| (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 | (1.3) | (6.8) | 7.9 | 34.2 | 30.6 | 69.5 | 30.5 | 20.3 | (2.6) | (10.7) | 60.2 | 63.3 | 104.3 | 148.7 | 194.8 | 219.5 | ||||||||||||||||||||||||
| (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 | 34.0 | 65.9 | 117.6 | 217.1 | 771.3 | 743.4 | 410.0 | 309.2 | 419.3 | 484.3 | 93.9 | 116.7 | 161.2 | 155.4 | 140.1 | 102.7 | (125.4) | (435.6) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 787.0 | 788.1 | 792.8 | 735.1 | 659.8 | 577.9 | 506.7 | 463.0 | 430.1 | 207.1 | 116.2 | 111.0 | 237.9 | 242.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 830.0 | 756.0 | 387.2 | 154.6 | 221.7 | 306.0 | 318.3 | 314.1 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 1,000.0 | 150.0 | 250.0 | 0.0 | 1,200.0 | 0.0 | 0.0 | 0.0 | 400.0 | 0.0 | 0.0 | 900.0 | 26.3 | 11.3 | 7.3 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | 9.6 | 126.0 | (64.6) | 89.2 | (15.9) | 89.8 | 155.2 | 133.0 | 90.3 | ||
| 208.3 |
| 254.6 |
| 206.2 |
| 152.8 |
| 129.8 |
| 142.3 |
| 122.1 |
| 80.2 |
| 65.4 |
| 67.4 |
| 74.6 |
| 79.2 |
| 87.9 |
| 151.7 |
| 105.9 |
| 91.3 |
| 70.4 |
| 447.6 |
| 3.9 |
| 18.0 |
| 14.9 |
| (4.7) |
| 23.8 |
| 42.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 195.7 | 235.8 | 179.0 | 176.5 | 196.7 | 234.9 | 178.6 | 178.9 | 200.4 | 230.0 | 176.6 | 156.4 | 172.1 | 200.8 | 150.4 | 147.5 | 161.2 | 184.1 | 138.6 | 123.6 | 131.7 | 154.7 | 115.7 | 114.6 | 121.7 | 141.5 | 106.9 | 102.9 | 111.6 | 132.3 | 97.7 | 95.7 | 104.4 | 71.6 | 43.5 | 62.4 | 29.7 | (48.7) | 29.0 | 64.7 |
| Amortization Of Intangibles | 18.9 | 19.2 | 19.2 | 19.2 | 19.2 | 19.3 | 18.9 | 18.5 | 18.5 | 18.5 | 18.9 | 16.5 | 16.2 | 16.2 | 16.3 | 16.2 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.9 | 52.9 | 34.8 | 10.6 | 0.0 | 8.1 | 1.0 | 5.9 | 4.0 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 39.4 | - | - | - | (28.6) | - | - | - | (25.6) | - | - | - | 12.0 | - | - | - | 22.1 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 2.9 | - | - | - | (2.0) | - | - | - | 9.9 | - | - | - | (6.6) | - | - | - | 0.6 | |||||||||||||||||||||||
| Cash From Operating Activities | 142.5 | - | - | - | 109.4 | - | - | - | 37.3 | - | - | - | 345.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 105.8 | - | - | - | 56.5 | - | - | - | 17.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 1.3 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (2.0) | - | - | - | 4.0 | - | - | - | (1.1) | - | - | - | (1.2) | - | - | - | 1.9 | |||||||||||||||||||||||
| Cash From Investing Activities | (83.6) | - | - | - | (54.2) | - | - | - | (139.7) | - | - | - | (197.3) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 144.9 | |||||||||||||||||||||||
| Dividends Paid | 32.7 | - | - | - | 29.3 | - | - | - | 25.9 | - | - | - | 23.0 | - | - | - | 20.1 | - | ||||||||||||||||||||||
| Other Financing Activities | (11.5) | - | - | - | 0.5 | - | - | - | (0.5) | - | - | - | (11.7) | - | - | - | (15.6) | |||||||||||||||||||||||
| Cash From Financing Activities | (68.1) | - | - | - | (76.3) | - | - | - | (22.2) | - | - | - | (134.6) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (9.2) | - | - | - | (21.1) | - | - | - | (124.7) | - | - | - | 13.3 | - | - | - | 23.4 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 137.7 | - | - | - | 152.4 | - | - | - | 48.5 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 235.8 |
| 236.4 |
| 226.8 |
| 253.5 |
| Amortization Of Intangibles | 76.6 | 77.0 | 75.3 | 70.1 | 64.8 | 55.3 | 45.9 | 42.9 | 42.6 | 13.4 | 0.5 | 0.5 | 16.8 | 16.8 | 16.9 | 18.3 | 20.5 | 23.2 |
| Stock-Based Compensation | - | 28.6 | 23.6 | 27.9 | 33.9 | 28.1 | 26.6 | 16.0 | 12.4 | 6.2 | 4.0 | 7.0 | 5.4 | 4.6 | 4.9 | 7.0 | 22.9 | - |
| Deffered Income Tax | - | (15.6) | (19.3) | 10.5 | 31.1 | 39.9 | 46.2 | 31.0 | 61.6 | (305.1) | 5.5 | 21.5 | (4.6) | 94.5 | 46.6 | 49.1 | (62.6) | 310.7 |
| Asset Impairments | 99.2 | 98.3 | 19.0 | 2.2 | 0.8 | 0.3 | 5.3 | 3.5 | 2.8 | 16.8 | 0.0 | 0.0 | 2.3 | 0.0 | 9.4 | 0.0 | 1.3 | 0.5 |
| Gains & Losses On Investments | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | 214.6 | 75.5 | (70.1) | 9.4 | 48.5 | 11.1 | (10.3) | 63.4 | 16.6 | 17.5 | 55.2 | 26.6 | (6.6) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (130.3) | 14.8 | 12.6 | (24.8) | 73.4 | 7.5 | (13.2) | (18.0) | (29.9) | 3.8 | (8.5) | 29.3 | 4.8 | 7.0 | 6.5 | (54.7) | (48.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | 4.5 | (0.7) | 1.2 | (14.7) | (6.3) | (3.9) | 16.6 | (18.6) | (1.4) |
| Other Operating Activities | - | 17.0 | 42.4 | (12.7) | (18.8) | (24.4) | 4.7 | (4.0) | (8.8) | (5.4) | 10.8 | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,266.6 | 799.1 | 1,161.7 | 1,435.9 | 1,190.2 | 919.6 | 839.6 | 882.0 | 322.6 | 243.8 | 205.8 | 395.8 | 473.5 | 447.1 | 340.2 | 58.4 | 115.3 |
| 249.9 |
| 164.6 |
| 71.3 |
| Acquisitions | - | 0.0 | 185.5 | 458.3 | 31.3 | 1,496.2 | 46.8 | 1.9 | 101.7 | (92.0) | 0.0 | 0.0 | 0.0 | 150.3 | 0.0 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 5.5 | 8.5 | (6.5) | (4.2) | 5.1 | 42.3 | 4.3 | (10.1) | (10.0) | 12.1 | - | 0.0 | 0.0 | 0.3 | (0.3) | - | - |
| Cash From Investing Activities | - | (520.4) | (759.1) | (1,228.0) | (646.2) | (1,816.7) | (480.7) | (583.7) | (647.3) | (204.3) | (101.1) | (138.3) | (139.8) | (311.7) | (169.1) | (149.9) | (178.5) | (1.1) |
| 1,059.3 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 766.0 | 766.0 | - |
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 299.9 | 57.2 | 179.6 | 86.9 | 179.3 | 0.0 | 39.9 | 45.3 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | 117.4 | 104.2 | 91.1 | 78.3 | 63.5 | 54.6 | 41.4 | 42.8 | 25.5 | 19.6 | 19.9 | - | - | - | - | - | - |
| Other Financing Activities | - | (8.2) | (12.7) | (25.2) | (31.7) | (14.4) | (13.5) | (3.0) | (5.3) | (7.9) | (2.7) | - | 0.0 | 0.0 | (0.7) | 0.0 | - | - |
| Cash From Financing Activities | - | (807.7) | (139.4) | 150.7 | (754.3) | 779.3 | (443.9) | (184.6) | (255.4) | 24.0 | (143.0) | (75.8) | (210.1) | (156.2) | (306.5) | (157.3) | 51.7 | (56.3) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (61.5) | (99.5) | 84.3 | 35.3 | 152.7 | (5.0) | 71.3 | (20.8) | 142.3 | (0.3) | (8.4) | 46.0 | 5.6 | (28.5) | 33.0 | (68.4) | 57.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (106.2) |
| 44.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 16.2 |
| 15.8 |
| 15.7 |
| 12.0 |
| 11.7 |
| 11.5 |
| 11.5 |
| 11.5 |
| 11.5 |
| 10.7 |
| 10.8 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.7 |
| 10.5 |
| 10.5 |
| 2.7 |
| 0.1 |
| 0.1 |
| (8.0) |
| 0.1 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| 1.8 |
| - |
| 1.4 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.1 |
| 0.0 |
| 0.4 |
| 0.9 |
| 1.3 |
| 0.0 |
| 2.2 |
| 0.0 |
| 2.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 31.1 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 456.9 |
| - |
| - |
| - |
| 306.1 |
| - |
| - |
| - |
| 155.3 |
| - |
| - |
| - |
| 243.5 |
| - |
| - |
| - |
| 208.9 |
| - |
| - |
| - |
| 65.5 |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| - |
| - |
| - |
| 46.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 101.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (110.2) |
| - |
| - |
| - |
| (74.1) |
| - |
| - |
| - |
| (125.6) |
| - |
| - |
| - |
| (44.7) |
| - |
| - |
| - |
| (110.7) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.7 |
| - |
| - |
| - |
| 34.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (323.2) |
| - |
| - |
| - |
| (185.4) |
| - |
| - |
| - |
| (71.9) |
| - |
| - |
| - |
| (217.8) |
| - |
| - |
| - |
| (113.5) |
| - |
| - |
| - |
| (23.1) |
| - |
| - |
| - |
| - |
| - |
| 46.6 |
| - |
| - |
| - |
| (42.1) |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| 36.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |