| (in millions of USD) | 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 | Q1 FY 16 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | 164.6 | 150.7 | 77.4 | 125.5 | 112.8 | 69.7 | 141.8 | 149.8 | 165.2 | 189.8 | 197.6 | 194.3 | 190.5 | 134.7 | 65.2 | 139.8 | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | 518.2 | 508.4 | 518.2 | 474.1 | 746.9 | 530.2 | 329.8 | 353.3 | 356.7 | 353.5 | (5.8) | 127.7 | 171.3 |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 541.5 | 386.6 | 541.5 | 575.6 | 634.8 | 626.2 | 542.1 | 536.1 | 545.1 | 500.7 | 392.6 | 300.5 | 258.5 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | - | - | - | - | 3,434.4 | 744.1 | 240.2 | 1,603.5 | 1,562.9 | 629.3 | 398.8 | 809.4 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | - | - | - | - | (2,029.2) | 199.6 | 821.7 | (609.3) | (695.4) | (145.1) | 50.5 | (377.1) |
| Free Cash Flow To Equity | - | ||||||||||||
| 125.7 |
| 56.5 |
| 70.6 |
| 77.0 |
| 83.8 |
| 90.6 |
| 86.1 |
| 92.8 |
| 71.4 |
| 95.6 |
| 106.8 |
| 82.9 |
| 209.7 |
| 59.5 |
| 48.0 |
| 36.3 |
| - |
| - |
| (0.0) |
| - |
| - |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 134.9 | 135.0 | 135.5 | 136.1 | 138.8 | 141.4 | 146.9 | 148.4 | 154.7 | 158.5 | 160.9 | 160.7 | 165.4 | 163.5 | 154.1 | 143.3 | 139.9 | 136.2 | 133.3 | 132.7 | 132.8 | 133.4 | 135.3 | 134.6 | 139.5 | 141.3 | 133.9 | 130.4 | 130.2 | 128.6 | 124.1 | 117.9 | 120.0 | 112.3 | 81.1 | 79.1 | 77.2 |
| Amortization Of Intangibles | 0.0 | 0.7 | 0.6 | 0.7 | 1.0 | 1.2 | 1.2 | 1.3 | 2.5 | 2.6 | 2.6 | 2.8 | 3.6 | 3.9 | 4.4 | 4.6 | 5.2 | ||||||||||||||||||||
| Stock-Based Compensation | 1.4 | 1.4 | 0.9 | 0.9 | 0.0 | 2.5 | 2.6 | 2.2 | 3.0 | 3.2 | 3.7 | 2.6 | 2.2 | 2.2 | 3.3 | 1.7 | 1.9 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | 0.7 | - | - | - | 2.5 | - | - | - | 5.2 | - | - | - | 11.6 | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 5.9 | - | - | - | 25.3 | - | - | - | 23.8 | - | - | - | 20.3 | - | ||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | - | - | - | (1.9) | - | - | - | 15.1 | - | - | - | 4.1 | - | - | - | 1.9 | - | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | (2.8) | - | - | - | (1.4) | - | - | - | (10.1) | - | - | - | (9.4) | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 257.5 | - | - | - | 302.8 | - | - | - | 398.7 | - | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 298.2 | 293.9 | 74.3 | - | 31.8 | 84.2 | 35.3 | - | 139.8 | 239.0 | 511.0 | 642.5 | 1,074.1 | 1,138.6 | 579.2 | 389.7 | 134.6 | 157.4 | 62.4 | 79.7 | 10.5 | 106.0 | 44.0 | 256.3 | 463.2 | 625.3 | 258.7 | - | - | - | 265.7 | - | - | - | 43.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.0) | - | ||||||||||||||||||||
| Cash From Investing Activities | - | - | - | 15.2 | - | - | - | 52.3 | - | - | - | (453.9) | - | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | 200.0 | - | - | - | 38.9 | - | - | - | 42.0 | - | - | - | 38.2 | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | 0.0 | - | - | - | (5.5) | - | - | - | (5.6) | - | - | - | (4.1) | - | ||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (320.6) | - | - | - | (345.5) | - | - | - | 18.1 | - | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (47.8) | - | - | - | 9.5 | - | - | - | (37.1) | - | - | - | 234.3 | - | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 183.2 | - | - | - | 267.5 | - | - | - | (112.4) | - | - | - | (278.2) | - | - | - | 135.6 | - | - | - | 251.8 | - | - | - | (12.4) | - | - | - | (102.8) | - | - | - | 63.7 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 2.0 |
| - |
| 2.0 |
| 4.7 |
| 10.5 |
| 16.5 |
| 22.5 |
| 37.5 |
| 62.9 |
| 90.0 |
| 55.5 |
| 0.0 |
| 0.0 |
| Stock-Based Compensation | 4.6 | 12.4 | 4.6 | 7.3 | 12.5 | 9.4 | 9.9 | 9.0 | 9.0 | 5.6 | 5.4 | 12.0 | 18.7 |
| Deffered Income Tax | - | 9.4 | (2.4) | 8.0 | 26.0 | 43.1 | 35.7 | 27.2 | 66.5 | (94.7) | (0.8) | 3.4 | 4.1 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (11.3) | (16.5) | 19.5 | (44.1) | 50.3 | 10.0 | (51.2) | 65.4 | 6.0 | 1.6 | (5.5) | (0.1) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 9.7 | (29.7) | 25.1 | 4.6 | (6.9) | (28.4) | 4.0 | (13.8) | (42.4) | 10.7 | (2.8) | (2.9) |
| Change In Other Working Capital | - | (0.3) | (9.7) | 0.2 | (21.2) | (26.6) | 47.3 | 2.4 | 1.6 | (3.1) | (2.1) | 2.8 | 2.5 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 972.1 | 1,113.4 | 1,150.2 | 1,884.9 | 1,405.2 | 943.8 | 1,061.9 | 994.2 | 867.5 | 484.2 | 449.3 | 432.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.6 | 0.3 | 0.0 | 0.6 | 0.1 | (0.0) | 0.8 | 0.2 | (0.1) | 0.7 | 2.8 | 3.2 |
| Cash From Investing Activities | - | (773.9) | (555.1) | 144.3 | (647.0) | (3,217.4) | (489.0) | (23.7) | (1,412.8) | (1,372.1) | (395.4) | (215.7) | (602.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 144.3 | - | - | - | - | - | 0.0 | 0.0 | 192.9 | 0.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | 222.2 | 56.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividends Paid | - | 0.0 | 0.0 | 115.6 | 162.2 | 157.3 | 146.5 | 153.9 | 160.3 | 135.6 | 84.8 | 0.0 | 215.0 |
| Other Financing Activities | - | 0.0 | 0.0 | (5.8) | (6.8) | (5.0) | (2.7) | (6.9) | (1.4) | 0.2 | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | (220.6) | (537.8) | (1,331.6) | (1,282.1) | 1,890.8 | (471.7) | (1,028.8) | 351.9 | 567.3 | (63.6) | (242.5) | 171.8 |
| - |
| (22.4) |
| 20.5 |
| (37.1) |
| (44.2) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 5.7 |
| 6.2 |
| 7.2 |
| 8.8 |
| 10.3 |
| 11.2 |
| - |
| 15.5 |
| - |
| 20.0 |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| 2.1 |
| 4.3 |
| 1.6 |
| 1.7 |
| 1.8 |
| 3.7 |
| 1.8 |
| 1.6 |
| 1.7 |
| 3.2 |
| 2.5 |
| 1.2 |
| 1.2 |
| 2.2 |
| 1.1 |
| 1.1 |
| 2.0 |
| 0.9 |
| 1.4 |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| (41.4) |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| 23.8 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.0 |
| - |
| - |
| - |
| 198.0 |
| - |
| - |
| - |
| 295.7 |
| - |
| - |
| - |
| 246.2 |
| - |
| - |
| - |
| 162.9 |
| - |
| - |
| - |
| 106.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| (525.7) |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (219.7) |
| - |
| - |
| - |
| (215.5) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.3 |
| - |
| - |
| - |
| 83.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| - |
| - |
| - |
| 40.4 |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| 33.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 459.0 |
| - |
| - |
| - |
| 166.8 |
| - |
| - |
| - |
| (283.9) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| 82.2 |
| - |
| - |
| - |
| (105.9) |
| - |
| - |
| 351.6 |
| - |
| - |
| - |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |