| (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 | 93.0 | 132.0 | 138.0 | 131.0 | 98.0 | 135.0 | 142.0 | 127.0 | 85.0 | 124.0 | 161.0 | (18.0) | 139.0 | 206.0 | 246.0 | 239.0 | ||||||||||||||||||||||||
| (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 | 494.0 | 499.0 | 489.0 | 406.0 | 867.0 | 519.0 | (122.0) | (24.4) | 284.6 | 719.6 | 263.1 | 304.8 | 218.3 | 237.9 | 210.0 | 169.8 | 118.2 | 61.9 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 2,241.0 | 2,240.0 | 2,228.0 | 2,085.0 | 1,713.0 | 1,786.0 | 2,027.0 | 1,878.9 | 1,388.6 | 1,257.7 | 1,187.1 | 1,122.0 | 1,047.0 | 983.6 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | 2,048.0 | 2,135.0 | 2,683.0 | 3,234.0 | 2,631.0 | 1,941.0 | 1,146.0 | 3,735.2 | 3,050.4 | 1,860.4 | 1,905.2 | 2,668.0 | 2,259.2 | 2,122.6 | 2,133.2 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 892.0 | 1,789.0 | 2,307.0 | 1,229.0 | 299.6 | 2,084.3 | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 13.0 | (21.0) | (9.0) | (4.0) | (1.0) | 5.0 | (4.3) | 4.7 | (5.5) | (9.5) | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 459.0 | (418.0) | (881.0) | (321.0) | 234.0 | 1,035.0 | (1,594.6) | (1,332.4) | (232.3) | (304.1) | (1,226.2) | (876.3) | (870.8) | (999.1) | ||||
| 176.0 |
| 181.0 |
| 138.1 |
| 149.1 |
| 50.8 |
| 25.9 |
| 35.8 |
| (74.1) |
| (109.6) |
| (53.5) |
| (91.5) |
| 75.2 |
| 45.3 |
| 112.0 |
| 90.8 |
| 44.9 |
| 36.9 |
| 571.6 |
| 58.8 |
| 50.9 |
| 38.4 |
| 48.8 |
| 84.8 |
| 73.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 561.0 | 570.0 | 555.0 | 555.0 | 560.0 | 707.0 | 536.0 | 561.0 | 424.0 | - | - | - | 445.0 | - | - | - | 430.0 | - | - | - | 461.2 | - | - | - | 523.2 | - | - | - | 377.4 | - | - | - | 332.8 | - | - | - | 311.2 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 4.0 | - | - | - | (13.0) | - | - | - | (10.0) | - | - | - | 42.0 | - | - | - | 58.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 33.0 | - | - | - | (36.0) | - | - | - | (8.0) | - | - | - | 7.0 | - | - | - | 64.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | (4.0) | - | - | - | 6.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 583.0 | - | - | - | 651.0 | - | - | - | 526.0 | - | - | - | 478.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 427.0 | 405.0 | 527.0 | 689.0 | 514.0 | 759.0 | 599.0 | 639.0 | 686.0 | 777.0 | 805.0 | 1,011.0 | 641.0 | 714.0 | 722.0 | 611.0 | 584.0 | 513.3 | 523.3 | 523.3 | 381.1 | 266.6 | 174.5 | 274.0 | 431.0 | 777.9 | 746.5 | 1,184.1 | 1,026.7 | - | - | - | 662.7 | - | - | - | 361.3 | - | - | - |
| Acquisitions | 11.0 | - | - | - | 1.0 | - | - | - | 297.0 | - | - | - | 0.0 | - | - | - | 425.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | |||||||||||||||||||||||
| Cash From Investing Activities | (321.0) | - | - | - | (393.0) | - | - | - | (810.0) | - | - | - | (377.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 297.0 | - | - | - | 896.0 | - | - | - | 664.0 | - | - | - | - | - | - | - | - | - | - | - | 556.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 18.0 | - | - | - | 763.0 | - | - | - | 471.0 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | (24.0) | - | - | - | (23.0) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 233.0 | - | - | - | 167.0 | - | - | - | 51.0 | - | - | - | 45.0 | - | - | - | 300.0 | |||||||||||||||||||||||
| Dividends Paid | 39.0 | - | - | - | 38.0 | - | - | - | 35.0 | - | - | - | 35.0 | - | - | - | 34.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (1.0) | - | - | - | (1.0) | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - | (4.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (277.0) | - | - | - | (261.0) | - | - | - | 316.0 | - | - | - | (126.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.0) | - | - | - | 0.0 | - | - | - | (2.0) | - | - | - | 11.0 | - | - | - | (4.0) | - | - | - | (1.2) | - | - | - | 0.7 | - | - | - | (1.6) | - | - | - | 3.5 | - | - | - | 1.5 | - | - | - |
| Net Change In Cash | (16.0) | - | - | - | (3.0) | - | - | - | 30.0 | - | - | - | (14.0) | - | - | - | (451.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 156.0 | - | - | - | 137.0 | - | - | - | (160.0) | - | - | - | (163.0) | - | - | - | (118.0) | - | - | - | 84.7 | - | - | - | 7.6 | - | - | - | (541.4) | - | - | - | (325.9) | - | - | - | (30.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | 416.0 | - | - | - | (27.0) | - | - | - | 30.0 | - | - | - | - | |||||||||||||||||||||||
| 199.9 |
| 939.7 |
| 872.3 |
| 833.8 |
| 881.2 |
| 836.1 |
| Amortization Of Intangibles | - | 52.0 | 53.0 | 35.0 | 37.0 | 8.0 | 8.0 | 8.0 | 8.0 | 6.0 | 6.0 | 7.0 | 7.0 | 8.0 | 8.0 | 8.0 | 3.0 | 3.0 | - |
| Stock-Based Compensation | - | 39.0 | 42.0 | 44.0 | 46.0 | 47.0 | 30.0 | 25.8 | 25.0 | 19.0 | 18.7 | 21.2 | 20.9 | 19.3 | 18.9 | 17.4 | 16.5 | 16.4 | 17.1 |
| Deffered Income Tax | - | 130.0 | 21.0 | 115.0 | 266.0 | 126.0 | (33.0) | (32.3) | 108.9 | (446.2) | 125.2 | 154.0 | 104.7 | 113.6 | 87.1 | 90.0 | 41.1 | 92.7 | 128.8 |
| Asset Impairments | - | - | - | 35.0 | 20.0 | - | 0.0 | 0.0 | 15.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | 10.3 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 33.0 | 61.0 | 26.0 | 134.0 | 240.0 | 5.0 | (27.1) | 193.1 | 178.9 | 51.8 | 40.3 | 20.7 | 14.3 | (7.1) | 92.0 | 18.0 | (19.5) | (173.9) |
| Change In Inventory | - | - | - | - | 9.0 | 8.0 | (20.0) | 1.3 | 5.8 | 3.3 | 5.9 | (1.4) | 2.2 | 0.8 | (0.7) | 6.2 | 7.5 | 1.1 | (10.5) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,594.0 | 2,265.0 | 2,353.0 | 2,310.0 | 2,175.0 | 2,181.0 | 2,140.5 | 1,718.0 | 1,628.1 | 1,601.0 | 1,441.8 | 1,382.8 | 1,251.8 | 1,134.1 | 1,042.0 | 1,028.0 | 985.0 | 1,248.2 |
| 1,698.6 |
| 1,070.1 |
| 652.0 |
| 1,230.4 |
| Acquisitions | - | 1.0 | 314.0 | 250.0 | 458.0 | 325.0 | 0.0 | 0.0 | 167.4 | 7.2 | 0.0 | 0.0 | 10.0 | 1.9 | 5.1 | 361.9 | 211.9 | 88.9 | 247.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | 2.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | 0.0 | 6.0 | (4.0) | 6.0 | 7.0 | 0.0 | 0.0 | - | - | 0.0 | 1.3 | (8.2) | 0.0 | 0.0 | (3.2) | (0.2) | (0.4) |
| Cash From Investing Activities | - | (1,650.0) | (2,446.0) | (2,663.0) | (1,850.0) | (1,450.0) | (601.0) | (3,217.2) | (2,821.5) | (1,438.7) | (1,407.3) | (2,161.4) | (1,704.5) | (1,603.8) | (1,504.3) | (1,657.2) | (982.5) | (448.6) | (1,103.5) |
| - |
| - |
| - |
| Debt Repaid | - | 1,119.0 | 1,479.0 | 1,481.0 | 1,552.0 | 607.6 | 3,055.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | (12.0) | 10.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 519.0 | 321.0 | 337.0 | 557.0 | 57.0 | 29.0 | 27.7 | 30.8 | 78.3 | 37.3 | 6.1 | 106.3 | 0.0 | 26.9 | 59.7 | 123.3 | 116.3 | 256.1 |
| Dividends Paid | - | 145.0 | 135.0 | 128.0 | 123.0 | 122.0 | 119.0 | 116.5 | 111.9 | 95.8 | 91.0 | 83.2 | 74.9 | 67.7 | 61.3 | 57.5 | 54.5 | 53.3 | 52.2 |
| Other Financing Activities | - | (6.0) | (7.0) | (7.0) | (6.0) | (7.0) | (19.0) | (5.1) | 11.4 | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (912.0) | 153.0 | 256.0 | (861.0) | (204.0) | (1,507.0) | 1,084.1 | 1,085.5 | (162.1) | (185.9) | 731.5 | 311.7 | 347.1 | 333.8 | 504.2 | 78.2 | (542.0) | (148.2) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 44.0 | (50.0) | (63.0) | (405.0) | 521.0 | 77.0 | 5.5 | (14.9) | 19.5 | (2.1) | 10.9 | (11.5) | (4.8) | (38.2) | (108.5) | 114.5 | (21.8) | 3.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (656.6) |
| (42.1) |
| 333.0 |
| 17.8 |
| Free Cash Flow To Equity | - | 232.0 | (108.0) | (55.0) | (644.0) | (74.0) | 64.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| 12.7 |
| 12.6 |
| 10.7 |
| 11.0 |
| 8.4 |
| 7.5 |
| 3.1 |
| 4.2 |
| 6.8 |
| 7.5 |
| 7.4 |
| 6.1 |
| 7.2 |
| 6.3 |
| 5.3 |
| 4.3 |
| 4.6 |
| 5.1 |
| 5.0 |
| 4.8 |
| 3.9 |
| 5.1 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| (13.6) |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| 33.1 |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 15.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| (26.2) |
| - |
| - |
| - |
| (22.3) |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 466.0 |
| - |
| - |
| - |
| 465.7 |
| - |
| - |
| - |
| 438.6 |
| - |
| - |
| - |
| 485.3 |
| - |
| - |
| - |
| 336.9 |
| - |
| - |
| - |
| 331.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (783.0) |
| - |
| - |
| - |
| (226.0) |
| - |
| - |
| - |
| (333.0) |
| - |
| - |
| - |
| (923.2) |
| - |
| - |
| - |
| (572.8) |
| - |
| - |
| - |
| (248.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 627.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| - |
| 29.3 |
| - |
| - |
| - |
| 27.8 |
| - |
| - |
| - |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (130.0) |
| - |
| - |
| - |
| (298.1) |
| - |
| - |
| - |
| 217.6 |
| - |
| - |
| - |
| 434.3 |
| - |
| - |
| - |
| 229.6 |
| - |
| - |
| - |
| (106.2) |
| - |
| - |
| - |
| - |
| - |
| (59.6) |
| - |
| - |
| - |
| 323.7 |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |