| (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 | 135.5 | 109.7 | 95.5 | 109.8 | 113.4 | 118.5 | 76.1 | 111.1 | 107.4 | 84.3 | 63.4 | 86.9 | (28.1) | 45.3 | 42.9 | 53.4 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | 450.5 | 428.4 | 413.1 | 206.5 | 319.7 | 151.9 | 170.1 | 149.0 | 121.5 | 75.0 | 91.8 | 136.2 | 91.0 | 93.6 |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | 495.6 | 483.4 | 444.4 | 352.2 | 97.2 | 87.9 | 74.9 | 70.5 | 66.6 | 52.7 | 40.9 | 42.0 | 44.5 | 43.3 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 259.0 | 167.4 | 227.9 | 32.0 | 9.8 | 14.3 | 13.6 | 16.9 | 10.8 | 18.9 | 22.1 | 25.0 | 35.9 |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | 275.0 | 0.0 | 3,175.0 | 0.0 | 1,107.0 | - | - | - | 325.0 | 647.1 | - | - | - |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | 22.1 | (24.0) | 10.1 | (18.8) | (8.8) | 17.0 | 5.2 | (4.8) | 17.2 | 0.0 | (26.3) | (18.5) | 1.0 |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | 719.2 | 764.6 | 316.1 | 431.1 | 307.8 | 243.6 | 319.2 | 127.4 | 136.8 | 158.6 | 174.4 | 124.0 | 110.7 |
| Free Cash Flow To Equity | ||||||||||||||
| 178.1 |
| 30.6 |
| 32.3 |
| 60.7 |
| 28.2 |
| 48.9 |
| 45.4 |
| 53.0 |
| 22.8 |
| 51.6 |
| 25.3 |
| 54.0 |
| 18.2 |
| 35.5 |
| 23.1 |
| 45.7 |
| 17.1 |
| 36.8 |
| 10.3 |
| 17.6 |
| 10.4 |
| 27.9 |
| (5.1) |
| 39.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 126.7 | 127.5 | 124.7 | 116.7 | 114.5 | 114.5 | 111.9 | 110.3 | 107.7 | 105.3 | 101.1 | 109.6 | 36.2 | 24.4 | 24.3 | 24.3 | 24.2 | 23.0 | 21.9 | 21.9 | 21.1 | 19.3 | 18.4 | 17.9 | 19.3 | 18.6 | 17.7 | 17.1 | 17.1 | 17.2 | 16.7 | 16.5 | 16.2 | 15.6 | 14.8 | 11.9 | 10.3 | 10.3 | 10.2 | 10.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 15.6 | 1.6 | 22.8 | 26.0 | 15.6 | 17.2 | 10.1 | 20.0 | 15.1 | 14.6 | 14.9 | 14.1 | 12.2 | 7.7 | 10.7 | 15.7 | 7.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | (5.0) | - | - | - | (9.8) | - | - | - | (2.9) | - | - | - | 12.4 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 191.8 | - | - | - | 54.1 | - | - | - | 220.0 | - | - | - | 104.3 | - | - | - | 142.3 | |||||||||||||||||||||||
| Change In Inventory | (20.9) | - | - | - | 10.5 | - | - | - | 13.0 | - | - | - | 46.4 | - | - | - | (23.2) | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 3.4 | - | - | - | 0.1 | - | - | - | 3.7 | - | - | - | 0.8 | - | - | - | 1.1 | |||||||||||||||||||||||
| Cash From Operating Activities | 224.1 | - | - | - | 156.8 | - | - | - | 124.8 | - | - | - | (57.3) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 51.5 | - | - | - | 54.3 | - | - | - | 45.2 | - | - | - | 23.5 | - | - | - | 2.0 | - | - | - | 1.6 | - | - | - | 3.5 | - | - | - | 2.8 | - | - | - | 2.6 | - | - | - | 1.9 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 0.1 | - | - | - | 0.3 | - | - | - | 0.9 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (78.8) | - | - | - | (101.9) | - | - | - | (77.5) | - | - | - | (2,823.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 3,175.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 12.8 | - | - | - | 1.0 | - | - | - | 151.1 | - | - | - | 501.1 | - | - | - | 162.7 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | 53.5 | - | - | - | 49.3 | - | - | - | 150.4 | - | - | - | 27.7 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 23.6 | - | - | - | (45.0) | - | - | - | (190.9) | - | - | - | 2,958.5 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (4.3) | - | - | - | 3.1 | - | - | - | (6.9) | - | - | - | 2.9 | - | - | - | 7.8 | - | - | - | (2.8) | - | - | - | (12.8) | - | - | - | (1.4) | - | - | - | 1.6 | - | - | - | 3.3 | - | - | - |
| Net Change In Cash | 164.6 | - | - | - | 13.0 | - | - | - | (150.5) | - | - | - | 81.1 | - | - | - | 167.6 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 172.6 | - | - | - | 102.5 | - | - | - | 79.6 | - | - | - | (80.8) | - | - | - | 183.1 | - | - | - | 179.1 | - | - | - | 0.6 | - | - | - | 69.1 | - | - | - | 64.7 | - | - | - | 132.7 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | (71.5) | - | - | - | 2,593.1 | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 66.0 | 66.0 | 62.4 | 55.8 | 41.7 | 31.3 | 16.6 | 12.7 | 23.4 | 19.7 | 19.6 | 11.0 | 10.8 | 8.3 |
| Deffered Income Tax | - | (54.2) | (69.2) | (65.8) | (0.3) | 3.9 | 9.2 | 8.8 | 6.2 | (17.3) | (3.4) | (4.6) | 3.2 | 3.4 |
| Asset Impairments | - | - | - | - | - | - | - | 0.0 | 0.0 | 8.9 | 28.2 | - | 8.1 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (46.9) | (14.8) | 36.8 | 44.1 | 11.6 | (22.1) | 8.6 | 43.3 | 19.2 | (6.4) | (12.8) | 0.1 | 9.2 |
| Change In Inventory | - | 12.9 | (26.2) | 10.7 | 7.2 | 21.9 | 18.1 | (44.6) | 77.3 | 8.6 | (26.6) | 17.6 | (4.1) | (8.9) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 4.8 | (1.7) | 11.5 | 2.7 | 4.0 | 1.5 | 2.8 | (2.3) | (1.2) | (0.9) | - | - | - |
| Cash From Operating Activities | - | 978.2 | 932.0 | 544.0 | 463.1 | 317.6 | 257.9 | 332.8 | 144.3 | 147.6 | 177.6 | 196.5 | 149.0 | 146.6 |
| Acquisitions |
| - |
| 192.8 |
| 8.6 |
| 2,778.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | 35.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 5.2 | 2.7 | 1.3 | (0.3) | 0.0 | - | 1.0 | 4.7 | 0.7 | 0.2 | 0.1 | 0.5 | (0.3) |
| Cash From Investing Activities | - | (552.9) | (301.6) | (3,108.3) | 77.2 | (214.1) | (276.7) | (36.1) | (31.0) | (711.0) | (116.9) | (29.3) | (30.1) | (27.5) |
| - |
| 576.7 |
| 454.4 |
| 654.4 |
| 1,131.0 |
| 5.3 |
| 13.7 |
| 76.3 |
| 91.0 |
| 109.0 |
| 148.2 |
| - |
| 58.4 |
| 15.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | 41.1 | 28.5 | 9.9 | 24.3 | 29.8 | 12.1 | 6.2 |
| Common Stock Repurchased | - | - | - | - | - | - | 53.2 | 42.0 | - | - | 36.7 | 47.5 | - | - |
| Dividends Paid | - | - | 206.0 | 298.0 | 115.2 | 103.8 | 91.7 | 82.5 | 75.7 | 72.8 | 70.5 | 64.3 | 57.9 | 53.9 |
| Other Financing Activities | - | - | - | - | - | - | - | - | (1.2) | (1.4) | 0.5 | 0.1 | (0.1) | 0.1 |
| Cash From Financing Activities | - | (461.4) | (645.5) | 2,676.2 | (1,258.1) | 960.9 | (111.5) | (187.2) | (134.1) | 119.3 | 404.1 | (80.7) | (101.6) | (97.9) |
| Net Change In Cash | - | (14.0) | (39.1) | 122.0 | (736.6) | 1,055.6 | (113.4) | 114.7 | (25.5) | (427.0) | 464.8 | 60.2 | 25.2 | 22.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 417.5 |
| 310.2 |
| 2,836.7 |
| (699.9) |
| 1,409.5 |
| - |
| - |
| - |
| 352.8 |
| 657.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 8.3 |
| 10.2 |
| 7.2 |
| (1.3) |
| 8.6 |
| 6.4 |
| 3.0 |
| (3.4) |
| 5.7 |
| 5.9 |
| 4.6 |
| 3.9 |
| 5.8 |
| 6.3 |
| 7.5 |
| 5.2 |
| 4.0 |
| 8.1 |
| 2.4 |
| 4.9 |
| 4.2 |
| 7.8 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.3 |
| (7.7) |
| (4.8) |
| (4.7) |
| (0.2) |
| 2.5 |
| (2.5) |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 8.9 |
| - |
| - |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.4 |
| - |
| - |
| - |
| 113.1 |
| - |
| - |
| - |
| 91.6 |
| - |
| - |
| - |
| 90.1 |
| - |
| - |
| - |
| 58.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (37.1) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| 185.1 |
| - |
| - |
| - |
| 180.7 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 71.9 |
| - |
| - |
| - |
| 67.2 |
| - |
| - |
| - |
| 134.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.9 |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 21.9 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| (180.3) |
| - |
| - |
| - |
| (33.1) |
| - |
| - |
| - |
| (48.4) |
| - |
| - |
| - |
| (44.7) |
| - |
| - |
| - |
| (45.4) |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| - |
| - |
| 134.7 |
| - |
| - |
| - |
| (64.3) |
| - |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| 116.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |