| (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 | 125.1 | 211.9 | 189.6 | 146.1 | 74.2 | 72.4 | (104.0) | 116.0 | 46.7 | 34.1 | (1.7) | 138.5 | 45.9 | 54.3 | 2.0 | 108.8 | ||||||||||||||||||||||||
| (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 | 672.7 | 621.8 | 131.1 | 216.8 | 263.0 | 1,241.1 | 696.0 | 707.0 | 474.5 | 423.0 | 343.0 | 288.1 | 233.5 | 186.4 | 301.0 | 78.3 | 127.8 | 122.4 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 218.3 | 216.2 | 207.4 | 188.5 | 167.5 | 158.4 | 149.0 | 129.0 | 125.9 | 128.1 | 99.0 | 85.6 | 85.6 | 74.9 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 188.3 | 218.3 | 263.4 | 259.8 | 160.5 | 114.0 | 107.0 | 118.2 | 134.2 | 132.3 | 123.7 | 97.2 | 87.1 | 83.9 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | 249.1 | 440.1 | 24.2 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 13.1 | (16.6) | 4.9 | (12.7) | (0.4) | 6.0 | 3.0 | (7.4) | 8.1 | (7.2) | - | - | (1.8) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 762.5 | 679.2 | 90.9 | 517.8 | 1,059.4 | 971.0 | 806.0 | 675.0 | 497.9 | 357.2 | 427.6 | 263.4 | 291.3 | 345.8 | 66.9 | |||
| 97.9 |
| 260.1 |
| 445.0 |
| 302.0 |
| 234.0 |
| 279.9 |
| 182.3 |
| 170.7 |
| 63.2 |
| 223.6 |
| 187.2 |
| 186.7 |
| 109.6 |
| 91.6 |
| 151.5 |
| 155.1 |
| 76.2 |
| 221.1 |
| 21.4 |
| 122.3 |
| 58.3 |
| 81.0 |
| 107.3 |
| 102.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 54.6 | 55.9 | 54.8 | 53.0 | 52.5 | 52.0 | 53.2 | 52.1 | 50.1 | 49.6 | 47.3 | 46.1 | 45.5 | 43.5 | 41.4 | 41.6 | 41.0 | 40.4 | 39.0 | 41.0 | 38.0 | 38.3 | 38.2 | 41.0 | 31.4 | 31.5 | 31.7 | 32.9 | 32.9 | 33.4 | 31.7 | 31.1 | 29.7 | 31.8 | 36.0 | 30.1 | 30.1 | 28.1 | 24.5 | 24.0 |
| Amortization Of Intangibles | 9.3 | 9.2 | 9.8 | 9.0 | 9.6 | 10.2 | 10.7 | 11.2 | 12.3 | 12.5 | 12.9 | 12.6 | 13.5 | 12.7 | 11.7 | 13.9 | ||||||||||||||||||||||||
| Stock-Based Compensation | 27.1 | 8.8 | 11.8 | 17.2 | 30.6 | 9.5 | 9.7 | 9.4 | 23.4 | 8.2 | 8.9 | 9.0 | 23.0 | 7.1 | 8.2 | 8.7 | 43.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (9.1) | 15.1 | 26.3 | (9.7) | (10.8) | (85.9) | (311.5) | (13.2) | 9.0 | (41.7) | (163.6) | 6.3 | (7.4) | (206.3) | (226.1) | (133.7) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (246.9) | - | - | - | (202.0) | - | - | - | (143.7) | - | - | - | (202.9) | - | - | - | (246.0) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 6.0 | - | - | - | 1.1 | - | - | - | (45.2) | - | - | - | (12.7) | - | - | - | 20.5 | |||||||||||||||||||||||
| Cash From Operating Activities | 5.6 | - | - | - | (52.8) | - | - | - | 69.3 | - | - | - | (92.3) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 38.3 | - | - | - | 41.7 | - | - | - | 51.7 | - | - | - | 63.1 | - | - | - | 43.1 | - | - | - | 29.0 | - | - | - | 29.2 | - | - | - | 27.4 | - | - | - | 22.3 | - | - | - | 29.9 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 187.4 | - | - | - | 146.0 | - | - | - | 132.8 | - | - | - | 210.5 | - | - | - | 368.5 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (815.7) | - | - | - | (234.5) | - | - | - | (231.4) | - | - | - | 426.9 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.6 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 1.8 | - | - | - | 1.6 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 33.5 | - | - | - | 28.2 | - | - | - | 3.5 | - | - | - | 30.4 | - | - | - | 108.0 | |||||||||||||||||||||||
| Dividends Paid | 56.2 | - | - | - | 55.7 | - | - | - | 54.9 | - | - | - | 53.8 | - | - | - | 55.7 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,862.7 | - | - | - | 612.3 | - | - | - | (1,932.2) | - | - | - | 423.7 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (3.7) | - | - | - | 2.0 | - | - | - | (4.6) | - | - | - | 1.6 | - | - | - | 0.3 | - | - | - | 1.0 | - | - | - | (11.9) | - | - | - | 2.0 | - | - | - | 1.0 | - | - | - | - | - | - | - |
| Net Change In Cash | 1,048.9 | - | - | - | 327.0 | - | - | - | (2,098.9) | - | - | - | 759.9 | - | - | - | 476.1 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (32.7) | - | - | - | (94.5) | - | - | - | 17.6 | - | - | - | (155.4) | - | - | - | (4.8) | - | - | - | 195.0 | - | - | - | (5.1) | - | - | - | 7.1 | - | - | - | 20.8 | - | - | - | (23.8) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (84.0) |
| 75.0 |
| 76.9 |
| 80.6 |
| 84.2 |
| 95.2 |
| Amortization Of Intangibles | 37.3 | 37.6 | 44.4 | 51.5 | 53.2 | 50.7 | 43.0 | 28.0 | 30.4 | 28.1 | 15.4 | 9.3 | 12.6 | 12.0 | 12.0 | 13.9 | 14.5 | 14.1 | - |
| Stock-Based Compensation | 64.9 | 68.4 | 52.0 | 49.1 | 67.3 | 53.6 | 52.0 | 42.0 | 41.1 | 37.4 | 34.1 | 24.3 | 19.3 | 22.3 | 14.8 | 15.0 | 15.2 | 14.6 | 8.3 |
| Deffered Income Tax | - | 137.8 | 10.1 | (10.9) | (108.7) | 91.5 | (7.0) | 16.0 | 10.9 | (113.8) | 97.1 | 35.6 | 23.6 | 5.0 | 59.9 | 62.2 | (14.8) | 79.3 | - |
| Asset Impairments | - | - | - | - | - | - | 34.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | 22.6 | 20.9 | (401.6) | (206.4) | (515.8) | 435.6 | 15.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 74.8 | 45.9 | (51.9) | (265.9) | 115.0 | 130.0 | 46.0 | 15.3 | 127.7 | (29.3) | 36.7 | (15.0) | 5.3 | 84.0 | (13.5) | 5.9 | 52.6 | (188.2) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | (23.4) | (0.8) | 26.1 | 3.3 | (1.9) | (13.3) | 81.5 | 180.7 |
| Other Operating Activities | - | (34.1) | (35.3) | 2.5 | 31.8 | (36.7) | (40.0) | (8.0) | (2.7) | (8.3) | (16.3) | 23.4 | 0.8 | - | - | - | - | - | - |
| Cash From Operating Activities | - | 950.8 | 897.5 | 354.3 | 777.6 | 1,219.9 | 1,085.0 | 913.0 | 793.2 | 632.1 | 489.4 | 551.3 | 360.6 | 378.5 | 429.7 | 136.7 | 157.0 | 233.6 | 110.4 |
| 69.8 |
| 88.7 |
| 42.3 |
| 88.6 |
| Acquisitions | - | - | - | - | 311.0 | 257.0 | 397.6 | - | - | - | - | - | - | 5.8 | 32.5 | 2.7 | 12.1 | (22.4) | 32.8 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 688.4 | 675.5 | 812.3 | 1,171.0 | 1,864.0 | 1,630.0 | 1,007.0 | 640.6 | 641.4 | 948.3 | 655.1 | 374.0 | 488.7 | 491.7 | 322.0 | 597.8 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,455.9) | (458.7) | 599.5 | (393.0) | (3,393.1) | (1,415.0) | (452.0) | (1,220.6) | (387.2) | (610.1) | (974.4) | (836.7) | (465.2) | (417.7) | (13.7) | (275.3) | (44.7) | (810.8) |
| 213.5 |
| 8.1 |
| 5.6 |
| Debt Repaid | - | 3.7 | 4.2 | 6.2 | 6.9 | 6.4 | 6.0 | 6.0 | 5.3 | 5.5 | 5.2 | 5.2 | 325.1 | 168.2 | 510.5 | 23.1 | 41.0 | 52.7 | 157.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 122.3 | 68.5 | 72.7 | 440.7 | 99.2 | 139.0 | 2.0 | 18.8 | 0.0 | 0.5 | 0.0 | 0.0 | 64.6 | - | 2.5 | - | - | - |
| Dividends Paid | - | 223.0 | 220.7 | 216.6 | 217.5 | 213.0 | 199.0 | 188.0 | 178.5 | 159.3 | 131.5 | 108.5 | 89.9 | 51.3 | 44.7 | 25.2 | 12.5 | - | 3.6 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 161.2 | (2,309.4) | 1,423.1 | (376.4) | 2,126.1 | 113.0 | (445.0) | 514.7 | 128.0 | 106.8 | 266.4 | 837.1 | 252.8 | 213.7 | (418.2) | 217.2 | (281.3) | 517.6 |
| 0.1 |
| (2.9) |
| (1.5) |
| - |
| - |
| Net Change In Cash | - | (330.8) | (1,887.2) | 2,381.8 | (4.5) | (47.5) | (211.0) | 19.0 | 79.9 | 381.1 | (21.2) | (162.8) | 355.2 | 164.3 | 225.8 | (298.0) | 97.4 | (92.4) | (182.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 68.3 |
| 191.3 |
| 21.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | 372.3 | 275.3 | 67.9 | 240.8 | 146.6 | (129.8) |
| 14.9 |
| 13.7 |
| 13.0 |
| 12.0 |
| 12.0 |
| 11.5 |
| 11.6 |
| 13.6 |
| 6.3 |
| 6.0 |
| 6.7 |
| 7.3 |
| 8.0 |
| 8.4 |
| 7.9 |
| 7.1 |
| 7.0 |
| 8.4 |
| 7.0 |
| 6.5 |
| 6.2 |
| 6.1 |
| 3.7 |
| 3.2 |
| 6.6 |
| 7.0 |
| 9.0 |
| 31.0 |
| 8.0 |
| 8.4 |
| 9.7 |
| 25.9 |
| 7.1 |
| 7.6 |
| 7.8 |
| 19.6 |
| 6.8 |
| 7.2 |
| 7.6 |
| 19.5 |
| 6.2 |
| 6.6 |
| 7.5 |
| 17.0 |
| 6.0 |
| 6.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.3 |
| - |
| - |
| - |
| 67.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (82.0) |
| - |
| - |
| - |
| (150.0) |
| - |
| - |
| - |
| (118.3) |
| - |
| - |
| - |
| (96.0) |
| - |
| - |
| - |
| (137.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| - |
| 38.3 |
| - |
| - |
| - |
| 224.0 |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 34.5 |
| - |
| - |
| - |
| 43.2 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 391.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 432.0 |
| - |
| - |
| - |
| 320.5 |
| - |
| - |
| - |
| 136.7 |
| - |
| - |
| - |
| 126.9 |
| - |
| - |
| - |
| 145.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (106.6) |
| - |
| - |
| - |
| (779.0) |
| - |
| - |
| - |
| (692.8) |
| - |
| - |
| - |
| (290.6) |
| - |
| - |
| - |
| (288.7) |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| - |
| - |
| - |
| 65.8 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 42.3 |
| - |
| - |
| - |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 544.1 |
| - |
| - |
| - |
| 1,305.0 |
| - |
| - |
| - |
| 244.6 |
| - |
| - |
| - |
| 124.0 |
| - |
| - |
| - |
| 33.9 |
| - |
| - |
| - |
| 57.7 |
| - |
| - |
| - |
| - |
| - |
| 751.0 |
| - |
| - |
| - |
| (436.0) |
| - |
| - |
| - |
| (130.1) |
| - |
| - |
| - |
| (210.6) |
| - |
| - |
| - |
| 41.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |