| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 187.0 | 157.0 | 80.0 | 332.0 | 186.0 | 193.0 | 99.0 | 216.0 | (51.0) | 93.0 | 22.0 | 176.0 | (211.0) | 99.0 | 85.0 | 101.0 | ||||||||||||||||||||||||
| (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 | 756.0 | 810.0 | 280.0 | 149.0 | 462.0 | 710.0 | 939.0 | 820.0 | 823.0 | 701.0 | 648.0 | 580.0 | 558.0 | 572.0 | 541.0 | 557.0 | 603.0 | 537.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 226.0 | 219.0 | 235.0 | 236.0 | 224.0 | 211.0 | 180.0 | 180.0 | 166.0 | 163.0 | 165.0 | 169.0 | 177.0 | 182.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 220.0 | 212.0 | 228.0 | 251.0 | 331.0 | 254.0 | 206.0 | 194.0 | 231.0 | 172.0 | 125.0 | 137.0 | 190.0 | 189.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | 0.0 | 0.0 | 1,085.0 | 0.0 | 492.0 | 0.0 | 891.0 | 0.0 | 0.0 | 495.0 | 0.0 | 593.0 | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (26.0) | 0.0 | (6.0) | 12.0 | (5.0) | (2.0) | (3.0) | (1.0) | (13.0) | (19.0) | (7.0) | (3.0) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 761.0 | 483.0 | 930.0 | 535.0 | 945.0 | 1,292.0 | 786.0 | 782.0 | 634.0 | 606.0 | 749.0 | 630.0 | 585.0 | 423.0 | 470.0 | |||
| 150.0 |
| 69.0 |
| 142.0 |
| 97.0 |
| (61.0) |
| 259.0 |
| 415.0 |
| 310.0 |
| 241.0 |
| 185.0 |
| 203.0 |
| 241.0 |
| 187.0 |
| 182.0 |
| 210.0 |
| 217.0 |
| 181.0 |
| 233.0 |
| 192.0 |
| 201.0 |
| 172.0 |
| 149.0 |
| 179.0 |
| 165.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 58.0 | 55.0 | 56.0 | 57.0 | 55.0 | 53.0 | 54.0 | - | - | - | 61.0 | - | - | - | 56.0 | - | - | - | 55.0 | - | - | - | 51.0 | - | - | - | 44.0 | - | - | - | 44.0 | - | - | - | 40.0 | - | - | - | 41.0 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | - | - | - | 8.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 15.0 | 24.0 | 10.0 | 17.0 | 24.0 | 27.0 | 13.0 | - | - | - | 13.0 | - | - | - | 10.0 | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | 84.0 | - | - | - | (1.0) | - | - | - | (5.0) | - | - | - | (5.0) | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 445.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (3.0) | 3.0 | 9.0 | 12.0 | (2.0) | (1.0) | 9.0 | - | 8.0 | 12.0 | - | - | 7.0 | 6.0 | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | (118.0) | - | - | - | (84.0) | - | - | - | (108.0) | - | - | - | (63.0) | - | ||||||||||||||||||||||||
| Change In Inventory | - | - | 55.0 | - | - | - | 6.0 | - | - | - | 14.0 | - | - | - | 6.0 | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | (40.0) | - | - | - | (137.0) | - | - | - | (138.0) | - | - | - | (28.0) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | 12.0 | - | - | - | 5.0 | - | - | - | (1.0) | - | - | - | (16.0) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | 93.0 | - | - | - | 221.0 | - | - | - | 20.0 | - | - | - | 178.0 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 36.0 | - | - | - | 39.0 | - | - | - | 24.0 | - | - | - | 46.0 | - | - | - | 52.0 | - | - | - | 69.0 | - | - | - | 54.0 | - | - | - | 36.0 | - | - | - | 49.0 | - | - | - | 59.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | 0.0 | - | - | - | 128.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | (2.0) | - | - | - | 0.0 | - | - | - | (1.0) | - | - | - | (1.0) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (34.0) | - | - | - | 89.0 | - | - | - | (23.0) | - | - | - | (45.0) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 396.0 | - | - | - | 0.0 | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | 129.0 | - | - | - | 107.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | 151.0 | - | - | - | 151.0 | - | - | - | 149.0 | - | - | - | 145.0 | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (59.0) | - | - | - | (237.0) | - | - | - | 155.0 | - | - | - | (35.0) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (1.0) | - | - | - | 2.0 | - | - | - | 0.0 | - | - | - | (4.0) | - | - | - | (3.0) | - | - | - | 3.0 | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - | 4.0 | - | - | - | (1.0) | - |
| Net Change In Cash | - | - | (1.0) | - | - | - | 75.0 | - | - | - | 152.0 | - | - | - | 94.0 | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 57.0 | - | - | - | 182.0 | - | - | - | (4.0) | - | - | - | 132.0 | - | - | - | (11.0) | - | - | - | 314.0 | - | - | - | 217.0 | - | - | - | 223.0 | - | - | - | 211.0 | - | - | - | 111.0 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 461.0 |
| 178.0 |
| 173.0 |
| 183.0 |
| 188.0 |
| 205.0 |
| Amortization Of Intangibles | - | 21.0 | 29.0 | 30.0 | 31.0 | 32.0 | 14.0 | 15.0 | 10.0 | 10.0 | 8.0 | 12.0 | 15.0 | 15.0 | 9.0 | 14.0 | 221.0 | 219.0 | - |
| Stock-Based Compensation | 66.0 | 81.0 | 74.0 | 73.0 | 52.0 | 50.0 | 50.0 | 43.0 | 53.0 | 51.0 | 45.0 | 32.0 | 36.0 | 35.0 | 27.0 | 32.0 | 60.0 | 58.0 | 47.0 |
| Deffered Income Tax | - | (18.0) | (100.0) | (149.0) | 5.0 | (32.0) | (2.0) | (20.0) | (23.0) | (35.0) | 5.0 | (16.0) | (21.0) | (8.0) | (11.0) | 73.0 | 24.0 | (1.0) | (51.0) |
| Asset Impairments | - | 0.0 | 0.0 | 445.0 | 0.0 | 329.0 | 0.0 | 0.0 | 1.0 | 23.0 | 10.0 | 3.0 | - | 0.0 | 0.0 | 2.0 | 0.0 | 3.0 | 29.0 |
| Gains & Losses On Investments | 21.0 | 18.0 | 20.0 | 14.0 | (21.0) | 25.0 | 3.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 145.0 | 34.0 | 13.0 | 84.0 | (82.0) | 27.0 | 32.0 | 24.0 | 1.0 | 52.0 | (6.0) | (20.0) | 10.0 | 50.0 | 33.0 | 21.0 | 10.0 | (8.0) |
| Change In Inventory | - | (63.0) | (55.0) | (58.0) | 18.0 | 282.0 | (50.0) | 7.0 | 21.0 | 19.0 | 45.0 | 25.0 | (1.0) | 11.0 | (6.0) | 37.0 | (6.0) | 5.0 | (26.0) |
| Change In Accounts Payable | - | (124.0) | (140.0) | 157.0 | (47.0) | 311.0 | 291.0 | 17.0 | (47.0) | (34.0) | 57.0 | 93.0 | (12.0) | (29.0) | 11.0 | (52.0) | 30.0 | (39.0) | (63.0) |
| Change In Other Working Capital | - | - | - | - | (16.0) | 30.0 | (2.0) | 6.0 | (4.0) | 5.0 | (6.0) | (6.0) | (5.0) | (12.0) | 2.0 | (21.0) | 9.0 | 8.0 | 11.0 |
| Other Operating Activities | - | 26.0 | (26.0) | (38.0) | (19.0) | (10.0) | (30.0) | 29.0 | (44.0) | (33.0) | (1.0) | 17.0 | (6.0) | (20.0) | 36.0 | (12.0) | 15.0 | 5.0 | - |
| Cash From Operating Activities | - | 981.0 | 695.0 | 1,158.0 | 786.0 | 1,276.0 | 1,546.0 | 992.0 | 976.0 | 865.0 | 778.0 | 874.0 | 767.0 | 775.0 | 612.0 | 698.0 | 819.0 | 738.0 | 730.0 |
| 228.0 |
| 201.0 |
| 196.0 |
| 170.0 |
| Acquisitions | - | - | - | 0.0 | 0.0 | 85.0 | 0.0 | 0.0 | 681.0 | 0.0 | 290.0 | 0.0 | 0.0 | 0.0 | 93.0 | 0.0 | 19.0 | - | 913.0 |
| Divestitures | - | 128.0 | 17.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 747.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 2.0 | (20.0) | (5.0) | (22.0) | 36.0 | (2.0) | (10.0) | (16.0) | (26.0) | (32.0) | (19.0) | 0.0 | (4.0) | (8.0) | (25.0) | 9.0 | - | (1.0) |
| Cash From Investing Activities | - | (94.0) | (175.0) | (223.0) | (229.0) | (452.0) | (252.0) | (196.0) | (859.0) | (205.0) | (430.0) | (106.0) | (138.0) | (55.0) | (277.0) | 544.0 | (231.0) | (197.0) | (1,082.0) |
| 300.0 |
| 11.0 |
| 1,256.0 |
| Debt Repaid | - | - | 0.0 | 0.0 | 1,405.0 | 0.0 | 0.0 | 0.0 | 400.0 | 0.0 | 300.0 | 575.0 | 0.0 | 850.0 | 0.0 | 300.0 | 598.0 | - | 500.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 332.0 | 0.0 | 0.0 | 25.0 | 905.0 | 248.0 | 661.0 | 271.0 | 183.0 | 254.0 | 434.0 | 260.0 | 128.0 | 225.0 | 655.0 | 150.0 | - | 868.0 |
| Dividends Paid | - | 602.0 | 595.0 | 583.0 | 571.0 | 558.0 | 533.0 | 490.0 | 450.0 | 412.0 | 398.0 | 385.0 | 368.0 | 335.0 | 315.0 | 303.0 | 282.0 | 258.0 | 228.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (924.0) | (655.0) | (753.0) | (689.0) | (1,391.0) | (523.0) | (815.0) | (399.0) | (645.0) | (316.0) | (696.0) | (592.0) | (685.0) | (321.0) | (1,078.0) | (706.0) | (540.0) | 380.0 |
| (6.0) |
| 8.0 |
| (1.0) |
| (9.0) |
| 4.0 |
| Net Change In Cash | - | (37.0) | (161.0) | 182.0 | (138.0) | (555.0) | 766.0 | (21.0) | (285.0) | 14.0 | 19.0 | 53.0 | 30.0 | 32.0 | 8.0 | 172.0 | (119.0) | (8.0) | 32.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 618.0 |
| 542.0 |
| 560.0 |
| Free Cash Flow To Equity | - | - | 483.0 | 930.0 | 215.0 | 945.0 | 1,784.0 | 786.0 | 1,273.0 | 634.0 | 306.0 | 669.0 | 630.0 | 328.0 | - | - | 320.0 | - | 1,316.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| 2.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 329.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| (35.0) |
| - |
| - |
| - |
| (74.0) |
| - |
| 37.0 |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| (96.0) |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| (82.0) |
| - |
| - |
| - |
| (52.0) |
| - |
| - |
| - |
| (89.0) |
| - |
| - |
| - |
| (153.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 71.0 |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| (16.0) |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 383.0 |
| - |
| - |
| - |
| 271.0 |
| - |
| - |
| - |
| 259.0 |
| - |
| - |
| - |
| 260.0 |
| - |
| - |
| - |
| 170.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 85.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| (56.0) |
| - |
| - |
| - |
| (151.0) |
| - |
| - |
| - |
| (42.0) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| (58.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| 203.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 110.0 |
| - |
| 142.0 |
| - |
| - |
| - |
| 140.0 |
| - |
| - |
| - |
| 133.0 |
| - |
| - |
| - |
| 122.0 |
| - |
| - |
| - |
| 108.0 |
| - |
| - |
| - |
| 104.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (92.0) |
| - |
| - |
| - |
| (247.0) |
| - |
| - |
| - |
| (183.0) |
| - |
| - |
| - |
| (192.0) |
| - |
| - |
| - |
| (176.0) |
| - |
| - |
| - |
| (104.0) |
| - |
| (110.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 52.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |