| (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 | (7.3) | 16.1 | 27.1 | 759.3 | 102.4 | 16.7 | (3.6) | 50.8 | 6.5 | (45.5) | 68.4 | 61.9 | 20.7 | (477.8) | 23.3 | 65.9 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 795.3 | 905.0 | 70.4 | 105.5 | (346.5) | 176.0 | (297.0) | 3,147.9 | 450.0 | 227.4 | 906.9 | 760.4 | 864.9 | 476.0 | 617.3 | 662.3 | 647.9 | 106.2 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 484.3 | 481.5 | 469.4 | 457.6 | 526.3 | 432.6 | 417.9 | 438.9 | 472.8 | 529.8 | 595.3 | 566.2 | 583.4 | 562.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 835.8 | 75.0 | 0.0 | 1,029.8 | 3,248.0 | 1,056.3 | 1,108.2 | 526.8 | 1,055.9 | 2,403.9 | 4,468.9 | 2,428.3 | 2,262.2 | 3,593.0 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 42.0 |
| 27.4 |
| 63.5 |
| 64.5 |
| 20.6 |
| (195.0) |
| 65.7 |
| (185.2) |
| 17.5 |
| 205.8 |
| 335.4 |
| 2,412.7 |
| 194.0 |
| 113.0 |
| 203.2 |
| 124.1 |
| 9.7 |
| 44.3 |
| (12.9) |
| 132.1 |
| 63.9 |
| 667.3 |
| 92.6 |
| 240.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 124.1 | 127.5 | 117.1 | 115.6 | 121.3 | 129.6 | 116.0 | 109.8 | 114.0 | 127.5 | 110.3 | 107.2 | 112.6 | 150.8 | 134.5 | 118.7 | 122.3 | 141.9 | 100.9 | 89.8 | 100.0 | 121.2 | 107.0 | 92.8 | 96.9 | 106.3 | 96.4 | 113.0 | 123.1 | 132.4 | 113.2 | 111.8 | 115.3 | 173.8 | 105.0 | 105.1 | 145.9 | 197.4 | 105.9 | 141.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.4 | - | |||||||||||||||||||||||
| Stock-Based Compensation | 5.7 | 6.4 | 5.6 | 7.5 | 6.0 | 7.4 | 6.5 | 8.8 | 7.5 | 10.0 | 9.7 | 11.9 | 11.7 | - | - | - | 13.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | 1.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 22.8 | - | - | - | 13.4 | - | - | - | 8.5 | - | - | - | 13.9 | - | - | - | 3.5 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 18.1 | - | - | - | 19.6 | - | - | - | (14.3) | - | - | - | (1.4) | - | - | - | (7.4) | |||||||||||||||||||||||
| Change In Other Working Capital | (18.6) | - | - | - | 38.2 | - | - | - | 32.4 | - | - | - | 6.7 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (4.2) | - | - | - | (5.0) | - | - | - | (1.2) | - | - | - | (1.6) | - | - | - | (2.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 47.7 | - | - | - | 52.0 | - | - | - | 31.5 | - | - | - | 91.9 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (229.9) | - | - | - | 275.5 | - | - | - | (128.6) | - | - | - | 125.7 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 1,514.8 | - | - | - | 120.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 350.0 | - | - | - | 553.1 | - | - | - | 456.7 | - | - | - | 185.7 | - | - | - | 2.5 | - | - | - |
| Debt Repaid | 968.1 | - | - | - | 574.4 | - | - | - | 0.0 | - | - | - | 110.4 | - | - | - | 5.4 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 79.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 72.0 | - | - | - | 101.6 | - | ||||||||||||||||||||||
| Other Financing Activities | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 416.1 | - | - | - | (470.3) | - | - | - | (15.5) | - | - | - | (204.8) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 234.0 | - | - | - | (142.7) | - | - | - | (112.7) | - | - | - | 12.7 | - | - | - | (789.1) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 359.3 |
| 541.5 |
| 557.9 |
| 581.0 |
| 556.3 |
| 559.1 |
| 577.3 |
| 545.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 25.1 | 25.5 | 30.2 | 43.2 | 29.2 | 38.3 | 48.7 | 53.9 | 31.7 | 32.8 | 34.0 | 39.8 | 36.6 | 34.9 | 30.6 | 28.9 | 34.6 | 59.8 | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | 101.9 | 12.0 | 0.0 | (175.7) | (251.8) | 26.5 | 37.2 | 134.0 | 58.2 | 137.4 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | 0.0 | 0.0 | (4.9) | (5.5) | (26.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 18.8 | (4.7) | (9.4) | 4.4 | 0.2 | 5.3 | 26.0 | 14.5 | (1.2) | 4.3 | (8.4) | 8.3 | (83.9) | 23.3 | (8.9) | (2.0) | (15.4) | 1.6 | 25.9 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 6.3 | (6.8) | 10.7 | 5.7 | 35.9 | 14.9 | 5.9 | 5.9 | 3.8 | 13.3 | (25.2) | 44.6 | (41.7) | 21.6 | (28.7) | 2.6 | (3.6) | (5.2) | (90.0) |
| Change In Other Working Capital | - | 133.1 | 74.4 | 79.1 | 34.6 | 54.7 | 52.8 | 4.3 | 84.2 | 79.2 | 76.4 | 112.4 | 123.4 | 50.9 | 46.6 | 89.2 | 68.3 | 61.9 | 27.4 | 54.9 |
| Other Operating Activities | - | (4.5) | (14.0) | (9.9) | (3.5) | 3.9 | (6.8) | 3.5 | (7.5) | (23.7) | (39.4) | (37.7) | (37.3) | (41.7) | (52.1) | (27.3) | - | - | - | - |
| Cash From Operating Activities | - | 1,258.4 | 537.7 | 648.2 | 798.9 | 761.8 | 424.2 | 662.5 | 802.6 | 860.1 | 995.1 | 672.1 | 1,135.3 | 1,040.8 | 825.0 | 702.5 | 771.1 | 633.6 | 817.8 | 697.3 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | - | 0.0 | 0.0 | 491.6 | 90.1 | 164.9 | 152.7 |
| Sales Of Investments | - | - | - | - | 0.0 | 0.0 | 28.4 | 168.3 | 4.1 | 0.0 | 3.9 | 0.0 | 0.0 | 378.7 | 60.3 | 70.4 | 280.5 | 64.4 | 51.2 | 112.8 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 115.5 | (597.4) | (128.8) | (906.9) | (532.3) | (87.8) | 2,463.3 | (877.7) | (206.3) | (893.1) | (732.4) | (574.5) | 722.1 | (642.3) | (164.8) | (520.4) | (242.2) | (453.2) | (3,067.7) |
| 3,412.9 |
| 2,481.9 |
| 2,648.2 |
| 1,722.0 |
| 2,954.5 |
| Debt Repaid | - | 1,903.5 | 97.4 | 148.0 | 1,251.4 | 1,584.2 | 1,067.6 | 2,719.0 | 685.3 | 631.7 | 1,895.0 | 2,936.6 | 1,312.3 | 3,580.1 | 2,747.7 | 3,740.3 | 1,564.1 | 2,075.2 | 993.7 | 868.1 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 710.2 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 51.0 | 0.0 | 29.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 141.3 | 141.1 | 129.1 | 406.6 | 406.1 | 827.3 | 503.8 | 479.3 | 496.5 | 476.0 | 474.8 | 547.8 | 545.9 | 699.3 | 508.7 | 474.3 | 262.4 | 562.0 | 524.7 |
| Other Financing Activities | - | (0.0) | 0.1 | 0.1 | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,346.0) | (252.3) | (278.9) | (801.3) | (29.5) | (213.2) | (2,235.6) | (1,122.8) | (338.3) | (446.2) | 618.9 | 54.3 | (2,139.9) | 171.0 | (622.0) | (95.4) | (1,382.8) | 7.7 | 1,291.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 27.9 | (312.0) | 240.4 | (909.2) | 200.0 | 123.2 | 890.2 | (1,197.9) | 315.5 | (344.2) | 558.5 | 615.2 | (377.0) | 353.8 | (84.2) | 155.3 | (991.4) | 372.3 | (1,078.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 2.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| 25.8 |
| 17.1 |
| 2.6 |
| 2.6 |
| 31.7 |
| 5.5 |
| 5.5 |
| 7.0 |
| 13.7 |
| 6.9 |
| 5.7 |
| 6.7 |
| 13.6 |
| 6.1 |
| 6.1 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 314.7 |
| 0.0 |
| 7.5 |
| (220.3) |
| 12.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (4.9) |
| (2.4) |
| (4.9) |
| 1.3 |
| 0.5 |
| (1.7) |
| (7.7) |
| 15.9 |
| (33.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 19.8 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 20.7 |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 15.2 |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| - |
| 171.0 |
| - |
| - |
| - |
| 224.2 |
| - |
| - |
| - |
| 51.4 |
| - |
| - |
| - |
| 64.1 |
| - |
| - |
| - |
| 265.4 |
| - |
| - |
| - |
| 301.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 28.4 |
| - |
| - |
| - |
| 167.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (794.6) |
| - |
| - |
| - |
| (56.5) |
| - |
| - |
| - |
| (99.3) |
| - |
| - |
| - |
| 403.3 |
| - |
| - |
| - |
| (190.6) |
| - |
| - |
| - |
| (156.7) |
| - |
| - |
| - |
| - |
| - |
| 358.3 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 686.6 |
| - |
| - |
| - |
| 144.8 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.5 |
| - |
| - |
| - |
| 498.5 |
| - |
| - |
| - |
| 125.9 |
| - |
| - |
| - |
| 119.8 |
| - |
| - |
| - |
| 134.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (165.5) |
| - |
| - |
| - |
| (142.4) |
| - |
| - |
| - |
| 108.1 |
| - |
| - |
| - |
| (274.7) |
| - |
| - |
| - |
| (571.5) |
| - |
| - |
| - |
| (160.9) |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 60.2 |
| - |
| - |
| - |
| 192.7 |
| - |
| - |
| - |
| (496.7) |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |