| (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 | 205.4 | 172.1 | 215.1 | 86.4 | 175.5 | 186.1 | 185.8 | 130.2 | 190.1 | 216.2 | 243.7 | 272.5 | 288.7 | 286.4 | 352.6 | 376.3 | ||||||||||||||||||||||||
| (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 | 679.0 | 649.1 | 692.2 | 1,021.1 | 1,377.4 | 1,373.0 | 381.6 | 450.0 | 396.0 | 434.6 | 430.5 | 442.6 | 418.7 | 374.9 | 316.4 | 281.4 | 226.6 | 198.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 309.4 | 328.5 | 410.3 | 329.0 | 215.7 | 156.0 | 269.3 | 400.8 | 313.4 | 244.5 | 247.6 | 209.2 | 160.8 | 160.6 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | (197.5) | (13.8) | 313.7 | 1,339.1 | 1,412.0 | 1,051.6 | 499.9 | 110.2 | 226.7 | 271.5 | 259.6 | 275.9 | 323.3 | 156.0 | 227.3 | |||
| 362.1 |
| 387.1 |
| 361.7 |
| 384.8 |
| 239.4 |
| 151.5 |
| 182.6 |
| 279.8 |
| (232.3) |
| 157.7 |
| 99.5 |
| 100.8 |
| 92.0 |
| 92.7 |
| 112.0 |
| 97.6 |
| 93.7 |
| 151.3 |
| 97.5 |
| 87.7 |
| 98.1 |
| 115.3 |
| 107.3 |
| 112.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 17.3 | - | - | - | 16.7 | - | - | - | 14.1 | - | - | - | 15.1 | - | - | - | 15.9 | |||||||||||||||||||||||
| Deffered Income Tax | 22.2 | - | - | - | 2.9 | - | - | - | 1.3 | - | - | - | 2.8 | - | - | - | 3.2 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | 65.3 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | 54.0 | - | - | - | (11.5) | - | - | - | (0.4) | - | - | - | (1.1) | - | - | - | (0.1) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | 43.9 | - | - | - | (169.2) | - | - | - | 26.1 | - | - | - | 147.5 | - | - | - | (142.6) | |||||||||||||||||||||||
| Change In Accounts Payable | 8.5 | - | - | - | (45.4) | - | - | - | 2.2 | - | - | - | 12.6 | - | - | - | (6.6) | |||||||||||||||||||||||
| Change In Other Working Capital | 2.9 | - | - | - | (29.8) | - | - | - | 11.9 | - | - | - | 8.2 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (0.9) | - | - | - | 1.7 | - | - | - | (0.7) | - | - | - | (1.5) | - | - | - | (6.7) | |||||||||||||||||||||||
| Cash From Operating Activities | 22.2 | - | - | - | (52.5) | - | - | - | 294.5 | - | - | - | 510.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 56.4 | - | - | - | 75.2 | - | - | - | 93.7 | - | - | - | 95.3 | - | - | - | 56.6 | - | - | - | 41.3 | - | - | - | 42.2 | - | - | - | 60.0 | - | - | - | 101.5 | - | - | - | 90.1 | - | - | - |
| Acquisitions | 0.0 | - | - | - | 69.6 | - | - | - | 0.0 | - | - | - | 191.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | 12.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | 11.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (3.4) | - | - | - | (3.0) | - | - | - | (0.5) | - | - | - | 3.6 | - | - | - | 2.7 | |||||||||||||||||||||||
| Cash From Investing Activities | (48.9) | - | - | - | (136.1) | - | - | - | (69.3) | - | - | - | (305.9) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 301.0 | - | - | - | 220.6 | - | - | - | 38.7 | - | - | - | 315.7 | - | - | - | 342.3 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 66.8 | - | - | - | 214.6 | - | - | - | (221.1) | - | - | - | (216.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 40.1 | - | - | - | 26.0 | - | - | - | 4.1 | - | - | - | (12.0) | - | - | - | 547.7 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (34.2) | - | - | - | (127.7) | - | - | - | 200.8 | - | - | - | 414.7 | - | - | - | 586.6 | - | - | - | 485.0 | - | - | - | 71.5 | - | - | - | 199.7 | - | - | - | 97.2 | - | - | - | 95.5 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (1,243.1) |
| - |
| 83.7 |
| 76.8 |
| 76.7 |
| 84.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 46.5 | 36.5 | 39.7 | 31.5 | 35.0 | 30.2 | 31.1 | 25.5 | 20.6 | 25.1 | 24.0 | 26.3 | 21.3 | 18.6 | 18.4 | 15.9 | 13.5 | 21.0 |
| Deffered Income Tax | - | 11.2 | (3.8) | 19.0 | 0.8 | (17.2) | (39.0) | 45.8 | 10.9 | (22.1) | 3.7 | 10.3 | 9.5 | 13.4 | 27.1 | 31.3 | 13.2 | 73.3 | (267.3) |
| Asset Impairments | - | 65.3 | 0.0 | 0.0 | 0.0 | 0.0 | 318.3 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,610.0 |
| Gains & Losses On Investments | - | (7.9) | (7.0) | 5.2 | 2.9 | 10.9 | 131.5 | 25.7 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (14.0) | 398.5 | 950.1 | 175.5 | (800.4) | (703.6) | (296.0) | 319.5 | (39.3) | (259.1) | 548.8 | 27.3 | 400.1 | 474.7 | (70.1) | 448.6 | (345.3) | (339.2) |
| Change In Accounts Payable | - | (9.9) | 34.7 | 8.1 | (68.9) | 57.2 | 47.7 | (17.6) | 1.7 | 0.5 | (5.8) | 37.7 | 7.5 | 36.7 | 30.4 | 36.6 | 11.8 | 17.8 | (63.1) |
| Change In Other Working Capital | - | (44.5) | (32.2) | 84.2 | 58.4 | (92.2) | (85.6) | (49.5) | 107.9 | 37.0 | 33.6 | 8.8 | 41.1 | 21.5 | 35.8 | 23.6 | (28.6) | (6.1) | (77.3) |
| Other Operating Activities | - | 1.9 | (2.8) | (1.2) | 0.0 | (2.6) | (1.3) | 6.8 | (0.8) | 7.3 | 10.6 | (1.3) | 2.0 | 6.8 | 4.0 | (0.3) | (2.3) | 2.8 | - |
| Cash From Operating Activities | - | 111.9 | 314.7 | 724.0 | 1,668.1 | 1,627.7 | 1,207.6 | 769.2 | 511.0 | 540.1 | 516.0 | 507.2 | 485.1 | 484.1 | 316.6 | 376.4 | 251.8 | 369.3 | 684.2 |
| 149.1 |
| 150.4 |
| 75.0 |
| 89.8 |
| Acquisitions | - | 459.1 | 0.0 | 271.4 | 191.6 | 432.7 | 0.4 | 4.7 | 67.2 | 76.8 | 410.4 | 321.5 | 205.2 | 87.9 | 141.6 | 64.2 | 73.1 | 0.2 | 32.2 |
| Divestitures | - | 16.1 | 156.0 | 23.2 | 55.2 | 48.7 | 9.0 | 115.6 | 173.2 | 104.6 | 150.4 | 43.9 | 41.4 | 10.1 | 6.8 | 4.9 | 13.0 | 65.9 | 49.6 |
| Purchase Of Investments | - | - | - | - | - | 5.5 | 50.0 | 0.0 | 50.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | 105.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (4.4) | (6.0) | 12.1 | (5.7) | 1.6 | (1.9) | (1.1) | (27.3) | 2.1 | 0.1 | 4.6 | 11.2 | 5.6 | 2.9 | (2.0) | (1.0) | (0.7) | 0.4 |
| Cash From Investing Activities | - | (687.0) | 12.3 | (569.9) | (479.3) | (460.3) | (73.7) | (115.8) | (295.3) | (227.0) | (493.0) | (509.4) | (376.0) | (257.8) | (297.8) | (206.2) | (200.2) | 14.0 | (75.1) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.6 | 0.0 | 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 791.6 | 460.0 | 874.4 | 1,699.5 | 2,318.2 | 367.2 | 44.7 | 100.0 | 434.9 | 497.0 | 237.3 | 487.7 | 67.3 | 575.6 | 579.8 | 524.4 | 136.1 | 58.8 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | 0.0 | 0.0 | (2.5) | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 7.0 |
| Cash From Financing Activities | - | 557.5 | (300.6) | (172.5) | (1,154.0) | (1,676.5) | (606.7) | (660.3) | (237.4) | (307.4) | (35.6) | 0.9 | (102.9) | (226.8) | (35.7) | (178.7) | (130.0) | (319.9) | (532.2) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (17.6) | 26.4 | (18.4) | 34.8 | (509.1) | 527.2 | (6.9) | (21.7) | 5.7 | (12.6) | (1.3) | 6.2 | (0.5) | (16.9) | (8.5) | (78.4) | 63.4 | 76.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 101.4 |
| 294.3 |
| 594.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 13.7 |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| - |
| (68.6) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 318.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (343.9) |
| - |
| - |
| - |
| 371.3 |
| - |
| - |
| - |
| 141.4 |
| - |
| - |
| - |
| 177.7 |
| - |
| - |
| - |
| 185.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.8 |
| - |
| - |
| - |
| (64.1) |
| - |
| - |
| - |
| (35.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| (14.6) |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| (33.2) |
| - |
| - |
| - |
| 74.2 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| 643.2 |
| - |
| - |
| - |
| 526.3 |
| - |
| - |
| - |
| 113.7 |
| - |
| - |
| - |
| 259.7 |
| - |
| - |
| - |
| 198.7 |
| - |
| - |
| - |
| 185.6 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| 89.2 |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| (59.0) |
| - |
| - |
| - |
| 70.6 |
| - |
| - |
| - |
| (92.2) |
| - |
| - |
| - |
| (48.6) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (75.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 310.7 |
| - |
| - |
| - |
| 78.9 |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.5) |
| - |
| - |
| - |
| (816.5) |
| - |
| - |
| - |
| 347.1 |
| - |
| - |
| - |
| (210.9) |
| - |
| - |
| - |
| (197.7) |
| - |
| - |
| - |
| (118.1) |
| - |
| - |
| - |
| - |
| - |
| (219.6) |
| - |
| - |
| - |
| 368.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |