| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 81.9 | 96.8 | 51.0 | 108.8 | 62.6 | 113.3 | 81.6 | 99.8 | 97.2 | 88.1 | 65.7 | 89.6 | 54.1 | 91.9 | 83.9 | 170.2 | ||||||||||||||||||||||||
| (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 | 338.5 | 335.7 | 366.7 | 301.3 | 756.6 | 166.7 | 0.8 | 124.7 | 467.3 | 48.3 | (3.3) | (115.3) | (343.2) | 15.2 | 49.9 | (424.3) | 92.0 | 101.1 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 569.1 | 524.3 | 476.9 | 407.1 | 380.2 | 366.5 | 345.0 | 379.6 | 398.4 | 323.1 | 302.8 | 272.8 | 155.8 | 76.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 510.2 | 429.5 | 303.0 | 255.3 | 190.9 | 232.5 | 273.9 | 225.0 | 190.4 | 121.5 | 107.9 | 115.5 | 32.8 | 30.9 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 0.0 | 0.0 | 41.2 | 0.0 | 0.0 | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.5 | 3.9 | 1.8 | (9.0) | 3.7 | 3.8 | (2.3) | (2.0) | 33.3 | 0.4 | (2.3) | (7.3) | (0.4) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 488.1 | 502.2 | 447.3 | 127.3 | 397.3 | 393.1 | 414.1 | 493.6 | 196.3 | 380.9 | 343.7 | 67.6 | 86.4 | 113.1 | 128.9 | ||
| 523.3 |
| (20.8) |
| 29.9 |
| (54.3) |
| 109.9 |
| 81.2 |
| 57.0 |
| 36.0 |
| (191.4) |
| 99.2 |
| (61.1) |
| 16.2 |
| 44.0 |
| 125.6 |
| (15.6) |
| 96.5 |
| 91.5 |
| 294.9 |
| 8.0 |
| (59.4) |
| (2.1) |
| 101.8 |
| (37.0) |
| 3.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 138.2 | 152.5 | 146.2 | 132.2 | 125.6 | 120.3 | 124.2 | 120.7 | 119.6 | 112.4 | 113.8 | 106.5 | 94.2 | 92.6 | 94.7 | 93.8 | 95.3 | 96.4 | 91.2 | 91.7 | 89.5 | 94.1 | 70.5 | 92.7 | 91.5 | 90.3 | 91.5 | 96.7 | 97.8 | 93.6 | 97.6 | 105.7 | 104.6 | 90.5 | 90.2 | 77.8 | 78.0 | 77.1 | 75.9 | 75.7 |
| Amortization Of Intangibles | 51.0 | 51.7 | 53.2 | 49.4 | 49.1 | 49.1 | 46.1 | 46.4 | 46.4 | 45.7 | 45.3 | 42.4 | 36.6 | 36.4 | 36.5 | 36.6 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | 22.4 | - | - | - | 19.8 | - | - | - | 19.1 | - | - | - | 17.0 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 21.7 | - | - | - | 21.0 | - | - | - | 1.4 | - | - | - | (8.4) | - | - | - | (29.5) | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.1 | (45.7) | 35.1 | 447.7 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (42.2) | - | - | - | 30.2 | - | - | - | 21.8 | - | - | - | (10.2) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 22.9 | - | - | - | (10.7) | - | - | - | 9.2 | - | - | - | 44.6 | - | - | - | 25.6 | ||||||||||||||||||||||
| Change In Accounts Payable | - | (106.2) | - | - | - | 77.1 | - | - | - | (4.7) | - | - | - | (39.5) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | (4.3) | - | - | - | (3.4) | - | - | - | 4.6 | - | - | - | 0.2 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | 9.1 | - | - | - | (2.1) | - | - | - | 5.2 | - | - | - | 4.8 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 235.7 | - | - | - | 310.4 | - | - | - | 174.4 | - | - | - | 98.3 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 116.4 | - | - | - | 139.0 | - | - | - | 80.8 | - | - | - | 52.3 | - | - | - | 57.3 | - | - | - | 53.9 | - | - | - | 77.3 | - | - | - | 78.8 | - | - | - | 46.7 | - | - | - | 31.8 | - | - |
| Acquisitions | - | - | - | - | - | 0.0 | - | - | - | 252.7 | - | - | - | 0.0 | - | - | - | 0.1 | ||||||||||||||||||||||
| Divestitures | - | 378.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 50.1 | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | 0.6 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.7 | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 261.8 | - | - | - | (128.3) | - | - | - | (333.8) | - | - | - | (53.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 1,430.0 | - | - | - | 464.9 | - | - | - | 67.6 | - | - | - | 90.7 | - | - | - | 0.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | (36.8) | - | - | - | (44.6) | - | - | - | (34.4) | - | - | - | (28.2) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (395.8) | - | - | - | (94.2) | - | - | - | 206.3 | - | - | - | (28.3) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.2 | - | - | - | (3.7) | - | - | - | 1.9 | - | - | - | 2.8 | - | - | - | (0.8) | - | - | - | 6.6 | - | - | - | 2.9 | - | - | - | (1.6) | - | - | - | 0.7 | - | - | - | (0.7) | - | - |
| Net Change In Cash | - | 101.9 | - | - | - | 84.2 | - | - | - | 48.8 | - | - | - | 19.8 | - | - | - | 335.9 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 119.3 | - | - | - | 171.4 | - | - | - | 93.6 | - | - | - | 46.0 | - | - | - | 48.8 | - | - | - | 60.6 | - | - | - | 31.1 | - | - | - | 159.9 | - | - | - | 157.8 | - | - | - | (51.2) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 63.2 |
| 58.7 |
| 55.4 |
| 50.6 |
| Amortization Of Intangibles | 205.3 | 200.8 | 184.6 | 160.7 | 146.0 | 143.2 | 138.1 | 161.3 | 177.4 | 159.1 | 152.6 | 141.7 | 70.8 | 14.6 | 12.6 | 12.6 | 12.7 | 12.6 |
| Stock-Based Compensation | - | 81.6 | 84.4 | 77.2 | 65.8 | 48.7 | 43.3 | 38.9 | 30.9 | 23.6 | 17.2 | 22.7 | 14.5 | 10.5 | 4.5 | 1.7 | 1.9 | 1.4 |
| Deffered Income Tax | - | 4.6 | (35.5) | (22.9) | (9.7) | 68.2 | (44.1) | (80.3) | (256.5) | 17.4 | (74.6) | (120.1) | (87.5) | (29.1) | (2.6) | (69.0) | (11.1) | (16.1) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | 26.5 | 0.0 | 57.0 | 212.6 | - | - | 427.8 | - | - |
| Gains & Losses On Investments | - | - | 0.0 | 5.1 | 437.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 98.8 | 19.5 | (30.6) | 102.0 | 117.1 | (22.7) | (19.3) | 6.0 | 45.9 | 4.0 | (89.5) | 50.3 | 9.7 | 45.9 | (55.6) | (14.8) | 4.6 |
| Change In Inventory | - | (4.5) | (63.3) | 31.9 | 86.8 | (22.1) | (6.9) | 97.9 | (3.6) | 2.5 | 37.2 | (30.5) | (30.7) | 10.8 | 11.7 | (3.7) | (14.4) | 3.6 |
| Change In Accounts Payable | - | 80.9 | 2.4 | (29.9) | 106.4 | (48.7) | (10.8) | 4.4 | 29.4 | (109.0) | 18.8 | 46.0 | 81.1 | 20.6 | 49.9 | (7.6) | (43.1) | 20.3 |
| Change In Other Working Capital | - | (28.4) | 1.6 | 17.0 | (28.8) | (5.9) | (2.4) | (0.2) | 24.0 | 8.7 | 2.8 | - | - | - | - | (3.8) | (9.4) | (8.6) |
| Other Operating Activities | - | (18.3) | 5.8 | (19.5) | (0.9) | 8.8 | 3.5 | (8.7) | (9.2) | (6.7) | (12.9) | (9.1) | (2.7) | 3.3 | (4.1) | (1.6) | (7.2) | - |
| Cash From Operating Activities | - | 998.3 | 931.7 | 750.3 | 382.6 | 588.2 | 625.6 | 688.0 | 718.6 | 386.7 | 502.4 | 451.6 | 183.1 | 119.2 | 144.0 | 143.8 | 135.6 | 221.1 |
| 14.9 |
| 24.3 |
| 36.7 |
| Acquisitions | - | 920.3 | 248.1 | 715.2 | 24.8 | 290.3 | 19.9 | 0.0 | 1,454.4 | 1,915.2 | 94.4 | 1,239.2 | 3,564.1 | 352.9 | 0.0 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 0.0 | 5.0 | 29.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | 0.0 | 0.0 | 34.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.0 | 0.5 | (2.6) | 8.6 | (2.7) | (10.0) | (2.1) | 1.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,419.3) | (677.5) | (669.3) | (221.0) | (793.6) | (218.5) | 26.7 | (1,675.6) | (2,095.0) | (196.1) | (1,248.7) | (3,793.6) | (423.8) | (30.9) | (14.9) | (24.3) | (36.7) |
| - |
| - |
| Debt Repaid | - | 526.1 | 2,041.6 | 306.9 | 1,563.3 | 1,698.3 | 2,932.8 | 919.1 | 912.1 | 2,088.4 | 1,632.2 | 1,225.1 | 6.9 | 170.6 | 4.4 | 0.0 | 0.0 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 732.7 | 593.4 | 0.0 | 0.0 | - | - | - |
| Common Stock Repurchased | - | - | - | - | 443.0 | 397.1 | 589.1 | 322.1 | 218.7 | 317.8 | 0.0 | 0.0 | 0.0 | 0.0 | 53.4 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | 14.4 | 17.1 | 14.4 | - | - | - | - | - |
| Other Financing Activities | - | (43.9) | (44.4) | (32.6) | (15.7) | (37.2) | (12.2) | (11.7) | - | - | - | - | 0.0 | 0.0 | (39.4) | (192.3) | (112.4) | 116.7 |
| Cash From Financing Activities | - | (188.6) | 415.6 | (555.7) | (386.7) | (167.5) | (272.0) | (652.4) | 423.4 | 2,053.1 | (4.5) | 1,372.4 | 3,484.2 | 648.8 | (57.1) | (132.1) | (112.4) | (183.3) |
| 0.5 |
| 0.1 |
| 0.2 |
| 1.4 |
| Net Change In Cash | - | (608.1) | 673.7 | (472.9) | (234.1) | (369.2) | 138.9 | 60.0 | (535.6) | 382.3 | 302.2 | 573.0 | (133.6) | 343.8 | 56.5 | (3.1) | (0.9) | 2.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 111.3 |
| 184.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | (505.0) | (418.5) | (1,850.9) | (1,251.3) | (881.4) | - | - | - | - | - | - |
| 36.4 |
| 36.5 |
| 30.8 |
| 36.5 |
| 35.3 |
| 40.6 |
| 17.9 |
| 40.1 |
| 40.0 |
| 40.1 |
| 40.3 |
| 40.3 |
| 40.4 |
| 40.3 |
| 42.3 |
| 47.2 |
| 46.4 |
| 41.5 |
| 42.3 |
| 38.9 |
| 39.0 |
| 38.9 |
| 38.2 |
| 38.2 |
| 14.2 |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| 11.4 |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| (262.7) |
| - |
| - |
| - |
| 62.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.7) |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| (30.8) |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| (15.5) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| (48.0) |
| - |
| - |
| - |
| (41.3) |
| - |
| - |
| - |
| 46.7 |
| - |
| - |
| - |
| 61.9 |
| - |
| - |
| - |
| (90.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| 106.1 |
| - |
| - |
| - |
| 114.5 |
| - |
| - |
| - |
| 108.4 |
| - |
| - |
| - |
| 238.7 |
| - |
| - |
| - |
| 204.5 |
| - |
| - |
| - |
| (19.4) |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 91.4 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (41.5) |
| - |
| - |
| - |
| (75.8) |
| - |
| - |
| - |
| 201.5 |
| - |
| - |
| - |
| (47.8) |
| - |
| - |
| - |
| (121.8) |
| - |
| - |
| - |
| - |
| - |
| 37.5 |
| - |
| - |
| - |
| 2,574.5 |
| - |
| - |
| - |
| 919.0 |
| - |
| - |
| - |
| 635.5 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.0 |
| - |
| - |
| - |
| 165.3 |
| - |
| - |
| - |
| 231.8 |
| - |
| - |
| - |
| 25.3 |
| - |
| - |
| - |
| 56.0 |
| - |
| 180.7 |
| - |
| 133.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| (18.2) |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| 227.4 |
| - |
| - |
| - |
| (154.5) |
| - |
| - |
| - |
| (274.9) |
| - |
| - |
| - |
| (1,199.6) |
| - |
| - |
| - |
| 259.6 |
| - |
| - |
| - |
| (132.6) |
| - |
| - |
| - |
| - |
| - |
| (74.9) |
| - |
| - |
| - |
| (239.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 418.6 |
| - |
| - |
| - |
| (274.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |