| (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 | 83.4 | 171.8 | 126.6 | 54.4 | 21.1 | 105.6 | 122.6 | 66.9 | 58.9 | 117.6 | 132.6 | 64.3 | 45.4 | 164.3 | 306.1 | 124.8 | ||||||||||||||||||||||||
| (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 | 436.1 | 373.9 | 354.0 | 359.8 | 765.8 | 643.0 | 338.1 | 120.9 | 127.1 | 263.6 | 175.5 | 51.1 | 129.7 | 109.3 | 41.8 | 91.8 | 232.0 | 156.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 659.1 | 642.0 | 594.7 | 631.5 | 612.7 | 563.6 | 510.4 | 524.2 | 572.0 | 581.9 | 555.2 | 494.2 | 464.7 | 410.3 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 904.6 | 743.8 | 749.5 | 908.3 | 779.8 | 553.0 | 472.4 | 547.1 | 550.9 | 650.0 | 538.0 | 681.1 | 566.3 | 533.5 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 975.6 | 596.2 | 224.0 | 46.0 | 400.0 | 80.0 | 375.0 | 637.5 | 387.5 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 2.5 | (14.4) | (10.7) | (16.3) | (18.0) | 6.1 | 0.9 | (0.2) | 8.8 | 0.4 | 0.0 | 0.1 | 0.2 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 191.0 | 345.1 | 520.6 | 190.5 | 341.5 | 217.0 | 91.4 | 116.3 | 67.3 | 79.4 | 47.0 | (66.5) | (8.7) | (144.4) | 50.1 | |||
| 170.7 |
| 216.5 |
| 180.9 |
| 125.8 |
| 119.8 |
| 126.7 |
| 92.2 |
| 55.4 |
| 63.9 |
| 99.1 |
| 54.1 |
| (9.5) |
| (22.9) |
| 28.3 |
| 56.7 |
| 32.6 |
| 9.5 |
| 100.1 |
| 59.3 |
| 119.0 |
| (14.8) |
| 111.6 |
| 60.1 |
| 4.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 170.9 | 165.7 | 163.6 | 158.8 | 153.8 | 149.2 | 150.6 | 149.9 | 144.9 | 159.4 | 157.6 | 157.7 | 156.8 | 157.3 | 156.2 | 151.0 | 148.2 | 142.9 | 145.8 | 139.4 | 135.4 | 133.0 | 129.5 | 124.2 | 123.7 | 126.9 | 128.8 | 132.6 | 135.8 | 143.6 | 143.3 | 142.5 | 142.5 | 147.2 | 148.1 | 144.8 | 141.8 | 139.9 | 140.7 | 137.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 5.9 | - | - | - | (6.0) | - | - | - | (14.1) | - | - | - | 2.8 | - | - | - | (11.1) | |||||||||||||||||||||||
| Cash From Operating Activities | 145.1 | - | - | - | 24.1 | - | - | - | 162.3 | - | - | - | 175.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 224.6 | - | - | - | 79.9 | - | - | - | 96.2 | - | - | - | 98.2 | - | - | - | 158.2 | - | - | - | 110.4 | - | - | - | 55.9 | - | - | - | 203.2 | - | - | - | 230.6 | - | - | - | 88.3 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | 121.7 | - | - | - | 92.7 | - | - | - | 66.7 | |||||||||||||||||||||||
| Other Investing Activities | (1.0) | - | - | - | (1.5) | - | - | - | (4.5) | - | - | - | (0.2) | - | - | - | (0.5) | |||||||||||||||||||||||
| Cash From Investing Activities | (334.7) | - | - | - | (63.1) | - | - | - | (86.1) | - | - | - | (155.7) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 572.4 | - | - | - | 0.0 | - | - | - | 50.0 | - | - | - |
| Debt Repaid | 27.7 | - | - | - | 25.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 20.7 | - | - | - | 0.0 | - | - | - | 19.4 | - | - | - | 18.4 | - | - | - | 12.2 | - | ||||||||||||||||||||||
| Other Financing Activities | (4.1) | - | - | - | (1.1) | - | - | - | (1.1) | - | - | - | (1.9) | - | - | - | 0.7 | |||||||||||||||||||||||
| Cash From Financing Activities | (67.0) | - | - | - | (42.3) | - | - | - | (69.9) | - | - | - | (66.2) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.3) | - | - | - | 5.2 | - | - | - | (8.2) | - | - | - | (2.9) | - | - | - | (7.8) | - | - | - | (10.4) | - | - | - | (0.3) | - | - | - | (0.8) | - | - | - | 3.9 | - | - | - | 10.3 | - | - | - |
| Net Change In Cash | (257.0) | - | - | - | (76.0) | - | - | - | (1.8) | - | - | - | (49.1) | - | - | - | 27.6 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (79.5) | - | - | - | (55.7) | - | - | - | 66.1 | - | - | - | 77.5 | - | - | - | 8.0 | - | - | - | 66.4 | - | - | - | 40.7 | - | - | - | (151.2) | - | - | - | (83.0) | - | - | - | 14.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (456.7) |
| 370.5 |
| 335.6 |
| 323.6 |
| 305.5 |
| 309.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 | 3.9 | 5.2 | 5.9 | 7.0 | - |
| Stock-Based Compensation | - | 20.1 | 18.4 | 8.3 | 13.6 | 11.0 | 8.0 | 6.9 | 5.0 | 5.1 | 3.3 | 3.9 | 3.7 | 3.0 | 2.7 | 5.0 | 3.5 | 2.6 | 4.6 |
| Deffered Income Tax | - | (19.0) | (0.8) | 13.4 | (11.6) | 10.7 | 3.1 | 25.9 | (13.1) | (42.2) | 1.4 | (0.7) | (17.2) | (8.3) | 6.1 | (2.2) | 4.7 | (30.6) | 8.8 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 671.1 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 296.8 | (99.7) | (205.5) | 104.0 | 298.9 | 106.7 | 124.1 | (80.6) | 133.8 | 55.2 | (122.8) | 80.8 | 0.5 | 97.7 | (95.9) | 58.2 | 68.9 | (144.9) |
| Change In Inventory | - | 126.9 | (79.0) | (233.8) | 148.1 | 190.6 | 75.5 | (10.2) | 16.3 | 36.3 | 8.6 | (27.7) | 27.8 | (38.2) | 29.9 | 6.9 | 34.9 | 21.0 | (16.7) |
| Change In Accounts Payable | - | 203.4 | (36.0) | (134.6) | 86.6 | 215.6 | 48.8 | 38.7 | (43.5) | 67.6 | 48.6 | (48.4) | 55.7 | (67.2) | 17.1 | (7.5) | 18.4 | 96.9 | (81.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.6 | (6.9) | (5.2) | (6.2) |
| Other Operating Activities | - | 6.6 | (8.2) | (16.7) | 2.0 | (13.8) | 0.8 | (4.4) | (2.6) | 8.1 | (2.9) | (4.0) | (0.9) | 0.7 | 1.3 | 0.2 | (4.3) | (0.8) | - |
| Cash From Operating Activities | - | 1,095.6 | 1,088.9 | 1,270.0 | 1,098.8 | 1,121.3 | 770.0 | 563.9 | 663.4 | 618.3 | 729.4 | 585.0 | 614.7 | 557.5 | 389.1 | 516.8 | 542.6 | 261.7 | 605.8 |
| 466.7 |
| 445.7 |
| 173.5 |
| 386.2 |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | 0.0 | 43.8 | 0.0 | (22.6) | 0.0 | 41.9 | 0.0 | 0.0 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 8.4 | (15.8) | 0.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | 379.3 | 370.9 | 204.7 | 159.0 | 6.5 | 4.8 | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (6.4) | (10.2) | (4.9) | (3.0) | (8.2) | (4.6) | 0.2 | (6.3) | 1.6 | 0.2 | 2.0 | 0.5 | 1.1 | 4.8 | 3.5 | 5.5 | 6.2 | 0.8 |
| Cash From Investing Activities | - | (885.0) | (800.3) | (951.9) | (1,007.2) | (943.9) | (638.7) | (462.5) | (537.4) | (454.8) | (589.4) | (515.0) | (694.6) | (640.5) | (520.1) | (430.5) | (444.9) | (240.9) | (371.4) |
| 611.0 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | 535.7 | 405.3 | 32.1 | 537.0 | 145.0 | 80.0 | 420.1 | 392.2 | 663.4 | 338.1 | 233.8 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 80.9 | 128.4 | 0.0 | 0.0 | - |
| Dividends Paid | - | 81.9 | 178.6 | 74.7 | 55.1 | 51.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (3.5) | (4.0) | (4.5) | (1.6) | (2.5) | (1.8) | (1.0) | 3.9 | (2.0) | (1.4) | (1.3) | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 98.7 | (260.4) | (149.2) | 55.6 | (30.1) | (333.7) | 108.3 | (40.6) | (124.9) | (112.2) | 2.6 | (80.8) | 280.1 | 110.0 | (58.9) | (89.9) | (49.7) | (223.6) |
| (0.6) |
| 2.2 |
| 1.8 |
| (0.1) |
| 3.4 |
| Net Change In Cash | - | 311.8 | 13.7 | 158.2 | 130.9 | 129.3 | (196.3) | 210.5 | 85.2 | 47.4 | 28.1 | 72.6 | (160.5) | 197.4 | (21.6) | 29.6 | 9.6 | (28.9) | 14.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 96.9 |
| 88.2 |
| 219.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | 176.8 | (114.0) | 93.3 | (90.0) | (131.5) | 286.3 | 73.0 | 45.5 | 44.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| - |
| 166.2 |
| - |
| - |
| - |
| 176.8 |
| - |
| - |
| - |
| 96.6 |
| - |
| - |
| - |
| 52.1 |
| - |
| - |
| - |
| 147.6 |
| - |
| - |
| - |
| 102.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.8 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| (240.0) |
| - |
| - |
| - |
| (164.4) |
| - |
| - |
| - |
| (104.6) |
| - |
| - |
| - |
| (202.1) |
| - |
| - |
| - |
| (229.6) |
| - |
| - |
| - |
| (88.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.3 |
| - |
| - |
| - |
| 63.6 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| 109.2 |
| - |
| - |
| - |
| (49.4) |
| - |
| - |
| - |
| 55.1 |
| - |
| - |
| - |
| 523.7 |
| - |
| - |
| - |
| (23.9) |
| - |
| - |
| - |
| 40.7 |
| - |
| - |
| - |
| - |
| - |
| (47.4) |
| - |
| - |
| - |
| 46.8 |
| - |
| - |
| - |
| 372.9 |
| - |
| - |
| - |
| (102.0) |
| - |
| - |
| - |
| 64.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.6 |
| - |
| - |
| - |
| (89.2) |
| - |
| - |
| - |
| 61.1 |
| - |
| - |
| - |