| (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 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 108.6 | 84.4 | 130.1 | (389.9) | 219.8 | 210.6 | 225.3 | 213.4 | 199.4 | 301.6 | 209.1 | 216.1 | 297.0 | 377.6 | 881.8 | 130.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (66.8) | 44.5 | 848.6 | 1,023.8 | 1,856.2 | 319.6 | (128.2) | (35.3) | 123.8 | (243.0) | (40.2) | 506.9 | 228.0 | 153.4 | 79.4 | (29.7) | (15.2) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 1,504.6 | 1,470.2 | 1,107.8 | 598.6 | 369.7 | 158.3 | 787.2 | 636.3 | 530.8 | 476.3 | 485.3 | 412.3 | 307.1 | 206.7 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 466.0 |
| 217.9 |
| 72.0 |
| 73.4 |
| (43.6) |
| (55.7) |
| (92.9) |
| (4,310.9) |
| (76.4) |
| 20.3 |
| 42.8 |
| (114.9) |
| 222.0 |
| 62.3 |
| (320.2) |
| 0.6 |
| 124.6 |
| (41.2) |
| 16.6 |
| 23.8 |
| (54.7) |
| (33.9) |
| (89.9) |
| (64.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 384.2 | 368.4 | 374.9 | 377.0 | 349.8 | 350.7 | 360.2 | 227.9 | 168.9 | 167.4 | 160.3 | 137.0 | 133.8 | 141.8 | 141.0 | 42.1 | 44.7 | 45.7 | 33.6 | 39.0 | 40.0 | 36.0 | 33.1 | 203.8 | 209.2 | 210.8 | 177.4 | 189.8 | 170.5 | 163.0 | 153.6 | 149.3 | 146.6 | 132.3 | 125.3 | 126.7 | 119.4 | 111.9 | 122.5 | 122.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 8.0 | - | - | - | 6.9 | - | - | - | 4.8 | - | - | - | 11.9 | - | - | - | 4.8 | |||||||||||||||||||||||
| Deffered Income Tax | (33.1) | - | - | - | 29.8 | - | - | - | 27.0 | - | - | - | 73.9 | - | - | - | (0.0) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | 539.3 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 264.8 | - | - | - | 25.4 | - | - | - | 62.1 | - | - | - | 14.7 | - | - | - | 111.8 | |||||||||||||||||||||||
| Change In Inventory | (15.0) | - | - | - | 9.5 | - | - | - | 9.5 | - | - | - | 12.8 | - | - | - | (0.7) | |||||||||||||||||||||||
| Change In Accounts Payable | 81.7 | - | - | - | 60.4 | - | - | - | 29.1 | - | - | - | 8.2 | - | - | - | 52.1 | |||||||||||||||||||||||
| Change In Other Working Capital | 2.2 | - | - | - | (6.5) | - | - | - | (32.8) | - | - | - | (16.7) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 507.5 | - | - | - | 656.9 | - | - | - | 406.7 | - | - | - | 468.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 5.0 | - | - | - | 17.9 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 0.3 | - | - | - | 6.2 | - | - | - | 2.4 | - | - | - | 7.0 | - | - | - | 147.1 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (324.4) | - | - | - | (292.3) | - | - | - | (204.9) | - | - | - | (241.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 67.7 | - | - | - | 215.2 | - | - | - | 32.0 | - | - | - | 15.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 74.2 | - | - | - | 86.5 | - | - | - | 152.4 | - | - | - | 202.5 | - | - | - | 70.6 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Financing Activities | (146.8) | - | - | - | (365.8) | - | - | - | (223.5) | - | - | - | (228.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 36.3 | - | - | - | (1.2) | - | - | - | (21.6) | - | - | - | (0.9) | - | - | - | 235.4 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 75.0 |
| 37.8 |
| 16.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 25.7 | 23.0 | 46.1 | 61.3 | 15.5 | 33.6 | 29.3 | 26.5 | 24.1 | 25.3 | 21.3 | 12.0 | 10.3 | 3.7 | 10.0 | - |
| Deffered Income Tax | - | 119.4 | 221.9 | 295.5 | (54.9) | (1.0) | (32.7) | (5.9) | (202.9) | (128.5) | (16.1) | 307.5 | 134.6 | 92.5 | 46.8 | 43.0 | - |
| Asset Impairments | - | 539.3 | - | - | - | 0.0 | 10.3 | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (181.9) | 7.7 | 147.9 | (84.0) | 184.6 | (13.7) | 23.5 | 166.4 | 11.9 | (108.5) | (16.7) | 107.5 | 90.1 | 64.9 | 44.5 | 6.4 |
| Change In Inventory | - | 16.8 | 14.3 | 12.7 | (8.8) | (2.2) | 5.9 | 14.3 | 2.5 | (0.3) | (6.9) | 3.8 | 13.9 | 29.3 | 2.6 | 0.5 | 0.2 |
| Change In Accounts Payable | - | (165.0) | 30.0 | 78.3 | (131.7) | 184.5 | 53.1 | 26.1 | 123.1 | (13.8) | (71.6) | 76.7 | 107.5 | 76.7 | 36.3 | 13.9 | 2.4 |
| Change In Other Working Capital | - | 4.1 | 52.9 | 8.4 | 11.1 | 1.5 | 9.8 | (0.2) | 22.5 | 0.2 | 1.0 | (0.1) | 3.2 | 0.1 | 0.1 | 0.2 | 0.7 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,040.7 | 2,097.2 | 1,819.9 | 1,924.0 | 914.1 | 892.9 | 996.4 | 507.9 | 228.0 | 359.8 | 872.5 | 697.9 | 392.4 | 176.0 | 49.6 | 6.1 |
| - |
| - |
| Acquisitions | - | 575.7 | 655.0 | 361.6 | 148.1 | 590.1 | 21.0 | 581.7 | 61.9 | 781.5 | - | - | - | - | - | - | - |
| Divestitures | - | 24.8 | 60.7 | 54.4 | 169.2 | 376.1 | - | - | - | 12.3 | 1.1 | 324.9 | 0.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | 0.0 | (0.2) | 2.7 | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,806.0) | (1,753.8) | (1,430.3) | (682.6) | (920.8) | (828.8) | (1,613.5) | (714.8) | (1,070.8) | (479.1) | (1,077.5) | (2,445.1) | (1,038.6) | (629.4) | (309.5) | (80.8) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 86.5 | 0.0 | 0.0 | 302.2 | 766.7 | 462.8 | 0.0 | 314.6 | 0.0 | 0.0 | - | - |
| Common Stock Repurchased | - | 364.9 | 444.2 | 239.3 | 152.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 317.8 | 529.9 | 500.3 | 654.7 | 111.9 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | 0.0 | (0.4) | (1.8) | (0.1) | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | - | - | - |
| Cash From Financing Activities | - | (82.1) | (624.5) | (664.7) | (823.1) | 161.2 | (66.3) | 622.6 | 212.4 | 844.3 | 83.3 | 158.8 | 1,625.7 | 388.8 | 780.7 | 362.9 | 113.6 |
| - |
| - |
| - |
| Net Change In Cash | - | 152.6 | (281.0) | (275.2) | 418.4 | 154.6 | (2.2) | 5.5 | 5.5 | 1.5 | (36.1) | (46.1) | (121.5) | (257.4) | 327.4 | 103.0 | 39.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 4.7 |
| 2.2 |
| 4.8 |
| 4.9 |
| 6.8 |
| 7.2 |
| 8.4 |
| 8.9 |
| 9.0 |
| 7.7 |
| 7.5 |
| 7.4 |
| 6.8 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| (254.7) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| (27.6) |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| - |
| - |
| (149.8) |
| - |
| - |
| - |
| 71.1 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 62.2 |
| - |
| - |
| (106.1) |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| (64.1) |
| (16.3) |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.6 |
| - |
| - |
| - |
| 190.4 |
| - |
| - |
| 107.8 |
| - |
| - |
| - |
| 174.9 |
| - |
| - |
| - |
| 228.4 |
| - |
| - |
| - |
| 107.8 |
| - |
| - |
| - |
| (46.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 520.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| - |
| - |
| - |
| (41.9) |
| - |
| - |
| (130.8) |
| - |
| - |
| - |
| (224.0) |
| - |
| - |
| - |
| (812.6) |
| - |
| - |
| - |
| (104.8) |
| - |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 183.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| (59.5) |
| - |
| - |
| - |
| (55.7) |
| - |
| - |
| 137.0 |
| - |
| - |
| - |
| 42.3 |
| - |
| - |
| - |
| 585.2 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 86.1 |
| - |
| - |
| 92.8 |
| - |
| - |
| 114.0 |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |