| (USD in millions, except per-share data and share counts) | Q4 FY 2630 May 2026 | Q3 FY 2628 Feb 2026 | Q2 FY 2629 Nov 2025 | Q1 FY 2630 Aug 2025 | Q4 FY 2531 May 2025 | Q3 FY 251 Mar 2025 | Q2 FY 2530 Nov 2024 | Q1 FY 2531 Aug 2024 | Q4 FY 241 Jun 2024 | Q3 FY 242 Mar 2024 | Q2 FY 242 Dec 2023 | Q1 FY 242 Sep 2023 | Q4 FY 233 Jun 2023 | Q3 FY 2325 Feb 2023 | Q2 FY 2326 Nov 2022 | Q1 FY 2327 Aug 2022 | Q4 FY 2228 May 2022 | Q3 FY 2226 Feb 2022 | Q2 FY 2227 Nov 2021 | Q1 FY 2228 Aug 2021 | Q4 FY 2129 May 2021 | Q3 FY 2127 Feb 2021 | Q2 FY 2128 Nov 2020 | Q1 FY 2129 Aug 2020 | Q4 FY 2030 May 2020 | Q3 FY 2029 Feb 2020 | Q2 FY 2030 Nov 2019 | Q1 FY 2031 Aug 2019 | Q4 FY 191 Jun 2019 | Q3 FY 192 Mar 2019 | Q2 FY 191 Dec 2018 | Q1 FY 191 Sep 2018 | Q4 FY 182 Jun 2018 | Q3 FY 183 Mar 2018 | Q2 FY 182 Dec 2017 | Q1 FY 182 Sep 2017 | Q4 FY 173 Jun 2017 | Q3 FY 1725 Feb 2017 | Q2 FY 1726 Nov 2016 | Q1 FY 1727 Aug 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (35.9) | 50.5 | 102.8 | 199.3 | 342.5 | 508.5 | 219.1 | 150.0 | 113.2 | 146.7 | 17.0 | 0.9 | 110.9 | 323.2 | 198.6 | 125.3 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 22 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | FY202630 May 2026 | FY202531 May 2025 | FY20241 Jun 2024 | FY20233 Jun 2023 | FY202228 May 2022 | FY202129 May 2021 | FY202030 May 2020 | FY20191 Jun 2019 | FY20182 Jun 2018 | FY20173 Jun 2017 | FY201628 May 2016 | FY201530 May 2015 | FY201431 May 2014 | FY20131 Jun 2013 | FY20122 Jun 2012 | FY201128 May 2011 | FY201029 May 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 316.7 | 1,220.0 | 277.9 | 758.0 | 132.7 | 2.1 | 18.4 | 54.2 | 125.9 | (74.3) | 316.0 | 161.3 | 109.2 | 50.4 | 89.7 | 60.8 | |
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 22 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 110.0 |
| 39.5 |
| 1.2 |
| (18.0) |
| (4.2) |
| 13.5 |
| 12.2 |
| (19.4) |
| 60.5 |
| 13.7 |
| (10.1) |
| (45.8) |
| (19.8) |
| 39.8 |
| 21.8 |
| 12.4 |
| 71.8 |
| 96.3 |
| (26.1) |
| (16.0) |
| (24.5) |
| 4.1 |
| (23.0) |
| (30.9) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 29.7 | - | - | - | 22.0 | - | - | - | 19.3 | - | - | - | 17.3 | - | - | - | 17.4 | - | - | - | 14.7 | - | - | - | 13.6 | - | - | - | 13.5 | - | - | - | 13.1 | - | - | - | 11.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 1.3 | - | - | - | 1.1 | - | - | - | 1.0 | - | - | - | 1.0 | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | 13.7 | - | - | - | (14.6) | - | - | - | 0.3 | - | - | - | (1.3) | - | - | ||||||||||||||||||||||
| 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 | - | - | - | 36.2 | - | - | - | (39.6) | - | - | - | 3.6 | - | - | - | 31.7 | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 278.6 | - | - | - | 117.5 | - | - | - | 23.7 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 45.3 | - | - | - | 35.8 | - | - | - | 26.7 | - | - | - | 27.7 | - | - | - | 11.2 | - | - | - | 25.3 | - | - | - | 23.7 | - | - | - | 9.2 | - | - | - | 6.5 | - | - | - | 23.9 |
| Acquisitions | - | - | - | 275.3 | - | - | - | 111.5 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (409.7) | - | - | - | (135.9) | - | - | - | 80.9 | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | 114.2 | - | - | - | 37.8 | - | - | - | 37.0 | - | - | - | 36.7 | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (114.2) | - | - | - | (37.8) | - | - | - | (37.0) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 233.3 | - | - | - | 81.7 | - | - | - | (3.0) | - | - | - | 145.2 | - | - | - | (35.3) | - | - | - | (40.1) | - | - | - | (84.3) | - | - | - | 12.0 | - | - | - | (28.0) | - | - | - | (69.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 67.8 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 124.3 | 94.0 | 80.2 | 72.2 | 68.4 | 59.5 | 58.1 | 54.7 | 54.0 | 49.1 | 44.6 | 40.7 | 37.2 | 34.2 | 30.8 | 30.8 | 31.8 |
| Amortization Of Intangibles | 6.8 | 2.2 | 2.2 | 2.2 | 2.2 | 2.5 | 2.9 | 2.8 | 2.8 | 2.2 | 2.6 | 2.9 | 2.8 | 2.5 | 2.0 | 2.5 | - |
| Stock-Based Compensation | 5.8 | 4.5 | 4.4 | 4.2 | 4.1 | 3.8 | 3.6 | 3.6 | 3.5 | 3.4 | 1.7 | 2.3 | 1.3 | 0.3 | 0.0 | 0.2 | - |
| Deffered Income Tax | 67.4 | 11.6 | (9.7) | 24.5 | 5.7 | 22.4 | 10.3 | 6.1 | (33.8) | 14.8 | 19.4 | 5.1 | 7.6 | (5.7) | 5.3 | 10.4 | 2.1 |
| Asset Impairments | - | - | - | - | 0.0 | 0.2 | 2.9 | 0.0 | 0.0 | - | - | - | - | - | 0.7 | 1.5 | - |
| Gains & Losses On Investments | - | - | - | (0.1) | 2.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (139.8) | 105.0 | 27.6 | (58.1) | 88.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | 35.0 | 12.2 | (28.8) | 21.1 | 36.2 | 31.2 | 9.7 | 2.3 | 8.0 | (2.4) | 8.5 | 0.1 | (8.9) | 6.4 | 7.1 | 16.1 | (5.3) |
| Change In Accounts Payable | (8.3) | 65.3 | 9.4 | 14.9 | 30.0 | (1.4) | 17.7 | (14.3) | 28.4 | (9.5) | (8.5) | 6.5 | (8.1) | 8.3 | 21.9 | 12.3 | 2.9 |
| Change In Other Working Capital | 33.0 | 5.3 | 0.6 | 2.9 | 7.1 | - | - | - | - | - | - | - | - | - | - | - | |
| Other Operating Activities | (4.4) | (15.4) | (6.9) | (1.5) | (9.1) | (0.2) | (0.2) | 0.0 | 0.1 | (0.2) | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Operating Activities | 479.8 | 1,224.7 | 451.4 | 863.0 | 126.2 | 26.1 | 73.6 | 115.1 | 200.4 | (45.9) | 388.4 | 195.3 | 123.9 | 57.5 | 98.1 | ||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 151.2 | 161.3 | 147.1 | 136.6 | 72.4 | 95.1 | 124.2 | 68.0 | 19.7 | 66.7 | 76.1 | 82.3 | 59.2 | 26.3 | 26.8 | 20.7 | 20.8 |
| Acquisitions | 427.8 | 116.2 | 53.7 | 0.0 | 44.8 | 0.0 | 44.7 | 17.9 | 0.0 | 85.8 | 0.0 | 2.2 | 11.5 | 74.9 | - | - | 0.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | 648.9 | 1,213.6 | 573.6 | 530.8 | 98.2 | 88.3 | 107.2 | 177.0 | 275.3 | 29.8 | 403.2 | 202.5 | 142.6 | 181.7 | 160.6 | 156.9 | 82.8 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (503.9) | (575.5) | (412.6) | (375.1) | (117.0) | (44.2) | (61.4) | (47.8) | (163.9) | 52.7 | (219.1) | (141.6) | (99.4) | (88.3) | (27.0) | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.0 |
| Debt Repaid | 0.0 | 2.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 3.8 | 4.8 | 16.5 | 25.3 | 10.2 | 10.7 | 11.2 | 11.9 | 46.5 | 25.7 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 231.6 | 330.3 | 91.9 | 252.3 | 6.1 | 1.7 | 0.0 | 41.7 | 0.0 | 0.0 | 120.9 | 48.9 | 24.5 | 30.5 | 19.9 | 24.9 | 19.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (362.7) | (386.7) | (93.8) | (254.2) | (7.5) | (2.7) | (3.4) | (46.5) | (5.7) | (18.3) | (148.9) | (59.6) | (35.0) | (41.3) | (31.6) | ||
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | 20.8 | 30.9 | (11.5) | 20.4 | (5.9) | (10.5) | (72.1) | 39.4 | (41.8) | 32.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 328.5 | 1,063.5 | 304.3 | 726.4 | 53.8 | (68.9) | (50.6) | 47.1 | 180.7 | (112.6) | 312.3 | 113.1 | 64.7 | 31.2 | 71.2 | 41.6 | 95.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| 1.0 |
| - |
| - |
| - |
| 893.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| (15.8) |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (31.5) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| (25.6) |
| 172.8 |
| - |
| - |
| - |
| (24.1) |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| (60.7) |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| (45.4) |
| - |
| 44.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 42.8 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (59.1) |
| - |
| - |
| - |
| (16.5) |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| 39.4 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 23.8 |
| - |
| - |
| - |
| 55.7 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 17.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| (35.3) |
| - |
| - |
| - |
| (22.9) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.3 |
| 116.7 |
| (30.6) |
| (61.6) |
| (73.5) |
| (22.5) |