| (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 | 479.6 | 545.0 | 478.4 | 629.1 | 270.5 | 350.9 | 387.4 | 298.5 | 275.2 | 299.6 | 220.0 | 329.3 | 497.0 | 318.0 | 193.1 | 596.4 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 2,132.1 | 1,923.0 | 1,312.0 | 1,345.9 | 1,195.5 | 71.2 | (1,553.9) | (209.2) | 1.6 | 54.0 | (187.3) | 58.3 | 102.3 | 65.1 | 38.1 | 30.7 | (15.0) | 29.3 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 1,573.7 | 1,515.3 | 1,423.0 | 1,329.6 | 1,096.0 | 870.6 | 865.1 | 971.6 | 815.9 | 809.5 | 757.7 | 644.5 | 351.0 | 271.9 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 3,333.3 | 2,965.8 | 2,385.4 | 1,334.3 | 505.1 | 951.6 | 2,877.8 | 3,114.8 | 1,297.5 | 562.1 | 817.2 | 762.2 | 1,013.6 | 582.7 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 750.0 | 1,000.0 | 2,122.5 | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 584.1 | 683.9 | 826.2 | 1,046.5 | 1,797.8 | 792.9 | (1,488.0) | (1,970.8) | (358.0) | 275.3 | 217.5 | (0.4) | (630.9) | (154.5) | |||
| 88.0 |
| (313.6) |
| 182.2 |
| 56.2 |
| 146.4 |
| 33.6 |
| 69.3 |
| 81.0 |
| (1,737.8) |
| (112.8) |
| (47.3) |
| (10.2) |
| (38.9) |
| (106.7) |
| (23.7) |
| 109.1 |
| 22.9 |
| 283.3 |
| (167.6) |
| 57.6 |
| (119.3) |
| (150.7) |
| (10.7) |
| (23.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 426.0 | 390.5 | 383.5 | 373.7 | 367.6 | 378.5 | 355.4 | 348.6 | 340.5 | 341.4 | 331.3 | 332.1 | 324.8 | 329.8 | 287.2 | 269.9 | 209.1 | 219.7 | 222.8 | 211.9 | 216.2 | 217.8 | 203.7 | 204.5 | 239.1 | 252.7 | 244.3 | 237.2 | 237.4 | 208.9 | 206.3 | 202.6 | 198.1 | 206.7 | 208.3 | 203.4 | 191.1 | 194.1 | 184.0 | 186.1 |
| Amortization Of Intangibles | 103.2 | 81.5 | 81.5 | 81.5 | 81.5 | 93.3 | 93.3 | 93.3 | 93.3 | 96.0 | 96.0 | 96.0 | 96.0 | - | 80.7 | - | ||||||||||||||||||||||||
| Stock-Based Compensation | 23.2 | - | - | - | 17.6 | - | - | - | 14.6 | - | - | - | 15.0 | - | - | - | 13.5 | |||||||||||||||||||||||
| Deffered Income Tax | 123.9 | - | - | - | 56.9 | - | - | - | 79.8 | - | - | - | 106.0 | - | - | - | 21.1 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (96.0) | - | - | - | (78.8) | - | - | - | (147.0) | - | - | - | (237.5) | - | - | - | (55.9) | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 739.5 | - | - | - | 954.4 | - | - | - | 876.4 | - | - | - | 1,169.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 899.5 | - | - | - | 792.2 | - | - | - | 669.8 | - | - | - | 475.7 | - | - | - | 204.4 | - | - | - | 96.2 | - | - | - | 341.7 | - | - | - | 943.3 | - | - | - | 595.9 | - | - | - | 144.2 | - | - | - |
| Acquisitions | 1,261.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (0.9) | - | - | - | (0.2) | - | - | - | (0.6) | - | - | - | 0.3 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (2,160.9) | - | - | - | (813.3) | - | - | - | (677.9) | - | - | - | (480.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,355.4 | - | - | - | (147.0) | - | - | - | (230.3) | - | - | - | (696.2) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (66.0) | - | - | - | (5.9) | - | - | - | (31.8) | - | - | - | (7.2) | - | - | - | (22.6) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (160.0) | - | - | - | 162.2 | - | - | - | 206.6 | - | - | - | 694.1 | - | - | - | 543.8 | - | - | - | 583.6 | - | - | - | 110.9 | - | - | - | (635.7) | - | - | - | (241.5) | - | - | - | 174.5 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 197.6 |
| 181.0 |
| 185.5 |
| 170.3 |
| Amortization Of Intangibles | 347.7 | 326.0 | 373.2 | 384.0 | 242.2 | 131.0 | 144.0 | 171.6 | 182.6 | 188.2 | 156.1 | 136.7 | 61.5 | (27.4) | - | - | - | - |
| Stock-Based Compensation | - | 69.5 | 63.2 | 62.4 | 57.5 | 59.2 | 66.2 | 60.3 | 56.3 | 42.3 | 29.7 | 25.0 | 14.3 | 13.2 | 17.5 | 15.2 | 13.4 | 0.7 |
| Deffered Income Tax | - | 516.6 | 367.0 | 349.6 | 125.1 | 12.1 | (232.7) | (87.9) | 5.5 | (392.7) | (37.8) | 24.6 | (4.4) | 5.4 | 9.0 | 12.3 | 33.1 | 19.1 |
| Asset Impairments | - | - | - | - | - | 452.3 | 2,442.8 | 225.3 | 0.0 | 378.0 | 0.0 | 32.6 | 0.0 | 0.0 | - | 0.0 | 10.8 | 1.5 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 89.5 | (33.5) | (36.0) | 236.2 | (40.6) | 27.7 | 45.0 | 13.9 | 73.2 | 15.9 | (41.4) | 36.2 | 84.5 | (6.0) | 41.1 | 11.4 | (19.3) |
| Change In Accounts Payable | - | - | - | - | - | - | - | 80.8 | 57.2 | 100.2 | 176.1 | (186.2) | (104.7) | 83.6 | (113.4) | 102.6 | (15.4) | 122.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 3,917.4 | 3,649.7 | 3,211.6 | 2,380.8 | 2,302.9 | 1,744.5 | 1,389.8 | 1,144.0 | 939.5 | 837.4 | 1,034.7 | 761.8 | 382.7 | 428.2 | 379.3 | 205.2 | 335.8 |
| 331.9 |
| 139.3 |
| 99.4 |
| Acquisitions | - | 122.8 | - | - | 3,503.9 | - | - | - | - | 570.8 | - | 1,574.4 | 0.0 | 0.0 | 996.2 | 156.5 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (27.1) | (1.9) | (3.7) | 1.6 | (0.1) | (4.3) | 15.9 | 12.5 | 17.8 | 1.0 | (2.5) | (5.1) | 12.7 | (4.5) | (0.3) | (4.7) | (40.1) |
| Cash From Investing Activities | - | (3,642.0) | (3,021.3) | (2,400.8) | (4,149.7) | (473.2) | (738.1) | (3,071.9) | (3,146.9) | (1,892.7) | (558.6) | (2,399.6) | (751.4) | (1,026.3) | (1,590.7) | (509.3) | (131.3) | (59.3) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 689.0 | 1,660.4 | 577.3 | 336.8 | 0.0 | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | 3.3 | 2.6 | 13.3 | 9.5 | 0.0 | 0.1 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | 179.0 | 113.0 | 87.8 | 62.2 | 38.2 | 210.1 | 0.0 |
| Other Financing Activities | - | (6.4) | (2.6) | - | - | - | - | - | - | - | (0.3) | (1.7) | - | - | - | - | - | - |
| Cash From Financing Activities | - | (266.6) | (612.8) | (888.1) | 1,829.4 | (1,914.0) | (1,094.7) | 1,781.1 | 2,097.8 | 1,016.9 | (345.5) | 1,424.1 | 3.9 | 634.0 | 1,093.0 | 87.4 | (137.9) | (386.9) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 8.8 | 15.6 | (77.3) | 60.5 | (84.3) | (88.3) | 99.0 | 94.9 | 63.7 | - | - | 14.3 | (9.6) | (69.5) | (42.6) | (64.0) | (110.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 47.4 |
| 65.9 |
| 236.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 28.0 |
| - |
| - |
| - |
| 32.8 |
| - |
| - |
| - |
| 38.4 |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 45.7 |
| - |
| - |
| - |
| 40.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| (278.4) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 73.4 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2,442.8 |
| - |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 378.0 |
| 0.0 |
| 0.0 |
| (24.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (139.9) |
| - |
| - |
| - |
| (62.3) |
| - |
| - |
| - |
| 60.6 |
| - |
| - |
| - |
| (110.2) |
| - |
| - |
| - |
| (53.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (442.7) |
| - |
| - |
| - |
| 36.6 |
| - |
| - |
| - |
| (139.3) |
| - |
| - |
| - |
| (196.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 748.2 |
| - |
| - |
| - |
| 679.8 |
| - |
| - |
| - |
| 452.6 |
| - |
| - |
| - |
| 307.6 |
| - |
| - |
| - |
| 354.4 |
| - |
| - |
| - |
| 318.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 480.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (197.0) |
| - |
| - |
| - |
| (90.0) |
| - |
| - |
| - |
| (201.9) |
| - |
| - |
| - |
| (1,069.2) |
| - |
| - |
| - |
| (677.3) |
| - |
| - |
| - |
| (625.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.1 |
| - |
| - |
| - |
| 664.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (573.8) |
| - |
| - |
| - |
| (584.1) |
| - |
| - |
| - |
| (206.6) |
| - |
| - |
| - |
| 654.4 |
| - |
| - |
| - |
| 405.5 |
| - |
| - |
| - |
| 313.3 |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 44.1 |
| - |
| - |
| - |
| (107.2) |
| - |
| - |
| - |
| 82.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |