| (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 | 357.8 | 356.3 | 368.4 | 310.3 | 290.3 | 293.1 | 299.2 | 288.2 | 285.1 | 239.0 | 287.7 | 312.0 | 322.4 | 336.8 | 295.3 | 258.3 | ||||||||||||||||||||||||
| (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 | 1,392.7 | 1,325.2 | 1,165.6 | 1,161.2 | 1,128.1 | 873.0 | 567.8 | 674.0 | 703.7 | 505.6 | 431.7 | 384.7 | 345.9 | 293.3 | 281.7 | 245.2 | 164.6 | 76.6 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 213.2 | 212.3 | 174.2 | 159.9 | 156.8 | 119.9 | 144.2 | 139.5 | 149.8 | 137.6 | 88.7 | 117.5 | 79.9 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | 6.0 | 2.7 | 9.9 | 13.8 | 13.8 | 12.2 | 6.6 | 11.9 | 88.1 | 10.3 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 100.0 | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 15.0 | (8.2) | (7.0) | (28.5) | 8.7 | 29.0 | (6.4) | (24.8) | 31.2 | (11.9) | (11.0) | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | 1,162.4 | 690.0 | 723.3 | 869.4 | 689.5 | 638.0 | 463.1 | 381.0 | 337.7 | 277.2 | 244.8 | ||
| 237.7 |
| 217.8 |
| 225.4 |
| 224.7 |
| 205.0 |
| 164.1 |
| 159.5 |
| 99.4 |
| 144.8 |
| 188.2 |
| 171.4 |
| 150.4 |
| 164.0 |
| 173.0 |
| 171.3 |
| 172.3 |
| 187.0 |
| 84.9 |
| 132.7 |
| 118.3 |
| 169.7 |
| 110.7 |
| 110.1 |
| 103.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 62.4 | - | - | - | 49.4 | - | - | - | 51.6 | - | - | - | 32.6 | - | - | - | 26.6 | - | - | - | 37.5 | - | - | - | 31.2 | - | - | - | 39.5 | - | - | - | 29.9 | - | - | - | 33.1 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 19.8 | 13.6 | 36.1 | 13.3 | 13.2 | 11.2 | 10.7 | 10.7 | 13.0 | 9.9 | 9.5 | 9.4 | 11.1 | 8.3 | 12.3 | 8.6 | 8.4 | |||||||||||||||||||||||
| Deffered Income Tax | (0.3) | - | - | - | (22.5) | - | - | - | (6.9) | - | - | - | 0.6 | - | - | - | (7.1) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | 0.9 | (0.7) | (0.4) | 0.4 | 0.0 | (1.0) | (0.8) | (1.2) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 19.8 | - | - | - | (12.0) | - | - | - | (75.8) | - | - | - | 75.2 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 3.7 | - | - | - | (0.2) | - | - | - | 0.3 | - | - | - | (1.9) | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 428.6 | - | - | - | 277.9 | - | - | - | 266.2 | - | - | - | 222.9 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 99.0 | - | - | - | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | - | - | - | 0.9 | - | - | - | 3.3 | - | - | - | 1.8 | - | - | - | 1.2 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 620.4 | - | - | - | 663.9 | - | - | - | 577.8 | - | - | - | 321.9 | - | - | - | 446.3 | |||||||||||||||||||||||
| Other Investing Activities | (2.7) | - | - | - | (0.9) | - | - | - | (0.6) | - | - | - | 6.5 | - | - | - | 3.5 | |||||||||||||||||||||||
| Cash From Investing Activities | (2,255.1) | - | - | - | (2,035.5) | - | - | - | (1,871.6) | - | - | - | (632.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | 4,500.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 97.8 | - | - | - | 85.4 | - | - | - | 82.4 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 2,072.4 | - | - | - | (45.7) | - | - | - | 1,202.0 | - | - | - | 2,857.2 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 4.7 | - | - | - | 0.8 | - | - | - | (0.8) | - | - | - | 5.2 | - | - | - | 0.8 | - | - | - | (1.6) | - | - | - | 13.5 | - | - | - | 14.0 | - | - | - | 18.4 | - | - | - | 2.8 | - | - | - |
| Net Change In Cash | 250.7 | - | - | - | (1,802.5) | - | - | - | (404.2) | - | - | - | 2,452.4 | - | - | - | (64.2) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 329.6 | - | - | - | 275.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 341.1 | - | - | - | 90.8 | - | - | - | 135.9 | - | - | - | 216.1 | - | - | - | 185.1 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 43.8 |
| (128.3) |
| (162.4) |
| (6.0) |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 6.9 | 8.1 | 9.2 | 10.2 | 9.4 | 10.9 | - | - | - |
| Stock-Based Compensation | 82.8 | 76.2 | 45.5 | 39.9 | 37.6 | 32.6 | 29.2 | 30.8 | 30.9 | 24.7 | 22.1 | 16.5 | 13.9 | 13.5 | 12.7 | 13.5 | 8.8 | 5.5 |
| Deffered Income Tax | - | (7.8) | (14.3) | (49.1) | (44.0) | 4.8 | (41.5) | (21.6) | (16.5) | 33.9 | 27.0 | 261.2 | (147.9) | (42.8) | (12.7) | 189.5 | 12.4 | 127.1 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 6.9 | 5.2 | 3.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | 0.3 | (3.0) | (0.7) | 0.7 | 0.8 | (0.5) | - | - | - | - | - | - | (0.6) | (16.7) | (107.7) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | (2.0) | 15.4 | 16.8 | (38.6) | 57.5 | 15.1 | (233.9) | 157.3 | (39.5) |
| Change In Other Working Capital | - | 97.3 | (63.7) | 146.3 | (187.5) | (124.5) | 340.6 | 172.5 | 60.8 | (45.4) | (23.2) | 117.0 | - | - | - | - | - | - |
| Other Operating Activities | - | (9.1) | 1.8 | 11.5 | 1.7 | 0.6 | (1.3) | 0.8 | (8.5) | 0.6 | 1.8 | 0.2 | (6.1) | 0.7 | 3.5 | (2.4) | (1.9) | (0.3) |
| Cash From Operating Activities | - | 1,501.7 | 1,411.7 | 1,424.9 | 2,066.0 | 1,168.4 | 692.6 | 733.1 | 883.2 | 703.3 | 650.2 | 469.6 | 392.9 | 425.8 | 287.5 | 255.3 | 869.2 | 155.3 |
| 10.5 |
| 90.9 |
| 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | 503.7 | 0.0 | 0.0 | 0.0 | (138.5) | 0.0 | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 3,851.1 | 1,547.1 | 1,470.8 | 896.7 | 1,766.2 | 2,070.1 | 1,155.0 | 742.1 | 413.6 | 1,503.1 | 734.9 | 554.7 | 444.1 | 1,119.1 | 1,780.5 | 2,564.2 | 1,477.5 |
| Other Investing Activities | - | (4.5) | (8.9) | 88.3 | 8.5 | 4.8 | 4.4 | 2.6 | (0.4) | (20.0) | (25.5) | (2.1) | (67.7) | (5.7) | 0.5 | 0.2 | 10.5 | - |
| Cash From Investing Activities | - | (5,476.5) | (6,295.2) | (4,247.2) | (4,582.9) | (9,117.2) | (6,873.7) | (2,592.9) | (3,832.4) | (2,506.8) | (1,800.1) | (3,627.9) | (2,359.9) | (2,734.8) | (758.9) | (1,071.2) | 93.2 | 1,448.0 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 80.3 |
| Common Stock Repurchased | - | 115.6 | 143.1 | 82.2 | 100.0 | 0.0 | 146.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 200.0 | 200.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 3.3 | 6.5 | - | (2.6) | 0.1 | (1.4) | (0.4) |
| Cash From Financing Activities | - | 2,897.2 | 5,527.5 | 3,962.5 | 2,114.2 | 7,835.0 | 6,908.9 | 2,125.9 | 3,800.8 | 2,068.5 | 1,679.5 | 3,490.3 | 2,111.1 | 1,881.7 | 364.2 | 914.2 | (729.7) | (1,383.1) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (1,062.6) | 635.8 | 1,133.2 | (431.2) | (105.0) | 756.8 | 259.8 | 826.8 | 296.1 | 517.6 | 321.0 | 144.1 | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 778.3 |
| 155.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.1 |
| 8.5 |
| 8.0 |
| 8.2 |
| 7.8 |
| 7.0 |
| 7.9 |
| 7.1 |
| 7.2 |
| 7.7 |
| 7.5 |
| 8.1 |
| 7.4 |
| 6.7 |
| 11.0 |
| 7.1 |
| 6.2 |
| 8.9 |
| 5.7 |
| 5.0 |
| 5.2 |
| 8.1 |
| 4.8 |
| 4.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.5) |
| (0.1) |
| 0.1 |
| 0.7 |
| 0.0 |
| (0.2) |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.3 |
| (0.2) |
| (0.2) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (37.8) |
| - |
| - |
| - |
| 81.6 |
| - |
| - |
| - |
| (185.5) |
| - |
| - |
| - |
| 462.8 |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| (93.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| - |
| 285.9 |
| - |
| - |
| - |
| 342.7 |
| - |
| - |
| - |
| 91.7 |
| - |
| - |
| - |
| 139.2 |
| - |
| - |
| - |
| 217.9 |
| - |
| - |
| - |
| 186.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 473.8 |
| - |
| - |
| - |
| 308.6 |
| - |
| - |
| - |
| 55.7 |
| - |
| - |
| - |
| 87.7 |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| - |
| (1,682.5) |
| - |
| - |
| - |
| (4,345.9) |
| - |
| - |
| - |
| (1,405.3) |
| - |
| - |
| - |
| (118.7) |
| - |
| - |
| - |
| (1,040.3) |
| - |
| - |
| - |
| (213.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 146.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 1,331.6 |
| - |
| - |
| - |
| 4,606.0 |
| - |
| - |
| - |
| 1,119.0 |
| - |
| - |
| - |
| 749.4 |
| - |
| - |
| - |
| 944.4 |
| - |
| - |
| - |
| 580.5 |
| - |
| - |
| - |
| - |
| - |
| 601.2 |
| - |
| - |
| - |
| (181.1) |
| - |
| - |
| - |
| 783.9 |
| - |
| - |
| - |
| 140.3 |
| - |
| - |
| - |
| 556.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |