| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | 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 | Q1 FY 16 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (119.3) | 300.8 | 189.8 | (116.4) | (150.8) | 167.8 | 52.2 | (258.9) | (42.5) | (450.7) | 507.9 | (56.0) | 517.8 | 464.1 | 324.2 | 347.2 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 254.9 | (189.7) | (968.9) | 1,386.9 | 407.9 | 679.4 | 1,259.8 | 614.9 | 1,074.1 | 1,231.6 | 1,047.5 | 1,210.1 | 1,086.0 | 888.1 | 571.4 | 461.3 | 602.7 | 591.6 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 280.5 | 259.6 | 307.5 | 266.9 | 269.1 | 267.6 | 255.7 | 238.3 | 281.6 | 272.1 | 274.9 | 253.3 | 238.0 | 198.7 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 0.0 | 0.0 | 0.0 | 2,996.1 | 1,076.6 | 0.0 | 0.0 | 951.8 | 0.0 | 0.0 | - | - | 898.5 | - | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (27.5) | 14.8 | 3.0 | (6.6) | (66.7) | (65.5) | 7.0 | 4.0 | 15.4 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 256.7 |
| (285.6) |
| (483.8) |
| 465.0 |
| 649.0 |
| 49.2 |
| 128.8 |
| 463.5 |
| 507.1 |
| 160.4 |
| 109.9 |
| 386.1 |
| 209.2 |
| 264.3 |
| 498.5 |
| 51.0 |
| 260.3 |
| 312.2 |
| 459.9 |
| 170.8 |
| 288.7 |
| 470.5 |
| 157.7 |
| 297.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 67.5 | 78.9 | 69.8 | 64.4 | 73.1 | 60.1 | 61.8 | 64.6 | - | - | - | 66.8 | - | - | 68.1 | - | - | 63.0 | - | - | - | 62.2 | - | - | - | 52.9 | - | - | 66.4 | - | - | - | 68.0 | - | - | - | 65.9 | - | - | 64.0 |
| Amortization Of Intangibles | 2.2 | 2.9 | 3.1 | 3.2 | 3.2 | 3.3 | 3.4 | 3.3 | 3.5 | 3.4 | 3.5 | 3.6 | 3.8 | 4.0 | 4.1 | 4.3 | 4.5 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 20.7 | - | - | - | 13.1 | - | - | - | 22.3 | - | - | 21.7 | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | 30.7 | - | 0.0 | - | - | - | 94.0 | 18.7 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | (200.4) | - | - | - | (199.0) | - | - | - | (174.1) | - | - | (167.8) | - | ||||||||||||||||||||||||
| Change In Inventory | - | - | - | 450.8 | - | - | - | 373.4 | - | - | - | 961.1 | - | - | 151.0 | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | 55.8 | - | - | - | (9.4) | - | - | - | 6.6 | - | - | 128.1 | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | (8.9) | - | - | - | 13.9 | - | - | - | (6.8) | - | - | 176.5 | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | (145.5) | - | - | - | 19.8 | - | - | - | (358.3) | - | - | 81.0 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 616.5 | - | - | 0.0 | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | 4.2 | - | - | - | 15.4 | - | - | - | (10.0) | - | - | (7.0) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (49.0) | - | - | - | (11.1) | - | - | - | (69.5) | - | - | 508.8 | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 2,996.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 500.3 | - | - | 0.3 | - | - | 0.2 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | 35.2 | - | - | - | 35.0 | - | - | - | 194.1 | - | - | 192.1 | - | - | 186.7 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | 339.0 | - | - | - | (37.4) | - | - | - | (261.2) | - | - | (174.4) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | (8.3) | - | - | - | (59.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.0 | - | - | - | (31.8) | - | - | (3.0) |
| Net Change In Cash | - | - | - | 216.9 | - | - | - | (37.0) | - | - | - | (748.0) | - | - | 425.4 | - | - | 778.4 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 173.4 |
| 170.5 |
| 105.1 |
| 94.5 |
| Amortization Of Intangibles | 11.4 | 13.2 | 13.8 | 15.6 | 17.5 | 18.7 | 20.5 | 14.2 | 18.8 | 16.3 | 29.9 | 45.8 | 47.9 | 41.7 | 39.4 | 40.5 | 39.4 | 27.1 |
| Stock-Based Compensation | 77.0 | 73.2 | 57.8 | 91.4 | 70.8 | 68.2 | 84.3 | 63.9 | 67.8 | 73.4 | 104.3 | 87.1 | 92.8 | 76.7 | 63.5 | 36.0 | 31.6 | 62.4 |
| Deffered Income Tax | (42.2) | (88.5) | (383.9) | (157.5) | (39.8) | (74.5) | (48.0) | (80.6) | (71.6) | - | - | - | - | - | (92.1) | 54.7 | 23.7 | (3.7) |
| Asset Impairments | 30.7 | 38.2 | 39.4 | 0.0 | 23.1 | 5.2 | 4.1 | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 195.2 | 101.9 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 166.7 | 100.8 | (323.5) | 202.5 | (70.5) | 5.9 | 310.9 | 39.2 | (47.1) | 124.2 | (0.9) | 155.1 | 111.6 | 154.5 | 13.0 | (75.4) | (52.7) | (49.7) |
| Change In Inventory | (173.5) | (54.1) | (521.3) | 380.9 | (314.3) | 140.7 | 58.7 | (38.6) | 37.2 | 175.1 | 130.5 | 47.2 | (87.6) | 7.5 | 114.3 | (209.4) | 38.3 | (24.1) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | 39.6 | (23.7) | 108.0 | 286.1 | (25.5) | (12.4) | 7.9 | 20.0 | 46.0 | (2.8) | (22.6) | 7.9 | (73.2) | (40.6) | (20.8) | 42.2 | 34.1 | (29.1) |
| Other Operating Activities | (9.5) | 9.5 | 2.1 | 12.0 | (12.4) | (89.6) | 39.3 | 11.5 | 15.2 | 34.8 | (4.1) | (14.3) | 40.9 | (32.7) | (29.2) | - | - | - |
| Cash From Operating Activities | 671.3 | 465.2 | 1,014.6 | 864.3 | 1,313.2 | 874.5 | 1,664.2 | 1,474.7 | 1,480.6 | 1,203.6 | 1,762.1 | 1,506.0 | 1,275.0 | 1,081.4 | 1,001.3 | 973.5 | 678.4 | 820.6 |
| - |
| - |
| - |
| Acquisitions | - | - | 0.0 | (3.8) | 2,009.2 | 0.0 | 320.4 | 740.5 | 0.0 | 0.0 | - | - | 1.8 | 2,207.1 | 38.3 | 212.3 | 93.4 | 1,060.6 |
| Divestitures | 600.5 | 1,506.2 | 0.0 | 616.9 | 0.0 | 0.0 | 430.3 | 215.0 | 116.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 348.7 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | 28.5 | 35.9 | (12.0) | 19.5 | 20.4 | (48.5) | 18.2 | 7.5 | 8.3 | 5.0 | 27.2 | 25.1 | 8.2 | 3.8 | 16.9 | 8.9 | (12.4) | (14.0) |
| Cash From Investing Activities | 407.1 | 1,428.1 | (172.3) | 903.7 | (2,895.6) | (302.0) | (220.6) | (776.3) | (112.4) | (322.8) | (329.3) | (350.3) | (220.3) | (2,460.0) | (180.5) | (316.9) | (215.8) | (806.1) |
| 0.0 |
| 592.8 |
| Debt Repaid | 582.8 | 1,751.1 | 908.2 | 504.2 | 1.7 | 649.1 | 6.3 | 254.3 | 13.3 | 4.0 | 4.8 | 404.9 | 2.8 | 2.7 | 203.1 | 3.2 | 3.6 | 168.7 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | 0.0 | 350.0 | 0.0 | 1,000.0 | 150.7 | 1,200.4 | 1,000.5 | 732.6 | 727.8 | 282.0 | 307.3 | 7.4 | 411.8 | 112.0 | 149.7 | 350.0 |
| Dividends Paid | 140.7 | 140.2 | 303.1 | 773.2 | 756.8 | 748.7 | 767.1 | 684.7 | 636.0 | 565.3 | 478.9 | 402.1 | 333.2 | 285.7 | 264.3 | 261.7 | 255.2 | 246.6 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.3) | (0.2) | (0.5) | (0.9) | 0.0 |
| Cash From Financing Activities | (737.8) | (2,146.0) | (959.6) | (1,268.8) | 1,052.9 | 309.7 | (1,591.0) | (1,363.0) | (1,076.9) | (840.2) | (1,171.9) | (983.8) | (802.5) | 912.2 | (742.8) | (319.3) | (389.8) | (50.7) |
| (17.3) |
| 12.4 |
| (12.9) |
| 14.8 |
| Net Change In Cash | 400.9 | (245.5) | (139.4) | 425.9 | (560.1) | 854.7 | (132.6) | (661.6) | 284.6 | (26.1) | 195.5 | 178.9 | 256.2 | (451.0) | 60.7 | 349.7 | 60.0 | (21.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4.4 |
| 0.1 |
| 6.1 |
| 6.2 |
| 6.3 |
| (2.8) |
| 7.5 |
| 7.9 |
| 7.9 |
| - |
| 5.6 |
| 5.3 |
| (2.0) |
| 6.9 |
| 7.0 |
| 6.9 |
| (6.2) |
| 7.3 |
| 7.5 |
| 7.7 |
| 11.2 |
| 11.2 |
| 11.2 |
| 9.7 |
| - |
| - |
| - |
| 33.3 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| 25.9 |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 104.7 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (372.8) |
| - |
| - |
| - |
| (165.9) |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| 84.2 |
| - |
| - |
| - |
| (43.2) |
| - |
| - |
| - |
| 48.9 |
| - |
| - |
| (41.7) |
| 100.1 |
| - |
| - |
| - |
| 204.6 |
| - |
| - |
| - |
| 139.2 |
| - |
| - |
| 159.7 |
| - |
| - |
| - |
| 134.7 |
| - |
| - |
| - |
| 165.5 |
| - |
| - |
| 117.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 49.2 |
| - |
| - |
| - |
| 41.6 |
| - |
| - |
| 39.8 |
| (32.9) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| (19.3) |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| (26.5) |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (66.2) |
| - |
| - |
| - |
| 277.1 |
| - |
| - |
| (210.2) |
| - |
| - |
| - |
| (145.6) |
| - |
| - |
| - |
| (400.9) |
| - |
| - |
| 13.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 321.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 288.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (62.9) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| 5.2 |
| - |
| - |
| (785.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (129.2) |
| - |
| - |
| (68.3) |
| - |
| - |
| - |
| (43.3) |
| - |
| - |
| - |
| (59.1) |
| - |
| - |
| (99.1) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 438.3 |
| - |
| - |
| - |
| 713.8 |
| - |
| - |
| - |
| 730.8 |
| - |
| - |
| 513.8 |
| - |
| - |
| - |
| 202.5 |
| - |
| - |
| - |
| 181.5 |
| - |
| - |
| 172.7 |
| - |
| - |
| - |
| 155.6 |
| - |
| - |
| - |
| 135.9 |
| - |
| - |
| 114.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,562.7 |
| - |
| - |
| - |
| 123.9 |
| - |
| - |
| - |
| (344.0) |
| - |
| - |
| (346.5) |
| - |
| - |
| - |
| (190.0) |
| - |
| - |
| - |
| 175.4 |
| - |
| - |
| (366.3) |
| - |
| - |
| - |
| 62.1 |
| - |
| - |
| - |
| (216.0) |
| - |
| - |
| (622.7) |
| - |
| - |
| - |
| (359.8) |
| - |
| - |
| - |
| (316.4) |
| - |
| - |
| (454.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |