| (in millions of USD) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 247.7 | 181.6 | 107.3 | 149.8 | 216.4 | 45.0 | (167.6) | (54.2) | 166.3 | 133.0 | 73.7 | 92.6 | 140.9 | 169.7 | 158.1 | 108.2 | ||||||||||||||||||||||||
| (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 | 686.5 | 518.5 | 77.5 | 476.9 | 566.0 | 363.6 | (123.8) | 304.3 | 391.5 | 283.5 | (291.0) | (379.4) | 299.4 | 260.0 | 220.1 | 258.4 | 225.9 | 100.7 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 477.3 | 456.6 | 457.0 | 409.6 | 369.8 | 335.3 | 306.2 | 275.7 | 241.0 | 224.2 | 249.4 | 336.2 | 383.8 | 326.8 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 912.8 | 931.2 | 1,009.9 | 811.8 | 751.7 | 716.2 | 788.9 | 584.0 | 450.3 | 581.6 | 1,018.2 | 914.4 | 703.5 | 1,035.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 988.7 | 299.4 | 297.3 | 0.0 | 495.3 | 493.0 | 0.0 | 295.0 | 295.2 | 0.0 | 444.6 | 0.0 | 495.4 | 496.1 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 187.2 | 134.7 | 227.2 | 0.7 | 39.8 | 24.7 | (94.5) | 31.3 | 234.2 | 7.4 | (164.6) | (5.0) | 35.1 | (374.2) | (153.7) | |||
| 167.3 |
| 132.4 |
| 87.0 |
| 86.5 |
| 112.4 |
| 77.8 |
| (145.5) |
| 41.3 |
| (106.1) |
| 86.6 |
| 47.3 |
| 63.8 |
| 90.6 |
| 102.7 |
| 38.0 |
| 63.0 |
| 91.8 |
| 198.7 |
| 45.6 |
| 59.7 |
| 89.3 |
| 88.9 |
| 37.6 |
| 8.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 119.3 | 122.0 | 119.5 | 116.4 | 111.3 | 109.4 | 108.8 | 113.5 | 118.9 | 115.8 | 109.6 | 102.4 | 101.0 | 96.6 | 94.1 | 95.9 | 91.2 | 88.6 | 83.7 | 84.2 | 84.3 | 83.1 | 80.1 | 73.2 | 77.9 | 74.9 | 74.7 | 71.1 | 65.7 | 64.3 | 63.2 | 60.8 | 61.2 | 55.8 | 55.4 | 55.6 | 57.0 | 56.2 | 56.1 | 58.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 4.1 | - | - | - | 4.7 | - | - | - | 4.7 | - | - | - | 5.6 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 34.3 | - | - | - | (5.4) | - | - | - | 38.4 | - | - | - | 53.5 | - | - | - | 44.1 | ||||||||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 141.8 | 318.4 | 200.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 138.6 | - | - | - | 115.2 | - | - | - | 58.5 | - | - | - | 29.5 | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (15.2) | - | - | - | (10.2) | - | - | - | (6.9) | - | - | - | (5.6) | - | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | (7.7) | - | - | - | (7.1) | - | - | - | (8.0) | - | - | - | (4.1) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 274.9 | - | - | - | 220.1 | - | - | - | 270.9 | - | - | - | 327.3 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 277.6 | - | - | - | 240.4 | - | - | - | 246.9 | - | - | - | 233.5 | - | - | - | 213.5 | - | - | - | 183.3 | - | - | - | 198.5 | - | - | - | 177.6 | - | - | - | 142.6 | - | - | - | 106.1 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | 1.3 | - | - | - | (5.9) | - | - | - | 0.9 | - | - | - | (14.6) | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (278.9) | - | - | - | (234.5) | - | - | - | (247.9) | - | - | - | (208.8) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 150.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | 347.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 0.0 | - | - | - | 33.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 48.4 | - | - | - | 46.9 | - | - | - | 45.5 | - | - | - | 43.5 | - | - | - | 41.5 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 232.2 | - | - | - | 24.9 | - | - | - | (36.8) | - | - | - | (10.1) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (2.7) | - | - | - | (20.3) | - | - | - | 24.0 | - | - | - | 93.9 | - | - | - | (42.0) | - | - | - | 21.4 | - | - | - | (30.7) | - | - | - | (73.2) | - | - | - | (45.1) | - | - | - | 38.6 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 268.7 |
| 271.5 |
| 226.5 |
| 191.8 |
| 173.4 |
| 170.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 19.8 | 22.1 | 20.6 | 19.5 | 17.1 | 14.9 | 21.2 | 15.8 | 12.3 | 5.8 | 3.2 | 11.8 | 12.4 | 7.9 | 7.7 | 4.4 | 2.1 | - |
| Deffered Income Tax | - | 121.3 | (2.6) | 151.4 | 104.4 | 106.0 | 54.3 | 122.3 | (18.2) | 118.0 | (246.8) | (357.6) | 142.4 | 167.9 | 144.2 | 164.4 | 141.7 | 51.1 | 72.5 |
| Asset Impairments | 0.0 | 141.8 | 519.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 54.5 | (34.4) | (213.6) | 168.8 | 61.4 | 2.6 | (6.4) | 30.9 | 3.4 | 6.4 | (51.6) | 22.8 | 17.1 | (13.9) | (3.9) | (10.3) | (47.7) | (16.8) |
| Change In Inventory | - | 1.4 | (1.7) | 8.4 | (3.1) | 2.0 | 6.6 | 3.7 | 4.0 | 1.4 | 3.5 | (3.4) | (13.3) | 3.0 | (5.4) | 9.9 | (6.5) | (43.6) | (22.1) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | (5.1) | 9.6 | 2.9 | (1.9) | (2.7) | (18.5) | 5.8 | 4.4 | (18.0) | (8.0) | 35.1 | (11.9) |
| Other Operating Activities | - | (24.9) | (24.4) | (19.6) | (32.0) | (10.9) | (6.5) | (8.6) | (16.1) | (16.5) | (12.6) | (9.8) | (14.1) | (15.0) | (5.0) | 8.0 | 9.2 | - | - |
| Cash From Operating Activities | - | 1,100.0 | 1,066.0 | 1,237.1 | 812.5 | 791.6 | 740.8 | 694.5 | 615.3 | 684.5 | 589.0 | 853.6 | 909.4 | 738.6 | 660.8 | 660.5 | 447.0 | 611.8 | 482.8 |
| 814.3 |
| 443.1 |
| 313.6 |
| 397.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 38.0 | 0.0 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (14.1) | 2.7 | (12.3) | (8.7) | (13.9) | 1.2 | 10.2 | 0.4 | (1.2) | 9.2 | 6.6 | (6.0) | 2.5 | (0.4) | 2.9 | 0.3 | 2.8 | (4.4) |
| Cash From Investing Activities | - | (891.7) | (933.9) | (1,112.3) | (518.7) | (633.2) | (1,223.6) | (799.2) | (528.9) | (422.6) | (453.5) | (1,024.8) | (908.4) | (706.0) | (1,036.3) | (700.9) | (389.6) | (347.7) | (329.0) |
| 0.0 |
| 247.8 |
| 296.7 |
| Debt Repaid | - | 1,004.1 | 0.0 | 549.0 | 0.0 | 515.7 | 0.0 | 0.0 | 566.5 | 0.0 | 0.0 | 0.0 | 0.0 | 250.0 | 150.0 | 200.0 | 0.0 | 100.0 | 200.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 54.4 | 64.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 237.0 |
| Dividends Paid | - | 188.4 | 183.8 | 176.1 | 168.1 | 163.1 | 153.3 | 147.4 | 143.3 | 139.1 | 134.8 | 130.7 | 126.6 | 122.7 | 118.8 | 114.6 | 109.6 | 104.2 | 103.7 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (203.4) | (149.3) | (207.0) | (276.2) | (58.7) | 476.1 | (101.1) | (410.6) | 163.9 | (119.1) | 247.9 | (28.9) | (42.2) | 369.6 | (276.4) | (70.3) | 77.7 | (210.4) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | (325.9) | 425.6 | 16.4 | 76.7 | (28.0) | (9.6) | (5.9) | (316.7) | (12.9) | 341.8 | (56.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.9 |
| 298.2 |
| 85.0 |
| Free Cash Flow To Equity | - | 171.8 | 434.1 | (24.5) | 0.7 | 19.4 | 517.7 | (94.5) | (240.2) | 529.3 | 7.4 | 280.0 | (5.0) | 280.5 | (28.1) | (353.7) | 3.9 | 446.0 | 181.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| 26.6 |
| - |
| - |
| - |
| 51.4 |
| - |
| - |
| - |
| 64.2 |
| - |
| - |
| - |
| (94.7) |
| - |
| - |
| - |
| 44.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.7 |
| - |
| - |
| - |
| 63.6 |
| - |
| - |
| - |
| 58.7 |
| - |
| - |
| - |
| 101.5 |
| - |
| - |
| - |
| 83.4 |
| - |
| - |
| - |
| 67.4 |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (8.4) |
| - |
| - |
| - |
| (10.3) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| - |
| 171.5 |
| - |
| - |
| - |
| 204.7 |
| - |
| - |
| - |
| 167.7 |
| - |
| - |
| - |
| 104.4 |
| - |
| - |
| - |
| 97.5 |
| - |
| - |
| - |
| 144.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| (169.7) |
| - |
| - |
| - |
| (66.9) |
| - |
| - |
| - |
| (193.3) |
| - |
| - |
| - |
| (180.1) |
| - |
| - |
| - |
| (140.0) |
| - |
| - |
| - |
| (104.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 307.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| - |
| - |
| - |
| 37.5 |
| - |
| - |
| - |
| 36.5 |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.8) |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| 42.9 |
| - |
| - |
| - |
| (44.8) |
| - |
| - |
| - |
| (344.0) |
| - |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (389.2) |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |