| (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 | 847.9 | (242.2) | (165.8) | 299.4 | 722.3 | (243.4) | (172.6) | 257.8 | 690.7 | (189.8) | (163.5) | 302.3 | 643.4 | (223.6) | (168.4) | 222.7 | ||||||||||||||||||||||||
| (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 | 739.4 | 605.8 | 595.3 | 553.7 | 553.7 | 583.8 | (7.5) | 422.5 | 613.1 | 408.9 | 374.3 | 473.7 | 475.2 | 433.9 | 265.9 | 406.1 | 479.2 | 485.7 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 120.0 | 116.8 | 121.8 | 130.5 | 142.2 | 156.9 | 169.5 | 166.7 | 183.3 | 182.2 | 173.6 | 159.8 | 115.6 | 92.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 82.0 | 63.7 | 69.7 | 62.0 | 52.8 | 81.7 | 95.5 | 98.6 | 89.3 | 99.9 | 123.2 | 147.0 | 113.2 | 82.5 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 996.8 | 0.0 | 0.0 | 497.2 | 0.0 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.1) | (2.8) | (4.9) | (8.1) | 18.3 | (5.3) | (3.7) | (1.1) | (4.5) | (10.6) | (10.0) | (17.6) | 1.6 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 598.8 | 657.2 | 752.1 | 746.6 | 573.1 | 27.3 | 511.0 | 751.4 | 462.9 | 444.6 | 503.5 | 662.6 | 383.9 | 279.6 | 449.5 | |||
| 673.2 |
| (190.6) |
| (151.6) |
| 949.3 |
| (233.0) |
| (223.7) |
| 91.3 |
| 460.4 |
| (129.7) |
| (188.0) |
| (150.2) |
| 877.9 |
| (126.5) |
| (176.3) |
| (152.7) |
| 1,142.9 |
| (245.6) |
| (153.6) |
| (130.6) |
| 783.4 |
| (104.5) |
| (146.2) |
| (123.7) |
| 700.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 31.5 | 30.0 | 28.9 | 29.6 | 29.2 | 29.2 | 28.8 | - | - | - | 30.2 | - | - | - | 33.6 | - | - | - | - | - | - | - | 39.5 | - | - | - | 38.6 | - | - | - | 40.4 | 77.9 | 32.0 | 29.7 | 43.6 | 81.1 | 29.8 | 29.9 | 41.3 | 89.4 |
| Amortization Of Intangibles | 12.3 | 11.3 | 11.1 | - | 11.3 | 12.1 | 12.9 | - | 15.0 | 15.4 | 15.8 | - | 17.8 | 18.5 | 18.4 | - | 19.5 | |||||||||||||||||||||||
| Stock-Based Compensation | 8.4 | 7.6 | 6.2 | 7.1 | 7.5 | 9.2 | 8.7 | 9.0 | 7.8 | 9.9 | 7.6 | 4.6 | 8.9 | 10.2 | 7.7 | - | 6.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | (0.3) | - | - | - | (1.0) | - | - | - | (5.0) | - | - | - | (3.7) | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | (59.1) | - | - | - | (66.0) | - | - | - | (71.2) | - | - | - | (129.9) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | (0.2) | - | - | - | (1.0) | - | - | - | 0.2 | - | - | - | (0.4) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | (356.8) | - | - | - | (328.6) | - | - | - | (335.0) | - | - | - | (321.7) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 13.2 | - | - | - | 18.7 | - | - | - | 12.9 | - | - | - | 16.2 | - | - | - | - | - | - | - | 8.3 | - | - | - | 15.2 | - | - | - | 12.1 | - | - | - | 13.1 | - | - | - | 6.2 | - |
| Acquisitions | - | - | 5.1 | - | - | - | 5.9 | - | - | - | 6.9 | - | - | - | 16.5 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | (0.3) | - | - | - | (5.1) | - | - | - | (0.4) | - | - | - | 0.3 | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (20.9) | - | - | - | (26.4) | - | - | - | (23.9) | - | - | - | (37.4) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | 50.2 | - | - | - | 44.7 | - | - | - | 43.0 | - | - | - | 43.1 | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | (4.4) | - | - | - | (1.4) | - | - | - | (1.8) | - | - | - | (1.0) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (225.0) | - | - | - | (284.5) | - | - | - | (195.2) | - | - | - | (246.9) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (2.9) | - | - | - | 3.2 | - | - | - | (3.7) | - | - | - | (13.4) | - | - | - | - | - | - | - | 6.4 | - | - | - | 0.6 | - | - | - | (1.2) | - | - | - | 0.1 | - | - | - | (2.4) | - |
| Net Change In Cash | - | - | (605.7) | - | - | - | (636.2) | - | - | - | (557.8) | - | - | - | (619.3) | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | (370.0) | - | - | - | (347.3) | - | - | - | (347.9) | - | - | - | (337.8) | - | - | - | - | - | - | - | (28.8) | - | - | - | (499.0) | - | - | - | (387.6) | - | - | - | (422.2) | - | - | - | (464.2) | - |
| Free Cash Flow To Equity | - | - | (370.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (308.6) |
| 103.6 |
| 121.6 |
| 126.9 |
| 123.6 |
| 119.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 62.4 | 57.7 | 47.9 | 22.3 | 17.2 | 19.8 | 29.5 | 18.4 | 24.9 | - |
| Stock-Based Compensation | 29.2 | 32.5 | 34.3 | 31.3 | 34.3 | 28.3 | 28.0 | 23.8 | 22.0 | 19.3 | 23.5 | 26.1 | 20.1 | 15.3 | 15.0 | 14.5 | 29.4 | 26.6 | 40.4 |
| Deffered Income Tax | - | (23.8) | (55.2) | 14.7 | (57.0) | 14.7 | (13.0) | 5.9 | 60.3 | 34.6 | 36.9 | (30.7) | 31.7 | (28.8) | 73.4 | 1.9 | 132.8 | 43.4 | (51.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 106.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.4 | 22.7 | 15.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 62.2 | 108.4 | 57.2 | 37.9 | 150.9 | 66.9 | 73.6 | 63.9 | 80.2 | 70.7 | 68.1 | 30.4 | 72.7 | (49.8) | 105.7 | 87.9 | 77.4 | (120.7) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (23.0) | (4.7) | (67.6) | (19.6) | 150.6 | (124.0) | 54.8 | (10.5) | (7.7) | 16.7 | 0.7 | 8.4 | 6.3 | (45.1) | (111.7) | (0.3) | (36.0) | 16.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.5) | 1.3 | (3.1) | (1.6) | (4.7) | (7.4) | (4.2) | (7.7) | (5.4) | (23.5) | (23.0) | (16.9) | 3.1 | (34.9) | (56.0) | (45.3) | (31.7) | - |
| Cash From Operating Activities | - | 680.9 | 720.9 | 821.8 | 808.5 | 625.9 | 109.0 | 606.5 | 850.0 | 552.2 | 544.6 | 626.6 | 809.6 | 497.1 | 362.0 | 512.5 | 587.5 | 1,024.4 | 258.8 |
| 63.0 |
| 90.5 |
| 97.9 |
| 101.6 |
| Acquisitions | - | 35.5 | 43.4 | 48.2 | 35.9 | 48.2 | 450.2 | 43.6 | 42.5 | 54.8 | 88.8 | 113.3 | 68.4 | 20.7 | 15.3 | 54.2 | 10.5 | 293.8 | 24.9 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 3.8 | 560.5 | 71.1 | 66.6 | 18.9 | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (10.1) | (7.1) | (10.8) | (8.9) | (8.5) | (57.0) | 28.8 | (11.4) | (9.3) | (11.1) | (13.2) | (29.4) | 6.0 | (19.4) | (34.3) | (31.5) | (22.0) | (14.7) |
| Cash From Investing Activities | - | (105.4) | (93.9) | (101.4) | (76.5) | (45.5) | (470.2) | (155.1) | (112.1) | 99.3 | 329.5 | (148.9) | 10.7 | (110.9) | 351.9 | (110.2) | 31.4 | 5.6 | 1,147.3 |
| - |
| - |
| - |
| Debt Repaid | - | - | 0.0 | 0.0 | 500.0 | - | - | - | - | 0.0 | 0.0 | 400.0 | 0.0 | 636.6 | 0.0 | 0.0 | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 141.4 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 254.3 | 106.2 | 7.3 |
| Dividends Paid | - | 197.3 | 179.8 | 177.9 | 186.5 | 195.1 | 204.9 | 205.5 | 200.5 | 187.1 | 201.7 | 220.0 | 219.0 | 217.2 | 208.8 | 186.8 | 200.9 | 198.7 | 183.6 |
| Other Financing Activities | - | (13.0) | (5.0) | (4.1) | (7.7) | (22.6) | (9.1) | (10.9) | (9.4) | (22.8) | (18.6) | (3.4) | (4.1) | (16.2) | (16.9) | (3.0) | (35.1) | 11.5 | (37.9) |
| Cash From Financing Activities | - | (647.4) | (564.3) | (751.0) | (1,257.3) | (2,408.8) | 1,531.8 | (403.7) | (190.7) | (530.4) | (1,961.7) | (645.8) | (364.9) | (584.5) | (445.1) | (534.4) | (481.1) | (40.2) | (1,558.1) |
| (2.4) |
| 5.8 |
| 11.7 |
| - |
| - |
| Net Change In Cash | - | (72.1) | 59.9 | (35.4) | (533.5) | (1,810.1) | 1,165.3 | 44.0 | 546.1 | 116.6 | (1,098.3) | (178.1) | 437.7 | (196.8) | 266.5 | (126.2) | 149.4 | 989.8 | (152.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 497.0 |
| 926.6 |
| 157.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | 462.9 | 1,441.5 | 103.5 | 662.6 | 244.4 | 279.6 | 449.5 | - | - | - |
| 19.4 |
| - |
| - |
| 21.7 |
| 19.5 |
| 20.9 |
| - |
| 21.5 |
| 21.6 |
| 18.2 |
| - |
| 18.7 |
| 17.6 |
| - |
| - |
| 16.4 |
| 15.1 |
| 15.0 |
| 17.4 |
| 15.3 |
| 15.8 |
| 13.8 |
| 14.2 |
| 6.4 |
| - |
| 7.6 |
| 5.8 |
| 7.3 |
| 7.6 |
| 5.4 |
| 6.6 |
| 9.4 |
| 6.7 |
| 5.7 |
| 6.2 |
| 7.5 |
| 4.4 |
| 4.9 |
| 5.4 |
| 6.8 |
| 4.8 |
| 2.3 |
| 4.5 |
| 6.9 |
| 5.5 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.1) |
| - |
| - |
| - |
| (60.5) |
| - |
| - |
| - |
| (66.2) |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| (49.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (123.0) |
| - |
| - |
| - |
| (284.6) |
| - |
| - |
| - |
| (203.5) |
| - |
| - |
| - |
| (66.7) |
| - |
| - |
| - |
| (98.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| (483.8) |
| - |
| - |
| - |
| (375.6) |
| - |
| - |
| - |
| (409.1) |
| - |
| - |
| - |
| (458.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 394.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (50.9) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| (358.8) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 52.5 |
| - |
| - |
| - |
| 52.1 |
| - |
| - |
| - |
| 49.9 |
| - |
| - |
| - |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (24.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (56.7) |
| - |
| - |
| - |
| (100.2) |
| - |
| - |
| - |
| (169.9) |
| - |
| - |
| - |
| (27.5) |
| - |
| - |
| - |
| (117.0) |
| - |
| - |
| - |
| - |
| - |
| (66.4) |
| - |
| - |
| - |
| (942.3) |
| - |
| - |
| - |
| (553.2) |
| - |
| - |
| - |
| (449.4) |
| - |
| - |
| - |
| (572.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |