| (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 | 231.8 | 267.3 | 241.2 | 151.4 | 165.2 | 217.2 | 184.7 | 208.3 | 174.5 | 211.3 | 184.0 | 155.6 | 183.4 | 194.1 | 220.0 | 151.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 891.8 | 825.1 | 784.6 | 734.3 | 684.7 | 534.0 | 505.7 | 390.9 | 339.5 | 380.6 | 289.3 | 128.1 | 138.8 | 14.9 | 22.9 | 26.7 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 283.0 | 282.9 | 273.4 | 276.4 | 254.5 | 252.0 | 243.0 | 259.0 | 148.4 | 123.8 | 115.7 | 109.8 | 106.8 | 28.9 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | - | - | - | 13.9 | 0.5 | 0.0 | 0.0 | 0.1 | 0.3 | 16.1 | 139.2 | 12.2 | 1.9 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | 1,292.2 | 1,521.9 | 1,077.8 | 424.0 | 795.0 | 2,076.4 | 1,358.9 | 2,593.4 | 100.0 | 2,552.0 | 0.0 | 292.0 | 2,350.0 | 0.0 | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | - | - | - | 789.9 | 427.6 | 750.3 | 654.4 | 598.6 | 514.0 | 303.5 | 134.0 | 68.4 | 24.8 | 51.7 |
| 119.3 |
| 119.6 |
| 149.1 |
| 138.2 |
| 127.2 |
| 169.3 |
| 127.1 |
| 112.4 |
| 96.9 |
| 107.9 |
| 96.9 |
| 93.0 |
| 93.0 |
| 57.7 |
| 93.0 |
| 92.0 |
| 96.8 |
| 93.3 |
| 97.0 |
| 96.3 |
| 94.0 |
| 93.7 |
| 89.6 |
| 73.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 69.3 | 77.0 | 67.5 | 69.2 | 69.3 | 74.8 | 64.8 | 65.3 | 68.6 | 76.0 | 65.8 | 65.7 | 68.8 | 69.6 | 59.9 | 60.0 | 65.1 | 72.2 | 60.2 | 58.2 | 61.5 | 67.9 | 58.1 | 57.4 | 59.6 | 72.1 | 57.3 | 67.9 | 61.7 | 62.9 | 27.3 | 27.5 | 30.7 | 36.2 | 28.6 | 28.4 | 30.6 | 34.5 | 27.2 | 27.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 8.1 | - | - | - | 8.9 | - | - | - | 8.1 | - | - | - | 7.8 | - | - | - | 7.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 0.6 | - | - | - | 0.3 | - | - | - | (0.5) | - | - | - | 0.1 | - | - | - | (1.1) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 270.2 | - | - | - | 252.5 | - | - | - | 257.9 | - | - | - | 241.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 111.5 | - | - | - | 12.9 | - | - | - | 0.0 | - | - | - | 9.7 | - | - | - | 2.4 | 12.3 | 0.5 | 0.5 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (853.5) | - | - | - | 534.0 | - | - | - | (448.4) | - | - | - | (422.1) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 2,156.9 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 660.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1,174.6 | - | - | - | 62.0 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Debt Repaid | 1,279.9 | - | - | - | 850.1 | - | - | - | 63.5 | - | - | - | 500.0 | - | - | - | 422.9 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 221.1 | 221.3 | 220.7 | 220.7 | 209.1 | 209.3 | 208.5 | 206.3 | 206.6 | 198.0 | 192.1 | 189.1 | 254.8 | - | - | - | 230.4 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 633.5 | - | - | - | (1,080.3) | - | - | - | (281.9) | - | - | - | (51.4) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 50.2 | - | - | - | (293.8) | - | - | - | (472.5) | - | - | - | (232.3) | - | - | - | (568.6) | 605.9 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 158.8 | - | - | - | 239.6 | - | - | - | 257.9 | - | - | - | 231.4 | - | - | - | 230.8 | - | - | - | 204.6 | - | - | - | 198.8 | - | - | - | 221.4 | - | - | - | 185.8 | - | - | - | 184.7 | - | - | - |
| Free Cash Flow To Equity | 1,035.7 | - | - | - | (610.5) | - | - | - | 194.4 | - | - | - | 391.4 | - | - | - | (192.2) | |||||||||||||||||||||||
| 14.1 |
| 14.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 21.2 | 24.3 | 22.9 | 20.4 | 16.8 | 20.0 | 16.2 | 11.2 | 15.6 | 18.3 | 16.8 | 12.3 | 1.6 | 0.0 | - |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | 0.5 | (0.8) | (0.5) | (0.6) | (1.5) | (0.8) | (3.3) | (5.6) | (0.1) | (6.5) |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 13.0 | 61.0 | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 2.9 | (1.4) | 1.2 | (0.3) | (2.3) | (1.3) | (1.8) | 1.7 | (0.4) | 0.5 | (0.9) | (1.7) | 2.6 | (0.3) | (0.3) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.7 | 0.7 | 0.0 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,129.4 | 1,072.8 | 1,009.4 | 920.1 | 803.8 | 428.1 | 750.3 | 654.4 | 598.7 | 514.4 | 319.7 | 273.3 | 80.6 | 26.7 | 56.8 |
| 5.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | 0.0 | 0.0 | 59.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (308.8) | (1,605.9) | (650.8) | (354.5) | (1,030.8) | (9.5) | (2.8) | (1,509.8) | 0.7 | (3,218.6) | (14.1) | (317.3) | (16.3) | (4.8) | (8.2) |
| Debt Repaid | - | 1,826.0 | 463.6 | 585.1 | 1,271.1 | 363.4 | 2,076.6 | 1,496.8 | 1,164.1 | 335.1 | 377.1 | 68.1 | 32.0 | 0.0 | 0.0 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 883.9 | 871.9 | 830.7 | 834.0 | 770.9 | 633.9 | 230.5 | 589.1 | 550.4 | 529.4 | 428.4 | 251.7 | 494.1 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,059.0) | 311.8 | 86.4 | (1,051.2) | 443.1 | 63.2 | (746.4) | 852.1 | (606.9) | 2,698.9 | (299.6) | (205.2) | 206.3 | (24.5) | (50.4) |
| - |
| - |
| Net Change In Cash | - | (238.3) | (221.4) | 444.9 | (485.5) | 238.1 | 459.6 | 1.0 | (3.3) | (7.5) | (5.3) | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | 1,221.5 | 427.4 | 612.3 | 2,083.7 | 363.5 | 2,688.9 | 235.4 | 394.0 | 2,418.4 | 24.8 | - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.2 |
| - |
| - |
| - |
| 205.2 |
| - |
| - |
| - |
| 198.8 |
| - |
| - |
| - |
| 221.4 |
| - |
| - |
| - |
| 185.8 |
| - |
| - |
| - |
| 184.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.8) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (131.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 661.2 |
| - |
| - |
| - |
| 123.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.5 |
| - |
| - |
| - |
| 150.8 |
| - |
| - |
| - |
| 146.2 |
| - |
| - |
| - |
| 134.7 |
| - |
| - |
| - |
| 129.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (670.3) |
| - |
| - |
| - |
| (161.4) |
| - |
| - |
| - |
| 334.6 |
| - |
| - |
| - |
| (216.5) |
| - |
| - |
| - |
| (186.8) |
| - |
| - |
| - |
| (220.0) |
| - |
| - |
| - |
| (63.2) |
| (338.9) |
| 34.3 |
| (199.4) |
| 79.1 |
| 47.2 |
| 532.7 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.6 |
| - |
| - |
| - |
| 712.2 |
| - |
| - |
| - |
| 160.4 |
| - |
| - |
| - |
| 140.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |