | (21.1) | (21.1) | (24.9) | (19.6) | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | (52.4) | 846.8 | 127.8 | (465.1) | 584.9 | (131.7) | 1,369.5 | (47.2) | (280.4) | (145.2) | (131.3) | 650.0 | (45.1) | 2,183.2 | 32.7 | (8.0) | (5.4) |
| (8.9) |
| (5.4) |
| (2.9) |
| 0.4 |
| Net Change In Cash | - | (11.8) | 3.3 | 20.5 | (695.1) | 618.3 | (8.6) | (135.4) | (17.0) | 40.3 | 24.3 | (108.0) | (5.9) | (171.1) | 407.3 | 14.6 | 10.6 | 21.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 49.4 |
| 27.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | 146.2 | (248.9) | 435.8 | (338.2) | 1,290.5 | 32.4 | 40.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 5.8 |
| - |
| 5.1 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (1.8) |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 4.6 |
| (14.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.4) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 1.4 |
| - |
| (23.8) |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| 18.0 |
| - |
| 24.2 |
| - |
| - |
| - |
| 34.1 |
| - |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| - |
| (45.7) |
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| (8.1) |
| - |
| (37.1) |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| 15.4 |
| - |
| - |
| 59.1 |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| - |
| 6.3 |
| - |
| 15.8 |
| - |
| - |
| - |
| 52.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.4 |
| - |
| - |
| 56.2 |
| - |
| - |
| - |
| (72.3) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| 40.4 |
| - |
| 15.5 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 3,147.8 |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (128.0) |
| - |
| - |
| (37.3) |
| - |
| - |
| - |
| (3,170.9) |
| - |
| - |
| - |
| (54.1) |
| - |
| - |
| - |
| (11.7) |
| - |
| (15.4) |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 502.8 |
| - |
| - |
| - |
| 18.8 |
| - |
| - |
| - |
| 9.4 |
| - |
| 9.4 |
| - |
| - |
| - |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.2 |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 20.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (2.5) |
| - |
| 1.2 |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| 707.7 |
| - |
| - |
| 245.1 |
| - |
| - |
| - |
| 3,239.0 |
| - |
| - |
| - |
| 57.4 |
| - |
| - |
| - |
| (47.3) |
| - |
| (5.3) |
| - |
| - |
| - |
| (71.2) |
| - |
| - |
| - |
| 256.0 |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| (13.9) |
| - |
| (1.4) |
| - |
| - |
| - |
| (98.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |