| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q3 FY 23 | Q2 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 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 88.0 | 4.2 | 224.2 | (44.8) | 131.9 | 158.0 | 151.4 | 161.6 | 94.2 | 136.0 | (186.7) | 115.3 | 279.7 | 99.9 | 69.8 | (51.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2027 | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 271.6 | 25.3 | 598.5 | 663.6 | 200.4 | 952.3 | (1,136.1) | 746.4 | 537.8 | 549.0 | 572.4 | 143.5 | 433.8 | 275.7 | 54.4 | 161.9 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 268.4 | 272.3 | 282.2 | 298.6 | 301.5 | 313.3 | 325.8 | 334.8 | 324.9 | 321.8 | 257.4 | 313.6 | 140.4 | 132.0 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 142.0 | 158.7 | 244.7 | 290.1 | 267.9 | 226.6 | 379.5 | 358.1 | 246.6 | 263.8 | 237.1 | 210.6 | 169.8 | 101.0 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 389.6 | 0.0 | 0.0 | 700.0 | 0.0 | 584.4 | 0.0 |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | 18.9 | (12.4) | (5.6) | (24.6) | (36.6) | 32.0 | (20.5) | 31.3 | 3.0 | (22.6) | (8.4) | 12.6 | (8.7) | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 538.4 | 582.2 | 724.7 | (250.9) | 803.3 | 471.1 | 473.0 | 286.1 | 656.0 | 641.3 | 174.8 | 359.0 | 320.9 | 258.2 | 190.6 |
| (1,096.8) |
| 209.2 |
| 193.5 |
| 82.0 |
| 243.1 |
| 165.2 |
| 179.4 |
| 239.2 |
| 119.7 |
| 70.4 |
| 126.2 |
| 90.5 |
| 221.9 |
| 102.2 |
| 114.1 |
| 225.7 |
| 126.5 |
| 35.3 |
| - |
| (5.4) |
| (10.3) |
| 167.7 |
| 89.9 |
| 95.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 62.6 | 69.4 | 68.7 | 67.7 | 69.7 | 69.8 | 72.1 | - | - | 72.3 | - | - | - | 77.6 | - | - | 81.1 | - | - | 76.5 | - | - | 83.2 | - | - | 77.2 | - | - | - | - | 61.0 | - | - | 60.7 | - | - | 84.2 | - | - | 33.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 12.0 | - | - | 12.1 | - | - | 10.5 | - | - | 13.1 | - | - | - | 10.7 | - | - | 10.0 | |||||||||||||||||||||||
| Deffered Income Tax | (10.3) | - | - | (342.3) | - | - | (5.5) | - | - | (3.0) | - | - | - | 31.3 | - | - | (127.9) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | 426.0 | - | - | - | 0.0 | - | - | 417.1 | - | 0.0 | 28.1 | - | - | 961.8 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (92.6) | - | - | (21.8) | - | - | 19.5 | - | - | (13.4) | - | - | - | 211.7 | - | - | ||||||||||||||||||||||||
| Change In Inventory | (69.2) | - | - | 24.3 | - | - | (69.9) | - | - | (76.2) | - | - | - | 36.5 | - | - | (35.8) | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (35.2) | - | - | (15.1) | - | - | (33.2) | - | - | 16.4 | - | - | - | 0.7 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | 0.0 | - | - | 10.0 | - | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 3.1 | |||||||||||||||||||||||
| Cash From Operating Activities | (46.5) | - | - | (71.4) | - | - | (66.7) | - | - | (75.4) | - | - | - | 189.1 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 39.5 | - | - | 26.7 | - | - | 38.8 | - | - | 57.9 | - | - | - | 49.1 | - | - | 56.4 | - | - | 76.7 | - | - | 76.7 | - | - | 68.4 | - | - | - | - | 48.5 | - | - | 50.7 | - | - | 45.7 | - | - | 39.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 169.1 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (42.3) | - | - | (28.0) | - | - | (41.2) | - | - | (59.6) | - | - | - | (49.1) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 186.6 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 14.9 | - | - | 572.2 | - | - | 214.0 | - | - | 4.6 | - | - | - | 9.2 | - | - | 114.8 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (20.6) | - | - | (462.9) | - | - | (221.9) | - | - | (38.9) | - | - | - | (499.6) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.4 | - | - | 5.3 | - | - | (1.6) | - | - | (3.0) | - | - | - | (0.4) | - | - | (9.0) | - | - | (6.1) | - | - | (7.1) | - | - | 3.9 | - | - | - | - | 1.7 | - | - | 4.6 | - | - | (7.1) | - | - | 1.9 |
| Net Change In Cash | (109.0) | - | - | (557.0) | - | - | (331.4) | - | - | (176.9) | - | - | - | (738.2) | - | - | 297.3 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (86.0) | - | - | (98.1) | - | - | (105.5) | - | - | (133.3) | - | - | - | 140.0 | - | - | 86.4 | - | - | (149.9) | - | - | (202.4) | - | - | (125.8) | - | - | - | - | 11.9 | - | - | (102.1) | - | - | (181.0) | - | - | (39.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 147.1 |
| 49.9 |
| Amortization Of Intangibles | - | 16.6 | 22.5 | 23.1 | 32.1 | 34.2 | 34.3 | 62.8 | 65.0 | 86.2 | 40.3 | 118.6 | 12.9 | 14.2 | - | - |
| Stock-Based Compensation | - | 44.1 | 54.0 | 51.9 | 46.6 | 46.8 | 50.5 | 56.2 | 44.9 | 38.2 | 42.0 | 58.0 | 33.6 | 40.9 | 33.3 | 14.5 |
| Deffered Income Tax | - | (44.2) | (25.6) | (14.4) | 9.8 | (64.9) | (144.7) | (113.3) | (224.6) | 1.3 | (8.7) | (62.2) | 50.0 | 14.9 | (13.4) | 4.7 |
| Asset Impairments | - | 426.0 | 0.0 | 0.0 | 417.1 | 0.0 | 1,000.0 | 17.9 | 7.5 | 10.1 | 11.4 | 8.8 | 7.5 | 7.7 | 13.9 | 7.3 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Change In Accounts Receivable | - | 93.3 | 82.8 | (118.9) | 188.5 | 138.1 | (138.4) | 151.4 | (3.3) | (22.3) | (33.2) | 31.7 | (55.7) | 40.8 | 114.8 | 1.2 |
| Change In Inventory | - | (28.5) | 133.8 | (307.6) | 466.9 | 33.9 | (283.3) | 212.1 | 163.5 | (2.2) | 96.2 | 44.3 | 57.5 | 111.2 | 141.7 | (20.8) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (93.0) | 30.6 | 14.3 | 97.9 | 103.8 | (73.3) | (75.9) | (12.6) | (15.5) | (94.6) | (103.5) | 53.9 | (68.8) | (34.1) | 48.6 |
| Other Operating Activities | - | 0.0 | 19.5 | 15.3 | 0.0 | 118.9 | (3.1) | 0.0 | 0.0 | 71.3 | 0.0 | - | - | - | - | - |
| Cash From Operating Activities | - | 680.4 | 740.9 | 969.4 | 39.2 | 1,071.2 | 697.7 | 852.5 | 644.2 | 902.6 | 905.1 | 411.9 | 569.6 | 490.7 | 359.2 | 214.4 |
| 23.9 |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | 15.9 | 40.1 | 157.7 | 0.0 | 1,821.3 | 37.9 | 34.6 | 2,493.1 | 1.6 |
| Divestitures | - | - | - | - | 0.0 | 0.0 | 169.1 | 0.0 | - | - | 0.0 | 49.2 | 0.0 | 0.0 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (140.1) | (137.7) | (85.1) | (278.2) | (45.0) | (59.1) | (395.4) | (402.7) | (427.2) | (321.5) | (2,057.3) | (308.1) | (303.9) | (2,778.3) | (62.9) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 299.6 | 450.7 | 250.0 | 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 364.5 | 0.0 |
| Common Stock Repurchased | - | 577.7 | 524.8 | 570.3 | 418.6 | 361.3 | 117.3 | 325.2 | 259.1 | 322.1 | 138.4 | 61.5 | 14.0 | 5.3 | 2.5 | 0.4 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (605.7) | (550.4) | (721.8) | (428.2) | (1,398.5) | 477.4 | (478.5) | (509.0) | (304.7) | (483.9) | 1,354.8 | 384.9 | (443.7) | 2,426.5 | 1.1 |
| 10.4 |
| 0.0 |
| Net Change In Cash | - | (46.5) | 40.4 | 156.9 | (691.8) | (408.9) | 1,148.0 | (41.9) | (236.2) | 173.7 | 77.1 | (299.0) | 659.0 | (265.5) | 17.8 | 152.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | 759.4 | (129.8) | 592.5 | 190.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| - |
| - |
| 3.4 |
| - |
| - |
| 13.9 |
| - |
| - |
| 11.6 |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| 11.7 |
| - |
| - |
| 18.9 |
| - |
| - |
| 10.5 |
| - |
| - |
| (10.1) |
| - |
| - |
| 5.6 |
| - |
| - |
| (34.2) |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| (12.0) |
| - |
| - |
| (35.2) |
| - |
| - |
| 5.3 |
| - |
| 83.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (186.5) |
| - |
| - |
| 86.3 |
| - |
| - |
| 145.4 |
| - |
| - |
| 67.7 |
| - |
| - |
| - |
| - |
| 28.8 |
| - |
| - |
| 80.4 |
| - |
| - |
| 69.4 |
| - |
| - |
| 61.6 |
| - |
| - |
| (99.8) |
| - |
| - |
| (33.9) |
| - |
| - |
| (72.6) |
| - |
| - |
| - |
| - |
| (83.4) |
| - |
| - |
| (112.1) |
| - |
| - |
| (145.6) |
| - |
| - |
| (76.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (67.9) |
| - |
| - |
| 19.8 |
| - |
| - |
| (47.4) |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| - |
| (53.6) |
| - |
| - |
| (3.7) |
| - |
| - |
| (74.5) |
| - |
| - |
| (4.1) |
| 0.0 |
| (113.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| (76.9) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.8 |
| - |
| - |
| (73.2) |
| - |
| - |
| (125.7) |
| - |
| - |
| (57.4) |
| - |
| - |
| - |
| - |
| 60.4 |
| - |
| - |
| (51.4) |
| - |
| - |
| (135.3) |
| - |
| - |
| (0.5) |
| - |
| 0.0 |
| - |
| - |
| 15.9 |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 7.4 |
| - |
| - |
| 1,815.3 |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.7 |
| - |
| - |
| (76.7) |
| - |
| - |
| (92.6) |
| - |
| - |
| (91.4) |
| - |
| - |
| - |
| - |
| (62.6) |
| - |
| - |
| (86.2) |
| - |
| - |
| (1,856.9) |
| - |
| - |
| (52.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 900.0 |
| - |
| - |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.5 |
| - |
| - |
| 75.1 |
| - |
| - |
| 64.6 |
| - |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| 7.9 |
| - |
| - |
| 20.1 |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 336.4 |
| - |
| - |
| 198.3 |
| - |
| - |
| 166.0 |
| - |
| - |
| (94.3) |
| - |
| - |
| - |
| - |
| (59.5) |
| - |
| - |
| 52.8 |
| - |
| - |
| 1,853.4 |
| - |
| - |
| 56.6 |
| - |
| 42.3 |
| - |
| - |
| (59.4) |
| - |
| - |
| (239.2) |
| - |
| - |
| - |
| - |
| (60.0) |
| - |
| - |
| (80.2) |
| - |
| - |
| (145.9) |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |