| (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 | 155.8 | 177.3 | 140.9 | 140.0 | 119.8 | 136.2 | 140.0 | 163.7 | 83.7 | 82.6 | 134.5 | 151.3 | 162.4 | 168.4 | 156.5 | 132.8 | ||||||||||||||||||||||||
| (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 | 614.0 | 578.0 | 523.6 | 530.7 | 520.3 | 618.1 | 435.0 | 500.8 | 445.6 | 334.6 | 232.7 | 288.6 | 292.4 | 316.6 | 351.2 | 285.9 | 246.8 | 200.6 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 74.4 | 68.5 | 68.7 | 68.4 | 63.4 | 54.3 | 51.6 | 51.2 | 47.7 | 40.0 | 34.0 | 33.0 | 30.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 164.4 | 171.6 | 165.9 | 215.0 | 204.3 | 141.1 | 384.6 | 345.1 | 250.8 | 199.8 | 265.4 | 307.3 | 212.3 | 94.8 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 575.2 | 1,258.9 | (99.7) | 4,907.2 | (3,896.9) | (557.4) | (858.3) | (897.1) | (35.9) | (291.8) | 30.5 | (343.9) | 524.0 | 496.8 | ||||
| 62.5 |
| 117.3 |
| 188.3 |
| 166.4 |
| 146.1 |
| 154.2 |
| 154.0 |
| 64.7 |
| 62.1 |
| 110.4 |
| 142.2 |
| 137.6 |
| 110.6 |
| 108.5 |
| 117.3 |
| 114.4 |
| 105.6 |
| 72.5 |
| 85.6 |
| 88.1 |
| 88.4 |
| 50.0 |
| 74.3 |
| 65.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 2.4 | 2.7 | 2.7 | 2.7 | 2.7 | 2.9 | 2.9 | 2.9 | 3.0 | 3.5 | 3.5 | 3.5 | 3.4 | 3.7 | 3.9 | 4.0 | 4.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 5.8 | - | - | - | 5.9 | - | - | - | 4.5 | - | - | - | 6.7 | - | - | - | 2.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 73.1 | - | - | - | (4.3) | - | - | - | (285.0) | - | - | - | (11.0) | - | - | - | 88.6 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 45.7 | - | - | - | (5.1) | - | - | - | (23.2) | - | - | - | (6.7) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (248.7) | - | - | - | 20.3 | - | - | - | 179.2 | - | - | - | 2,464.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 35.7 | - | - | - | 48.2 | - | - | - | 40.9 | - | - | - | 58.7 | - | - | - | 37.6 | - | - | - | 63.1 | - | - | - | 40.3 | - | - | - | 116.7 | - | - | - | 59.8 | - | - | - | 62.9 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 650.7 | - | - | - | 553.9 | - | - | - | 417.1 | - | - | - | 313.9 | - | - | - | 723.7 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (650.7) | - | - | - | 434.7 | - | - | - | (596.9) | - | - | - | (313.3) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | (5.4) | - | - | - | (3.2) | - | - | - | (4.5) | - | - | - | (4.9) | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 1.0 | - | - | - | 52.2 | - | - | - | 44.5 | - | - | - | 48.1 | |||||||||||||||||||||||
| Dividends Paid | 37.6 | - | - | - | 36.5 | - | - | - | 35.6 | - | - | - | 36.4 | - | - | - | 36.3 | - | ||||||||||||||||||||||
| Other Financing Activities | 13.5 | - | - | - | 89.4 | - | - | - | (89.8) | - | - | - | 52.1 | - | - | - | (17.2) | |||||||||||||||||||||||
| Cash From Financing Activities | 653.7 | - | - | - | (473.0) | - | - | - | 225.2 | - | - | - | (2,189.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (245.7) | - | - | - | (18.0) | - | - | - | (192.5) | - | - | - | (37.7) | - | - | - | (1,469.6) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (284.4) | - | - | - | (28.0) | - | - | - | 138.3 | - | - | - | 2,406.1 | - | - | - | 3,895.7 | - | - | - | (282.0) | - | - | - | (1,783.1) | - | - | - | (1,222.7) | - | - | - | (208.1) | - | - | - | (231.6) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 153.2 |
| 33.0 |
| 32.0 |
| 33.0 |
| 33.0 |
| - |
| Amortization Of Intangibles | 10.4 | 10.6 | 11.6 | 13.9 | 15.7 | 18.3 | 20.4 | 20.6 | 9.6 | 6.8 | 6.9 | 4.4 | 4.0 | 3.4 | 2.9 | 3.6 | 5.3 | 7.0 | 7.7 |
| Stock-Based Compensation | - | 22.7 | 22.9 | 16.4 | 11.6 | 9.8 | 16.4 | 15.5 | 4.2 | 23.6 | 10.5 | 12.1 | 9.7 | 7.1 | 8.0 | 9.4 | 8.2 | 5.9 | 7.8 |
| Deffered Income Tax | - | 5.2 | 8.3 | (19.8) | (5.5) | 37.5 | (75.0) | 4.2 | 0.1 | 26.4 | (12.0) | 9.4 | 39.5 | 17.5 | 9.9 | 4.6 | (26.4) | (22.2) | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 61.5 | (321.9) | 316.8 | 34.3 | (39.2) | (945.1) | 740.9 | 38.3 | (321.9) | 603.9 | 6.9 | 7.1 | 3.1 | (9.2) | (24.2) | 40.1 | 12.1 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | 18.2 | 44.3 | 17.5 | (115.8) | 18.2 | 23.4 | 63.8 | - | - | - |
| Change In Other Working Capital | - | (111.8) | (107.0) | (89.9) | (13.2) | 12.6 | (1.7) | (19.0) | (27.5) | 5.5 | 49.6 | 29.5 | (68.8) | (76.3) | (11.0) | (16.5) | (9.0) | 166.5 | (82.9) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 739.6 | 1,430.5 | 66.2 | 5,122.3 | (3,692.6) | (416.3) | (473.7) | (552.0) | 214.9 | (91.9) | 295.9 | (36.6) | 736.3 | 591.6 | 327.8 | 365.2 | 253.6 | 82.1 |
| 56.2 |
| 64.9 |
| (53.7) |
| 85.9 |
| Acquisitions | - | - | - | - | - | - | 0.0 | 0.0 | 175.8 | 0.0 | (56.0) | 18.1 | 21.9 | 7.5 | 23.6 | 0.0 | 0.0 | - | - |
| Divestitures | - | 0.0 | 0.0 | 32.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 2,220.3 | 2,138.6 | 1,558.2 | 2,192.2 | 3,500.1 | 2,695.1 | 1,841.1 | 1,122.7 | 1,841.2 | 1,740.2 | 1,542.5 | 1,635.5 | 2,650.0 | 4,456.4 | 3,650.9 | 3,185.1 | 1,600.2 | 1,091.1 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) |
| Cash From Investing Activities | - | (1,521.7) | (477.2) | (1,791.3) | (4,603.3) | 2,602.7 | (2,458.8) | (2,323.7) | (1,807.6) | 739.6 | (286.0) | (2,001.3) | (434.0) | 437.0 | (2,368.3) | (1,564.1) | 42.7 | (323.3) | (2,007.7) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | (3.8) | (4.9) | (4.9) | (4.9) | (4.9) | (0.0) | (0.1) | 4.4 | 12.5 | 6.7 | 4.5 | 16.6 | 14.7 | 14.5 | 8.6 | - | - |
| Common Stock Repurchased | - | 413.2 | 89.9 | 176.8 | 154.9 | 117.9 | 75.8 | 129.5 | 53.5 | 7.4 | 66.8 | 229.5 | 12.3 | 0.0 | 20.6 | 26.4 | 0.0 | 0.0 | 8.0 |
| Dividends Paid | - | 147.5 | 143.0 | 143.4 | 143.8 | 144.1 | 144.4 | 143.5 | 127.2 | 116.0 | 113.5 | 115.3 | 111.0 | 104.7 | 167.0 | 76.4 | 66.6 | 64.0 | 59.2 |
| Other Financing Activities | - | 31.4 | (180.1) | 190.1 | (17.8) | (117.5) | 63.5 | (41.7) | (41.3) | 144.7 | (10.4) | (273.6) | 244.8 | (251.7) | (355.9) | 492.9 | (51.9) | 451.8 | (219.5) |
| Cash From Financing Activities | - | 1,005.5 | (866.8) | 1,671.6 | (1,954.7) | 2,746.7 | 2,796.8 | 2,912.8 | 1,186.0 | (1,174.9) | 271.9 | 1,873.1 | 1,859.3 | (1,372.4) | 2,076.7 | 953.3 | (59.7) | 296.0 | 1,730.2 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 223.4 | 86.4 | (53.5) | (1,435.7) | 1,656.8 | (78.2) | 115.4 | (1,173.6) | (220.4) | (106.1) | 167.8 | 1,388.6 | (199.0) | 299.9 | (283.0) | 348.2 | 226.3 | (195.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 271.6 |
| 300.3 |
| 307.3 |
| (3.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4.4 |
| 4.5 |
| 4.6 |
| 4.8 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.1 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.3 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.4 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.5 |
| 2.6 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.7) |
| - |
| - |
| - |
| 1,107.1 |
| - |
| - |
| - |
| 683.0 |
| - |
| - |
| - |
| 33.6 |
| - |
| - |
| - |
| (379.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 24.5 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,933.3 |
| - |
| - |
| - |
| (218.9) |
| - |
| - |
| - |
| (1,742.8) |
| - |
| - |
| - |
| (1,106.0) |
| - |
| - |
| - |
| (148.3) |
| - |
| - |
| - |
| (168.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 877.3 |
| - |
| - |
| - |
| 394.2 |
| - |
| - |
| - |
| 337.8 |
| - |
| - |
| - |
| 412.4 |
| - |
| - |
| - |
| 396.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (903.7) |
| - |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| (1,917.4) |
| - |
| - |
| - |
| (203.0) |
| - |
| - |
| - |
| (180.9) |
| - |
| - |
| - |
| 686.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| 60.6 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 36.2 |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| 29.2 |
| - |
| - |
| - |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (101.3) |
| - |
| - |
| - |
| 160.2 |
| - |
| - |
| - |
| (22.9) |
| - |
| - |
| - |
| (56.8) |
| - |
| - |
| - |
| 130.6 |
| - |
| - |
| - |
| - |
| (4,499.2) |
| - |
| - |
| - |
| 479.6 |
| - |
| - |
| - |
| 3,374.5 |
| - |
| - |
| - |
| 1,448.3 |
| - |
| - |
| - |
| 611.6 |
| - |
| - |
| - |
| (287.7) |
| - |
| - |
| - |
| - |
| - |
| 238.6 |
| - |
| - |
| - |
| (285.7) |
| - |
| - |
| - |
| 139.3 |
| - |
| - |
| - |
| 282.4 |
| - |
| - |
| - |
| 229.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |