| (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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (2,884.1) | (71.2) | (1,625.9) | (96.3) | (75.7) | (54.1) | (43.0) | 15.4 | (21.2) | 0.3 | 77.2 | 86.4 | (25.0) | 213.1 | 32.6 | (97.9) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (4,677.4) | (1,869.0) | (102.9) | 53.2 | 194.6 | 990.3 | 436.2 | 138.9 | 18.8 | 1,493.2 | (832.0) | - |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 1,685.0 | 1,697.0 | 1,642.2 | 1,644.3 | 1,773.7 | 1,787.2 | 2,083.4 | 2,263.1 | 2,382.3 | 2,930.6 | 1,700.3 | - |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 1,347.3 | 1,433.0 | 1,704.8 | 1,914.3 | 1,231.7 | 1,074.0 | 1,355.4 | 1,153.6 | 951.3 | 625.5 | - |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | 3,835.0 | 4,214.8 | 2,700.0 | 4,276.9 | 4,410.0 | 8,019.6 | 9,160.2 | 5,555.3 | - | - | - |
| Debt Repaid | - | 2,560.6 | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | 0.6 | (0.4) | (0.7) | 0.3 | (0.7) | (2.2) | (1.2) | (0.0) | 0.0 | 0.0 | - |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (118.8) | 149.4 | 121.6 | 452.6 | 1,622.4 | 1,906.2 | 1,198.8 | 1,354.7 | 1,066.9 | 558.9 | - |
| Free Cash Flow To Equity | - | 1,155.6 | ||||||||||
| (129.0) |
| 2,242.5 |
| (192.6) |
| (480.3) |
| (76.4) |
| (172.8) |
| (281.8) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 406.5 | 453.5 | 415.3 | 409.7 | 418.5 | 471.7 | 386.3 | 395.8 | 388.4 | - | - | - | 561.4 | 555.1 | 536.1 | 648.5 | 642.7 | 791.8 | 823.3 | 706.8 | 608.7 | 670.9 | 214.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 194.6 | 191.4 | 201.3 | 200.6 | 208.2 | 208.2 | 226.1 | 231.8 | ||||||
| Stock-Based Compensation | 15.0 | 20.5 | 12.0 | 16.2 | 15.4 | 16.8 | 20.2 | 16.4 | 13.8 | - | - | - | 13.8 | 13.6 | 12.3 | 12.2 | 21.6 | ||||||
| Deffered Income Tax | (111.4) | - | - | - | (127.4) | - | - | - | 86.6 | - | - | - | (19.9) | - | - | - | (65.8) | ||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.3 | (4.7) | 120.3 | 98.8 | 254.7 | (62.7) | 111.7 | (58.4) | (252.6) | ||||||
| Change In Accounts Receivable | (13.9) | - | - | - | (17.2) | - | - | - | (20.9) | - | - | - | (28.3) | - | - | - | (25.2) | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | (29.2) | - | - | - | 43.0 | - | - | - | (94.7) | - | - | - | 33.9 | - | - | - | 11.3 | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | 0.5 | - | - | - | 0.4 | - | - | - | 1.5 | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | 170.3 | - | - | - | 187.5 | - | - | - | 399.7 | - | - | - | 504.0 | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 307.7 | - | - | - | 356.1 | - | - | - | 336.1 | - | - | - | 340.4 | 320.8 | 334.5 | 240.7 | 257.6 | 232.4 | 255.3 | 206.2 | 257.4 | 248.2 | 63.4 |
| Acquisitions | 0.0 | - | - | - | 7.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | 28.9 | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | (3.0) | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (304.7) | - | - | - | (363.5) | - | - | - | (335.8) | - | - | - | (339.9) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 586.8 | - | - | - | 0.0 | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (839.7) | |||||
| Other Financing Activities | (7.9) | - | - | - | (14.0) | - | - | - | (3.8) | - | - | - | - | - | - | - | (0.9) | ||||||
| Cash From Financing Activities | 106.0 | - | - | - | 198.7 | - | - | - | (80.9) | - | - | - | (339.6) | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.1) | - | - | - | (0.6) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - |
| Net Change In Cash | (28.3) | - | - | - | 22.6 | - | - | - | (17.6) | - | - | - | (175.8) | - | - | - | 1,097.8 | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | (137.4) | - | - | - | (168.6) | - | - | - | 63.6 | - | - | - | 163.6 | - | - | - | 173.3 | - | - | - | (13.3) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| 270.8 |
| 315.8 |
| 391.4 |
| 555.3 |
| 641.8 |
| 738.6 |
| 787.9 |
| 874.2 |
| 1,341.8 |
| 653.4 |
| 7.8 |
| Stock-Based Compensation | 63.6 | 64.1 | 67.2 | 47.9 | 160.0 | 98.3 | 125.1 | 105.5 | 59.8 | 57.4 | 14.4 | - |
| Deffered Income Tax | - | (222.9) | (396.1) | (226.9) | 36.4 | 40.7 | 75.5 | 14.9 | (67.6) | (2,880.2) | (264.0) | - |
| Asset Impairments | - | 0.0 | 0.0 | 163.1 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 2.4 | - |
| Gains & Losses On Investments | 0.0 | 0.0 | 0.7 | 180.2 | (659.8) | (88.9) | 320.1 | 469.1 | (262.0) | 237.3 | 141.9 | - |
| Change In Accounts Receivable | - | 72.3 | 58.9 | 77.7 | 45.3 | 30.4 | 50.7 | 91.7 | 144.1 | 89.7 | 58.8 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (138.7) | 3.9 | (68.8) | 39.3 | (177.3) | (118.4) | (144.9) | (118.2) | 73.9 | (11.8) | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 4.4 | 6.4 | 11.2 | 3.5 | 4.9 | 34.1 | 18.6 | 12.1 | - | - | - |
| Cash From Operating Activities | - | 1,228.5 | 1,582.4 | 1,826.4 | 2,366.9 | 2,854.1 | 2,980.2 | 2,554.2 | 2,508.3 | 2,018.2 | 1,184.5 | - |
| 7.6 |
| 38.5 |
| 0.0 |
| 2.1 |
| 340.4 |
| 150.0 |
| 172.3 |
| 10.8 |
| 46.7 |
| 8,988.8 |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | (11.1) | 0.8 | 5.2 | 1.4 | (3.5) | (2.2) | (16.0) | - | - | - |
| Cash From Investing Activities | - | (1,293.8) | (1,455.5) | (1,706.5) | (1,921.5) | (1,573.6) | (1,220.4) | (1,525.5) | (1,148.4) | (1,092.2) | (9,599.3) | - |
| 4,223.2 |
| 2,688.0 |
| 4,469.7 |
| 4,870.1 |
| 6,194.8 |
| 8,159.9 |
| 4,882.8 |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 804.9 | 4,816.4 | 1,686.9 | 500.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | 0.0 | 0.0 | 1,499.9 | 919.3 | 365.6 | - |
| Other Financing Activities | - | (24.8) | (9.3) | (2.9) | (6.6) | (11.5) | - | 0.0 | (0.9) | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | 949.4 | (172.0) | (122.6) | (335.9) | (1,362.5) | (2,181.0) | (624.4) | (1,391.0) | (1,099.0) | 131.4 | - |
| - |
| 884.6 |
| (45.5) |
| (3.4) |
| 109.8 |
| (82.7) |
| (423.5) |
| 403.1 |
| (31.1) |
| (173.0) |
| (8,283.4) |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| 140.9 |
| 133.6 |
| 259.8 |
| 1,162.3 |
| 3,731.1 |
| 2,199.1 |
| 2,027.2 |
| - |
| - |
| - |
| 360.2 |
| 426.4 |
| 317.2 |
| 238.0 |
| 258.7 |
| 32.4 |
| 16.5 |
| 15.0 |
| 18.1 |
| 7.8 |
| 1.7 |
| 0.0 |
| - |
| - |
| - |
| (52.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.4 |
| (18.9) |
| 57.1 |
| 131.7 |
| 24.8 |
| 58.6 |
| - |
| - |
| - |
| (34.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 148.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 431.0 |
| - |
| - |
| - |
| 244.1 |
| - |
| - |
| - |
| - |
| 43.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (262.7) |
| - |
| - |
| - |
| (301.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 839.7 |
| 839.7 |
| 79.6 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 929.5 |
| - |
| - |
| - |
| 42.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |