| (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 | 141.6 | 181.1 | 170.8 | 128.6 | 117.7 | 155.5 | 152.1 | 135.9 | 127.5 | 153.5 | 187.4 | 189.6 | 197.8 | 201.3 | 269.4 | 255.3 | ||||||||||||||||||||||||
| (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 | 622.1 | 598.3 | 570.9 | 728.3 | 969.4 | 760.8 | 506.0 | 516.3 | 489.6 | 686.3 | 432.1 | 427.2 | 374.8 | 342.4 | 310.4 | 257.0 | 199.6 | 136.4 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 714.7 | 714.8 | 761.1 | 738.0 | 644.5 | 557.1 | 527.4 | 499.1 | 435.9 | 383.5 | 361.5 | 339.6 | 294.5 | 253.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 730.7 | 865.4 | 1,862.4 | 1,540.8 | 947.6 | 738.5 | 854.1 | 995.7 | 526.9 | 638.4 | 725.1 | 808.6 | 493.4 | 439.5 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 750.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 700.0 | 0.0 | 0.0 | - | 349.1 | 499.6 | - | - | 200.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 947.6 | 617.8 | (117.8) | 236.1 | 276.3 | 384.3 | 244.2 | 92.2 | 328.2 | 215.7 | 148.2 | (161.8) | 80.9 | 108.6 | 133.4 | |||
| 243.3 |
| 242.2 |
| 199.8 |
| 172.2 |
| 146.6 |
| 154.0 |
| 125.5 |
| 121.7 |
| 104.8 |
| 144.7 |
| 118.4 |
| 133.6 |
| 119.6 |
| 88.7 |
| 131.1 |
| 151.7 |
| 118.1 |
| 385.3 |
| 100.4 |
| 97.9 |
| 102.7 |
| 117.6 |
| 109.4 |
| 105.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 179.4 | 179.2 | 179.1 | 177.0 | 179.5 | 205.5 | 188.0 | 184.7 | 183.0 | 194.5 | 187.7 | 180.0 | 175.8 | 171.6 | 166.6 | 157.6 | 148.8 | 141.3 | 138.9 | 139.4 | 137.5 | 134.6 | 132.4 | 130.3 | 130.1 | 128.4 | 126.8 | 124.0 | 119.9 | 114.1 | 108.8 | 107.4 | 105.6 | 102.3 | 96.0 | 93.1 | 92.2 | 91.8 | 91.0 | 90.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | 4.9 | - | - | 4.8 | 4.8 | 4.8 | 3.8 | |||||||||||||||||||||||
| Stock-Based Compensation | 18.0 | - | - | - | 18.4 | - | - | - | 18.4 | - | - | - | 19.2 | - | - | - | 19.1 | |||||||||||||||||||||||
| Deffered Income Tax | (19.6) | - | - | - | (36.1) | - | - | - | 16.8 | - | - | - | 1.4 | - | - | - | 8.3 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 167.1 | - | - | - | (21.3) | - | - | - | (62.8) | - | - | - | (145.2) | - | - | - | 232.9 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 99.8 | - | - | - | (3.4) | - | - | - | (65.4) | - | - | - | (76.1) | - | - | - | 87.0 | |||||||||||||||||||||||
| Change In Other Working Capital | (30.4) | - | - | - | (35.9) | - | - | - | (92.0) | - | - | - | (52.9) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 353.0 | - | - | - | 404.2 | - | - | - | 466.5 | - | - | - | 487.6 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 110.3 | - | - | - | 245.8 | - | - | - | 203.4 | - | - | - | 461.3 | - | - | - | 309.3 | - | - | - | 108.8 | - | - | - | 166.8 | - | - | - | 257.7 | - | - | - | 206.1 | - | - | - | 98.8 | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | (3.8) | - | - | - | 0.0 | - | - | - | 86.9 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (70.7) | - | - | - | (225.1) | - | - | - | (162.4) | - | - | - | (379.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 475.0 | - | - | - | 750.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 700.0 | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 700.0 | - | - | - | 500.0 | - | - | - | 250.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 80.1 | - | - | - | 234.1 | - | - | - | 25.1 | - | - | - | 30.8 | - | - | - | 75.0 | |||||||||||||||||||||||
| Dividends Paid | 42.6 | - | - | - | 44.0 | - | - | - | 44.4 | - | - | - | 43.6 | - | - | - | 41.9 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (295.0) | - | - | - | (182.7) | - | - | - | (293.2) | - | - | - | (107.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (12.7) | - | - | - | (3.6) | - | - | - | 10.8 | - | - | - | 0.7 | - | - | - | (211.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 242.8 | - | - | - | 158.4 | - | - | - | 263.1 | - | - | - | 26.3 | - | - | - | (17.6) | - | - | - | 255.9 | - | - | - | 82.3 | - | - | - | (6.9) | - | - | - | 55.5 | - | - | - | 186.9 | - | - | - |
| Free Cash Flow To Equity | 17.8 | - | - | - | 408.4 | - | - | - | 13.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 200.6 |
| 229.2 |
| 213.9 |
| 197.1 |
| 189.0 |
| 202.3 |
| Amortization Of Intangibles | - | 20.6 | 37.0 | 20.5 | 18.2 | 14.3 | 13.8 | 12.4 | 8.6 | 4.2 | 1.0 | 1.0 | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 71.8 | 65.7 | 79.2 | 77.5 | 61.5 | 60.7 | 53.3 | 47.4 | 38.3 | 40.6 | 37.2 | 35.3 | 32.4 | 29.7 | 26.8 | 21.4 | 17.6 | 13.8 |
| Deffered Income Tax | - | 12.1 | (89.8) | 65.6 | 175.1 | 53.4 | (7.1) | 55.6 | 101.6 | (248.8) | 50.4 | 80.4 | 79.3 | 48.1 | 20.8 | 117.7 | 40.1 | 32.6 | 19.5 |
| Asset Impairments | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 20.2 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (63.8) | (110.7) | (259.4) | 14.0 | 382.2 | 109.8 | (50.3) | 130.9 | 166.1 | 121.0 | (8.0) | 72.3 | 102.5 | 54.5 | 60.3 | (40.8) | (30.2) | 50.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 59.4 | (109.8) | (48.3) | (23.8) | 140.3 | (5.5) | (85.3) | 98.0 | 85.2 | 60.8 | 8.6 | 15.3 | 11.5 | 15.1 | 56.2 | 1.9 | 13.9 | (16.5) |
| Change In Other Working Capital | - | (17.7) | (94.6) | 39.4 | 83.9 | 15.3 | 18.0 | 5.0 | 6.1 | (69.5) | 37.1 | 26.5 | 42.7 | 23.3 | 4.8 | (1.3) | (9.4) | 2.5 | 31.7 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,678.3 | 1,483.2 | 1,744.6 | 1,776.9 | 1,223.9 | 1,122.9 | 1,098.3 | 1,087.8 | 855.2 | 854.1 | 873.3 | 646.8 | 574.4 | 548.0 | 635.7 | 428.1 | 356.9 | 505.1 |
| 502.3 |
| 262.4 |
| 353.2 |
| 303.2 |
| Acquisitions | - | 0.0 | (3.8) | 85.0 | 118.2 | 0.0 | 12.1 | 115.7 | 0.0 | 136.9 | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 1.3 | 3.9 | 0.1 | 20.1 | (0.0) | 0.0 | (0.1) | (0.3) | 0.1 | 9.8 | (2.3) |
| Cash From Investing Activities | - | (574.8) | (663.7) | (1,685.2) | (1,550.1) | (877.0) | (613.0) | (804.0) | (886.8) | (651.3) | (485.4) | (576.5) | (659.7) | (442.5) | (369.6) | (445.5) | (226.0) | (244.0) | (202.3) |
| 249.2 |
| - |
| - |
| Debt Repaid | - | 500.0 | 250.0 | 0.0 | 350.0 | 0.0 | 0.0 | 250.0 | 0.0 | 0.0 | - | 250.0 | 250.0 | 100.0 | 50.0 | 200.0 | - | 68.5 | 14.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 923.3 | 513.9 | 159.6 | 300.0 | 151.7 | 92.5 | 275.7 | 150.3 | 179.8 | 249.8 | 262.3 | 125.0 | 114.7 | 50.0 | 246.4 | 250.9 | - | - |
| Dividends Paid | - | 171.0 | 175.5 | 173.9 | 166.7 | 124.4 | 114.2 | 111.8 | 105.0 | 101.4 | 99.0 | 97.4 | 93.6 | 52.8 | 83.4 | 62.2 | 59.9 | 55.7 | 50.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,133.2) | (825.8) | (58.0) | (530.4) | (304.6) | (231.6) | (267.0) | (208.1) | (195.6) | (367.9) | (297.2) | 13.0 | (131.6) | (178.3) | (192.4) | (202.3) | (107.5) | (315.4) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (29.7) | (6.4) | 1.4 | (303.6) | 42.2 | 278.3 | 27.4 | (7.0) | 8.2 | 0.8 | (0.4) | 0.1 | 0.2 | 0.1 | (2.2) | (0.2) | 5.5 | (12.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 165.6 |
| 3.8 |
| 201.9 |
| Free Cash Flow To Equity | - | 1,197.6 | 367.8 | (117.8) | - | 276.3 | 384.3 | 694.2 | 92.2 | 328.2 | - | 247.3 | 87.9 | - | - | 133.4 | - | - | - |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.7 |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.5 |
| 3.5 |
| 2.2 |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.2 |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.8 |
| - |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| (58.1) |
| - |
| - |
| - |
| (19.9) |
| - |
| - |
| - |
| (37.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (26.9) |
| - |
| - |
| - |
| (35.7) |
| - |
| - |
| - |
| (46.4) |
| - |
| - |
| - |
| 60.0 |
| - |
| - |
| - |
| 54.4 |
| - |
| - |
| - |
| 49.2 |
| - |
| - |
| - |
| (35.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.8 |
| - |
| - |
| - |
| 364.7 |
| - |
| - |
| - |
| 249.2 |
| - |
| - |
| - |
| 250.7 |
| - |
| - |
| - |
| 261.6 |
| - |
| - |
| - |
| 285.6 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 98.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| (376.1) |
| - |
| - |
| - |
| (85.9) |
| - |
| - |
| - |
| (128.7) |
| - |
| - |
| - |
| (310.7) |
| - |
| - |
| - |
| (179.3) |
| - |
| - |
| - |
| (94.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 75.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.8 |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 28.7 |
| - |
| - |
| - |
| 28.3 |
| - |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (126.7) |
| - |
| - |
| - |
| (39.1) |
| - |
| - |
| - |
| (107.0) |
| - |
| - |
| - |
| 104.7 |
| - |
| - |
| - |
| (89.8) |
| - |
| - |
| - |
| (185.3) |
| - |
| - |
| - |
| - |
| - |
| 239.7 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.3 |
| - |
| - |
| - |
| 443.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |