| (in millions of USD) | Q4 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (6.4) | 12.1 | 1,314.1 | (41.2) | 300.5 | 56.7 | (25.2) | 127.0 | (210.2) | (43.7) | 162.6 | 74.0 | 0.7 | 231.7 | 110.8 | 24.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 1,278.6 | 1,413.9 | 103.6 | (206.9) | 261.4 | 408.3 | 131.6 | 161.6 | 107.2 | 72.2 | 26.3 | 155.4 | 28.5 | 16.7 | 6.0 | (1.1) | (2.9) | (6.3) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 509.8 | 507.9 | 490.5 | 494.1 | 601.8 | 522.7 | 376.9 | 328.1 | 287.3 | 261.5 | 221.8 | 177.6 | 133.7 | 110.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 457.0 | 30.2 | 7.1 | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | 827.9 | 1,202.5 | 491.7 | 923.7 | 250.0 | 185.2 | 964.3 | 377.0 | 323.2 | 175.5 | 192.3 | 200.6 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.6 | (0.8) | 1.0 | (8.7) | (0.2) | 0.2 | 0.4 | (0.5) | 0.3 | (0.1) | 0.0 | 0.0 | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 407.2 | 830.8 | 783.4 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 81.2 |
| 58.9 |
| (16.1) |
| 57.4 |
| 45.1 |
| 36.9 |
| 46.5 |
| 20.8 |
| 30.4 |
| 26.1 |
| 14.5 |
| 23.3 |
| 21.1 |
| (5.6) |
| 10.2 |
| 36.3 |
| 16.4 |
| 11.0 |
| 24.2 |
| 6.4 |
| 9.4 |
| 5.3 |
| 2.5 |
| 7.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 132.5 | 126.2 | 127.4 | 123.7 | 124.1 | 123.0 | 121.0 | 162.6 | 164.1 | 155.6 | 149.7 | 150.1 | 148.5 | 127.1 | 127.1 | 123.9 | 88.5 | 87.3 | 83.7 | 76.5 | 76.2 | 76.6 | 72.0 | 67.8 | 66.4 | 64.2 | 62.7 | 62.8 | 61.5 | 49.7 | 48.4 | 44.7 | 41.4 | 44.0 | 29.9 | 30.0 | 28.9 | 28.8 | 26.1 | 25.3 |
| Amortization Of Intangibles | 3.2 | 3.4 | 3.2 | 3.2 | 3.5 | 3.3 | 3.2 | 8.3 | 9.3 | 9.7 | 9.5 | 9.3 | 8.7 | 9.8 | 10.9 | 12.6 | 3.9 | |||||||||||||||||||||||
| Stock-Based Compensation | 16.4 | 8.9 | 8.7 | 8.8 | 6.7 | 10.1 | 7.9 | 9.9 | 9.9 | 9.6 | 9.5 | 9.2 | 9.7 | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 6.4 | (2.1) | (32.1) | (5.2) | (7.1) | (3.7) | (5.7) | (2.3) | (7.7) | (4.6) | (3.6) | (0.3) | 0.0 | 1.2 | 0.0 | (0.1) | (0.6) | |||||||||||||||||||||||
| Asset Impairments | - | 165.0 | 32.2 | 20.5 | 0.0 | 0.0 | 0.0 | 1.2 | 6.5 | 15.4 | 1.6 | 0.1 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 269.3 | - | - | 243.9 | - | - | 242.5 | - | - | 194.5 | - | - | 225.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 39.0 | - | - | 1.0 | - | - | 15.4 | - | - | 47.9 | - | - | 299.0 | - | - | 141.7 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (3.6) | - | - | (5.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (140.2) | - | - | (27.4) | - | - | (127.1) | - | - | (321.9) | - | - | (484.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 583.0 | - | - | 0.9 | - | - | 0.0 | - | - | 230.0 | - | - | 265.0 | - | - | 0.0 | - | - | 3.1 | - | - | 8.1 | - | - | 255.1 | - | - | 105.5 | - | - | 7.0 |
| Debt Repaid | 12.1 | - | - | 61.7 | - | - | 14.2 | - | - | 19.8 | - | - | 15.4 | - | - | 14.8 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 275.5 | 229.5 | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 60.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 131.5 | - | 122.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | 2.0 | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (267.3) | - | - | (170.7) | - | - | (25.4) | - | - | 111.6 | - | - | 282.9 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | (0.4) | - | - | 0.2 | - | - | (0.0) | - | - | (0.0) | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (139.1) | - | - | 46.2 | - | - | 89.8 | - | - | (15.6) | - | - | 24.4 | - | - | 27.6 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 89.7 |
| 74.2 |
| 66.9 |
| 64.3 |
| Amortization Of Intangibles | 13.0 | 12.9 | 13.3 | 17.1 | 36.9 | 43.5 | 21.4 | 15.7 | 13.4 | 14.1 | 12.7 | 8.8 | 3.9 | 3.4 | 1.7 | 2.6 | - | - |
| Stock-Based Compensation | 42.8 | 37.4 | 33.1 | 35.1 | 37.6 | 28.0 | 23.0 | 17.5 | 15.1 | 12.7 | 9.6 | 7.1 | 4.9 | 3.2 | 1.5 | 1.6 | 1.6 | 2.6 |
| Deffered Income Tax | (33.0) | (60.0) | (39.6) | (22.9) | (4.2) | 0.1 | (1.6) | (0.2) | (0.5) | (0.6) | (0.4) | (1.0) | 0.0 | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 180.8 | 369.9 | 11.2 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | 46.5 | 21.6 | 48.2 | 4.1 | (9.0) | (7.4) | 1.7 | 10.4 | (5.8) | 3.5 | 12.1 | (1.6) | 1.5 |
| Change In Other Working Capital | - | (146.3) | (26.9) | 117.6 | 274.0 | 76.0 | (5.2) | 44.3 | 39.5 | 33.0 | (30.9) | 14.6 | 11.1 | 1.4 | 1.2 | - | - | - |
| Other Operating Activities | - | (29.9) | (26.1) | 12.4 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 864.2 | 861.0 | 790.5 | 734.9 | 753.6 | 543.3 | 476.7 | 363.1 | 258.0 | 241.5 | 182.3 | 133.3 | 114.7 | 87.3 | 63.3 | 58.3 | 59.8 |
| - |
| - |
| - |
| Acquisitions | - | 461.7 | 22.1 | 47.2 | 2,213.5 | 1,648.7 | 1,946.0 | 426.5 | 291.8 | 116.2 | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 |
| Purchase Of Investments | - | - | - | 0.0 | 0.0 | 35.5 | 11.8 | 9.0 | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (11.5) | (18.4) | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 4,925.8 | (267.4) | (919.5) | (3,062.6) | (2,338.2) | (2,486.5) | (1,010.5) | (733.7) | (401.6) | (1,614.5) | (413.2) | (550.7) | (352.4) | (375.2) | (159.3) | (42.6) | (39.5) |
| 27.2 |
| 49.9 |
| Debt Repaid | - | 2,093.3 | 269.2 | 174.2 | 400.8 | 76.8 | 230.3 | 552.9 | 298.8 | 124.4 | 230.8 | 222.9 | 95.3 | 269.4 | 89.0 | 137.3 | 14.1 | 23.9 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | 261.8 | 300.6 | 58.4 | 29.9 | 1.5 |
| Common Stock Repurchased | - | 539.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (15.3) | (5.2) | (4.1) | (8.1) | - | - | - | - | 0.0 | 0.0 | 6.9 | 2.4 | 0.0 | 0.0 | - | - | - |
| Cash From Financing Activities | - | (5,219.4) | (571.6) | 80.3 | 2,348.6 | 1,570.4 | 2,000.8 | 505.9 | 409.9 | 141.6 | 1,339.0 | 192.5 | 496.1 | 213.0 | 311.6 | 93.5 | (11.8) | (21.9) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 572.2 | 21.2 | (47.7) | 12.2 | (14.4) | 57.8 | (27.4) | 38.8 | (1.8) | (34.2) | (38.4) | 78.7 | (24.8) | 23.7 | (2.6) | 3.9 | (1.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.8 |
| 3.7 |
| 4.0 |
| 4.0 |
| 3.9 |
| 4.2 |
| 4.0 |
| 3.5 |
| 3.8 |
| 3.8 |
| 3.8 |
| 4.3 |
| 2.3 |
| 2.3 |
| 2.5 |
| 1.9 |
| 2.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.2 |
| 1.3 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| 1.5 |
| - |
| - |
| 1.1 |
| - |
| - |
| 0.6 |
| (0.1) |
| (0.1) |
| 0.3 |
| (0.1) |
| (0.2) |
| (0.2) |
| 0.1 |
| (0.3) |
| (0.1) |
| (0.4) |
| (0.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| (2.2) |
| - |
| - |
| 3.2 |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| (1.6) |
| - |
| - |
| (1.5) |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.5 |
| - |
| - |
| 118.5 |
| - |
| - |
| 103.1 |
| - |
| - |
| 80.9 |
| - |
| - |
| 69.2 |
| - |
| - |
| 50.9 |
| - |
| - |
| 40.9 |
| - |
| - |
| 44.7 |
| - |
| - |
| 27.6 |
| 24.4 |
| - |
| - |
| 273.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 1.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (285.9) |
| - |
| - |
| (169.3) |
| - |
| - |
| (392.5) |
| - |
| - |
| (68.5) |
| - |
| - |
| (71.7) |
| - |
| - |
| (45.3) |
| - |
| - |
| (212.2) |
| - |
| - |
| (138.7) |
| - |
| - |
| (142.3) |
| 134.2 |
| - |
| - |
| 200.9 |
| - |
| - |
| 43.9 |
| - |
| 229.0 |
| 42.3 |
| - |
| - |
| 8.2 |
| 0.0 |
| (2.8) |
| 36.2 |
| 0.0 |
| 0.0 |
| 3.7 |
| - |
| - |
| 70.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| - |
| 47.1 |
| 385.4 |
| - |
| - |
| - |
| - |
| - |
| 186.4 |
| - |
| - |
| 262.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 5.0 |
| - |
| - |
| 2.4 |
| - |
| - |
| 0.0 |
| 93.0 |
| - |
| - |
| 411.1 |
| - |
| - |
| 261.1 |
| - |
| - |
| (8.5) |
| - |
| - |
| 3.9 |
| - |
| - |
| 359.6 |
| - |
| - |
| 212.6 |
| - |
| - |
| 98.5 |
| - |
| - |
| 146.2 |
| 359.9 |
| - |
| - |
| (28.1) |
| - |
| - |
| 3.9 |
| - |
| - |
| 1.4 |
| - |
| - |
| 365.3 |
| - |
| - |
| 41.4 |
| - |
| - |
| 4.6 |
| - |
| - |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |