| (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 | 341.6 | 179.1 | 144.3 | 237.6 | 97.1 | 94.8 | 50.7 | 28.7 | 92.1 | 310.0 | 49.4 | 30.2 | 481.4 | 814.2 | 373.1 | 452.9 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 902.6 | 658.0 | 266.3 | 871.1 | 1,183.4 | 411.8 | (711.8) | (1,716.3) | (1,746.5) | 333.1 | (521.4) | (713.7) | 634.4 | 115.7 | 13.0 | 58.0 | (239.3) | (53.9) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 370.5 | 358.4 | 350.2 | 353.4 | 364.6 | 473.3 | 1,644.5 | 658.1 | 688.7 | 567.1 | 1,171.3 | 579.1 | 500.2 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 1.5 | 5.7 | 3.1 | 4.4 | 11.9 | 5.9 | 4.8 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | 989.2 | 810.5 | 384.0 | 687.0 | 962.5 | 737.6 | 642.3 | 620.0 | ||||
| (456.8) |
| 891.4 |
| (350.3) |
| (156.5) |
| 27.2 |
| 38.4 |
| (748.8) |
| (167.6) |
| 166.2 |
| (1,805.3) |
| (27.6) |
| 115.2 |
| 1.4 |
| (1,764.4) |
| 48.5 |
| (79.8) |
| 49.2 |
| 221.2 |
| (127.7) |
| 69.6 |
| 170.1 |
| (160.7) |
| (42.0) |
| (224.9) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 88.5 | - | - | - | 90.6 | - | - | - | 87.1 | - | - | - | 86.6 | - | - | - | 85.6 | - | - | - | 88.4 | - | - | - | 180.0 | - | - | - | 138.7 | - | - | - | 169.6 | - | - | - | 149.8 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 85.7 | 53.7 | 40.1 | 59.8 | 10.7 | (33.7) | 14.3 | (21.1) | 16.6 | 78.4 | 15.1 | 15.0 | 119.2 | 189.6 | 52.6 | 94.3 | (120.8) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (82.2) | - | - | - | 28.7 | - | - | - | (107.5) | - | - | - | (225.2) | - | - | - | (58.7) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 83.2 | - | - | - | 36.2 | - | - | - | 12.2 | - | - | - | (10.8) | - | - | - | 52.0 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 1.1 | - | - | - | 1.2 | - | - | - | 1.2 | - | - | - | 1.3 | - | - | - | 2.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 619.1 | - | - | - | 330.1 | - | - | - | 331.9 | - | - | - | 475.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 1.6 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 1.4 | - | - | - | 4.5 | - | - | - | 13.6 | - | - | - | 1.9 | - | - | - | 9.0 | |||||||||||||||||||||||
| Sales Of Investments | 0.7 | - | - | - | 0.3 | - | - | - | 15.2 | - | - | - | 1.2 | - | - | - | 6.4 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (168.4) | - | - | - | (162.5) | - | - | - | (153.9) | - | - | - | (138.3) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 23.8 | - | - | - | 21.6 | - | - | - | 19.4 | - | - | - | 19.3 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (450.7) | - | - | - | (127.5) | - | - | - | (46.9) | - | - | - | (109.2) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.0 | - | - | - | 40.1 | - | - | - | 131.1 | - | - | - | 227.4 | - | - | - | (101.5) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 260.1 | - | - | - | 370.3 | - | - | - | 224.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 351.0 |
| 217.3 |
| 480.8 |
| 341.2 |
| 275.2 |
| 267.1 |
| 211.0 |
| 220.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | 82.8 | 55.6 | 57.8 | 70.7 | 119.4 | 60.1 | 87.0 | 35.0 | 73.4 | 6.6 | 61.3 |
| Deffered Income Tax | 239.3 | 164.3 | (23.9) | 227.7 | 215.8 | (17.7) | (25.0) | (506.4) | (30.5) | (251.0) | (280.8) | (338.7) | 396.5 | 34.0 | 13.8 | 34.9 | 51.7 | 46.4 | 176.9 | 96.0 |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 0.0 | 1,641.2 | 63.7 | 43.0 | 590.2 | 28.0 | 7.8 | 35.6 | 38.7 | 469.7 | 0.9 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | 3.0 | 6.3 | 8.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 56.4 | 19.6 | (223.1) | 3.3 | 250.5 | (24.5) | (214.2) | 142.4 | 102.9 | 20.6 | (64.7) | 5.3 | 21.2 | 38.0 | 37.8 | 6.5 | (13.4) | (2.8) | (50.6) |
| Change In Inventory | - | - | - | - | - | - | (1.0) | (4.5) | (0.1) | 3.0 | (6.2) | 14.9 | 4.5 | (3.8) | 7.4 | (0.9) | 0.3 | 1.5 | 9.2 | (1.0) |
| Change In Accounts Payable | - | 9.1 | (0.4) | (77.1) | 17.1 | 39.2 | (32.7) | (60.4) | (4.3) | 45.9 | (27.3) | (26.2) | (1.0) | (13.6) | 13.7 | 0.7 | 2.9 | (44.8) | 10.7 | 28.6 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 4.1 | 4.5 | 4.7 | 8.0 | 8.3 | 7.8 | 6.5 | 2.5 | 5.4 | 7.2 | 29.4 | 24.7 | 23.9 | 23.2 | 25.5 | 10.1 | - | - | - |
| Cash From Operating Activities | - | 1,171.3 | 944.5 | 977.9 | 1,864.7 | 792.9 | 268.7 | 681.8 | 990.7 | 816.3 | 387.1 | 691.4 | 974.4 | 743.5 | 647.1 | 631.6 | 513.3 | 591.7 | 824.8 | 642.3 |
| 11.6 |
| 14.9 |
| 33.1 |
| 36.1 |
| 26.0 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (7.2) | 0.0 | 0.0 | - | - | - | - | 139.3 | 834.8 | 336.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 23.1 | 41.8 | 45.2 | 43.7 | 30.8 | 17.1 | 19.0 | 46.2 | 88.2 | 37.0 | 28.9 | 30.9 | 36.1 | 60.4 | 25.4 | 17.7 | 7.5 | 11.2 | 48.0 |
| Sales Of Investments | - | 23.1 | 46.2 | 49.5 | 41.4 | 31.3 | 22.2 | 22.0 | 49.2 | 89.2 | 40.0 | 29.2 | 28.1 | 30.7 | 58.1 | 20.4 | 19.6 | 6.1 | 8.1 | 40.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | (1.1) | (3.8) | - | - | 0.0 | (7.1) | - | - |
| Cash From Investing Activities | - | (641.4) | (623.8) | (601.7) | (489.8) | (417.9) | (184.1) | 39.5 | (695.4) | (1,139.1) | (308.8) | (218.8) | (1,245.5) | (983.4) | (1,528.6) | (548.0) | (798.9) | (473.8) | (1,731.8) | (1,020.6) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 396.6 | 0.3 | 2.1 | 0.6 | 5.9 | 12.7 | 291.2 | 296.2 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 85.7 | 77.5 | 77.2 | 38.6 | 0.0 | 0.0 | 20.1 | 19.9 | 19.8 | 16.7 | 27.1 | 26.6 | 26.1 | 26.0 | 25.8 | 25.6 | 25.2 | 24.6 | 19.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | 20.7 | 26.6 | 12.9 | 5.2 | 7.2 | 5.3 | (5.4) |
| Cash From Financing Activities | - | (834.2) | (228.2) | (164.4) | (1,589.1) | (161.1) | (84.7) | (721.3) | (295.2) | 322.9 | (78.4) | (472.6) | 271.2 | 240.0 | 881.6 | (86.4) | 287.6 | (117.9) | 903.7 | 379.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (304.3) | 92.5 | 211.8 | (214.2) | 214.0 | (0.1) | 0.0 | 0.1 | 0.1 | (0.2) | 0.0 | 0.1 | 0.1 | 0.2 | (2.8) | 2.1 | 0.0 | (3.3) | 1.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 498.4 |
| 558.6 |
| 788.7 |
| 616.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| 16.9 |
| 17.8 |
| (34.2) |
| (3.8) |
| 2.5 |
| (16.8) |
| (36.5) |
| (22.3) |
| 50.6 |
| (500.9) |
| (51.3) |
| 40.1 |
| 5.7 |
| (68.8) |
| 24.1 |
| (28.5) |
| 42.7 |
| (349.1) |
| (72.0) |
| 57.7 |
| 112.4 |
| (95.7) |
| (13.7) |
| (129.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,618.6 |
| 0.0 |
| 15.3 |
| 7.3 |
| 0.0 |
| 63.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.1) |
| - |
| - |
| - |
| (84.3) |
| - |
| - |
| - |
| (134.0) |
| - |
| - |
| - |
| (53.9) |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.4 |
| - |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| 47.5 |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| 406.4 |
| - |
| - |
| - |
| 109.3 |
| - |
| - |
| - |
| 124.5 |
| - |
| - |
| - |
| 260.7 |
| - |
| - |
| - |
| 370.6 |
| - |
| - |
| - |
| 225.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (105.0) |
| - |
| - |
| - |
| (112.4) |
| - |
| - |
| - |
| (139.9) |
| - |
| - |
| - |
| (212.0) |
| - |
| - |
| - |
| (335.4) |
| - |
| - |
| - |
| (193.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (402.9) |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| (48.8) |
| - |
| - |
| - |
| (35.1) |
| - |
| - |
| - |
| (32.5) |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |