| (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 | 274.0 | 514.0 | 331.0 | 266.0 | 249.0 | 437.0 | 285.0 | 363.0 | 288.0 | 469.0 | 303.0 | 297.0 | 289.0 | 227.0 | 283.0 | 256.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 1,385.0 | 1,360.0 | 1,373.0 | 1,358.0 | 1,091.0 | 966.0 | 279.0 | 191.0 | 259.0 | 1,277.0 | 72.0 | 387.0 | 357.0 | 226.6 | 177.5 | 241.8 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 1,167.0 | 1,144.0 | 1,114.0 | 1,125.0 | 1,130.0 | 1,264.0 | 1,287.0 | 1,202.0 | 1,141.0 | 1,011.0 | 289.0 | 128.0 | 121.0 | 107.5 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 603.0 | 602.0 | 649.0 | 674.0 | 640.0 | 616.0 | 582.0 | 459.0 | 369.0 | 164.0 | 78.0 | 83.0 | 88.3 | 71.3 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | 6,465.0 | 0.0 | 4,000.0 | 1,250.0 | 1,951.0 | 1,591.0 | 1,900.0 | 1,631.0 | 5,242.0 | 466.0 | 2,249.0 | 275.0 | 2,060.8 | 2,441.0 | |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | 79.0 | (68.0) | (4.0) | (75.0) | (52.0) | 31.0 | (5.0) | (60.0) | 53.0 | (86.0) | (50.0) | (40.0) | (17.7) | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 2,051.0 | 2,114.0 | 1,500.0 | 1,586.0 | 2,302.0 | 1,343.0 | 835.0 | 795.0 | 601.0 | 696.0 | 398.0 | 350.0 | 305.0 | 264.4 | |
| 325.0 |
| 318.0 |
| 261.0 |
| 175.0 |
| 212.0 |
| 119.0 |
| 101.0 |
| (23.0) |
| 82.0 |
| 16.0 |
| 57.0 |
| 60.0 |
| 58.0 |
| 69.0 |
| 60.0 |
| 61.0 |
| 69.0 |
| 1,027.0 |
| 88.0 |
| 62.0 |
| 100.0 |
| (221.0) |
| 100.0 |
| 86.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 288.0 | 317.0 | 286.0 | 276.0 | 265.0 | 303.0 | 278.0 | 269.0 | 264.0 | 316.0 | 297.0 | 259.0 | 253.0 | 357.0 | 248.0 | 270.0 | 255.0 | 262.0 | 336.0 | 343.0 | 323.0 | 344.0 | 319.0 | 308.0 | 316.0 | 314.0 | 299.0 | 294.0 | 295.0 | 294.0 | 283.0 | 282.0 | 282.0 | 278.0 | 256.0 | 245.0 | 232.0 | 191.0 | 34.0 | 32.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 65.0 | - | - | - | 72.0 | - | - | - | 56.0 | - | - | - | 75.0 | - | - | - | 30.0 | |||||||||||||||||||||||
| Deffered Income Tax | (38.0) | - | - | - | (41.0) | - | - | - | (66.0) | - | - | - | (27.0) | - | - | - | (10.0) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (18.0) | - | - | - | (1.0) | - | - | - | 12.0 | - | - | - | 4.0 | - | - | - | (11.0) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 183.0 | - | - | - | 124.0 | - | - | - | 81.0 | - | - | - | 68.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 618.0 | - | - | - | 568.0 | - | - | - | 522.0 | - | - | - | 417.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 127.0 | - | - | - | 142.0 | - | - | - | 145.0 | - | - | - | 164.0 | - | - | - | 177.0 | - | - | - | 149.0 | - | - | - | 141.0 | - | - | - | 141.0 | - | - | - | 88.0 | - | - | - | 78.0 | - | - | - |
| Acquisitions | 37.0 | - | - | - | 134.0 | - | - | - | 142.0 | - | - | - | 18.0 | - | - | - | 430.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | 1.0 | - | - | - | 4.0 | - | - | - | 3.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (2.0) | - | - | - | (1.0) | - | - | - | 0.0 | - | - | - | (7.0) | - | - | - | (3.0) | |||||||||||||||||||||||
| Cash From Investing Activities | (196.0) | - | - | - | (305.0) | - | - | - | (314.0) | - | - | - | (222.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 650.0 | - | - | - | 1,985.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 1,751.0 | - | - | - | 800.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 3,998.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 552.0 | - | - | - | 375.0 | - | - | - | 0.0 | - | - | - | 129.0 | - | - | - | 403.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (433.0) | - | - | - | (258.0) | - | - | - | (106.0) | - | - | - | 87.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (22.0) | - | - | - | 33.0 | - | - | - | (34.0) | - | - | - | (4.0) | - | - | - | (18.0) | - | - | - | (32.0) | - | - | - | (30.0) | - | - | - | 19.0 | - | - | - | (20.0) | - | - | - | 24.0 | - | - | - |
| Net Change In Cash | (33.0) | - | - | - | 38.0 | - | - | - | 68.0 | - | - | - | 278.0 | - | - | - | 21.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 491.0 | - | - | - | 426.0 | - | - | - | 377.0 | - | - | - | 253.0 | - | - | - | 331.0 | - | - | - | 718.0 | - | - | - | 22.0 | - | - | - | (28.0) | - | - | - | 94.0 | - | - | - | (22.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 98.3 |
| 92.0 |
| Amortization Of Intangibles | - | 984.0 | 965.0 | 974.0 | 970.0 | 1,117.0 | 1,153.0 | 1,074.0 | 1,016.0 | 886.0 | 210.0 | 67.0 | 58.0 | 51.5 | 46.4 | 35.5 |
| Stock-Based Compensation | - | 247.0 | 206.0 | 217.0 | 194.0 | 170.0 | 95.0 | 146.0 | 113.0 | 106.0 | 106.0 | 38.0 | 30.0 | 22.8 | 25.9 | 14.1 |
| Deffered Income Tax | - | (180.0) | (129.0) | (269.0) | (115.0) | (138.0) | (176.0) | (157.0) | (177.0) | (1,221.0) | 115.0 | 18.0 | (6.0) | (24.2) | 16.6 | (73.2) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 40.0 | 28.0 | 2.0 | 0.0 | 0.0 | 0.0 | 12.3 |
| Gains & Losses On Investments | - | 44.0 | 22.0 | 20.0 | (27.0) | 16.0 | 25.0 | 43.0 | (3.0) | 8.0 | 13.0 | 0.0 | 5.0 | 0.0 | 0.0 | - |
| Change In Accounts Receivable | - | (60.0) | (182.0) | 388.0 | 421.0 | 138.0 | (255.0) | 122.0 | 297.0 | 141.0 | 177.0 | 246.0 | 79.0 | 151.7 | 60.3 | 115.7 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (96.0) | 115.0 | 267.0 | 427.0 | 244.0 | 253.0 | 240.0 | 368.0 | 90.0 | 160.0 | 104.0 | 46.0 | 107.0 | 58.3 | 67.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,654.0 | 2,716.0 | 2,149.0 | 2,260.0 | 2,942.0 | 1,959.0 | 1,417.0 | 1,254.0 | 970.0 | 860.0 | 476.0 | 433.0 | 393.4 | 335.7 | 161.0 |
| 75.7 |
| Acquisitions | - | 1,714.0 | 735.0 | 876.0 | 1,315.0 | 1,458.0 | 177.0 | 588.0 | 309.0 | 854.0 | (1,887.0) | (32.0) | 92.0 | 145.0 | 43.2 | 227.1 |
| Divestitures | - | - | - | - | - | - | - | - | - | 12.0 | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | 40.0 | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.0 | (2.0) | (5.0) | (8.0) | (5.0) | 2.0 | (5.0) | (2.0) | (4.0) | (3.0) | (2.0) | 1.3 | (2.4) | 3.1 | 2.8 |
| Cash From Investing Activities | - | (2,305.0) | (1,444.0) | (1,603.0) | (2,006.0) | (2,103.0) | (796.0) | (1,190.0) | (810.0) | (1,190.0) | 1,731.0 | (67.0) | (173.0) | (236.2) | (132.2) | (224.8) |
| 1,980.0 |
| Debt Repaid | - | 5,193.0 | 172.0 | 2,873.0 | 634.0 | 2,091.0 | 864.0 | 899.0 | 732.0 | 2,883.0 | 1,949.0 | 2,057.0 | 30.0 | 2,444.6 | 1,995.5 | 1,712.7 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | 525.0 | 3.1 | - |
| Common Stock Repurchased | - | 1,244.0 | 1,350.0 | 992.0 | 1,168.0 | 406.0 | 447.0 | 949.0 | 1,405.0 | 2,620.0 | 1,097.0 | 515.0 | 415.0 | 6.4 | 13.4 | 14.3 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 567.9 | 288.3 |
| Other Financing Activities | - | (11.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (150.0) | (878.0) | (382.0) | (329.0) | (1,235.0) | (217.0) | (276.0) | (452.0) | (72.0) | (2,284.0) | (249.0) | (130.0) | 71.0 | (146.9) | (59.3) |
| (5.2) |
| (7.1) |
| Net Change In Cash | - | 278.0 | 326.0 | 160.0 | (150.0) | (448.0) | 977.0 | (54.0) | (68.0) | (239.0) | 221.0 | 110.0 | 90.0 | 210.4 | 51.4 | (130.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 85.3 |
| Free Cash Flow To Equity | - | 3,323.0 | 1,942.0 | 2,627.0 | 2,202.0 | 2,162.0 | 2,070.0 | 1,836.0 | 1,694.0 | 2,960.0 | (787.0) | 590.0 | 595.0 | (78.8) | 709.9 | 352.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| 21.0 |
| 24.0 |
| 29.0 |
| 27.0 |
| 26.0 |
| 71.0 |
| 16.0 |
| 10.0 |
| - |
| - |
| - |
| (39.0) |
| - |
| - |
| - |
| (40.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| (52.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| 188.0 |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| 187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 508.0 |
| - |
| - |
| - |
| 867.0 |
| - |
| - |
| - |
| 163.0 |
| - |
| - |
| - |
| 113.0 |
| - |
| - |
| - |
| 182.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 175.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| (613.0) |
| - |
| - |
| - |
| (176.0) |
| - |
| - |
| - |
| (150.0) |
| - |
| - |
| - |
| (315.0) |
| - |
| - |
| - |
| (120.0) |
| - |
| - |
| - |
| (240.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| - |
| - |
| - |
| 345.0 |
| - |
| - |
| - |
| 145.0 |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 1,316.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.0 |
| - |
| - |
| - |
| (168.0) |
| - |
| - |
| - |
| 107.0 |
| - |
| - |
| - |
| 228.0 |
| - |
| - |
| - |
| (41.0) |
| - |
| - |
| - |
| (176.0) |
| - |
| - |
| - |
| - |
| - |
| 491.0 |
| - |
| - |
| - |
| 90.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (336.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |