| (in millions of USD) | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (17.1) | 53.6 | (138.5) | 76.1 | 49.5 | 79.6 | 69.0 | 58.6 | 11.3 | 49.8 | 3.4 | 9.1 | (15.0) | (40.4) | 41.2 | 13.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | (25.9) | 40.7 | 218.5 | 47.3 | 24.0 | 59.1 | 308.1 | 46.4 | 88.0 | 28.0 | 28.2 | (203.0) | 81.9 | 83.2 | 71.3 | 44.1 | 20.2 | 61.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 2,831.5 | 2,826.2 | 2,771.5 | 2,312.1 | 1,205.0 | 80.6 | 84.5 | 77.7 | 49.7 | 37.6 | 33.1 | 45.4 | 43.2 | 40.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 89.9 | 120.8 | 135.6 | 74.2 | 52.7 | 37.9 | 36.2 | 36.4 | 33.0 | 16.7 | 47.1 | 62.1 | 72.6 | 43.7 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 21.4 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (0.5) | (3.1) | 11.8 | (1.9) | (11.4) | 7.2 | (2.1) | (7.8) | (9.1) | 3.1 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 202.8 | 382.2 | 31.6 | 6.6 | (74.0) | 134.8 | 97.7 | 52.4 | 11.3 | 152.6 | 53.9 | 56.5 | (12.9) | 44.0 | 59.3 | |||
| 10.2 |
| 12.1 |
| 14.9 |
| 6.5 |
| 25.6 |
| 257.8 |
| 21.7 |
| 20.1 |
| 8.5 |
| 12.3 |
| 18.8 |
| 14.4 |
| 0.9 |
| 47.7 |
| 22.2 |
| 12.3 |
| 5.8 |
| 26.6 |
| 1.5 |
| 2.8 |
| (2.9) |
| (3.3) |
| 15.0 |
| 21.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 71.5 | 2,715.8 | 21.8 | 22.4 | 66.2 | 2,571.5 | 68.1 | 66.0 | 65.9 | 2,148.9 | 67.0 | 62.9 | 33.3 | 1,142.6 | 20.2 | 21.7 | 20.5 | 20.8 | 20.5 | 19.8 | 19.5 | 18.4 | 19.2 | 23.3 | 23.6 | 21.9 | 23.8 | 16.0 | 16.0 | 12.8 | 12.1 | 12.1 | 12.7 | - | 9.1 | - | 9.2 | - | - | - |
| Amortization Of Intangibles | 46.8 | 49.5 | 49.6 | 48.7 | 46.5 | 50.0 | 48.4 | 47.6 | 47.9 | 48.4 | 49.0 | 44.2 | 21.8 | 9.0 | 10.6 | 11.7 | ||||||||||||||||||||||||
| Stock-Based Compensation | 5.4 | 1.8 | 4.9 | 4.3 | 6.2 | 4.6 | 4.2 | 4.1 | 6.0 | 3.4 | 2.6 | 2.6 | 4.0 | 2.7 | 2.3 | 2.3 | 3.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 468.7 | - | - | - | 16.7 | |||||||||||||||||||||||
| Change In Inventory | 16.6 | - | - | - | 8.9 | - | - | - | 4.1 | - | - | - | (10.4) | - | - | - | 35.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (7.6) | - | - | - | 0.6 | - | - | - | 1.9 | - | - | - | (0.1) | - | - | - | (2.0) | |||||||||||||||||||||||
| Cash From Operating Activities | (248.0) | - | - | - | (60.0) | - | - | - | (95.1) | - | - | - | (32.1) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 24.8 | - | - | - | 20.1 | - | - | - | 46.1 | - | - | - | 31.4 | - | - | - | 12.6 | - | - | - | 11.5 | 10.8 | 6.1 | 10.7 | 10.3 | 9.7 | 11.4 | 9.2 | 5.9 | 9.8 | 8.4 | 12.0 | 6.2 | - | 6.4 | - | 8.4 | - | - | - |
| Acquisitions | 29.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 4,339.8 | - | - | - | 0.8 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 3.3 | - | - | - | 1.4 | - | - | - | 6.0 | - | - | - | 2.1 | - | - | - | 3.9 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 0.3 | - | - | - | (0.4) | - | - | - | (0.3) | - | - | - | 0.6 | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (57.5) | - | - | - | (21.1) | - | - | - | (51.8) | - | - | - | (4,373.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 11.7 | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (0.7) | - | - | - | (3.2) | - | - | - | (1.2) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 203.9 | - | - | - | 65.7 | - | - | - | 143.9 | - | - | - | 1,967.8 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | - | - | - | 1.3 | - | - | - | 0.0 | - | - | - | (3.0) | - | - | - | (1.5) | - | - | - | 3.9 | - | - | - | 0.7 | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | (2,435.9) | - | - | - | (22.5) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (272.8) | - | - | - | (80.1) | - | - | - | (141.2) | - | - | - | (63.5) | - | - | - | (34.8) | - | - | - | (3.2) | - | - | - | 15.2 | - | - | - | (39.1) | - | - | - | 13.8 | - | - | - | (7.2) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 78.9 |
| 32.2 |
| 27.9 |
| 23.6 |
| 21.4 |
| 21.3 |
| Amortization Of Intangibles | 194.6 | 194.3 | 193.9 | 163.4 | 41.4 | 38.9 | 45.7 | 39.8 | 21.9 | 12.2 | 8.8 | 17.3 | 17.9 | 19.2 | 14.8 | 13.4 | 11.0 | 10.7 | 11.0 |
| Stock-Based Compensation | 16.4 | 17.2 | 18.9 | 12.6 | 10.6 | 11.2 | 8.6 | 8.8 | 4.6 | 10.6 | 10.1 | 11.3 | 9.4 | 10.0 | 7.5 | 5.4 | 4.9 | 3.3 | 3.1 |
| Deffered Income Tax | - | (97.2) | (26.1) | (79.3) | (1.7) | (7.9) | 1.0 | (16.2) | 5.3 | (31.4) | 15.0 | (24.4) | (0.2) | (1.6) | (4.5) | (2.5) | (9.3) | (1.8) | (5.5) |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 1.2 | 253.6 | 0.0 | 0.0 | 3.1 | 0.0 | 0.0 | 1.2 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | 42.1 | 35.5 | 9.2 | 7.8 | (25.5) | 32.8 | (35.8) | (7.2) | (43.1) | 69.3 | (3.4) | 34.4 | 1.4 | (15.2) | (2.5) |
| Change In Inventory | - | 70.9 | (54.9) | (20.8) | 48.7 | 78.1 | 34.9 | (9.4) | 35.6 | 22.0 | (21.7) | (12.0) | 8.2 | 12.7 | 15.8 | 31.6 | 13.7 | (25.2) | 8.3 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (13.1) | (8.5) | (7.6) | 5.7 | 4.8 | (1.5) | (0.8) | 2.4 | (2.3) | (1.3) | (0.8) | 0.2 | (4.5) | (6.2) | 0.5 | (3.2) | (2.0) | - |
| Cash From Operating Activities | - | 292.7 | 503.0 | 167.2 | 80.8 | (21.3) | 172.7 | 133.9 | 88.8 | 44.3 | 169.3 | 101.0 | 118.6 | 59.7 | 87.6 | 81.7 | 38.6 | 86.9 | 97.8 |
| 22.4 |
| 16.9 |
| 13.2 |
| 14.0 |
| Acquisitions | - | 0.0 | 0.0 | 4,322.3 | 25.8 | 205.1 | 51.9 | 603.9 | 225.8 | 446.1 | 1.4 | 24.5 | 11.9 | 3.0 | 182.5 | 37.7 | 47.9 | 18.1 | 18.8 |
| Divestitures | - | 0.0 | 0.0 | 474.8 | 0.0 | 0.0 | 317.5 | 0.0 | 133.5 | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 1.4 | 13.1 | 11.6 | 9.9 | 103.9 | 50.8 | 3.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.3 | - |
| Other Investing Activities | - | 2.3 | 4.9 | (7.2) | 1.1 | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | (0.4) | 0.4 | 1.9 | 0.6 |
| Cash From Investing Activities | - | (93.6) | (141.3) | (3,990.1) | (101.6) | (361.2) | 185.0 | (642.7) | (127.9) | (477.8) | (17.0) | (73.5) | (72.5) | (75.0) | (224.3) | (59.7) | (64.2) | (0.8) | (65.7) |
| 0.0 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 68.4 | 3.8 | 4.4 | 6.5 | 18.3 | 0.0 | 6.8 |
| Common Stock Issuance | - | 0.0 | 0.0 | 11.7 | 675.5 | 0.0 | 0.0 | 295.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 19.3 | 0.0 | 0.0 | 2.0 | 0.7 | 0.9 | 3.4 | 2.0 | 4.5 | 1.1 | 0.1 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (9.1) | (5.5) | (6.4) | (2.1) | - | - | - | - | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | (1.3) | (1.3) | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | (155.0) | (243.7) | 1,412.5 | 2,504.2 | 381.9 | (363.4) | 511.6 | 38.2 | 275.2 | 7.7 | 0.4 | (70.7) | 8.1 | 17.4 | 67.7 | (19.3) | 0.8 | (4.1) |
| 3.9 |
| 2.1 |
| (1.1) |
| 2.1 |
| 1.2 |
| Net Change In Cash | - | - | - | (2,404.2) | 2,482.9 | (3.7) | 6.1 | 0.9 | (12.3) | (150.6) | 158.3 | 20.1 | (33.7) | (4.2) | (115.4) | 91.7 | (46.1) | 86.9 | 28.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 21.6 |
| 73.7 |
| 83.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | (12.0) | (16.7) | 60.9 | 52.8 | 3.4 | - | - |
| 10.1 |
| 10.4 |
| 10.1 |
| 9.6 |
| 8.8 |
| 8.3 |
| 9.4 |
| 14.0 |
| 14.0 |
| 11.6 |
| 13.7 |
| 7.3 |
| 7.2 |
| 6.2 |
| 5.0 |
| 5.2 |
| 5.5 |
| 3.5 |
| 2.6 |
| 3.1 |
| 3.0 |
| (0.4) |
| 2.9 |
| 3.1 |
| 3.1 |
| 2.3 |
| 2.4 |
| 3.4 |
| 1.5 |
| 2.2 |
| 2.0 |
| 2.9 |
| 2.3 |
| 2.2 |
| 1.9 |
| 2.4 |
| 1.1 |
| 0.5 |
| 0.1 |
| 2.9 |
| 1.2 |
| 1.4 |
| 1.7 |
| 6.3 |
| 1.1 |
| 1.8 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (16.2) |
| - |
| - |
| - |
| - |
| - |
| 36.3 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| (22.2) |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| 25.5 |
| - |
| - |
| - |
| (33.2) |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| (106.3) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| (18.6) |
| - |
| - |
| - |
| (31.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 87.8 |
| - |
| - |
| - |
| (42.0) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (29.7) |
| - |
| - |
| - |
| (46.2) |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| (32.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |