| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 162.7 | 130.1 | 206.3 | 215.4 | 98.3 | 87.1 | 180.9 | 180.2 | 87.0 | 86.9 | 158.8 | 169.2 | 56.1 | 100.1 | 137.6 | 152.9 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 714.4 | 546.5 | 502.0 | 446.7 | 339.8 | 312.9 | 263.8 | 203.9 | 317.9 | 177.5 | 226.0 | 180.6 | 126.8 | 103.8 | 114.7 | 94.6 | 117.0 | 85.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 450.0 | 403.6 | 349.8 | 313.1 | 303.5 | 265.2 | 251.2 | 244.4 | 221.0 | 197.6 | 170.9 | 156.1 | 131.2 | 111.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | 655.9 | 506.2 | 522.0 | 476.6 | 326.5 | 441.3 | 439.0 | 394.7 | 577.4 | 433.4 | 392.8 | 360.7 | 308.6 | 305.3 | 240.9 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | 0.0 | 1,100.0 | 0.0 | 0.0 | 450.0 | 650.0 | 0.0 | 0.0 | 400.0 | 100.0 | 0.0 | 0.0 | 200.0 | 0.0 | 0.0 | 569.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | 721.6 | 584.6 | 370.9 | 405.4 | 462.3 | 362.8 | 65.3 | 135.9 | (157.6) | 25.9 | 79.5 | (12.1) | 5.5 | (19.0) | 54.0 | 46.9 | ||
| 59.8 |
| 64.0 |
| 96.8 |
| 119.2 |
| 41.7 |
| 38.6 |
| 112.0 |
| 120.6 |
| 62.1 |
| 34.0 |
| 82.0 |
| 85.8 |
| 25.2 |
| 41.8 |
| 66.6 |
| 70.2 |
| 19.3 |
| 193.0 |
| 48.9 |
| 56.8 |
| 30.1 |
| 22.8 |
| 57.2 |
| 67.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 109.0 | - | - | - | 94.4 | - | - | - | 82.9 | - | - | - | 76.3 | - | - | - | 75.9 | - | - | - | 65.8 | 65.2 | 63.3 | 62.9 | 59.8 | 62.9 | 61.3 | 61.4 | 58.8 | 57.4 | 57.0 | 54.2 | 52.4 | 51.9 | 51.2 | 48.7 | 45.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 15.2 | - | - | - | 11.0 | - | - | - | 10.5 | - | - | - | 16.2 | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 15.9 | - | - | - | 13.1 | - | - | - | 13.2 | - | - | - | 37.9 | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | 6.9 | - | - | - | 25.4 | - | - | - | 52.8 | - | - | - | 2.9 | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 35.0 | - | - | - | 17.4 | - | - | - | (4.3) | - | - | - | 34.8 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | (3.9) | - | - | - | (0.5) | - | - | - | (1.1) | - | - | - | (1.9) | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 372.4 | - | - | - | 281.4 | - | - | - | 229.1 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 110.0 | - | - | - | 100.6 | - | - | - | 68.9 | - | - | - | 82.1 | - | - | - | 45.0 | - | - | - | 45.1 | - | - | - | 101.4 | - | - | - | 97.5 | - | - | - | 91.5 | - | - | - | 82.3 |
| Acquisitions | - | - | - | 9.5 | - | - | - | 18.1 | - | - | - | 13.3 | - | - | - | 1.1 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (102.0) | - | - | - | (112.0) | - | - | - | (76.4) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 300.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 150.0 | - | - | - | 50.0 |
| Debt Repaid | - | - | - | 42.2 | - | - | - | 29.3 | - | - | - | 29.7 | - | - | - | 16.0 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 31.3 | - | - | - | 0.0 | - | - | - | 29.9 | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | 19.7 | - | - | - | 16.6 | - | - | - | 14.9 | - | - | - | 13.1 | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (139.0) | - | - | - | (70.9) | - | - | - | (92.5) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | 131.4 | - | - | - | 98.5 | - | - | - | 60.2 | - | - | - | 153.5 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 262.4 | - | - | - | 180.8 | - | - | - | 160.2 | - | - | - | 194.1 | - | - | - | 196.5 | - | - | - | 306.9 | - | - | - | 77.4 | - | - | - | 52.6 | - | - | - | 25.6 | - | - | - | 79.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 178.1 | - | |||||||||||||||||||||||
| 96.6 |
| 82.4 |
| 73.5 |
| 69.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 63.4 | 47.7 | 41.4 | 47.0 | 38.0 | 32.0 | 18.1 | 16.4 | 18.8 | 10.7 | 7.4 | 7.3 | 5.6 | 4.3 | 3.8 | 2.1 | 2.0 | 1.3 |
| Deffered Income Tax | 94.8 | 60.0 | 53.3 | 23.1 | 82.7 | 4.1 | 49.8 | 45.3 | (98.2) | 45.2 | 55.5 | 44.7 | 17.1 | 31.8 | 53.0 | 60.9 | 18.2 | 16.1 |
| Asset Impairments | 9.8 | 4.1 | 4.1 | 3.5 | 1.1 | 3.8 | 1.2 | 1.2 | 0.5 | 0.7 | 1.6 | 1.8 | 2.5 | 3.7 | 0.2 | 0.3 | 0.1 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 60.1 | 1.3 | 31.2 | 12.5 | 33.0 | 26.3 | 10.6 | (7.2) | 1.8 | 15.5 | 5.1 | (3.2) | 4.9 | (0.8) | 1.5 | 8.0 | 1.2 | (5.8) |
| Change In Inventory | 90.1 | 7.8 | 51.8 | 0.1 | 98.3 | 50.3 | (37.7) | 29.6 | 38.4 | (4.4) | 7.4 | (10.4) | 13.7 | 16.2 | 8.6 | 26.5 | 15.9 | (18.8) |
| Change In Accounts Payable | 159.2 | (20.8) | (8.7) | (9.5) | 165.9 | 166.5 | (140.2) | 12.5 | 14.8 | 40.3 | 3.0 | (33.3) | 17.9 | 21.7 | (4.5) | 70.3 | 29.9 | (47.9) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | 6.1 | 4.1 | (2.5) | (4.5) | 14.2 | (18.9) | 8.9 | 22.5 | 5.9 | 5.6 | (0.1) | 0.2 | 0.1 | 0.4 | (0.5) | 0.0 | (0.4) | - |
| Cash From Operating Activities | 1,377.5 | 1,090.9 | 893.0 | 882.0 | 788.7 | 804.1 | 504.3 | 530.6 | 419.8 | 459.3 | 472.4 | 348.6 | 314.2 | 286.3 | 294.9 | 261.4 | 214.1 | 170.6 |
| 214.6 |
| 129.2 |
| 136.4 |
| Acquisitions | 141.6 | 1,239.2 | 330.0 | 85.6 | 901.6 | 9.4 | 32.7 | 68.2 | 37.2 | 25.5 | 7.3 | 41.2 | 31.6 | 29.5 | 39.4 | 113.6 | 45.7 | 11.8 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (755.4) | (1,726.7) | (825.4) | (545.0) | (1,158.0) | (444.3) | (466.6) | (457.8) | (609.3) | (454.7) | (395.0) | (399.1) | (336.9) | (331.3) | (278.1) | (325.5) | (173.2) | (145.0) |
| - |
| - |
| Debt Repaid | 94.9 | 239.5 | 53.7 | 41.0 | 188.5 | 571.7 | 17.5 | 16.0 | 15.7 | 15.4 | 15.4 | 0.6 | 15.9 | 10.8 | 1.4 | 69.2 | 19.2 | 21.1 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 200.5 | 0.7 | 104.9 | 0.0 | 0.0 | 0.0 | 0.0 | 37.5 | 214.7 | 47.9 | 0.0 | 0.0 | - | - | - | 501.0 | - | - |
| Dividends Paid | 83.1 | 72.3 | 62.9 | 55.6 | 51.2 | 48.0 | 46.0 | 41.4 | 38.8 | 36.8 | 33.5 | 30.2 | 27.1 | 24.7 | 22.8 | 20.5 | 17.3 | 15.2 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (425.8) | 756.0 | (240.0) | (116.9) | 191.6 | (101.5) | (22.7) | (63.2) | 166.5 | (3.6) | (50.2) | (22.6) | 103.1 | 30.3 | (20.4) | (28.0) | (34.9) | (34.5) |
| - |
| - |
| - |
| - |
| Net Change In Cash | 196.3 | 120.2 | (172.4) | 220.0 | (177.7) | 258.3 | 15.0 | 9.6 | (23.0) | 0.9 | 27.2 | (73.1) | 80.4 | (14.6) | (3.7) | (92.1) | 6.0 | (8.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 84.8 |
| 34.3 |
| Free Cash Flow To Equity | 626.7 | 1,445.1 | 317.3 | 364.4 | 723.7 | 441.2 | 47.9 | 119.9 | 226.7 | 110.5 | 64.1 | (12.6) | 189.7 | (29.7) | 52.6 | 546.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 4.4 |
| - |
| 26.6 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| 65.7 |
| - |
| - |
| - |
| 117.8 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| 276.2 |
| - |
| - |
| - |
| 241.6 |
| - |
| - |
| - |
| 352.1 |
| - |
| - |
| - |
| 178.8 |
| - |
| - |
| - |
| 150.1 |
| - |
| - |
| - |
| 117.1 |
| - |
| - |
| - |
| 161.3 |
| - |
| 617.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (78.1) |
| - |
| - |
| - |
| (644.3) |
| - |
| - |
| - |
| (43.5) |
| - |
| - |
| - |
| (104.6) |
| - |
| - |
| - |
| (96.5) |
| - |
| - |
| - |
| (93.3) |
| - |
| - |
| - |
| (84.2) |
| - |
| 4.9 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 37.5 |
| - |
| - |
| - |
| 77.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| 12.6 |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (44.6) |
| - |
| - |
| - |
| 265.2 |
| - |
| - |
| - |
| (140.4) |
| - |
| - |
| - |
| (40.8) |
| - |
| - |
| - |
| (62.5) |
| - |
| - |
| - |
| 58.5 |
| - |
| - |
| - |
| 36.6 |
| - |
| (137.6) |
| - |
| - |
| - |
| 168.2 |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| 82.4 |
| - |
| - |
| - |
| 113.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 491.6 |
| - |
| - |
| - |
| 306.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.5 |
| - |
| - |
| - |
| 175.5 |
| - |
| - |
| - |
| 129.0 |