| (in millions of USD) | 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 | Q3 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 157.5 | 181.8 | (56.1) | 183.7 | 180.0 | 170.6 | 220.2 | 176.7 | 189.3 | 218.9 | 195.9 | 162.7 | 217.2 | 217.7 | 218.9 | 239.6 | ||||||||||||||||||||||||
| (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 | 466.9 | 478.2 | 805.0 | 793.6 | 1,000.0 | 908.8 | 908.1 | 978.8 | 1,012.1 | 846.7 | 890.1 | 686.1 | 602.7 | 526.2 | 500.1 | 474.2 | 395.6 | 342.8 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 263.9 | 257.8 | 253.3 | 235.9 | 209.3 | 205.8 | 165.2 | 161.9 | 131.0 | 132.0 | 133.4 | 130.0 | 124.9 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 310.9 | 256.4 | 270.2 | 278.9 | 232.4 | 367.5 | 293.8 | 389.6 | 221.3 | 255.5 | 144.1 | 159.1 | 106.8 | 132.3 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 0.0 | 497.8 | 2.0 | 0.0 | 2,276.3 | 992.4 | 0.0 | 375.0 | 0.0 | 0.0 | - | - | - | - | 247.6 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (3.9) | 5.6 | (3.8) | (21.7) | 2.6 | 3.5 | (3.1) | (3.0) | 1.0 | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 534.3 | 1,010.3 | 777.6 | 856.1 | 769.5 | 760.5 | 629.2 | 852.1 | 812.6 | 784.5 | 847.9 | 587.7 | 531.0 | 385.5 | 393.6 | |||
| 281.7 |
| 176.9 |
| 227.9 |
| 222.3 |
| 234.4 |
| 203.1 |
| 227.7 |
| 242.9 |
| 255.5 |
| 199.4 |
| 282.4 |
| 241.4 |
| 261.4 |
| 210.2 |
| 237.4 |
| 303.1 |
| 218.2 |
| 182.5 |
| 210.9 |
| 235.1 |
| 243.9 |
| 195.7 |
| 215.4 |
| 235.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 68.8 | 67.1 | - | - | 64.0 | 65.9 | - | - | - | 64.1 | - | - | - | 61.5 | - | 64.3 | - | - | - | 41.4 | - | - | - | 41.2 | - | - | - | 36.8 | - | - | - | 35.9 | - | - | - | 29.2 | - | - | - | 29.7 |
| Amortization Of Intangibles | 3.0 | 3.1 | 3.6 | 3.8 | 3.6 | 3.8 | 4.0 | 4.0 | 4.0 | 4.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.8 | 4.8 | 5.1 | |||||||||||||||||||||||
| Stock-Based Compensation | - | 6.9 | - | - | - | 5.5 | - | - | - | 4.4 | - | - | - | 5.2 | - | 6.3 | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 0.1 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.3) | - | 0.4 | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (90.9) | - | - | - | (57.2) | - | - | - | (68.1) | - | - | - | (79.6) | - | (85.1) | ||||||||||||||||||||||||
| Change In Inventory | - | (91.3) | - | - | - | (55.6) | - | - | - | (103.9) | - | - | - | 11.8 | - | 16.3 | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | (97.0) | - | - | - | (56.3) | - | - | - | (132.2) | - | - | - | (171.4) | - | (85.6) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | (1.5) | - | - | - | (1.1) | - | - | - | (5.8) | - | - | - | (1.7) | - | (6.0) | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 349.2 | - | - | - | 309.2 | - | - | - | 404.0 | - | - | - | 203.6 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 69.0 | - | - | - | 72.2 | - | - | - | 47.2 | - | - | - | 37.1 | - | 49.7 | - | - | - | 40.4 | - | - | - | 58.2 | - | - | - | 39.4 | - | - | - | 53.7 | - | - | - | 37.9 | - | - | - | 33.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | 78.9 | - | - | - | 13.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | 0.3 | - | - | - | 1.4 | - | - | - | 1.0 | - | - | - | 0.8 | - | 1.6 | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 7.9 | - | - | - | (60.3) | - | - | - | (48.2) | - | - | - | (451.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 375.0 | - | - | - | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Dividends Paid | - | 159.5 | - | - | - | 155.0 | - | - | - | 150.3 | - | - | - | 142.0 | - | 132.9 | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (162.4) | - | - | - | (143.1) | - | - | - | (133.4) | - | - | - | (141.6) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 2.5 | - | - | - | (7.3) | - | - | - | 4.2 | - | - | - | 7.1 | - | 0.8 | - | - | - | 5.6 | - | - | - | 1.5 | - | - | - | (3.3) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 197.2 | - | - | - | 98.5 | - | - | - | 226.7 | - | - | - | (382.3) | - | 210.9 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 280.2 | - | - | - | 237.0 | - | - | - | 356.8 | - | - | - | 166.6 | - | 334.0 | - | - | - | 165.3 | - | - | - | 130.2 | - | - | - | 148.0 | - | - | - | 250.5 | - | - | - | 157.4 | - | - | - | 245.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 285.5 |
| 119.5 |
| 124.2 |
| 125.6 |
| 127.1 |
| 114.6 |
| Amortization Of Intangibles | 13.5 | 14.9 | 16.4 | 18.4 | 19.3 | 17.5 | 14.3 | 11.6 | 12.7 | 8.4 | 8.4 | 8.1 | 9.4 | 9.5 | 9.0 | 9.5 | 10.5 | 10.4 | 11.6 |
| Stock-Based Compensation | - | 25.6 | 23.2 | 24.1 | 24.9 | 24.7 | 22.5 | 19.7 | 20.6 | 15.6 | 17.8 | 15.7 | 14.4 | 17.6 | 16.7 | 17.2 | 14.4 | 12.1 | 14.5 |
| Deffered Income Tax | - | 52.9 | 87.7 | 31.8 | 177.0 | 28.7 | 32.0 | 28.6 | (7.4) | 62.2 | 44.3 | 20.0 | 9.8 | 1.1 | 4.7 | 6.8 | 29.4 | (0.3) | (9.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (32.7) | (1.9) | (49.0) | (28.4) | 191.6 | 119.5 | 11.1 | (36.1) | 29.7 | (20.9) | (22.5) | 20.5 | 44.5 | 45.9 | 30.2 | 58.6 | (38.7) | 42.8 |
| Change In Inventory | - | 172.3 | (95.3) | (35.7) | 351.7 | 145.2 | 1.8 | 123.8 | 8.3 | (41.0) | 12.3 | (82.4) | 21.6 | (31.7) | 64.7 | 92.1 | 73.9 | (62.1) | 135.3 |
| Change In Accounts Payable | - | (69.3) | (27.2) | (140.5) | (14.5) | 115.1 | 111.3 | (44.1) | 48.4 | (2.6) | (40.8) | (7.4) | 72.3 | (10.7) | (0.5) | 3.7 | 62.8 | 10.7 | 34.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | 1.4 | - | - | - | - | - | - | - |
| Other Operating Activities | - | (3.1) | (20.7) | (20.0) | (12.9) | (6.1) | 15.3 | - | - | - | - | - | - | (1.0) | - | (0.5) | (7.6) | 0.0 | - |
| Cash From Operating Activities | - | 845.3 | 1,266.7 | 1,047.8 | 1,135.0 | 1,001.9 | 1,128.0 | 923.0 | 1,241.7 | 1,033.9 | 1,040.0 | 992.0 | 746.9 | 637.8 | 517.8 | 490.5 | 485.5 | 558.8 | 271.6 |
| 96.9 |
| 89.8 |
| 97.0 |
| 125.9 |
| Acquisitions | - | - | - | 0.0 | 0.0 | 3,396.2 | 270.8 | 0.0 | 857.7 | 520.5 | 280.9 | 770.6 | 466.2 | 665.4 | 0.2 | 7.2 | 28.1 | 0.7 | 27.2 |
| Divestitures | - | 13.1 | 25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 479.8 | 0.0 | 135.9 | 110.1 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 6.9 | 6.1 | 0.0 | - | 4.4 | 2.6 | 14.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 2.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (298.6) | (236.9) | (689.5) | (258.0) | (3,625.8) | (656.3) | 220.2 | (1,235.4) | (587.2) | (408.5) | (900.9) | (616.8) | (691.1) | (106.8) | (171.0) | (258.5) | (85.2) | (154.2) |
| 0.0 |
| 0.0 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | 374.8 | 0.2 | 0.0 | 0.0 | - | - | - | - | 350.0 | 0.0 | 0.0 | 0.1 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 12.3 | 0.0 | 20.0 | 12.4 | 174.2 | 46.9 | 94.5 | 87.9 | 24.9 | 58.9 | 70.8 | 61.4 | 152.9 | 69.6 | 38.1 | 69.6 |
| Dividends Paid | - | 633.2 | 615.0 | 592.9 | 557.8 | 523.1 | 487.4 | 437.1 | 388.1 | 346.0 | 296.5 | 250.8 | 203.2 | 174.3 | 152.2 | 130.0 | 109.4 | 101.4 | 95.5 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.1) | 1.3 | 0.8 | 1.3 |
| Cash From Financing Activities | - | (614.0) | (1,030.1) | (600.1) | (486.7) | 1,520.5 | 566.2 | (926.2) | 11.6 | (418.8) | (557.3) | (70.6) | (229.4) | (195.5) | (192.7) | (325.5) | (144.5) | (243.1) | (112.4) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (71.2) | 5.3 | (245.6) | 368.6 | (1,100.8) | 1,041.4 | 213.8 | 15.0 | 29.0 | 67.9 | 13.1 | (99.8) | (248.4) | - | - | 82.6 | 230.5 | 5.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 395.7 |
| 461.8 |
| 145.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | 254.3 | 1,227.0 | 812.6 | 784.5 | - | - | - | - | 291.1 | 395.7 | 461.8 | - |
| 4.4 |
| 4.0 |
| 4.0 |
| 4.1 |
| 4.1 |
| 3.4 |
| 2.7 |
| 2.7 |
| 2.6 |
| 3.1 |
| 3.2 |
| 3.1 |
| 3.3 |
| 3.0 |
| 3.3 |
| 2.2 |
| 2.1 |
| 2.0 |
| 2.1 |
| 1.9 |
| 2.5 |
| 1.9 |
| 2.1 |
| - |
| - |
| 7.8 |
| 3.3 |
| 3.7 |
| 6.2 |
| 9.3 |
| 3.0 |
| 3.2 |
| 5.6 |
| 7.9 |
| 2.9 |
| 6.3 |
| 4.1 |
| 7.3 |
| 1.8 |
| 2.0 |
| 4.6 |
| 7.2 |
| 1.7 |
| 1.9 |
| 7.0 |
| 7.2 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (68.9) |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| (36.3) |
| - |
| - |
| - |
| (69.6) |
| - |
| - |
| - |
| (36.5) |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| 17.5 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| (124.1) |
| - |
| - |
| - |
| (136.0) |
| - |
| - |
| - |
| (147.3) |
| - |
| - |
| - |
| (58.1) |
| - |
| - |
| - |
| (178.2) |
| - |
| - |
| - |
| (27.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 383.8 |
| - |
| - |
| - |
| 205.7 |
| - |
| - |
| - |
| 188.4 |
| - |
| - |
| - |
| 187.4 |
| - |
| - |
| - |
| 304.2 |
| - |
| - |
| - |
| 195.2 |
| - |
| - |
| - |
| 278.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 858.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 135.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (49.7) |
| - |
| - |
| - |
| (39.3) |
| - |
| - |
| - |
| (60.5) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (905.3) |
| - |
| - |
| - |
| 105.6 |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| - |
| - |
| - |
| 125.5 |
| - |
| - |
| - |
| 112.2 |
| - |
| - |
| - |
| 100.1 |
| - |
| - |
| - |
| 89.8 |
| - |
| - |
| - |
| 76.6 |
| - |
| - |
| - |
| 66.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (124.0) |
| - |
| - |
| - |
| (134.8) |
| - |
| - |
| - |
| (77.9) |
| - |
| - |
| - |
| (128.9) |
| - |
| - |
| - |
| 538.2 |
| - |
| - |
| - |
| (99.8) |
| - |
| - |
| - |
| (227.5) |
| - |
| 37.2 |
| - |
| - |
| - |
| 51.5 |
| - |
| - |
| - |
| 53.6 |
| - |
| - |
| - |
| (58.3) |
| - |
| - |
| - |
| 194.7 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 625.2 |
| - |
| - |
| - |
| 157.4 |
| - |
| - |
| - |
| - |