| (in millions of USD) | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 276.3 | 284.6 | 165.4 | 374.2 | 243.1 | 142.4 | 79.8 | 323.2 | 213.7 | 70.3 | 90.9 | 324.2 | 198.5 | 57.5 | 50.4 | 248.1 | ||||||||||||||||||||||||
| (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 | 1,100.5 | 839.5 | 698.1 | 630.6 | 539.1 | 547.5 | 462.5 | 482.1 | 427.9 | 326.8 | 307.5 | 287.1 | 263.0 | 212.1 | 123.6 | 169.6 | 190.0 | 223.3 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 43.8 | 57.4 | 38.4 | 29.0 | 51.9 | 62.7 | 50.6 | 76.7 | 85.4 | 57.7 | 50.3 | 40.3 | 38.2 | 33.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 1,238.1 | 1,022.7 | 990.0 | 670.0 | 4,325.0 | 1,621.9 | 803.1 | 340.0 | 500.0 | 807.9 | 320.0 | 399.5 | 0.0 | 490.0 | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 2.8 | (0.6) | (0.6) | (12.2) | 13.8 | (4.3) | (1.1) | (1.6) | (1.6) | (5.7) | (20.2) | 3.1 | (0.2) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 1,127.5 | 998.8 | 784.9 | 414.5 | 588.2 | 535.5 | 566.4 | 616.9 | 430.5 | 380.0 | 381.1 | 347.4 | 232.7 | 256.8 | 161.7 | ||
| 176.6 |
| 47.2 |
| 67.2 |
| 260.4 |
| 165.0 |
| 56.3 |
| 65.8 |
| 229.7 |
| 166.8 |
| 10.1 |
| 55.9 |
| 183.3 |
| 172.2 |
| 49.9 |
| 76.7 |
| 206.8 |
| 109.1 |
| 62.1 |
| 49.9 |
| 187.1 |
| 75.9 |
| 30.1 |
| 33.7 |
| 170.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 94.7 | 53.3 | 53.7 | 55.9 | 97.3 | 60.8 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | 15.5 | 16.0 | 20.7 | 21.8 | 14.9 | 13.5 | 20.2 | 20.5 | 16.4 | 15.7 | 20.9 | 20.9 | 15.6 | 13.6 | 18.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | 20.8 | - | - | - | (17.3) | - | - | - | 2.2 | - | - | - | (9.7) | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.9 | - | - | - | 0.1 | - | 7.0 | - | 5.6 | - | - | - | 0.1 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | (134.8) | - | - | - | (179.8) | - | - | - | (68.4) | - | - | - | (115.6) | - | ||||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | (311.7) | - | - | - | (453.7) | - | - | - | (294.2) | - | - | - | (319.3) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | 19.5 | - | - | - | 7.6 | - | - | - | 15.3 | - | - | - | (3.5) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | 42.3 | - | - | - | (125.5) | - | - | - | (62.0) | - | - | - | (204.5) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 15.2 | - | - | - | 7.9 | - | - | - | 4.7 | - | - | - | 5.5 | - | - | - | 5.7 | - | - | - | 14.3 | - | - | - | 14.1 | - | - | - | 8.7 | - | - | - | 29.7 | - | - | - | 7.2 | - |
| Acquisitions | - | - | 55.8 | - | - | - | 8.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | 14.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (100.0) | - | - | - | (40.1) | - | - | - | (14.4) | - | - | - | (13.6) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | 348.5 | - | - | - | 470.0 | - | - | - | 462.7 | - | - | - | 410.0 | - | - | - | 380.0 | - | - | - | 530.0 | - | - | - | 337.5 | - | - | - | 120.0 | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 321.1 | - | - | - | 240.0 | - | - | - | 192.7 | - | - | - | 140.0 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | 150.5 | - | - | - | 0.3 | - | - | - | 161.1 | - | - | - | 2.1 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | 103.1 | - | - | - | 93.4 | - | - | - | 85.6 | - | - | - | 75.0 | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | (4.2) | - | - | - | (2.3) | - | - | - | (3.7) | - | - | - | (0.3) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (214.2) | - | - | - | 151.8 | - | - | - | 57.3 | - | - | - | 222.8 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 1.1 | - | - | - | 2.1 | - | - | - | 0.8 | - | - | - | (2.3) | - | - | - | (3.1) | - | - | - | 5.5 | - | - | - | (0.2) | - | - | - | (1.6) | - | - | - | 6.0 | - | - | - | (0.7) | - |
| Net Change In Cash | - | - | (270.8) | - | - | - | (11.6) | - | - | - | (18.3) | - | - | - | 2.4 | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 27.1 | - | - | - | (133.4) | - | - | - | (66.7) | - | - | - | (210.0) | - | - | - | (141.1) | - | - | - | (58.5) | - | - | - | (100.5) | - | - | - | (104.2) | - | - | - | (123.0) | - | - | - | (94.6) | - |
| Free Cash Flow To Equity | - | - | 54.5 | - | - | - | 96.6 | - | - | - | 203.3 | - | - | - | 60.0 | - | - | |||||||||||||||||||||||
| - |
| 36.1 |
| 32.3 |
| 32.8 |
| Amortization Of Intangibles | - | 283.8 | 279.5 | 257.6 | 289.3 | 182.3 | 146.1 | 106.8 | 100.2 | 87.7 | 45.8 | 36.6 | 33.9 | 34.2 | 22.2 | 21.8 | 9.0 | 5.6 |
| Stock-Based Compensation | - | 73.4 | 70.6 | 73.1 | 68.4 | 58.6 | 60.8 | 58.4 | 55.1 | 46.1 | 43.1 | 38.6 | 34.6 | 27.1 | 28.3 | 30.0 | 27.3 | 28.6 |
| Deffered Income Tax | - | (5.2) | (119.7) | (50.8) | 50.7 | 52.0 | 29.0 | (3.5) | (9.3) | (14.7) | (5.9) | 0.6 | (11.6) | 14.1 | (8.4) | 12.8 | 3.4 | - |
| Asset Impairments | - | 14.5 | 18.2 | 2.5 | 39.5 | 31.4 | 30.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 29.3 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (31.8) | 37.4 | (19.6) | 85.4 | 42.4 | 33.5 | 34.9 | 18.6 | 44.4 | 5.3 | 4.2 | (19.1) | 73.2 | (34.7) | 39.8 | (27.8) | (31.7) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (146.5) | 136.5 | (104.5) | (26.7) | 144.3 | 58.6 | (10.9) | 43.0 | 16.2 | 6.2 | 1.9 | (26.8) | 41.3 | (12.4) | 8.5 | 9.9 | (14.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | 188.3 | 83.5 | 90.7 | 59.5 | 45.3 | 38.4 | 61.2 | 106.5 | 61.5 | 10.9 | 14.7 |
| Other Operating Activities | - | 24.4 | 57.7 | 27.4 | 17.9 | 31.7 | 26.9 | 37.6 | 21.2 | 8.6 | 14.6 | (8.8) | (2.7) | (11.4) | (3.0) | 5.4 | (1.1) | 0.8 |
| Cash From Operating Activities | - | 1,171.3 | 1,056.2 | 823.3 | 443.5 | 640.1 | 598.2 | 617.0 | 693.6 | 515.9 | 437.7 | 431.4 | 387.7 | 270.9 | 290.6 | 190.9 | 360.1 | 277.2 |
| 29.2 |
| 42.7 |
| 26.8 |
| Acquisitions | - | 193.5 | 34.3 | 0.0 | 13.3 | 2,603.6 | 339.1 | 354.7 | 108.3 | 448.7 | 53.0 | 202.9 | 96.9 | 0.0 | 72.4 | 293.5 | 35.2 | 60.8 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 7.8 | 0.8 | 5.3 | 24.0 | 34.0 | 3.8 | 6.3 | 3.1 | 6.9 | 8.3 | 0.0 | - | - | - | - | - | - |
| Cash From Investing Activities | - | (316.2) | (148.0) | (80.4) | (110.4) | (2,653.7) | (441.7) | (433.5) | (249.3) | (659.3) | (136.9) | (276.4) | (150.3) | (52.0) | (110.5) | (340.8) | (88.3) | (90.7) |
| - |
| - |
| Debt Repaid | - | 1,342.5 | 1,082.7 | 1,375.0 | 765.5 | 2,230.7 | 1,292.8 | 387.4 | 390.0 | 415.0 | 475.0 | 155.0 | 400.0 | 0.0 | 90.0 | - | - | 114.4 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 134.9 | 485.4 | 24.3 | 22.8 | 21.5 | 69.3 | 397.8 | 277.1 | 342.8 | 119.8 | 301.7 | 129.7 | 238.5 | 51.6 | 222.1 | 268.9 | 35.5 |
| Dividends Paid | - | 402.3 | 368.2 | 331.0 | 290.7 | 261.7 | 241.0 | 211.2 | 165.8 | 152.2 | 138.2 | 122.3 | 96.7 | 85.8 | 78.1 | 74.8 | 66.6 | 37.9 |
| Other Financing Activities | - | (21.6) | (14.3) | (17.5) | (22.0) | (48.6) | (9.4) | (10.8) | (9.0) | (3.2) | (12.5) | 0.0 | 0.0 | 0.2 | (3.6) | 1.7 | - | - |
| Cash From Financing Activities | - | (600.8) | (855.5) | (714.7) | (370.8) | 1,797.8 | 51.2 | (173.1) | (449.9) | (311.7) | 108.6 | (158.3) | (158.9) | (273.2) | (88.7) | (45.3) | (278.1) | (180.4) |
| (6.0) |
| 7.9 |
| 0.1 |
| 3.1 |
| Net Change In Cash | - | 257.1 | 52.1 | 27.6 | (49.9) | (202.1) | 203.4 | 9.2 | (7.2) | (456.7) | 403.7 | (23.5) | 81.6 | (54.5) | 79.0 | (171.1) | 131.7 | 82.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 317.4 |
| 250.4 |
| Free Cash Flow To Equity | - | 1,023.1 | 938.8 | 399.9 | 319.0 | 2,682.5 | 864.6 | 982.1 | 566.9 | 515.5 | 712.9 | 546.1 | 346.9 | 232.7 | 656.8 | - | - | - |
| 62.5 |
| 68.7 |
| 85.5 |
| 31.9 |
| 32.6 |
| 32.3 |
| - |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| 21.9 |
| - |
| - |
| - |
| 19.4 |
| - |
| - |
| - |
| 12.8 |
| - |
| 22.7 |
| 13.6 |
| 12.3 |
| 17.6 |
| 18.3 |
| 10.4 |
| 13.2 |
| 17.3 |
| 18.5 |
| 11.8 |
| 11.7 |
| 17.4 |
| 18.6 |
| 10.7 |
| 15.8 |
| 14.6 |
| 16.2 |
| 8.5 |
| 11.4 |
| 11.9 |
| 14.0 |
| 8.8 |
| 8.5 |
| (3.0) |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (7.8) |
| - |
| 0.0 |
| - |
| - |
| - |
| 31.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (96.6) |
| - |
| - |
| - |
| (101.1) |
| - |
| - |
| - |
| (63.8) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 32.1 |
| - |
| - |
| - |
| (44.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (324.7) |
| - |
| - |
| - |
| (220.6) |
| - |
| - |
| - |
| (190.5) |
| - |
| - |
| - |
| (199.3) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (7.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| - |
| - |
| - |
| 45.6 |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| 27.1 |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| (135.4) |
| - |
| - |
| - |
| (44.2) |
| - |
| - |
| - |
| (86.4) |
| - |
| - |
| - |
| (95.5) |
| - |
| - |
| - |
| (93.3) |
| - |
| - |
| - |
| (87.4) |
| - |
| 13.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 48.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 402.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.4) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| (86.3) |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| (41.2) |
| - |
| - |
| - |
| (508.4) |
| - |
| 100.0 |
| - |
| - |
| - |
| 550.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 40.0 |
| - |
| 66.8 |
| - |
| - |
| - |
| 62.2 |
| - |
| - |
| - |
| 55.4 |
| - |
| - |
| - |
| 42.5 |
| - |
| - |
| - |
| 37.9 |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 217.0 |
| - |
| - |
| - |
| (72.7) |
| - |
| - |
| - |
| 258.1 |
| - |
| - |
| - |
| 54.2 |
| - |
| - |
| - |
| 146.1 |
| - |
| - |
| - |
| 96.1 |
| - |
| 42.2 |
| - |
| - |
| - |
| (120.0) |
| - |
| - |
| - |
| 85.1 |
| - |
| - |
| - |
| (59.3) |
| - |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| (500.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.9 |
| - |
| - |
| - |
| (78.5) |
| - |
| - |
| - |
| 197.0 |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |