| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 581.9 | 403.0 | 174.9 | 186.4 | 485.6 | 351.9 | 134.0 | 165.6 | 432.0 | 311.3 | 118.5 | 137.8 | 357.7 | 271.9 | 71.6 | 128.5 | ||||||||||||||||||||||||
| (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 | 1,346.2 | 1,198.8 | 1,042.9 | 885.9 | 774.4 | 665.6 | 601.4 | 511.4 | 603.1 | 396.4 | 350.1 | 315.1 | 289.8 | 243.2 | 216.7 | 207.6 | 205.8 | 191.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 761.8 | 734.7 | 670.0 | 604.3 | 535.7 | 478.0 | 429.8 | 391.5 | 361.1 | 319.6 | 293.1 | 274.8 | 254.0 | 235.1 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | 3,867.5 | 3,561.4 | 2,937.1 | 2,806.0 | 2,444.4 | 1,969.5 | 1,935.7 | 1,693.5 | 1,467.6 | 1,137.1 | 1,087.0 | 963.6 | 824.4 | 845.0 | 732.9 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 1,143.4 | 1,240.2 | 797.3 | 798.8 | 2,797.3 | 999.5 | 1,045.2 | 0.0 | 884.9 | 0.0 | 499.1 | 0.0 | 493.8 | 0.0 | 394.5 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | (1,511.9) | (1,203.4) | 653.8 | (1,466.8) | (3,053.8) | (897.7) | (724.7) | (342.9) | (270.0) | (292.0) | (151.7) | (91.6) | (231.9) | (145.9) | ||||
| 325.0 |
| 249.2 |
| 48.7 |
| 102.4 |
| 296.8 |
| 217.7 |
| 65.3 |
| 117.8 |
| 239.6 |
| 178.7 |
| 58.4 |
| 80.5 |
| 214.9 |
| 157.6 |
| 38.7 |
| 71.2 |
| 179.0 |
| 314.1 |
| 35.9 |
| 70.8 |
| 164.7 |
| 125.0 |
| 34.2 |
| 71.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 195.7 | 194.6 | 185.7 | 185.8 | 182.8 | 180.5 | 173.5 | 166.8 | 165.1 | 164.6 | 159.3 | 150.7 | 148.3 | 146.0 | 140.2 | 134.2 | 133.4 | 127.9 | 124.7 | 119.3 | 118.6 | 115.3 | 111.7 | 107.1 | 105.9 | 105.1 | 100.9 | 97.7 | 96.8 | 96.1 | 92.7 | 90.7 | 89.4 | 88.4 | 84.8 | 80.0 | 77.7 | 77.1 | 77.6 | 72.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 93.0 | - | - | - | 71.1 | - | - | - | 44.1 | - | - | - | 29.7 | - | - | - | 11.8 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 366.3 | - | - | - | 304.1 | - | - | - | 263.5 | - | - | - | 241.4 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | 23.3 | - | - | - | 19.3 | - | - | - | 16.8 | - | - | - | 17.5 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 308.1 | - | - | - | 282.0 | - | - | - | 245.3 | - | - | - | 188.9 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1,003.6 | 1,033.3 | 963.6 | 866.9 | 839.7 | 891.2 | 808.0 | 713.6 | 645.9 | 769.7 | 722.5 | 668.1 | 619.7 | 795.7 | 718.4 | 536.0 | 505.8 | 684.2 | 611.6 | 512.2 | 388.9 | 456.8 | 530.0 | 410.9 | 465.6 | 529.2 | 494.3 | 421.6 | 361.2 | 416.4 | 379.1 | 394.5 | 310.7 | 383.2 | 324.9 | 252.8 | 261.4 | 298.0 | 297.3 | 253.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | (2.2) | - | - | - | (2.7) | - | - | - | (5.4) | - | - | - | (5.6) | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (1,035.6) | - | - | - | (888.9) | - | - | - | (764.4) | - | - | - | (792.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 596.5 | - | - | - | 645.4 | - | - | - | 898.3 | - | - | - | 797.3 | - | - | - | 596.1 | - | - | - | 597.4 | - | - | - | 799.5 | - | - | - | 597.0 | - | - | - | 0.0 | - | - | - | 125.0 | - | - |
| Debt Repaid | - | 10.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | 472.0 | - | - | - | 379.5 | - | - | - | 254.0 | - | - | - | 220.0 | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 160.4 | - | - | - | 135.5 | - | - | - | 119.9 | - | - | - | 104.6 | - | - | - | 90.4 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 895.3 | - | - | - | 887.5 | - | - | - | 785.3 | - | - | - | 723.7 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 167.7 | - | - | - | 280.6 | - | - | - | 266.2 | - | - | - | 120.0 | - | - | - | 147.3 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (725.3) | - | - | - | (609.2) | - | - | - | (524.4) | - | - | - | (606.8) | - | - | - | (622.4) | - | - | - | (299.7) | - | - | - | (356.7) | - | - | - | (251.7) | - | - | - | (210.0) | - | - | - | (181.0) | - | - |
| Free Cash Flow To Equity | - | (138.8) | - | - | - | 36.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 180.3 |
| 237.5 |
| 223.8 |
| 208.5 |
| 212.0 |
| 200.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 12.7 | 10.7 | 10.2 | 10.7 | 11.3 | 9.6 | 11.1 | 12.9 | 14.1 | 14.8 | 16.0 | 14.7 | 17.8 | 19.2 | 11.6 | 12.7 | 14.5 | 14.0 |
| Deffered Income Tax | - | 268.6 | 172.7 | 108.2 | 53.7 | 155.4 | 155.3 | 132.0 | 158.3 | 227.2 | 193.6 | 192.9 | 190.0 | 141.3 | 104.3 | 117.4 | 196.7 | 129.8 | 97.9 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | 5.3 | 30.3 | 0.0 | 5.4 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.4 | 40.9 | (46.9) | 34.3 | 113.7 | (7.2) | (18.7) | 29.2 | 58.7 | 4.8 | (48.2) | 41.4 | 73.7 | (32.6) | 0.1 | 40.4 | (244.7) | 97.0 |
| Change In Inventory | - | 2.2 | (76.3) | (112.1) | 179.8 | 66.2 | (18.2) | (35.6) | (18.9) | 35.1 | (20.6) | (33.2) | 32.0 | (32.0) | (28.4) | (27.7) | (54.0) | (194.3) | 54.7 |
| Change In Accounts Payable | - | 31.6 | (4.6) | (132.6) | 40.4 | 104.2 | 7.4 | 9.9 | (11.9) | 53.0 | (5.2) | (59.1) | 60.5 | 31.9 | (64.2) | 23.9 | 58.1 | (182.0) | 39.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | 24.4 | (15.6) | (21.0) | 38.0 | 18.4 | (117.7) | 120.9 |
| Other Operating Activities | - | (11.0) | (1.5) | 0.6 | (3.3) | (3.7) | (8.4) | (1.2) | (5.4) | (0.1) | (1.0) | (0.4) | (0.5) | 2.9 | 0.5 | 1.0 | 1.2 | - | - |
| Cash From Operating Activities | - | 2,049.5 | 1,733.7 | 3,459.7 | 977.6 | (1,084.3) | 1,038.0 | 968.8 | 1,124.7 | 867.1 | 795.0 | 811.9 | 732.8 | 613.1 | 586.9 | 582.8 | 726.5 | 919.2 | 370.9 |
| 623.0 |
| 542.6 |
| 509.5 |
| 472.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | 140.3 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 34.3 | 19.7 | 46.8 | 28.3 | 49.9 | 50.5 | 29.2 | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 22.8 | 12.1 | 13.3 | 27.6 | 28.9 | 18.7 | 20.3 | 15.7 | 9.3 | 6.3 | 6.2 | 5.2 | - | - | - | - | - | - |
| Other Investing Activities | - | (4.4) | (16.1) | (19.0) | (10.3) | (12.0) | (9.7) | (8.6) | (9.4) | (9.3) | (6.5) | (5.4) | (2.1) | 4.9 | 4.6 | 4.4 | 0.1 | 7.7 | 10.7 |
| Cash From Investing Activities | - | (3,561.3) | (2,922.8) | (2,795.3) | (2,430.0) | (1,963.7) | (1,925.5) | (1,683.7) | (1,463.6) | (1,056.3) | (1,079.7) | (956.6) | (825.0) | (696.9) | (609.3) | (627.4) | (542.7) | (517.2) | (483.0) |
| 0.0 |
| 445.6 |
| 0.0 |
| Debt Repaid | - | 0.0 | 0.0 | 2,200.0 | 200.0 | 0.0 | 0.0 | 575.0 | 0.0 | 250.0 | 0.0 | 500.0 | 0.0 | 0.1 | 257.0 | 360.1 | 0.1 | 407.4 | 10.3 |
| Common Stock Issuance | - | 698.5 | 750.0 | 806.9 | 776.8 | 606.7 | 624.3 | 694.1 | 395.1 | 98.8 | 98.6 | 0.0 | 390.2 | 0.0 | 0.0 | 7.8 | 8.8 | 27.7 | 25.5 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 553.8 | 493.0 | 430.3 | 375.9 | 323.9 | 282.4 | 245.7 | 214.9 | 191.9 | 175.1 | 160.0 | 146.2 | 128.1 | 125.8 | 124.0 | 124.3 | 121.5 | 117.3 |
| Other Financing Activities | - | (1.1) | (1.1) | 0.0 | (1.7) | 0.0 | 0.0 | 0.0 | (1.5) | 0.0 | 0.0 | (5.5) | 0.0 | 0.0 | 0.0 | 27.8 | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | 1,406.8 | 1,478.6 | (696.8) | 1,387.2 | 3,143.8 | 883.8 | 725.7 | 326.3 | 168.1 | 303.6 | 131.1 | 68.2 | 85.7 | (44.8) | 44.0 | (163.0) | (337.5) | 98.1 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (105.1) | 289.6 | (32.3) | (65.2) | 95.9 | (3.7) | 10.8 | (12.6) | (21.1) | 18.9 | (13.6) | (23.9) | 2.0 | (67.2) | (0.5) | 20.7 | 64.5 | (14.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (40.1) |
| 183.8 |
| 409.7 |
| (101.3) |
| Free Cash Flow To Equity | - | (368.5) | 36.8 | (749.0) | (868.0) | (256.4) | 101.8 | (254.5) | (342.9) | 364.9 | (292.0) | (152.6) | (91.6) | 261.8 | (403.0) | (5.8) | 183.7 | 448.0 | (111.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.6 |
| - |
| - |
| - |
| 46.7 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| 53.1 |
| - |
| - |
| - |
| 67.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.5 |
| - |
| - |
| - |
| 236.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| - |
| 61.8 |
| - |
| - |
| - |
| 157.1 |
| - |
| - |
| - |
| 172.4 |
| - |
| - |
| - |
| 164.7 |
| - |
| - |
| - |
| 173.2 |
| - |
| - |
| - |
| 117.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| (679.7) |
| - |
| - |
| - |
| (453.6) |
| - |
| - |
| - |
| (528.2) |
| - |
| - |
| - |
| (415.3) |
| - |
| - |
| - |
| (381.4) |
| - |
| - |
| - |
| (392.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.9 |
| - |
| - |
| - |
| 216.0 |
| - |
| - |
| - |
| 259.0 |
| - |
| - |
| - |
| 494.7 |
| - |
| - |
| - |
| 395.1 |
| - |
| - |
| - |
| 49.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.0 |
| - |
| - |
| - |
| 69.6 |
| - |
| - |
| - |
| 58.7 |
| - |
| - |
| - |
| 51.8 |
| - |
| - |
| - |
| 47.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 765.2 |
| - |
| - |
| - |
| 733.3 |
| - |
| - |
| - |
| 520.5 |
| - |
| - |
| - |
| 455.0 |
| - |
| - |
| - |
| 236.5 |
| - |
| - |
| - |
| 272.3 |
| - |
| - |
| - |
| - |
| - |
| 436.8 |
| - |
| - |
| - |
| 164.7 |
| - |
| - |
| - |
| 204.4 |
| - |
| - |
| - |
| 28.3 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |