| (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 | 50.2 | 69.2 | 231.3 | 107.5 | 62.7 | 101.9 | 218.7 | 102.3 | 18.6 | 48.2 | 241.9 | 88.4 | 38.3 | 50.3 | 262.8 | 73.1 | ||||||||||||||||||||||||
| (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 | 458.2 | 470.7 | 441.5 | 416.8 | 665.7 | 737.3 | (173.7) | 433.6 | 425.5 | 619.0 | 338.2 | 271.3 | 395.8 | 387.6 | 355.0 | 342.9 | 295.3 | 258.3 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 558.8 | 559.8 | 539.5 | 506.6 | 460.9 | 416.0 | 391.3 | 355.0 | 321.6 | 283.5 | 322.6 | 307.9 | 281.4 | 297.3 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | 1,071.7 | 1,054.4 | 1,090.9 | 1,178.2 | 1,050.9 | 778.5 | 650.5 | 635.5 | 573.6 | 824.1 | 660.1 | 547.8 | 569.3 | 990.6 | 1,150.6 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 344.4 | 706.3 | 788.3 | 49.3 | 997.8 | 297.1 | 296.5 | 396.0 | 592.1 | 0.0 | 0.0 | 588.9 | 247.4 | 250.0 | 246.3 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 82.7 | (278.1) | 54.1 | (98.5) | (1,008.4) | 62.3 | 46.0 | 377.5 | (39.6) | (15.4) | 319.3 | 152.3 | (367.4) | (104.5) | (436.5) | |||
| 279.5 |
| 319.2 |
| 252.5 |
| 112.9 |
| 52.7 |
| 54.8 |
| 177.4 |
| 85.9 |
| (491.8) |
| 35.4 |
| 250.9 |
| 100.2 |
| 47.1 |
| 54.7 |
| 205.1 |
| 110.7 |
| 55.0 |
| 294.8 |
| 183.4 |
| 104.8 |
| 36.0 |
| 57.9 |
| 183.6 |
| 71.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 136.4 | 135.1 | 146.7 | 140.6 | 137.4 | 130.8 | 144.0 | 135.5 | 129.2 | 128.8 | 132.5 | 124.1 | 121.2 | 119.5 | 122.4 | 111.6 | 107.4 | 105.8 | 108.6 | 102.9 | 98.7 | 99.1 | 100.5 | 97.3 | 94.4 | 94.2 | 94.1 | 84.3 | 82.4 | 80.8 | 81.1 | 80.9 | 78.8 | 76.3 | 76.9 | 74.7 | 55.6 | 81.8 | 82.2 | 80.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.8 | 3.9 | 3.5 | 3.6 | 3.0 | 3.1 | 2.1 | 3.3 | 3.2 | 3.6 | 3.2 | 3.3 | 3.0 | 2.8 | 2.3 | 2.3 | 2.3 | |||||||||||||||||||||||
| Deffered Income Tax | 7.6 | - | - | - | 0.7 | - | - | - | 2.6 | - | - | - | 0.9 | - | - | - | 47.5 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (51.3) | - | - | - | 48.8 | - | - | - | (36.7) | - | - | - | (43.4) | - | - | - | (0.4) | |||||||||||||||||||||||
| Change In Inventory | (2.4) | - | - | - | (13.0) | - | - | - | (9.6) | - | - | - | 38.0 | - | - | - | 25.3 | |||||||||||||||||||||||
| Change In Accounts Payable | (45.9) | - | - | - | (59.4) | - | - | - | (102.0) | - | - | - | (103.8) | - | - | - | 24.5 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 175.5 | - | - | - | 15.9 | - | - | - | 83.0 | - | - | - | 172.3 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 266.8 | 301.7 | 229.5 | 273.7 | 249.5 | 296.6 | 244.1 | 323.3 | 226.9 | - | - | - | 286.0 | - | - | - | 220.1 | - | - | - | 158.4 | - | - | - | 127.2 | - | - | - | 152.9 | - | - | - | 137.4 | - | - | - | 219.9 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (283.3) | - | - | - | (263.7) | - | - | - | (243.5) | - | - | - | (312.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | (0.6) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 444.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 297.1 | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 32.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 2.7 | - | - | - | 3.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 89.1 | - | - | - | 86.6 | - | - | - | 85.9 | - | - | - | 83.6 | - | - | - | 82.3 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.8) | |||||||||||||||||||||||
| Cash From Financing Activities | 107.8 | - | - | - | 274.1 | - | - | - | 164.6 | - | - | - | 358.8 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.0 | - | - | - | 26.3 | - | - | - | 4.1 | - | - | - | 218.9 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (91.3) | - | - | - | (233.6) | - | - | - | (143.9) | - | - | - | (113.7) | - | - | - | (161.2) | - | - | - | (1,098.6) | - | - | - | (23.3) | - | - | - | (124.0) | - | - | - | 29.6 | - | - | - | (128.9) | - | - | - |
| Free Cash Flow To Equity | (91.9) | - | - | - | (266.1) | - | - | - | (143.9) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 231.4 |
| 371.4 |
| 307.1 |
| 291.3 |
| 262.6 |
| 217.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.9 | 9.6 | 2.1 | 0.6 | - | - |
| Stock-Based Compensation | 14.8 | 14.0 | 11.7 | 13.1 | 9.7 | 9.8 | 9.8 | 13.9 | 13.4 | 9.1 | 4.7 | 7.6 | (2.7) | (3.5) | (2.6) | 7.8 | 7.4 | 4.1 | 4.3 |
| Deffered Income Tax | - | 60.2 | 16.3 | 12.3 | (156.0) | 123.1 | (136.3) | 31.1 | 78.4 | (49.9) | 154.0 | 103.3 | 178.2 | 128.0 | 145.8 | 169.3 | 150.1 | 264.8 | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 6.3 | 1.1 | 3.1 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 108.8 | 33.6 | (42.8) | 97.0 | 1.9 | (3.1) | (18.8) | (19.8) | 21.8 | 6.9 | (21.6) | 9.4 | 34.0 | (27.1) | 48.0 | (11.9) | 3.3 | 46.3 |
| Change In Inventory | - | (81.9) | (25.7) | 122.8 | 130.1 | 3.4 | 8.9 | (4.2) | (27.3) | 3.6 | (32.4) | 56.5 | (20.4) | (5.1) | (13.7) | (54.2) | 45.2 | 36.1 | (15.2) |
| Change In Accounts Payable | - | 34.9 | (14.7) | (136.3) | 155.4 | 7.5 | 59.8 | (34.5) | 29.7 | 27.1 | (45.1) | 30.9 | (64.0) | 56.9 | 25.1 | 34.5 | 59.2 | (17.2) | (119.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (8.7) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,137.1 | 812.8 | 1,232.3 | 952.4 | (229.9) | 712.8 | 681.5 | 951.1 | 784.5 | 644.7 | 867.1 | 721.6 | 623.2 | 1,046.1 | 833.9 | 782.5 | 654.5 | 625.0 |
| 1,270.4 |
| 879.9 |
| 847.8 |
| (1,184.5) |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 78.6 | 200.4 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.5) | 0.4 |
| Cash From Investing Activities | - | (1,126.6) | (1,161.2) | (1,272.1) | (96.4) | (832.5) | (654.9) | (624.7) | (576.0) | (821.9) | (620.4) | (500.1) | (559.1) | (957.0) | (1,192.6) | (1,395.8) | (846.1) | (808.5) | (1,184.1) |
| 246.2 |
| 444.8 |
| 743.0 |
| Debt Repaid | - | 32.6 | 0.1 | 1,000.1 | 0.1 | 0.1 | 0.1 | 250.1 | 250.1 | 225.1 | 110.2 | 0.2 | 240.2 | 0.1 | 0.1 | 0.0 | 289.2 | 110.8 | 51.1 |
| Common Stock Issuance | - | 203.8 | 17.1 | 0.0 | 0.0 | - | - | - | (0.1) | (0.1) | 0.0 | 7.2 | 13.2 | 14.2 | 14.3 | 14.8 | 16.9 | 79.6 | 36.4 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.4 | 6.2 | 0.0 | 0.0 | - |
| Dividends Paid | - | 341.9 | 338.5 | 333.2 | 329.3 | 324.9 | 314.9 | 299.2 | 272.2 | 247.6 | 225.1 | 204.6 | 184.1 | 165.5 | 154.5 | 146.8 | 141.0 | 136.2 | 128.2 |
| Other Financing Activities | - | - | - | - | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | (0.1) | (0.1) | (1.7) | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (10.9) | 348.8 | (48.1) | (767.9) | 1,061.3 | (56.8) | (151.1) | (295.2) | 51.5 | (99.2) | (297.3) | (163.8) | 338.8 | 143.7 | 564.2 | 7.8 | 37.7 | 724.7 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (0.4) | 0.4 | (87.9) | 88.1 | (1.1) | 1.1 | (94.3) | 79.9 | 14.1 | (74.9) | 69.7 | (1.3) | 5.0 | (2.8) | 2.3 | (55.8) | (116.3) | 165.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (97.4) |
| (193.3) |
| 1,809.5 |
| Free Cash Flow To Equity | - | 394.5 | 428.1 | (157.7) | (49.3) | (10.7) | 359.3 | 92.4 | 523.4 | 327.4 | (125.6) | 319.1 | 501.0 | (120.1) | 145.4 | (190.2) | (140.4) | 140.7 | 2,501.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| (254.7) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| (780.0) |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| (16.2) |
| - |
| - |
| - |
| (19.2) |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| (36.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (9.1) |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.7) |
| - |
| - |
| - |
| (32.8) |
| - |
| - |
| - |
| (42.6) |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.9 |
| - |
| - |
| - |
| (940.2) |
| - |
| - |
| - |
| 103.9 |
| - |
| - |
| - |
| 28.9 |
| - |
| - |
| - |
| 167.0 |
| - |
| - |
| - |
| 91.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (220.4) |
| - |
| - |
| - |
| (159.0) |
| - |
| - |
| - |
| (124.9) |
| - |
| - |
| - |
| (153.9) |
| - |
| - |
| - |
| (137.6) |
| - |
| - |
| - |
| (219.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 250.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.7 |
| - |
| - |
| - |
| 79.3 |
| - |
| - |
| - |
| 75.5 |
| - |
| - |
| - |
| 66.6 |
| - |
| - |
| - |
| 60.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.5 |
| - |
| - |
| - |
| 1,098.1 |
| - |
| - |
| - |
| 166.9 |
| - |
| - |
| - |
| 30.7 |
| - |
| - |
| - |
| (41.5) |
| - |
| - |
| - |
| 128.6 |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 145.9 |
| - |
| - |
| - |
| (94.3) |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 168.1 |
| - |
| - |
| - |