| (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 | 319.1 | (414.2) | (160.7) | 22.9 | 41.3 | 75.3 | (1,069.0) | (188.2) | 2.4 | (617.7) | 302.5 | 650.0 | 1,238.6 | 1,132.4 | 897.2 | 406.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | (232.9) | (510.6) | (1,179.4) | 1,573.5 | 2,689.8 | 123.7 | 375.8 | 533.2 | 693.6 | 54.9 | 643.7 | 334.9 | 133.3 | 413.2 | 311.5 | 392.1 | 315.8 | 178.4 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 654.7 | 658.7 | 588.6 | 429.9 | 300.8 | 254.0 | 232.0 | 213.5 | 200.7 | 196.9 | 226.2 | 260.1 | 103.6 | 107.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 589.8 | 1,680.5 | 2,154.5 | 1,261.6 | 953.7 | 850.5 | 851.8 | 700.0 | 317.7 | 196.7 | 227.6 | 110.6 | 155.3 | 280.9 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 56.7 | 112.4 | 356.0 | 1,964.2 | 0.0 | 452.2 | 1,597.8 | 0.0 | 27.0 | 0.0 | 2,250.0 | 0.0 | 117.0 | 0.0 | 3.5 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 123.7 | (42.5) | 4.8 | (37.2) | (35.3) | 21.0 | (40.6) | (37.9) | 8.2 | (20.0) | 2.2 | (43.3) | 12.5 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 692.5 | (992.7) | (828.0) | 646.2 | (609.4) | (51.6) | (132.4) | (153.8) | (13.7) | 538.9 | 133.2 | 382.0 | 277.5 | 207.9 | ||||
| 253.4 |
| (3.8) |
| (392.8) |
| 424.6 |
| 95.7 |
| 84.6 |
| 98.3 |
| 85.6 |
| 107.2 |
| 90.4 |
| 155.1 |
| 154.2 |
| 133.6 |
| 129.6 |
| 129.7 |
| 302.5 |
| 131.8 |
| (218.4) |
| 118.7 |
| 103.3 |
| 51.2 |
| 602.1 |
| 128.2 |
| (314.8) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 157.8 | 163.7 | 164.5 | 168.7 | 161.8 | 163.1 | 163.5 | 138.3 | 123.8 | 144.1 | 105.4 | 93.1 | 87.3 | 85.6 | 77.7 | 71.0 | 66.6 | 68.2 | 62.1 | 61.4 | 62.3 | 61.8 | 58.7 | 57.8 | 53.7 | 56.8 | 54.5 | 52.9 | 49.3 | 50.2 | 49.7 | 50.5 | 50.3 | 52.8 | 49.9 | 49.1 | 45.1 | - | - | - |
| Amortization Of Intangibles | 5.2 | - | - | - | 5.5 | - | - | - | 5.9 | - | - | - | 7.4 | - | - | - | 6.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 7.9 | - | - | - | 7.0 | - | - | - | 9.3 | - | - | - | 10.5 | - | - | - | 4.2 | |||||||||||||||||||||||
| Deffered Income Tax | (1.0) | - | - | - | (5.7) | - | - | - | 116.4 | - | - | - | 14.1 | - | - | - | 27.7 | |||||||||||||||||||||||
| Asset Impairments | - | - | 181.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | 42.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (48.3) | - | - | - | (359.0) | - | - | - | 27.3 | - | - | - | 8.3 | - | - | - | (1.9) | |||||||||||||||||||||||
| Cash From Operating Activities | 346.2 | - | - | - | 547.2 | - | - | - | 97.5 | - | - | - | 721.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 98.7 | - | - | - | 182.6 | - | - | - | 583.0 | - | - | - | 415.6 | - | - | - | 231.7 | - | - | - | 179.7 | - | - | - | 214.5 | - | - | - | 216.1 | - | - | - | 131.8 | - | - | - | 54.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 525.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.8 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 541.0 | - | - | - | (129.1) | - | - | - | (480.0) | - | - | - | (539.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 18.4 | - | - | - | 0.0 | - | - | - | 29.0 | - | - | - | 0.0 | - | - | - | 280.0 | - | - | - | 0.0 | - | - | - | 250.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1,296.6 | - | - | - | 9.6 | - | - | - | 29.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 47.7 | - | - | - | 47.6 | - | - | - | 46.9 | - | - | - | 46.3 | - | - | - | 45.6 | - | ||||||||||||||||||||||
| Other Financing Activities | (0.4) | - | - | - | (0.0) | - | - | - | (1.3) | - | - | - | 0.0 | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Financing Activities | (1,413.4) | - | - | - | (120.0) | - | - | - | 1,557.3 | - | - | - | (118.7) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (2.0) | - | - | - | 28.1 | - | - | - | (8.9) | - | - | - | 24.3 | - | - | - | (11.6) | - | - | - | (16.8) | - | - | - | (31.1) | - | - | - | (13.0) | - | - | - | 4.2 | - | - | - | 4.1 | - | - | - |
| Net Change In Cash | (528.2) | - | - | - | 326.3 | - | - | - | 1,165.9 | - | - | - | 87.6 | - | - | - | 24.1 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 247.6 | - | - | - | 364.6 | - | - | - | (485.6) | - | - | - | 305.4 | - | - | - | (25.5) | - | - | - | (21.7) | - | - | - | (59.5) | - | - | - | (161.2) | - | - | - | (10.3) | - | - | - | 28.4 | - | - | - |
| Free Cash Flow To Equity | (1,030.6) | - | - | - | 355.0 | - | - | - | (485.6) | - | - | - | 305.4 | - | - | - | 254.5 | |||||||||||||||||||||||
| 194.2 |
| 99.0 |
| 96.8 |
| 95.6 |
| 100.5 |
| 111.7 |
| Amortization Of Intangibles | - | 22.4 | 23.0 | 28.0 | 24.7 | 25.3 | 24.9 | 27.1 | 28.0 | 25.1 | 19.0 | 16.9 | 5.7 | 8.1 | 10.7 | 13.1 | 13.1 | 13.2 | - |
| Stock-Based Compensation | - | 40.3 | 32.1 | 36.5 | 30.5 | 20.1 | 22.8 | 19.7 | 15.2 | 19.4 | 17.0 | 15.2 | 14.3 | 10.2 | 15.2 | 27.1 | 15.7 | 0.3 | 18.5 |
| Deffered Income Tax | - | 81.2 | (230.4) | 100.9 | 93.3 | (38.5) | (2.0) | 14.4 | 49.2 | (41.9) | 23.2 | (123.4) | (47.1) | 59.9 | (12.4) | (11.2) | 42.1 | 1.7 | (12.0) |
| Asset Impairments | - | 181.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (47.3) | (555.2) | 350.7 | 786.1 | 49.3 | (100.1) | 18.2 | 97.4 | 74.5 | 42.8 | 8.8 | (36.2) | 65.9 | 26.0 | 16.4 | 57.4 | (1.3) | (90.5) |
| Change In Inventory | - | (212.4) | (1,055.0) | 353.6 | 1,609.6 | 127.4 | (52.0) | 46.3 | 124.1 | 101.5 | (26.0) | (27.6) | 6.5 | 1.8 | (7.4) | 41.7 | 58.6 | (180.1) | 87.9 |
| Change In Accounts Payable | - | - | - | - | 1,287.1 | 143.9 | (31.5) | (12.2) | 73.7 | 53.4 | 44.0 | 23.7 | 28.3 | 19.3 | (11.5) | (12.0) | 13.5 | (53.5) | 33.5 |
| Change In Other Working Capital | - | (4.0) | (245.0) | 171.9 | 104.7 | (17.4) | (7.9) | 32.9 | 2.2 | 0.2 | (1.8) | (12.8) | (5.8) | (5.3) | 19.6 | (4.5) | 14.5 | 5.0 | 14.2 |
| Other Operating Activities | - | (339.3) | 116.0 | 101.3 | (91.3) | (53.5) | (28.5) | 127.5 | 58.5 | (449.8) | (59.5) | 62.5 | (6.7) | (4.7) | (16.9) | 14.1 | (3.7) | 16.7 | - |
| Cash From Operating Activities | - | 1,282.3 | 687.9 | 1,326.6 | 1,907.8 | 344.3 | 798.9 | 719.4 | 546.2 | 304.0 | 735.5 | 360.8 | 492.6 | 432.9 | 488.8 | 487.4 | 331.3 | 358.5 | 327.2 |
| 190.6 |
| 75.5 |
| 100.8 |
| 99.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2,051.6 | 0.0 | 0.0 | 3.4 | 13.2 | 12.0 | 4.0 | 64.0 |
| Divestitures | - | - | - | 0.0 | 0.0 | 289.8 | 0.0 | 0.0 | 413.6 | 6.9 | 3,325.6 | 8.9 | 104.7 | 0.0 | 9.6 | 0.0 | 8.6 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (146.0) | (1,584.8) | (2,564.6) | (1,422.6) | (666.6) | (863.6) | (1,663.6) | (303.7) | (357.8) | 2,920.5 | (2,160.6) | (46.1) | (157.7) | (301.2) | (212.9) | (92.2) | (121.6) | (163.7) |
| 125.8 |
| 14.3 |
| 255.2 |
| Debt Repaid | - | 505.7 | 112.4 | 28.9 | 705.0 | 1,173.8 | 250.0 | 175.2 | 0.0 | 778.2 | 1,252.3 | 2,582.9 | 6.0 | 135.7 | 14.4 | 9.0 | 424.1 | 134.3 | 48.2 |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 1,453.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | 0.0 | 0.0 | 500.0 | 250.0 | 0.0 | 0.0 | 150.0 | 582.3 | 63.6 | 178.1 | 14.9 | 5.8 | 169.0 |
| Dividends Paid | - | 190.5 | 188.5 | 187.2 | 184.4 | 177.9 | 161.8 | 152.2 | 144.6 | 140.6 | 135.4 | 119.3 | 0.0 | 0.0 | 0.0 | 57.8 | 49.6 | 44.4 | 42.3 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (3.9) | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Financing Activities | - | (834.2) | 1,241.7 | 623.9 | 611.9 | 50.2 | 177.3 | 1,042.7 | (786.5) | (1,086.9) | (1,580.0) | (478.4) | 1,609.3 | (288.0) | (177.3) | (329.1) | (7.9) | (180.8) | (25.0) |
| (2.0) |
| (5.5) |
| (10.3) |
| (0.6) |
| (15.7) |
| Net Change In Cash | - | 425.8 | 302.3 | (609.2) | 1,059.9 | (307.5) | 133.6 | 57.8 | (582.0) | (1,132.5) | 2,056.0 | (2,276.0) | 2,012.5 | (0.5) | 8.3 | (60.2) | 220.9 | 55.5 | 122.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 296.8 |
| 255.8 |
| 257.7 |
| 227.4 |
| Free Cash Flow To Equity | - | 243.5 | (992.7) | (500.8) | 1,905.4 | (1,783.2) | 150.6 | 1,290.2 | (153.8) | (764.9) | (713.4) | (199.7) | 376.0 | 258.8 | 193.5 | 291.3 | (42.5) | 137.7 | 434.5 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.4) |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| - |
| 206.2 |
| - |
| - |
| - |
| 157.9 |
| - |
| - |
| - |
| 155.1 |
| - |
| - |
| - |
| 54.9 |
| - |
| - |
| - |
| 121.6 |
| - |
| - |
| - |
| 82.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (228.1) |
| - |
| - |
| - |
| (174.7) |
| - |
| - |
| - |
| (234.9) |
| - |
| - |
| - |
| (207.2) |
| - |
| - |
| - |
| (132.5) |
| - |
| - |
| - |
| (80.1) |
| - |
| - |
| - |
| - |
| - |
| 1,175.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 751.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,453.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| 35.4 |
| - |
| - |
| - |
| 35.4 |
| - |
| - |
| - |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.6 |
| - |
| - |
| - |
| (143.2) |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 75.3 |
| - |
| - |
| - |
| (438.3) |
| - |
| - |
| - |
| (1,021.8) |
| - |
| - |
| - |
| - |
| - |
| (176.9) |
| - |
| - |
| - |
| (59.9) |
| - |
| - |
| - |
| (90.0) |
| - |
| - |
| - |
| (445.1) |
| - |
| - |
| - |
| (1,015.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,196.7) |
| - |
| - |
| - |
| 190.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |