| (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 | 224.0 | 142.0 | 281.0 | 174.0 | 213.0 | 150.0 | 295.0 | 87.0 | 158.0 | - | - | - | 163.0 | 108.0 | 227.0 | 159.0 | ||||||||||||||||||||||||
| (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 | 821.0 | 810.0 | 690.0 | 703.0 | 686.0 | 674.0 | 624.0 | 567.0 | 522.0 | 467.5 | 381.7 | 388.4 | 393.3 | 376.2 | 335.7 | 321.9 | 306.3 | 129.7 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 858.0 | 846.0 | 772.0 | 676.0 | 671.0 | 657.0 | 615.0 | 567.0 | 507.0 | 461.8 | 411.6 | 401.3 | 388.1 | 370.9 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | 1,484.0 | 1,169.0 | 1,366.0 | 1,640.0 | 1,634.0 | 1,466.9 | 1,196.8 | 1,034.3 | 902.8 | 798.3 | 1,158.1 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 2,470.0 | 1,613.0 | 1,455.0 | 1,338.0 | 600.0 | 1,250.0 | 950.0 | 1,500.0 | 550.0 | 800.0 | 250.7 | 812.9 | 250.0 | 385.0 | 0.4 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | (998.0) | (587.0) | (865.0) | (980.0) | (1,106.0) | (945.3) | (804.0) | (163.1) | (11.2) | (67.3) | (317.0) | 29.3 | |||
| 192.0 |
| 95.0 |
| 259.0 |
| 146.0 |
| 174.0 |
| 66.0 |
| 249.0 |
| 136.0 |
| 173.0 |
| 113.2 |
| 229.0 |
| 97.1 |
| 127.7 |
| 87.5 |
| 208.1 |
| 102.9 |
| 123.5 |
| 96.3 |
| 171.4 |
| 96.8 |
| 103.0 |
| 65.2 |
| 131.0 |
| 86.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 223.0 | 216.0 | 211.0 | 208.0 | 211.0 | 200.0 | 195.0 | 188.0 | 189.0 | 173.0 | 170.0 | 167.0 | 166.0 | 170.0 | 169.0 | 166.0 | 166.0 | 163.0 | 165.0 | 165.0 | 164.0 | 161.0 | 156.0 | 152.0 | 146.0 | 143.2 | 144.0 | 142.9 | 136.9 | 130.6 | 129.0 | 127.0 | 120.4 | 119.1 | 120.7 | 115.0 | 107.0 | 102.9 | 104.1 | 102.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 6.0 | 9.0 | 6.0 | 3.0 | 4.0 | 2.0 | 3.0 | 3.0 | 4.0 | 2.0 | 4.0 | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 4.0 | |||||||||||||||||||||||
| Deffered Income Tax | (57.0) | - | - | - | (51.0) | - | - | - | (12.0) | - | - | - | - | - | - | - | 18.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | 0.0 | - | - | 0.0 | 60.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 71.0 | - | - | - | 128.0 | - | - | - | 116.0 | - | - | - | 86.0 | - | - | - | 161.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (59.0) | - | - | - | (45.0) | - | - | - | 12.0 | - | - | - | (97.0) | - | - | - | (37.0) | |||||||||||||||||||||||
| Change In Other Working Capital | (36.0) | - | - | - | 30.0 | - | - | - | (4.0) | - | - | - | 8.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 15.0 | - | - | - | (1.0) | - | - | - | 6.0 | - | - | - | 6.0 | - | - | - | (12.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 368.0 | - | - | - | 249.0 | - | - | - | 307.0 | - | - | - | 188.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 342.0 | - | - | - | 554.0 | - | - | - | 478.0 | - | - | - | 417.0 | - | - | - | 307.0 | - | - | - | 214.0 | - | - | - | 278.0 | - | - | - | 374.0 | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 4.0 | - | - | - | 14.0 | - | - | - | (2.0) | - | - | - | 10.0 | - | - | - | 8.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (393.0) | - | - | - | (404.0) | - | - | - | (353.0) | - | - | - | (263.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 597.0 | - | - | - | 862.0 | - | - | - | 650.0 | - | - | - | 0.0 | - | - | - | 300.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1,075.0 | - | - | - | 0.0 | - | - | - | 300.0 | - | - | - | 0.0 | - | - | - | 300.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | 6.0 | 5.0 | 6.0 | 6.0 | 6.0 | 5.0 | 6.0 | 6.0 | 6.0 | 45.0 | 125.0 | 70.0 | 6.0 | 6.0 | 6.0 | 6.0 | 7.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 137.0 | - | - | - | 130.0 | - | - | - | 123.0 | - | - | - | 113.0 | - | - | - | 107.0 | - | ||||||||||||||||||||||
| Other Financing Activities | 1.0 | - | - | - | 9.0 | - | - | - | (15.0) | - | - | - | (5.0) | - | - | - | (1.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (416.0) | - | - | - | 99.0 | - | - | - | 18.0 | - | - | - | 212.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (441.0) | - | - | - | (56.0) | - | - | - | (28.0) | - | - | - | 137.0 | - | - | - | 31.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 26.0 | - | - | - | (305.0) | - | - | - | (171.0) | - | - | - | (229.0) | - | - | - | (56.0) | - | - | - | (69.0) | - | - | - | (118.0) | - | - | - | (192.9) | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (305.0) | - | - | - | 126.0 | - | - | - | 633.0 | - | - | - | 294.0 | |||||||||||||||||||||||
| 306.7 |
| 332.4 |
| 321.0 |
| 287.3 |
| 273.6 |
| 239.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 13.4 | 16.5 | - | - |
| Stock-Based Compensation | 24.0 | 22.0 | 12.0 | 12.0 | 13.0 | 14.0 | 16.0 | 26.0 | 17.0 | 15.1 | 18.0 | 10.7 | 15.3 | 12.0 | 6.9 | 10.1 | 7.5 | 2.8 | - |
| Deffered Income Tax | - | (158.0) | (117.0) | 14.0 | 13.0 | (78.0) | (66.0) | 56.0 | 67.0 | 139.6 | 84.6 | 114.2 | 55.2 | 108.3 | 143.3 | 10.2 | 216.6 | 94.3 | 73.5 |
| Asset Impairments | - | 0.0 | 60.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 86.4 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 652.0 | 547.0 | 414.0 | 672.0 | 530.0 | 468.0 | 472.0 | 475.0 | 441.2 | 572.2 | (36.8) | (48.7) | 49.2 | (61.3) | 54.3 | (16.3) | (73.5) | 140.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 14.0 | 96.0 | (122.0) | 78.0 | 37.0 | (3.0) | - | - | - | - | - | - | - | - | - | (0.4) | (37.6) | 19.8 |
| Change In Other Working Capital | - | 116.0 | (66.0) | 35.0 | 33.0 | 64.0 | 25.0 | (13.0) | 91.0 | (38.7) | (22.5) | (24.7) | (59.7) | (23.7) | 15.9 | (52.7) | (12.2) | (10.4) | (5.4) |
| Other Operating Activities | - | (27.0) | 22.0 | 39.0 | 17.0 | (35.0) | 2.0 | (20.0) | 10.6 | 21.7 | (4.8) | 12.4 | 54.2 | 3.7 | (0.7) | (20.3) | 4.7 | 5.7 | - |
| Cash From Operating Activities | - | 1,169.0 | 1,167.0 | 867.0 | 486.0 | 582.0 | 501.0 | 660.0 | 528.0 | 521.6 | 392.8 | 871.2 | 891.6 | 731.0 | 841.1 | 702.7 | 984.9 | 657.1 | 338.2 |
| 673.4 |
| 866.9 |
| 1,202.6 |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 41.0 | 14.0 | 120.0 | 47.0 | 61.0 | 43.0 | 60.0 | 38.0 | 28.3 | (9.8) | 24.8 | 14.9 | 18.8 | (2.6) | 9.7 | 16.7 | 16.6 | 5.2 |
| Cash From Investing Activities | - | (1,896.0) | (1,547.0) | (1,401.0) | (933.0) | (728.0) | (951.0) | (1,287.0) | (1,067.0) | (1,033.4) | (720.2) | (919.2) | (917.7) | (754.7) | (1,155.5) | (652.1) | (866.5) | (1,148.9) | (866.1) |
| 500.0 |
| 800.2 |
| 500.0 |
| Debt Repaid | - | 300.0 | 809.0 | 508.0 | 633.0 | 8.0 | 657.0 | 256.0 | 856.0 | 4.6 | 313.4 | 183.0 | 358.5 | 1.5 | 1.4 | 1.3 | 307.8 | 377.9 | 154.3 |
| Common Stock Issuance | 23.0 | 23.0 | 23.0 | 246.0 | 25.0 | 28.0 | 247.0 | 390.0 | 197.0 | 149.6 | 26.6 | 151.2 | 0.0 | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 521.0 | 492.0 | 456.0 | 428.0 | 403.0 | 377.0 | 337.0 | 312.0 | 288.3 | 266.5 | 247.3 | 225.8 | 208.3 | 199.3 | 188.1 | 174.6 | 165.5 | 154.3 |
| Other Financing Activities | - | 0.0 | (20.0) | 3.0 | 2.0 | (13.0) | (27.0) | (24.0) | (24.0) | (45.2) | (1.7) | 6.8 | (17.3) | (28.8) | (8.9) | (9.4) | 9.3 | (21.8) | (18.3) |
| Cash From Financing Activities | - | 1,202.0 | 398.0 | 573.0 | 431.0 | 130.0 | 488.0 | 619.0 | 531.0 | 532.6 | 329.3 | (3.1) | 73.2 | 12.3 | 324.2 | (198.5) | (134.4) | 320.2 | 129.2 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 475.0 | 18.0 | 39.0 | (16.0) | (16.0) | 38.0 | (8.0) | (8.0) | 20.8 | 1.9 | (51.1) | 47.1 | (11.4) | 9.8 | (147.9) | (16.0) | (171.6) | (398.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 118.0 |
| (545.5) |
| - |
| Free Cash Flow To Equity | - | - | - | - | (293.0) | 5.0 | (272.0) | (286.0) | (462.0) | (399.9) | (317.4) | (95.4) | 443.2 | 181.2 | 66.6 | 28.4 | 310.2 | (123.2) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 4.0 |
| 2.0 |
| 3.0 |
| 6.0 |
| 5.0 |
| 2.0 |
| 3.0 |
| 9.9 |
| 8.0 |
| 3.4 |
| 4.7 |
| 4.4 |
| 4.2 |
| 5.1 |
| 3.3 |
| 5.2 |
| 5.1 |
| 1.6 |
| 3.2 |
| 1.2 |
| 4.4 |
| 7.1 |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| 21.7 |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 86.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.0 |
| - |
| - |
| - |
| 119.0 |
| - |
| - |
| - |
| 121.6 |
| - |
| - |
| - |
| 80.6 |
| - |
| - |
| - |
| 143.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (42.7) |
| - |
| - |
| - |
| (59.6) |
| - |
| - |
| - |
| (41.3) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| - |
| 251.0 |
| - |
| - |
| - |
| 145.0 |
| - |
| - |
| - |
| 160.0 |
| - |
| - |
| - |
| 181.1 |
| - |
| - |
| - |
| 156.3 |
| - |
| - |
| - |
| 173.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| - |
| (223.0) |
| - |
| - |
| - |
| (38.0) |
| - |
| - |
| - |
| (179.0) |
| - |
| - |
| - |
| (364.8) |
| - |
| - |
| - |
| (152.2) |
| - |
| - |
| - |
| (87.2) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 300.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 6.0 |
| 7.0 |
| 8.0 |
| 6.0 |
| 6.0 |
| 7.0 |
| 228.0 |
| 204.4 |
| 125.0 |
| 6.0 |
| 54.6 |
| 5.7 |
| 91.2 |
| 93.8 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.0 |
| - |
| - |
| - |
| 93.0 |
| - |
| - |
| - |
| 83.7 |
| - |
| - |
| - |
| 77.5 |
| - |
| - |
| - |
| 71.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (145.0) |
| - |
| - |
| - |
| 60.0 |
| - |
| - |
| - |
| 176.0 |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (29.9) |
| - |
| - |
| - |
| - |
| - |
| (38.0) |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (69.0) |
| - |
| - |
| - |
| (118.0) |
| - |
| - |
| - |
| (193.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |