| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 125.9 | 37.7 | 92.9 | 23.1 | 91.8 | 21.5 | 182.9 | 9.3 | 116.3 | 112.3 | 36.3 | 167.3 | 73.7 | (0.8) | 38.0 | 175.9 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 279.6 | 229.3 | 420.8 | 276.5 | 630.6 | 570.3 | 301.8 | 409.4 | (315.0) | 175.6 | 358.2 | 270.7 | 51.4 | 478.0 | 221.0 | 335.7 | |||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 24 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 233.3 |
| 183.4 |
| 245.1 |
| 99.8 |
| 78.0 |
| 147.4 |
| 111.8 |
| 129.2 |
| 82.0 |
| (21.2) |
| 278.0 |
| 42.0 |
| 37.6 |
| 51.8 |
| 28.3 |
| (529.8) |
| 102.2 |
| 84.3 |
| (70.9) |
| 100.8 |
| 83.4 |
| 62.3 |
| 234.2 |
| 18.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 83.4 | - | - | - | 77.8 | - | - | - | 70.4 | - | - | - | 65.7 | - | - | - | 61.1 | - | - | - | 108.7 | - | - | - | 59.6 | - | - | - | 66.6 | - | - | - | 78.7 | - | - | - | 70.0 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 20.1 | 10.3 | (40.8) | 12.2 | 23.5 | 5.5 | 61.0 | (9.9) | 25.0 | 16.6 | (18.5) | 42.0 | 2.7 | (14.2) | (1.4) | 37.1 | 65.9 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (14.7) | (22.7) | (26.5) | (3.0) | (18.4) | (6.8) | (41.7) | 1.2 | (17.2) | 7.8 | 10.2 | (29.3) | (35.3) | (14.6) | (36.2) | (17.7) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | (40.3) | - | - | - | (16.8) | - | - | - | (22.7) | - | - | - | (46.8) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 148.8 | - | - | - | 136.7 | - | - | - | 94.6 | - | - | - | 81.9 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | 4.6 | - | - | - | 3.4 | - | - | - | 2.5 | - | - | - | 13.9 | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (184.1) | - | - | - | (538.2) | - | - | - | (23.6) | - | - | - | (406.7) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | 5.6 | - | - | - | 6.5 | - | - | - | 2.8 | - | - | - | 8.1 | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 73.3 | - | - | - | 110.3 | - | - | - | 58.8 | - | - | - | 25.8 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 17.1 | - | - | - | 16.9 | - | - | - | 17.3 | - | - | - | 17.1 | - | - | - | 16.1 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 206.1 | - | - | - | (571.4) | - | - | - | (310.2) | - | - | - | 202.0 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 170.8 | - | - | - | (972.9) | - | - | - | (239.2) | - | - | - | (122.8) | - | - | - | (137.7) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 240.6 |
| 20.4 |
| (1,132.3) |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 318.5 | 292.4 | 267.4 | 248.5 | 236.6 | 303.9 | 267.9 | 292.2 | 265.4 | 275.0 | 283.4 | 274.2 | 324.6 | 315.0 | 323.6 | 346.5 | 373.5 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Deffered Income Tax | 1.8 | 0.4 | 92.7 | 12.0 | 154.1 | 98.7 | 100.5 | 39.3 | 93.1 | 72.0 | 173.0 | 118.6 | 143.6 | 120.1 | 93.7 | 101.6 | 69.6 | ||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gains & Losses On Investments | (66.9) | (54.7) | (49.9) | (69.0) | (135.4) | 19.1 | (36.2) | 28.2 | 352.1 | 50.3 | 8.3 | (36.6) | 36.7 | 33.4 | 81.1 | 61.8 | |||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Operating Activities | - | 48.2 | 45.7 | 47.8 | (99.1) | 10.7 | 82.9 | 70.1 | 6.9 | 71.9 | 34.7 | (1.0) | 56.0 | 2.1 | 14.0 | 12.6 | 36.0 | ||
| Cash From Operating Activities | - | 675.7 | 627.7 | 582.9 | 495.4 | 598.3 | 735.5 | 696.7 | 317.8 | 633.3 | 775.7 | 747.8 | 121.8 | 720.4 | 634.9 | ||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Other Investing Activities | - | 3.2 | 13.5 | 36.6 | 61.2 | 75.3 | 39.8 | 102.0 | 25.0 | 23.4 | 22.5 | 25.0 | 27.5 | 23.0 | 31.6 | 32.5 | 14.7 | ||
| Cash From Investing Activities | - | (1,667.3) | (1,488.6) | (872.3) | (1,781.3) | (1,526.1) | (608.4) | (555.6) | (525.7) | (270.2) | (930.4) | (1,069.6) | 56.3 | (602.5) | (197.1) | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Common Stock Issuance | - | 11.6 | 11.2 | 13.2 | 13.5 | 21.5 | 19.0 | 9.2 | 3.9 | 8.3 | 8.4 | 6.3 | 5.0 | 15.1 | 3.1 | 2.2 | 0.0 | ||
| Common Stock Repurchased | - | 331.4 | 300.2 | 166.1 | 190.1 | 407.8 | 268.3 | 254.5 | 108.0 | 168.3 | 210.0 | 365.4 | 319.1 | 118.4 | 180.2 | 69.8 | 0.0 | ||
| Dividends Paid | - | 66.2 | 67.7 | 68.1 | 64.8 | 65.7 | 67.0 | 67.1 | 64.8 | 59.6 | 54.8 | 52.0 | 51.0 | 24.4 | 13.9 | 0.0 | 0.0 | - | |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Financing Activities | - | (22.6) | 1,969.6 | 533.5 | 1,199.1 | 667.6 | 210.1 | (143.0) | 107.2 | (274.0) | 26.2 | 142.5 | (265.5) | (1.4) | (291.3) | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (1,014.2) | 1,108.7 | 244.1 | (86.8) | (260.2) | 337.2 | (1.9) | (100.7) | 89.1 | (128.5) | (179.3) | (87.4) | 116.5 | 146.5 | (135.9) | 48.5 | ||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.5 |
| 55.2 |
| 14.1 |
| 0.8 |
| 28.6 |
| 11.2 |
| 29.8 |
| 11.7 |
| 47.8 |
| 17.2 |
| 7.5 |
| 6.0 |
| 8.6 |
| 12.4 |
| 50.0 |
| 12.2 |
| 18.5 |
| 16.9 |
| 18.2 |
| 23.1 |
| 13.8 |
| 162.9 |
| (29.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (48.8) |
| (32.7) |
| (7.1) |
| (2.3) |
| 31.3 |
| (2.8) |
| 19.2 |
| 16.3 |
| 43.8 |
| (115.5) |
| 4.5 |
| 2.3 |
| 5.3 |
| 16.1 |
| (38.3) |
| 394.6 |
| 11.0 |
| (15.2) |
| (2.0) |
| 29.2 |
| 15.2 |
| 7.9 |
| (15.0) |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (79.2) |
| - |
| - |
| - |
| (33.7) |
| - |
| - |
| - |
| (34.1) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (29.9) |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| 56.4 |
| - |
| - |
| - |
| 89.4 |
| - |
| - |
| - |
| 125.7 |
| - |
| - |
| - |
| 142.3 |
| - |
| - |
| - |
| 72.2 |
| - |
| - |
| - |
| 143.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 53.6 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| (1,010.3) |
| - |
| - |
| - |
| (334.0) |
| - |
| - |
| - |
| (178.2) |
| - |
| - |
| - |
| (126.1) |
| - |
| - |
| - |
| (98.1) |
| - |
| - |
| - |
| 107.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| 109.8 |
| - |
| - |
| - |
| 102.7 |
| - |
| - |
| - |
| 88.0 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 39.8 |
| - |
| - |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 816.2 |
| - |
| - |
| - |
| (8.4) |
| - |
| - |
| - |
| (51.7) |
| - |
| - |
| - |
| 18.5 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (33.9) |
| - |
| - |
| - |
| - |
| - |
| (253.0) |
| - |
| - |
| - |
| (104.2) |
| - |
| - |
| - |
| 34.7 |
| - |
| - |
| - |
| (30.9) |
| - |
| - |
| - |
| 216.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| 30.2 |
| (60.5) |
| (262.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| - |
| 774.8 |
| 734.0 |
| 611.7 |
| 640.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 20.8 |
| (1,338.0) |
| (1,298.6) |
| (890.4) |
| (283.3) |
| - |
| 296.3 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 427.3 |
| 613.1 |
| (92.4) |
| 175.6 |
| (371.1) |
| 532.6 |
| - |
| - |
| - |
| - |
| - |