| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||
| Net Income | 220.1 | 192.9 | 191.9 | 177.4 | 145.7 | 173.5 | 150.0 | 145.4 | (1.4) | 140.7 | 115.3 | 123.6 | 187.2 | 123.8 | (315.3) | 111.3 | ||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 782.3 | 614.6 | 378.2 | 107.0 | 243.9 | 397.4 | 407.7 | 303.7 | 290.9 | 110.0 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 486.5 | 476.2 | 565.2 | 552.9 | 553.1 | 219.2 | 197.2 | 225.9 | 178.3 | 188.1 |
| Amortization Of Intangibles | 268.2 | 276.2 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 369.0 | 370.1 | 360.3 | 362.0 | 287.6 | 239.3 | 214.5 | 189.7 | 165.5 | 172.9 |
| Acquisitions | 20.1 | 54.1 | 546.3 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | 0.0 | 0.0 | 650.0 | 550.0 | 0.0 | 0.0 | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | 7.2 | 0.2 | (2.1) | (14.9) | (6.3) | 19.8 | (8.7) | (12.4) | 21.0 | (18.7) |
| Net Change In Cash | 267.9 | (35.3) | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | 972.4 | 778.0 | 613.0 | 395.0 | 397.2 | 450.4 | 376.0 | 349.8 | 292.2 | 251.2 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 52.3 |
| 143.6 |
| 69.8 |
| (21.8) |
| 87.4 |
| 114.5 |
| 105.9 |
| 89.6 |
| 123.4 |
| 104.9 |
| 94.8 |
| 84.6 |
| 108.4 |
| 47.9 |
| 77.5 |
| 70.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 119.4 | - | - | - | 112.7 | - | - | - | 137.9 | - | - | - | 138.9 | - | - | - | 83.6 | - | - | - | 49.0 | - | - | - | 47.1 | - | - | - | 46.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Stock-Based Compensation | - | - | - | 11.9 | - | - | - | 11.5 | - | - | - | 11.6 | - | - | - | 9.0 | - | |||||||||||||||
| Deffered Income Tax | - | - | - | 0.0 | - | - | - | (22.1) | - | - | - | (0.4) | - | - | - | 5.3 | - | - | ||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 490.6 | - | - | 0.0 | ||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Receivable | - | - | - | (119.2) | - | - | - | (107.7) | - | - | - | (42.4) | - | - | - | (26.3) | ||||||||||||||||
| Change In Inventory | - | - | - | 42.5 | - | - | - | 34.1 | - | - | - | 68.0 | - | - | - | 58.1 | - | - | ||||||||||||||
| Change In Accounts Payable | - | - | - | 9.8 | - | - | - | (17.1) | - | - | - | (20.6) | - | - | - | 6.5 | - | |||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Operating Activities | - | - | - | (14.5) | - | - | - | 2.5 | - | - | - | (2.0) | - | - | - | (10.4) | - | |||||||||||||||
| Cash From Operating Activities | - | - | - | 420.0 | - | - | - | 303.7 | - | - | - | 281.1 | - | - | - | |||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 93.6 | - | - | - | 108.1 | - | - | - | 66.6 | - | - | - | 115.9 | - | - | - | 56.4 | - | - | - | 66.9 | - | - | - | 49.8 | - | - | - | 27.7 |
| Acquisitions | - | - | - | 15.0 | - | - | - | 13.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||||||||
| Divestitures | - | - | - | 0.0 | - | - | - | 809.6 | - | - | - | 0.0 | - | - | - | 5.2 | - | - | ||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash From Investing Activities | - | - | - | (108.5) | - | - | - | 687.8 | - | - | - | (66.6) | - | - | - | |||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Repurchased | - | - | - | 10.6 | - | - | 46.4 | 64.2 | 0.4 | 2.2 | 0.5 | 8.7 | 154.6 | 84.0 | 45.2 | 24.7 | 28.1 | |||||||||||||||
| Dividends Paid | - | - | - | 56.2 | - | - | - | 51.4 | - | - | - | 46.4 | - | - | - | 43.0 | - | - | ||||||||||||||
| Other Financing Activities | - | - | - | 9.3 | - | - | - | 5.6 | - | - | - | 1.3 | - | - | - | 1.2 | - | |||||||||||||||
| Cash From Financing Activities | - | - | - | (213.1) | - | - | - | (998.9) | - | - | - | (213.6) | - | - | - | |||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 9.6 | - | - | - | (1.3) | - | - | - | (0.6) | - | - | - | (12.9) | - | - | - | 1.5 | - | - | - | 2.6 | - | - | - | 0.0 | - | - | - | (9.7) |
| Net Change In Cash | - | - | - | 108.0 | - | - | - | (8.7) | - | - | - | 0.3 | - | - | - | (32.0) | - | - | ||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 326.4 | - | - | - | 195.6 | - | - | - | 214.5 | - | - | - | 115.8 | - | - | - | 41.0 | - | - | - | 67.3 | - | - | - | 59.5 | - | - | - | 73.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| 268.3 |
| 259.7 |
| 264.6 |
| 86.5 |
| 74.5 |
| 98.7 |
| 70.2 |
| 68.6 |
| Stock-Based Compensation | 61.7 | 57.4 | 56.5 | 39.0 | 57.7 | 26.0 | 23.8 | 24.0 | 22.2 | 18.8 |
| Deffered Income Tax | (16.9) | (76.5) | (131.4) | (185.9) | (106.6) | 4.2 | 9.4 | (6.6) | (24.7) | 31.3 |
| Asset Impairments | - | 0.0 | 0.0 | 490.6 | 0.0 | 0.0 | - | 0.0 | 0.0 | 58.4 |
| Gains & Losses On Investments | - | - | 0.5 | 0.0 | 0.0 | - | - | - | - | - |
| Change In Accounts Receivable | 25.1 | 28.8 | 128.1 | 133.3 | 52.0 | (12.1) | 17.9 | 48.5 | 37.7 | 48.1 |
| Change In Inventory | 24.0 | (73.1) | 37.5 | 123.9 | 102.9 | (3.8) | 39.1 | 14.2 | 5.2 | 12.8 |
| Change In Accounts Payable | 51.1 | 33.6 | (19.0) | 53.3 | 14.9 | (7.2) | (2.8) | 21.2 | 0.6 | 6.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | 5.6 | 3.7 | (12.3) | 24.8 | 21.6 | (24.3) | (0.4) | 18.4 | (32.2) | 13.2 |
| Cash From Operating Activities | 1,341.4 | 1,148.1 | 973.3 | 756.9 | 684.8 | 689.6 | 590.6 | 539.5 | 457.6 | 424.1 |
| 42.6 |
| 550.4 |
| 909.2 |
| 109.8 |
| 13.3 |
| 46.3 |
| 65.6 |
| Divestitures | 0.0 | 814.6 | 9.5 | 6.6 | 169.7 | 0.5 | 0.4 | 2.5 | 8.9 | 135.7 |
| Purchase Of Investments | 134.0 | 10.8 | 1.5 | 0.0 | 0.0 | 4.4 | 0.0 | 5.0 | 0.0 | 6.4 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | 0.0 | 0.0 | 2.4 | 0.0 | 13.3 | 3.1 | 0.0 |
| Cash From Investing Activities | (512.5) | 388.8 | (887.4) | (383.3) | (666.6) | (1,154.2) | (319.7) | (213.2) | (203.8) | (104.3) |
| - |
| 35.0 |
| 0.0 |
| 85.0 |
| 222.5 |
| 172.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 235.5 | 211.3 | 11.8 | 308.6 | 55.8 | 14.6 | 51.2 | 81.5 | 65.5 | 97.5 |
| Dividends Paid | 241.8 | 219.9 | 200.6 | 183.5 | 163.2 | 133.8 | 123.0 | 112.5 | 102.9 | 93.2 |
| Other Financing Activities | 32.9 | 25.5 | 10.5 | 1.8 | 10.1 | 26.7 | 34.7 | 13.4 | 11.2 | - |
| Cash From Financing Activities | (568.2) | (1,572.4) | (85.2) | (498.7) | 115.8 | 345.6 | (163.1) | (294.8) | (356.2) | (267.1) |
| (1.3) |
| (140.0) |
| 127.8 |
| (99.1) |
| 98.9 |
| 19.1 |
| (81.4) |
| 34.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| 965.4 |
| 376.0 |
| 264.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.6 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 5.2 |
| - |
| 0.5 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.7) |
| - |
| - |
| - |
| (84.7) |
| - |
| - |
| - |
| (57.6) |
| - |
| - |
| - |
| (39.2) |
| - |
| 1.7 |
| - |
| - |
| - |
| 28.8 |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| 34.1 |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| (17.3) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 21.1 |
| 231.7 |
| - |
| - |
| - |
| 97.4 |
| - |
| - |
| - |
| 134.1 |
| - |
| - |
| - |
| 109.3 |
| - |
| - |
| - |
| 100.8 |
| - |
| 547.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 4.8 |
| (109.4) |
| - |
| - |
| - |
| (603.5) |
| - |
| - |
| - |
| (66.7) |
| - |
| - |
| - |
| (84.3) |
| - |
| - |
| - |
| (34.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 14.1 |
| 10.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 14.3 |
| 10.9 |
| 2.5 |
| 23.0 |
| 14.9 |
| 25.2 |
| 0.4 |
| 22.1 |
| 33.8 |
| - |
| 34.1 |
| - |
| - |
| - |
| 31.5 |
| - |
| - |
| - |
| 28.8 |
| - |
| - |
| - |
| 26.3 |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| - |
| (141.4) |
| - |
| - |
| - |
| 818.8 |
| - |
| - |
| - |
| (134.0) |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| (39.2) |
| - |
| 314.2 |
| - |
| - |
| - |
| (64.0) |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |