| (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 | 196.0 | 238.0 | 379.0 | 289.0 | 205.0 | 239.0 | 350.0 | 277.0 | 185.0 | 171.0 | 323.0 | 280.0 | 170.0 | 147.0 | 297.0 | 218.0 | ||||||||||||||||||||||||
| (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 | 1,102.0 | 1,111.0 | 1,051.0 | 944.0 | 820.0 | 1,263.0 | 709.0 | 621.0 | 567.0 | 426.0 | 468.0 | 476.0 | 423.0 | 369.0 | 358.1 | 309.6 | 267.8 | (233.1) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 894.0 | 788.0 | 704.0 | 649.0 | 636.0 | 604.0 | 582.0 | 545.0 | 492.0 | 470.0 | 440.0 | 424.0 | 407.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 3,126.0 | 2,856.0 | 2,575.0 | 2,297.0 | 1,764.0 | 1,822.0 | 1,654.0 | 1,586.0 | 1,434.0 | 1,311.0 | 1,160.0 | 956.0 | 980.3 | 928.6 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 1,781.0 | 1,437.0 | 1,264.0 | 822.0 | 1,118.0 | 1,334.0 | 1,530.0 | 1,358.0 | 1,395.0 | 553.0 | 565.0 | 501.0 | 404.0 | 315.4 | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | (1,067.0) | (811.0) | (701.0) | (1,189.0) | (323.0) | (396.0) | (271.0) | (200.0) | 15.0 | (22.0) | 35.0 | 141.0 | (84.3) | 27.0 | ||||
| 158.0 |
| 645.0 |
| 278.0 |
| 207.0 |
| 133.0 |
| 145.0 |
| 264.0 |
| 176.0 |
| 124.0 |
| 98.0 |
| 240.0 |
| 170.0 |
| 113.0 |
| 112.0 |
| 187.0 |
| 162.0 |
| 106.0 |
| (1.0) |
| 203.0 |
| 131.0 |
| 93.0 |
| 101.0 |
| 148.0 |
| 137.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 237.0 | - | - | - | 216.0 | - | - | - | 188.0 | - | - | - | 172.0 | - | - | - | 158.0 | - | - | - | 157.0 | - | - | - | 145.0 | - | - | - | 144.0 | - | - | - | 129.0 | - | - | - | 124.0 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 231.0 | - | - | - | 16.0 | - | - | - | 8.0 | - | - | - | 26.0 | - | - | - | (61.0) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | - | - | 6.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (164.0) | - | - | - | (131.0) | - | - | - | (61.0) | - | - | - | (60.0) | - | - | - | (110.0) | |||||||||||||||||||||||
| Change In Other Working Capital | 22.0 | - | - | - | 51.0 | - | - | - | 18.0 | - | - | - | 42.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 12.0 | - | - | - | 21.0 | - | - | - | (4.0) | - | - | - | 36.0 | - | - | - | 3.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 305.0 | - | - | - | 331.0 | - | - | - | 382.0 | - | - | - | 285.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 659.0 | - | - | - | 548.0 | - | - | - | 609.0 | 796.0 | 626.0 | 627.0 | 526.0 | 700.0 | 602.0 | 571.0 | 424.0 | 559.0 | 453.0 | 410.0 | 342.0 | 508.0 | 444.0 | 462.0 | 408.0 | 539.0 | 403.0 | 386.0 | 326.0 | 450.0 | 397.0 | 375.0 | 364.0 | 470.0 | 362.0 | 332.0 | 270.0 | - | - | - |
| Acquisitions | 20.0 | - | - | - | 3.0 | - | - | - | 86.0 | - | - | - | 4.0 | - | - | - | 5.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 93.0 | - | - | - | (568.0) | - | - | - | (733.0) | - | - | - | (561.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 7.0 | - | - | - | 810.0 | - | - | - | 1,391.0 | - | - | - | 8.0 | - | - | - | 11.0 | - | - | - | 2.0 | - | - | - | 8.0 | - | - | - | 2.0 | - | - | - | 10.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 3.0 | - | - | - | 531.0 | - | - | - | 449.0 | - | - | - | 4.0 | - | - | - | 5.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1,688.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 162.0 | - | - | - | 149.0 | - | - | - | 138.0 | - | - | - | 119.0 | - | - | - | 109.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (5.0) | - | - | - | (4.0) | - | - | - | (1.0) | - | - | - | (7.0) | - | - | - | (8.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (366.0) | - | - | - | 254.0 | - | - | - | 613.0 | - | - | - | 401.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 32.0 | - | - | - | 17.0 | - | - | - | 262.0 | - | - | - | 125.0 | - | - | - | (40.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (354.0) | - | - | - | (217.0) | - | - | - | (227.0) | - | - | - | (241.0) | - | - | - | (270.0) | - | - | - | (163.0) | - | - | - | (228.0) | - | - | - | (158.0) | - | - | - | (145.0) | - | - | - | 7.0 | - | - | - |
| Free Cash Flow To Equity | (350.0) | - | - | - | 62.0 | - | - | - | 715.0 | - | - | - | (237.0) | - | - | - | (264.0) | |||||||||||||||||||||||
| (562.4) |
| 381.5 |
| 351.8 |
| 330.3 |
| 309.9 |
| 312.8 |
| Amortization Of Intangibles | - | - | - | - | - | 9.0 | 12.0 | 14.0 | 12.0 | 4.0 | 4.0 | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 32.0 | 36.0 | 25.0 | 28.0 | 17.0 | 21.0 | 17.0 | 16.0 | 11.0 | 11.0 | 11.0 | 13.0 | 12.5 | 11.5 | 10.0 | 10.3 | 7.6 | 4.5 |
| Deffered Income Tax | - | 135.0 | 156.0 | 208.0 | 80.0 | 230.0 | 207.0 | 208.0 | 195.0 | 462.0 | 295.0 | 312.0 | 255.6 | 250.5 | 200.4 | 195.5 | 152.8 | 134.2 | 95.6 |
| Asset Impairments | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 57.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 428.0 | 750.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | 74.0 | 97.0 | 25.0 | 17.0 | (21.0) | 31.0 | 84.0 | 62.0 | 79.0 | 34.5 | 34.8 | 36.0 | 18.8 | 20.7 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 97.0 | 111.0 | 70.0 | (8.0) | 66.0 | (2.0) | 66.0 | 25.0 | 38.0 | 60.0 | 80.0 | (26.1) | 16.2 | (10.6) | 37.8 | 6.5 | 0.1 | 3.0 |
| Change In Other Working Capital | - | (11.0) | 117.0 | (13.0) | 5.0 | 16.0 | (44.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 30.0 | (34.0) | 27.0 | (7.0) | 23.0 | 20.0 | 41.0 | (20.0) | 54.0 | 36.0 | 53.0 | (17.7) | (0.7) | (1.3) | 44.5 | 9.0 | 21.0 | - |
| Cash From Operating Activities | - | 2,059.0 | 2,045.0 | 1,874.0 | 1,108.0 | 1,441.0 | 1,426.0 | 1,383.0 | 1,386.0 | 1,449.0 | 1,289.0 | 1,195.0 | 1,097.0 | 896.0 | 955.6 | 808.4 | 774.9 | 596.2 | 552.2 |
| 924.9 |
| 765.6 |
| 785.3 |
| 1,008.8 |
| Acquisitions | - | 71.0 | 417.0 | 81.0 | 315.0 | 135.0 | 135.0 | 235.0 | 398.0 | 177.0 | 204.0 | 197.0 | 9.0 | 24.0 | 44.6 | 7.2 | 1.6 | 18.1 | 12.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.3 | 2.6 |
| Cash From Investing Activities | - | (3,309.0) | (3,379.0) | (2,815.0) | (2,127.0) | (1,536.0) | (2,061.0) | (1,945.0) | (2,036.0) | (1,672.0) | (1,590.0) | (1,459.0) | (1,014.0) | (1,053.0) | (382.4) | (912.4) | (746.7) | (703.6) | (1,033.7) |
| 12.5 |
| 268.6 |
| 542.9 |
| 279.9 |
| Debt Repaid | - | 664.0 | 475.0 | 282.0 | 15.0 | 372.0 | 342.0 | 495.0 | 526.0 | 896.0 | 144.0 | 132.0 | 240.0 | 496.0 | 472.0 | 70.0 | 272.7 | 178.1 | 241.5 |
| Common Stock Issuance | - | 0.0 | 0.0 | 1,688.0 | 0.0 | 0.0 | 0.0 | 0.0 | 183.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 242.3 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 | 36.0 | 45.0 | 54.0 | 65.0 | 126.0 | - | - | - | - | - | - | - |
| Dividends Paid | - | 633.0 | 585.0 | 532.0 | 467.0 | 428.0 | 389.0 | 353.0 | 319.0 | 289.0 | 261.0 | 239.0 | 216.0 | 149.0 | 213.5 | 157.9 | 150.3 | 137.3 | 64.1 |
| Other Financing Activities | - | 6.0 | 8.0 | 2.0 | 2.0 | (1.0) | 9.0 | - | - | - | - | - | 6.4 | 0.0 | 4.8 | 0.6 | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | 1,249.0 | 1,110.0 | 1,188.0 | 1,000.0 | (345.0) | 1,120.0 | 494.0 | 726.0 | 207.0 | 328.0 | 290.0 | (87.0) | 160.0 | (563.0) | 105.1 | (37.3) | 120.2 | 477.6 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (1.0) | (224.0) | 247.0 | (19.0) | (440.0) | 485.0 | (68.0) | 76.0 | (16.0) | 27.0 | 22.0 | (4.0) | 3.0 | 10.2 | 1.1 | (9.1) | 12.7 | (3.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (116.5) |
| 9.3 |
| (189.1) |
| (456.6) |
| Free Cash Flow To Equity | - | 50.0 | 151.0 | 281.0 | (382.0) | 423.0 | 596.0 | 764.0 | 632.0 | 514.0 | 387.0 | 468.0 | 402.0 | (176.3) | (129.5) | (174.0) | 5.2 | 175.7 | (418.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| 64.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (57.0) |
| - |
| - |
| - |
| (91.0) |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| (72.0) |
| - |
| - |
| - |
| 68.0 |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| 154.0 |
| - |
| - |
| - |
| 179.0 |
| - |
| - |
| - |
| 180.0 |
| - |
| - |
| - |
| 168.0 |
| - |
| - |
| - |
| 219.0 |
| - |
| - |
| - |
| 277.0 |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.0 |
| - |
| - |
| - |
| (363.0) |
| - |
| - |
| - |
| (450.0) |
| - |
| - |
| - |
| (351.0) |
| - |
| - |
| - |
| (386.0) |
| - |
| - |
| - |
| (285.0) |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 90.0 |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (353.0) |
| - |
| - |
| - |
| (293.0) |
| - |
| - |
| - |
| 768.0 |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| 166.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| (477.0) |
| - |
| - |
| - |
| 498.0 |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (186.0) |
| - |
| - |
| - |
| (226.0) |
| - |
| - |
| - |
| (168.0) |
| - |
| - |
| - |
| (141.0) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |