| (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 | 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 85.5 | 97.0 | 82.2 | 75.5 | 78.6 | 76.5 | 89.0 | 44.4 | 74.3 | 66.0 | 52.5 | 63.3 | 77.4 | 48.4 | 29.1 | 2.6 | ||||||||||||||||||||||||
| (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 | 340.2 | 333.3 | 284.2 | 259.2 | 155.9 | 143.1 | 151.3 | 211.2 | 211.3 | 502.0 | 257.1 | 205.3 | 205.0 | 169.3 | 137.3 | 110.8 | 80.8 | 81.4 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 518.4 | 452.3 | 421.4 | 392.1 | 371.3 | 378.4 | 342.8 | 332.7 | 327.3 | 322.7 | 310.2 | 303.3 | 287.0 | 267.8 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | 1,665.0 | 1,255.8 | 1,130.1 | 860.8 | 722.8 | 913.5 | 566.8 | 595.7 | 681.4 | 1,015.2 | 744.1 | 739.3 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 4,841.5 | 1,295.6 | 1,420.0 | 848.3 | 1,491.9 | 1,586.5 | 743.0 | 693.7 | 792.6 | 859.4 | 748.8 | 1,223.0 | 1,132.2 | 445.2 | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (1.8) | (0.1) | (0.5) | (4.0) | 4.0 | (1.2) | (5.2) | (2.7) | (1.1) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | (1,144.6) | (722.3) | (622.9) | (424.0) | (297.0) | (428.3) | (70.0) | 33.7 | (139.6) | (566.0) | (343.4) | (369.1) | ||||
| 75.8 |
| 61.0 |
| 40.1 |
| 5.5 |
| 36.5 |
| 17.8 |
| 47.9 |
| 39.3 |
| 46.3 |
| 56.6 |
| 45.1 |
| 68.0 |
| 41.5 |
| 49.2 |
| 47.0 |
| 38.8 |
| 76.3 |
| 342.1 |
| 49.0 |
| 53.4 |
| 57.5 |
| 30.9 |
| 95.7 |
| 61.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 174.7 | 117.5 | 114.3 | 111.9 | 108.6 | 109.8 | 108.0 | 103.0 | 100.6 | 102.6 | 100.0 | 95.9 | 93.6 | - | - | - | 92.8 | - | - | - | 92.0 | - | - | - | 83.2 | - | - | - | 82.7 | - | - | - | 81.8 | - | - | - | 75.2 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 5.8 | 7.1 | 6.8 | 5.0 | 6.1 | 7.4 | 4.8 | 5.4 | 5.4 | 6.9 | 2.8 | 5.1 | 3.5 | 2.2 | 3.4 | 2.4 | 4.7 | |||||||||||||||||||||||
| Deffered Income Tax | 19.9 | - | - | - | 15.8 | - | - | - | 15.9 | - | - | - | 14.1 | - | - | - | 16.6 | - | ||||||||||||||||||||||
| Asset Impairments | 1.7 | - | - | - | 3.6 | - | - | - | 0.0 | 0.3 | 0.0 | 0.0 | 1.2 | 6.6 | 10.8 | 31.5 | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 2.9 | - | - | - | 20.4 | - | - | - | 37.4 | - | - | - | 22.5 | - | - | - | 17.8 | |||||||||||||||||||||||
| Cash From Operating Activities | 199.1 | - | - | - | 124.2 | - | - | - | 97.6 | - | - | - | 95.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 509.5 | - | - | - | 181.0 | - | - | - | 147.3 | - | - | - | 178.4 | - | - | - | 129.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (1.2) | - | - | - | (1.2) | - | - | - | (0.2) | - | - | - | (0.7) | - | - | - | (28.1) | |||||||||||||||||||||||
| Cash From Investing Activities | (4,358.7) | - | - | - | (234.7) | - | - | - | (311.6) | - | - | - | (122.9) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 973.7 | - | - | - | 879.8 | - | - | - | 557.4 | - | - | - | 165.4 | - | - | - | 395.9 | - | - | - | 1,074.1 | - | - | - | 861.2 | - | - | - | 495.2 | - | - | - | 0.0 | - | - | - | 297.9 | - | - | - |
| Debt Repaid | 1,000.1 | - | - | - | 406.6 | - | - | - | 300.0 | - | - | - | 250.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 3.8 | - | - | - | 1.9 | - | - | - | 4.6 | - | - | - | 0.0 | - | - | - | 9.0 | |||||||||||||||||||||||
| Dividends Paid | 25.2 | - | - | - | 23.5 | - | - | - | 22.0 | - | - | - | 20.9 | - | - | - | 20.4 | - | ||||||||||||||||||||||
| Other Financing Activities | (3.8) | - | - | - | 9.6 | - | - | - | 14.2 | - | - | - | 4.4 | - | - | - | 19.7 | |||||||||||||||||||||||
| Cash From Financing Activities | (82.6) | - | - | - | 461.6 | - | - | - | 245.0 | - | - | - | (98.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.7) | - | - | - | 4.7 | - | - | - | (2.6) | - | - | - | (0.2) | - | - | - | (1.8) | - | - | - | (1.8) | - | - | - | (2.8) | - | - | - | (0.3) | - | - | - | 0.2 | - | - | - | 1.3 | - | - | - |
| Net Change In Cash | (4,243.9) | - | - | - | 355.8 | - | - | - | 28.4 | - | - | - | (126.4) | - | - | - | 305.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (433.1) | - | - | - | (128.0) | - | - | - | (83.0) | - | - | - | (101.2) | - | - | - | (77.3) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 194.8 |
| 249.4 |
| 238.5 |
| 228.1 |
| 227.3 |
| 219.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 24.7 | 25.0 | 23.0 | 18.3 | 12.7 | 17.4 | 15.6 | 12.3 | 16.4 | 9.9 | 15.8 | 11.6 | 14.0 | 13.1 | 12.2 | 11.0 | 8.0 | 6.1 | - |
| Deffered Income Tax | - | 53.2 | 45.8 | 38.3 | 36.3 | 34.2 | 29.1 | 33.8 | 18.1 | (260.5) | 72.8 | 90.2 | 61.4 | 53.6 | 24.4 | 22.7 | 1.4 | 24.0 | 56.8 |
| Asset Impairments | - | 3.6 | 0.0 | 1.5 | 48.9 | 2.4 | 0.3 | 6.6 | 9.0 | 8.6 | 38.5 | 33.9 | 1.3 | 5.9 | 5.0 | 6.8 | 8.3 | 10.0 | 4.7 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 11.8 | 0.9 | 6.4 | (15.1) | (23.5) | 6.4 | 39.1 | (13.8) | 23.0 | 10.0 | (17.1) | 24.8 | (8.8) | (7.4) | 5.9 | (2.5) | (8.0) | - |
| Cash From Operating Activities | - | 648.1 | 602.1 | 520.4 | 533.5 | 507.2 | 436.8 | 425.8 | 485.2 | 496.8 | 629.4 | 541.8 | 449.2 | 400.7 | 370.2 | 306.8 | 243.7 | 267.0 | 364.0 |
| 466.4 |
| 520.2 |
| 398.6 |
| 527.3 |
| Acquisitions | - | - | - | 0.0 | 0.0 | 1.4 | 203.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | 257.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (3.1) | (2.2) | (2.7) | (30.1) | 27.6 | (2.0) | (2.7) | (3.1) | (0.4) | (2.3) | (9.6) | (5.8) | 0.0 | 0.0 | 0.0 | (2.4) | (36.0) | 42.1 |
| Cash From Investing Activities | - | (1,016.8) | (1,416.7) | (1,219.3) | (1,073.5) | (917.7) | (904.9) | (447.8) | (660.3) | (428.3) | (406.3) | (304.8) | (878.5) | (403.2) | (343.6) | (458.0) | (417.7) | (308.2) | (483.7) |
| 790.3 |
| 573.8 |
| 636.1 |
| 583.0 |
| Debt Repaid | - | 733.4 | 413.5 | 500.0 | 250.0 | 884.0 | 1,100.0 | 410.0 | 632.8 | 703.0 | 800.0 | 726.3 | 819.8 | 602.8 | 671.2 | 312.8 | 344.2 | 480.8 | 210.4 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 65.0 | 21.9 | 2.6 | 47.2 | 13.1 | 0.0 | 150.0 | 115.5 | 100.0 | 120.1 | 125.4 | 124.6 | 68.6 | 0.0 | 0.0 | - | 55.1 | 76.5 |
| Dividends Paid | - | 89.8 | 84.8 | 80.6 | 76.6 | 74.3 | 71.0 | 69.3 | 69.3 | 68.2 | 67.4 | 68.2 | 62.0 | 60.5 | 58.8 | 56.0 | 53.5 | 53.6 | 51.7 |
| Other Financing Activities | - | 22.1 | 25.5 | 14.4 | 31.4 | 23.9 | (26.3) | 59.1 | 3.5 | (2.6) | 4.8 | 1.8 | (1.8) | - | - | - | - | - | - |
| Cash From Financing Activities | - | 4,944.8 | 770.5 | 844.1 | 504.4 | 463.1 | 355.6 | 66.9 | (13.9) | (83.9) | (130.5) | (236.5) | 262.2 | 149.1 | (39.9) | 323.2 | 211.0 | (19.5) | 122.1 |
| (0.9) |
| (2.1) |
| (0.2) |
| 0.2 |
| (4.6) |
| Net Change In Cash | - | 4,583.1 | (49.0) | 146.8 | (40.5) | 51.9 | 141.6 | 44.3 | (193.0) | - | 105.1 | (7.5) | (169.8) | 145.5 | (14.2) | 169.9 | 36.8 | (60.5) | (2.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (159.6) |
| (276.5) |
| (131.6) |
| (163.3) |
| Free Cash Flow To Equity | - | - | - | (224.6) | (124.0) | (15.0) | 62.5 | 36.0 | (367.4) | 19.6 | 93.1 | (117.1) | (162.8) | 186.0 | (595.1) | 317.9 | (46.9) | 23.7 | 209.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 4.3 |
| 3.9 |
| 6.0 |
| 5.8 |
| 3.9 |
| 3.7 |
| 2.2 |
| (1.4) |
| 4.1 |
| 4.5 |
| 5.1 |
| 1.1 |
| 5.7 |
| 4.7 |
| 4.9 |
| (0.6) |
| 3.4 |
| 3.9 |
| 3.2 |
| 6.7 |
| 3.2 |
| 2.9 |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 1.9 |
| 0.0 |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.6 |
| - |
| - |
| - |
| 34.7 |
| - |
| - |
| - |
| 42.3 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 31.2 |
| - |
| - |
| - |
| - |
| 100.2 |
| - |
| - |
| - |
| 76.4 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| 64.3 |
| - |
| - |
| - |
| 77.2 |
| - |
| - |
| - |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| (179.0) |
| - |
| - |
| - |
| (446.8) |
| - |
| - |
| - |
| (124.1) |
| - |
| - |
| - |
| (98.6) |
| - |
| - |
| - |
| (83.0) |
| - |
| - |
| - |
| (156.4) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 350.0 |
| - |
| - |
| - |
| 160.0 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 300.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 38.1 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 19.2 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| - |
| 385.6 |
| - |
| - |
| - |
| 1,038.7 |
| - |
| - |
| - |
| 493.6 |
| - |
| - |
| - |
| 182.5 |
| - |
| - |
| - |
| (56.7) |
| - |
| - |
| - |
| (48.7) |
| - |
| - |
| - |
| - |
| - |
| 666.5 |
| - |
| - |
| - |
| 419.7 |
| - |
| - |
| - |
| 147.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (152.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 641.0 |
| - |
| - |
| - |
| 383.2 |
| - |
| - |
| - |
| 252.2 |
| - |
| - |
| - |
| (112.9) |
| - |
| - |
| - |
| (79.5) |
| - |
| - |
| - |