| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (72.8) | 361.7 | (1,080.9) | (232.8) | (107.0) | (8.9) | (62.2) | 167.9 | 46.7 | 170.5 | (88.4) | 24.3 | 89.9 | 77.9 | 54.3 | 344.7 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 3 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | (1,024.8) | (1,429.6) | 322.9 | 103.6 | 521.7 | 571.2 | 771.0 | 363.2 | 379.3 | 169.1 | (65.9) | 144.2 | 101.6 | 136.2 | 93.3 | 113.3 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 26 January 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 272.2 |
| (149.6) |
| 74.9 |
| 103.1 |
| 385.1 |
| 8.1 |
| 441.5 |
| 81.1 |
| 229.7 |
| 18.8 |
| 202.4 |
| (47.2) |
| 78.8 |
| 129.2 |
| (24.7) |
| 213.6 |
| 54.7 |
| 135.6 |
| 39.4 |
| 53.8 |
| 34.2 |
| 41.7 |
| 15.3 |
| 24.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 304.4 | 305.4 | 322.1 | 340.2 | 346.1 | 342.1 | 330.1 | 294.0 | 290.7 | 287.6 | 285.2 | 269.4 | 273.6 | 265.3 | 264.5 | 254.9 | 242.1 | 240.7 | 239.3 | 210.8 | 190.1 | 180.9 | 177.8 | 176.8 | 168.0 | 175.5 | 140.5 | 135.6 | 134.4 | 134.1 | 125.0 | 119.6 | 118.9 | 114.2 | 107.7 | 107.8 | 104.1 | 97.2 | 95.2 | 77.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 11.0 | - | - | - | 10.1 | - | - | - | 17.1 | - | - | - | 16.5 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | (4.6) | - | - | - | (50.0) | - | - | - | 43.3 | - | - | - | (45.1) | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 35.3 | - | - | - | 37.0 | - | - | - | 40.7 | - | - | - | 25.4 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 196.6 | - | - | - | 207.9 | - | - | - | 341.2 | - | - | - | 305.6 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | 73.6 | - | - | - | 69.3 | - | - | - | 60.6 | - | - | - | 47.4 | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (584.8) | - | - | - | (654.8) | - | - | - | (894.9) | - | - | - | (1,039.7) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 0.0 | - | - | - | 208.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 123.8 | - | - | - | 230.0 | - | - | - | 221.8 | - | - | - | 209.1 | - | - | - | 183.8 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 258.0 | - | - | - | 370.8 | - | - | - | 624.4 | - | - | - | 1,174.8 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.2) | - | - | - | (0.0) | - | - | - | 0.2 | - | - | - | (0.3) | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | (1.7) | - | - | - | 0.5 | - | - | - | (0.4) | - | - | - | 0.2 | - | - |
| Net Change In Cash | - | (130.4) | - | - | - | (76.1) | - | - | - | 70.9 | - | - | - | 440.4 | - | - | - | 454.9 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 122.8 |
| 128.0 |
| 120.1 |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 1,272.1 | 1,350.5 | 1,202.4 | 1,093.5 | 1,002.1 | 821.1 | 698.1 | 544.6 | 477.7 | 416.8 | 313.4 | 261.3 | 224.1 | 189.1 | 185.7 | 150.9 | 121.2 | 117.2 | 107.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Stock-Based Compensation | - | 41.1 | 59.6 | 82.9 | 57.7 | 48.7 | 43.5 | 43.6 | 35.0 | 25.6 | 25.4 | 17.5 | 14.0 | 15.6 | 14.2 | 11.8 | 10.8 | ||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gains & Losses On Investments | - | (56.3) | (53.1) | (195.4) | (331.8) | 259.5 | 421.3 | 194.6 | 136.8 | 1.3 | 17.1 | 18.9 | 2.3 | - | - | - | - | ||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Other Working Capital | - | 56.6 | 37.1 | (0.8) | 19.0 | 24.6 | 11.0 | 20.8 | 20.8 | 18.2 | 11.4 | 9.1 | 7.5 | 6.3 | 4.1 | 22.4 | |||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Operating Activities | - | 1,414.0 | 1,504.5 | 1,630.6 | 1,294.3 | 1,010.2 | 882.5 | 683.9 | 570.3 | 450.9 | 393.5 | 342.6 | 334.3 | 312.7 | 305.5 | ||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | 659.7 | - | 438.1 | - | - | - | - | - | - | |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Purchase Of Investments | - | 238.8 | 236.4 | 189.5 | 242.9 | 408.6 | 174.7 | 190.8 | 235.9 | 171.9 | 102.3 | 95.9 | 60.2 | 36.1 | 36.3 | 28.0 | 14.8 | ||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Investing Activities | - | 362.1 | (1,510.7) | (2,500.6) | (5,080.5) | (7,107.3) | (3,278.2) | (3,641.3) | (2,161.8) | (1,737.1) | (1,498.4) | (722.4) | (634.8) | (591.4) | (558.1) | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Stock Issuance | - | 0.0 | 27.1 | 103.8 | 2,346.4 | 3,529.1 | 2,315.9 | 1,216.4 | 1,293.3 | 1,275.4 | 1,432.2 | 78.5 | 0.0 | 534.5 | 97.9 | 451.5 | 342.3 | ||
| Common Stock Repurchased | - | 208.2 | 50.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Dividends Paid | - | 911.5 | 898.6 | 847.5 | 757.7 | 656.0 | 533.0 | 451.2 | 385.8 | 321.8 | 262.8 | 243.1 | 228.3 | 195.0 | 154.3 | 135.2 | 96.2 | 115.0 | |
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (10.0) | 0.0 | 0.0 | - | - | - | - | ||
| Cash From Financing Activities | - | (1,783.8) | (93.3) | 674.2 | 4,229.8 | 5,916.4 | 2,750.4 | 2,927.5 | 1,588.4 | 1,420.3 | 1,093.8 | 419.1 | 331.3 | 197.6 | 314.9 | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.6 | (1.4) | (1.3) | (0.9) | (1.7) | 0.3 | 0.5 | (2.1) | 1.7 | (1.5) | (0.3) | (2.5) | (2.2) | 0.1 | (5.2) | 0.4 | 0.7 | - |
| Net Change In Cash | - | (6.1) | (100.9) | (197.2) | 442.7 | (182.5) | 355.0 | (29.4) | (5.1) | 135.8 | (12.6) | 39.1 | 28.3 | (83.3) | 62.4 | (12.7) | 20.6 | ||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (240.3) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| 83.6 |
| - |
| - |
| - |
| 85.6 |
| - |
| - |
| (0.5) |
| 1.5 |
| (0.9) |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| 25.8 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.1 |
| - |
| - |
| - |
| 212.1 |
| - |
| - |
| - |
| 191.3 |
| - |
| - |
| - |
| 136.7 |
| - |
| - |
| - |
| 128.9 |
| - |
| - |
| - |
| 107.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 405.9 |
| 339.4 |
| 86.5 |
| 110.7 |
| 244.0 |
| 218.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.2 |
| - |
| - |
| - |
| 77.3 |
| - |
| - |
| - |
| 31.1 |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 50.3 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,488.8) |
| - |
| - |
| - |
| (2,437.9) |
| - |
| - |
| - |
| (833.6) |
| - |
| - |
| - |
| (734.3) |
| - |
| - |
| - |
| (598.0) |
| - |
| - |
| - |
| (468.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 646.3 |
| - |
| - |
| - |
| 1,397.6 |
| - |
| - |
| - |
| 504.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 99.4 |
| - |
| - |
| - |
| 217.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.0 |
| - |
| - |
| - |
| 126.3 |
| - |
| - |
| - |
| 109.3 |
| - |
| - |
| - |
| 91.1 |
| - |
| - |
| - |
| 73.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 2,752.6 |
| - |
| - |
| - |
| 2,162.3 |
| - |
| - |
| - |
| 889.7 |
| - |
| - |
| - |
| 640.8 |
| - |
| - |
| - |
| 451.3 |
| - |
| - |
| - |
| 388.7 |
| - |
| - |
| - |
| - |
| - |
| (63.3) |
| - |
| - |
| - |
| 245.7 |
| - |
| - |
| - |
| 43.7 |
| - |
| - |
| - |
| (18.2) |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| (14.7) |
| 20.5 |
| - |
| - |
| 247.0 |
| 227.0 |
| 207.0 |
| 257.2 |
| - |
| - |
| 12.9 |
| 13.0 |
| - |
| - |
| - |
| - |
| (733.6) |
| (444.7) |
| (406.6) |
| (494.9) |
| - |
| 488.2 |
| - |
| - |
| - |
| 101.4 |
| - |
| - |
| 479.2 |
| 237.9 |
| 198.4 |
| 300.9 |
| (0.5) |
| 63.1 |
| - |
| - |
| - |
| - |
| - |