| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 205.0 | 200.0 | 175.0 | 271.0 | 193.0 | 187.0 | 390.0 | 165.0 | 128.3 | 145.6 | 170.7 | 161.4 | (68.2) | 31.0 | 170.9 | 138.3 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 851.0 | 935.0 | 606.0 | 272.0 | 466.7 | 609.0 | 482.6 | 418.5 | 301.7 | 260.8 | 294.1 | 232.6 | 232.2 | 219.1 | 240.0 | 84.7 | 25.4 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 163.0 | 165.0 | 164.0 | 165.0 | 145.7 | 84.3 | 81.1 | 68.6 | 64.8 | 59.5 | 61.5 | 62.7 | 72.3 | 74.0 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 90.0 | 98.0 | 67.0 | 76.0 | 80.0 | 87.2 | 128.1 | 94.7 | 78.4 | 53.9 | 66.6 | 36.0 | 20.9 | 33.1 | 76.9 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | 644.0 | 636.0 | 415.0 | 487.0 | 691.5 | 497.9 | 102.1 | 467.7 | 1,019.4 | 273.0 | 239.8 | 293.8 | 1,739.8 | 0.0 | 1,041.8 | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 951.0 | 911.0 | 192.0 | 527.0 | 656.6 | 631.5 | 423.3 | 404.9 | 290.7 | 328.4 | 182.6 | 273.9 | 311.8 | 431.5 | 283.1 | 207.6 | |
| 90.9 |
| 128.9 |
| 154.8 |
| 92.1 |
| 199.2 |
| 144.4 |
| 136.1 |
| 129.3 |
| 138.9 |
| 112.0 |
| 114.3 |
| 117.4 |
| 89.6 |
| 132.0 |
| 92.7 |
| 104.2 |
| 82.5 |
| 74.9 |
| 73.6 |
| 70.6 |
| 74.6 |
| 55.6 |
| 62.8 |
| 67.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 42.0 | 40.0 | 41.0 | 40.0 | 42.0 | 40.0 | 42.0 | 41.0 | 40.1 | 41.1 | 40.9 | 41.8 | 43.8 | 42.0 | 39.1 | 40.1 | 40.8 | 39.6 | 37.6 | 27.7 | 21.5 | 21.1 | 21.0 | 20.7 | 20.8 | 20.7 | 19.6 | 20.0 | 18.2 | 17.8 | 16.4 | 16.2 | 16.6 | 16.7 | 16.0 | 15.4 | 16.0 | 14.4 | 14.7 | 14.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.1 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 19.0 | 23.1 | 25.1 | 25.8 | 20.0 | 33.7 | 23.8 | 19.8 | 17.7 | 29.0 | 18.8 | 18.5 | 13.7 | 24.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 15.0 | - | - | - | 217.0 | - | - | - | 325.4 | - | - | - | 205.4 | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | (35.0) | - | - | - | 90.0 | - | - | - | 74.4 | - | - | - | (4.3) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 119.0 | - | - | - | 52.0 | - | - | - | (71.5) | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 23.0 | - | - | - | 32.0 | - | - | - | 10.5 | - | - | - | 13.7 | - | - | - | 9.0 | - | - | - | 20.1 | - | - | - | 27.3 | - | - | - | 20.5 | - | - | - | 11.5 | - | - | - | 6.2 |
| Acquisitions | - | - | - | 0.0 | - | - | - | 93.0 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | 9.0 | - | - | - | 2.0 | - | - | - | 4.2 | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (32.0) | - | - | - | (127.0) | - | - | - | (15.1) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 487.0 | - | - | - | 0.0 | - | - | - | 400.0 | - | - | - | 60.0 | - | - | - | 373.3 | - | - | - | 185.0 |
| Debt Repaid | - | - | - | 21.0 | - | - | - | 10.0 | - | - | - | 10.3 | - | - | - | 17.1 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | 11.0 | - | - | - | 11.0 | - | - | - | 6.9 | - | - | - | 6.1 | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 181.0 | - | - | - | 116.0 | - | - | - | 128.4 | - | - | - | 73.4 | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | 70.0 | - | - | - | 66.0 | - | - | - | 63.0 | - | - | - | 58.9 | 156.6 | 0.4 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (261.0) | - | - | - | (181.0) | - | - | - | (108.6) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (174.0) | - | - | - | (256.0) | - | - | - | (195.2) | - | - | - | (198.1) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 96.0 | - | - | - | 20.0 | - | - | - | (82.0) | - | - | - | (59.4) | - | - | - | (19.7) | - | - | - | 120.4 | - | - | - | 23.6 | - | - | - | (47.5) | - | - | - | (7.5) | - | - | - | 5.5 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (76.5) | - | |||||||||||||||||||||||
| 75.2 |
| 80.6 |
| 95.8 |
| Amortization Of Intangibles | 95.0 | 95.0 | 93.0 | 94.0 | 76.2 | 19.3 | 22.3 | 20.9 | 20.7 | 17.9 | 12.1 | 10.7 | 14.8 | 14.8 | 16.4 | 28.6 | - |
| Stock-Based Compensation | 69.0 | 94.0 | 95.0 | 80.0 | 69.8 | 59.8 | 43.3 | 31.3 | 23.3 | 21.2 | 25.0 | 26.2 | 20.1 | 24.8 | 31.3 | 48.7 | 71.9 |
| Deffered Income Tax | 35.0 | (91.0) | (101.0) | (354.0) | (130.2) | 232.0 | 65.4 | 23.0 | 9.0 | 21.0 | 3.5 | (2.5) | (26.4) | (48.1) | 74.8 | 42.8 | 19.8 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (207.0) | 206.0 | 270.0 | 130.0 | 154.7 | (47.1) | 129.1 | 196.5 | 126.2 | 95.2 | 31.2 | (60.5) | (110.3) | (125.1) | (25.3) | 92.7 | 92.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (86.0) | (66.0) | (282.0) | 410.0 | 194.8 | (31.5) | 48.3 | 107.6 | 53.5 | 14.8 | 4.9 | (35.4) | 39.2 | (23.8) | 35.4 | 52.2 | 110.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 1,041.0 | 1,009.0 | 259.0 | 603.0 | 736.5 | 718.7 | 551.4 | 499.6 | 369.1 | 382.3 | 249.2 | 310.0 | 332.7 | 464.7 | 360.0 | 296.3 | 270.5 |
| 88.8 |
| 49.3 |
| Acquisitions | - | 97.0 | 0.0 | 440.0 | 780.3 | 0.0 | 0.0 | - | 19.1 | 247.6 | 51.1 | 24.5 | (3.6) | 158.0 | 0.0 | 0.0 | - |
| Divestitures | - | - | 0.0 | 53.4 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.6 | 23.3 | 0.0 | - |
| Purchase Of Investments | - | 37.0 | 24.0 | 5.0 | 7.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (300.0) | (218.0) | (91.0) | (468.0) | (867.7) | (158.3) | (128.1) | (89.2) | (96.5) | (300.9) | (117.8) | (60.6) | (13.6) | (190.5) | (53.6) | (87.4) | (11.0) |
| 330.7 |
| Debt Repaid | 62.0 | 262.0 | 541.0 | 417.0 | 112.3 | 527.9 | 76.9 | 170.5 | 317.1 | 968.3 | 295.1 | 279.6 | 355.6 | 993.3 | 30.0 | 1,637.9 | 16.1 |
| Common Stock Issuance | 45.0 | 38.0 | 44.0 | 25.0 | 23.4 | 19.4 | 15.0 | 11.3 | 8.9 | 6.3 | 6.0 | 5.0 | 5.1 | 6.4 | 8.8 | 251.1 | - |
| Common Stock Repurchased | 598.0 | 812.0 | 404.0 | 224.0 | 418.9 | 313.4 | 182.2 | 252.8 | 270.3 | 46.5 | 63.2 | 62.1 | 3.7 | 1.1 | 5.4 | 0.0 | - |
| Dividends Paid | 276.0 | 268.0 | 254.0 | 236.0 | 209.1 | 181.1 | 146.6 | 114.2 | 103.4 | 92.9 | 80.0 | 215.1 | 345.8 | 1,122.5 | 11.9 | 0.0 | 612.4 |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | (2.7) | (1.5) | (1.2) | (1.0) | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (898.0) | (460.0) | (19.0) | (426.0) | (163.8) | (311.3) | 34.6 | (413.4) | (203.1) | (51.5) | (151.2) | (302.2) | (409.6) | (408.2) | (14.7) | (324.1) | (372.6) |
| - |
| - |
| - |
| Net Change In Cash | (157.0) | 331.0 | 149.0 | (291.0) | (295.0) | 249.1 | 457.9 | (3.0) | 69.5 | 29.9 | (19.7) | (52.8) | (90.4) | (134.0) | 291.7 | (115.2) | (113.1) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 221.2 |
| Free Cash Flow To Equity | - | 1,293.0 | 287.0 | 525.0 | 1,031.3 | 795.1 | 844.3 | 336.5 | 441.2 | 379.4 | 160.5 | 234.2 | 250.0 | 1,178.0 | 253.1 | (388.5) | 535.8 |
| 22.4 |
| 20.4 |
| 10.3 |
| 4.7 |
| 4.8 |
| 5.0 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 16.0 |
| 12.4 |
| 18.9 |
| 15.3 |
| 14.8 |
| 10.8 |
| 16.5 |
| 11.0 |
| 9.4 |
| 6.4 |
| 8.0 |
| 10.0 |
| 7.2 |
| 6.1 |
| 6.5 |
| 5.2 |
| 6.3 |
| 5.2 |
| 5.2 |
| 5.5 |
| 4.7 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.1 |
| - |
| - |
| - |
| 62.6 |
| - |
| - |
| - |
| 77.4 |
| - |
| - |
| - |
| 141.5 |
| - |
| - |
| - |
| 111.7 |
| - |
| - |
| - |
| 60.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.9 |
| - |
| - |
| - |
| 50.9 |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| - |
| 28.3 |
| - |
| - |
| - |
| 44.9 |
| - |
| - |
| - |
| (20.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (45.6) |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| 140.4 |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 11.6 |
| - |
| 665.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.7) |
| - |
| - |
| - |
| (676.6) |
| - |
| - |
| - |
| (20.1) |
| - |
| - |
| - |
| (27.3) |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| (7.0) |
| - |
| 61.0 |
| - |
| - |
| - |
| 119.5 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 75.8 |
| - |
| - |
| - |
| 175.8 |
| - |
| - |
| - |
| 175.6 |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| 123.8 |
| - |
| - |
| - |
| 85.9 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| 53.8 |
| - |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| 4.6 |
| 0.4 |
| 51.6 |
| 136.6 |
| 0.3 |
| 0.3 |
| 43.8 |
| - |
| - |
| - |
| 32.4 |
| - |
| - |
| - |
| 27.4 |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (138.7) |
| - |
| - |
| - |
| 318.2 |
| - |
| - |
| - |
| (241.6) |
| - |
| - |
| - |
| 341.5 |
| - |
| - |
| - |
| (89.7) |
| - |
| - |
| - |
| 127.8 |
| - |
| - |
| - |
| (12.2) |
| - |
| (369.1) |
| - |
| - |
| - |
| (121.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (137.2) |
| - |
| - |
| - |
| 120.1 |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.4 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 404.2 |
| - |
| - |
| - |
| (63.3) |
| - |
| - |
| - |
| 190.0 |
| - |
| - |
| - |
| 14.9 |