| (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 | 222.3 | 242.2 | 35.4 | 240.8 | 210.9 | 398.6 | 415.0 | 229.5 | 210.5 | 208.6 | 180.0 | 198.0 | 295.8 | 256.8 | 173.5 | 204.9 | ||||||||||||||||||||||||
| (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 | 740.6 | 729.2 | 1,253.7 | 882.5 | 807.8 | 793.6 | 266.7 | 233.3 | 122.5 | 3.3 | 193.6 | 175.6 | 183.8 | 182.8 | 165.9 | 136.9 | 96.3 | 83.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 195.0 | 200.3 | 202.3 | 191.1 | 191.9 | 212.4 | 219.0 | 211.8 | 255.6 | 240.2 | 62.0 | 47.1 | 39.4 | 34.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 799.9 | 0.0 | 0.0 | 0.0 | 600.0 | 2,000.0 | 5.0 | 0.0 | 3,025.0 | 715.0 | 440.0 | 400.0 | 205.6 | 35.0 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 53.9 | (57.5) | (0.0) | (18.4) | (26.4) | 28.6 | 3.6 | (6.5) | 25.9 | (5.6) | (27.8) | (34.0) | (1.2) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 172.5 |
| 209.4 |
| 148.9 |
| 271.2 |
| 164.1 |
| 119.6 |
| 17.0 |
| 55.1 |
| 75.1 |
| 67.7 |
| 41.4 |
| 103.4 |
| 20.8 |
| 84.0 |
| 11.8 |
| 46.3 |
| (19.6) |
| 107.3 |
| (48.2) |
| (92.3) |
| 36.4 |
| 66.5 |
| 30.5 |
| 51.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 45.4 | 47.9 | 51.0 | 50.7 | 50.8 | 51.2 | 51.3 | 50.5 | 49.3 | 96.2 | 24.5 | 23.7 | 46.6 | 97.8 | 22.9 | 22.9 | 48.3 | 104.9 | 25.4 | 25.9 | 56.3 | 118.8 | 22.7 | 22.7 | 54.7 | 117.5 | 20.7 | 20.1 | 53.5 | 153.5 | 17.3 | 16.7 | 68.1 | 188.2 | 17.3 | 18.1 | 16.5 | 28.4 | 9.5 | 9.0 |
| Amortization Of Intangibles | 20.1 | 20.0 | 20.2 | 20.2 | 21.9 | 22.1 | 22.2 | 22.9 | 23.0 | 22.8 | 24.0 | 22.9 | 22.7 | 24.3 | 24.4 | 24.8 | ||||||||||||||||||||||||
| Stock-Based Compensation | 45.9 | 32.2 | 30.5 | 43.0 | 50.2 | 30.2 | 34.4 | 39.7 | 50.5 | 25.4 | 27.1 | 32.3 | 45.0 | 12.9 | 21.0 | 24.5 | 32.1 | |||||||||||||||||||||||
| Deffered Income Tax | 2.0 | - | - | - | (29.7) | - | - | - | (17.8) | - | - | - | (7.9) | - | - | - | (7.5) | |||||||||||||||||||||||
| Asset Impairments | - | - | 150.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (270.9) | - | - | - | (211.6) | - | - | - | (18.2) | - | - | - | (36.2) | - | - | - | ||||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (394.0) | - | - | - | (350.1) | - | - | - | (263.7) | - | - | - | (282.3) | - | - | - | (321.0) | |||||||||||||||||||||||
| Change In Other Working Capital | 7.9 | - | - | - | 15.6 | - | - | - | 24.3 | - | - | - | 14.8 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 391.0 | - | - | - | 313.5 | - | - | - | 188.8 | - | - | - | 164.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 2.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 104.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 158.7 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 84.4 | - | - | - | (25.6) | - | - | - | (24.7) | - | - | - | 137.6 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 35.0 | - | - | - | 0.0 | - | - | - | 955.0 | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | - | - | - | 274.4 | - | - | - | 1.8 | - | - | - | 1.3 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 534.6 | 498.5 | 1,055.5 | 274.5 | 162.7 | 102.0 | 68.7 | 339.6 | 225.1 | 158.4 | 209.4 | 131.5 | 106.9 | 17.3 | 96.5 | 478.8 | 451.1 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (527.5) | - | - | - | (152.9) | - | - | - | (219.7) | - | - | - | (101.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (3.5) | - | - | - | 22.9 | - | - | - | (27.7) | - | - | - | (5.5) | - | - | - | (5.4) | - | - | - | (8.1) | - | - | - | (15.7) | - | - | - | 0.8 | - | - | - | 3.6 | - | - | - | 6.0 | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 103.9 |
| 29.8 |
| 32.1 |
| 35.9 |
| 27.0 |
| 27.5 |
| Amortization Of Intangibles | 80.5 | 82.3 | 90.2 | 92.5 | 98.5 | 109.6 | 125.1 | 129.7 | 187.0 | 176.3 | 24.8 | 13.3 | 8.2 | 5.4 | 4.4 | 6.5 | 10.5 | 1.6 | 1.6 |
| Stock-Based Compensation | 151.6 | 155.9 | 154.8 | 129.8 | 90.6 | 98.6 | 62.5 | 69.0 | 66.2 | 78.9 | 46.7 | 46.1 | 38.8 | 34.7 | 36.4 | 32.9 | 32.6 | 26.1 | 20.7 |
| Deffered Income Tax | - | 6.0 | (159.0) | (61.8) | (35.7) | (34.9) | (43.0) | (71.5) | (0.1) | (216.3) | (2.0) | (0.0) | 0.6 | 16.9 | (0.2) | (1.0) | (2.6) | 5.0 | 2.6 |
| Asset Impairments | - | 150.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (38.0) | 137.8 | 24.7 | 240.7 | 145.3 | (99.4) | 66.7 | 115.0 | 368.5 | 68.7 | 44.5 | 76.4 | 28.1 | 38.6 | 58.9 | (48.2) | (25.3) | (21.0) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (10.8) | 29.4 | (28.5) | (101.9) | 121.2 | 111.9 | (54.6) | 55.2 | 186.8 | 56.4 | 82.5 | 96.6 | 41.9 | 37.4 | 44.1 | 59.6 | (5.5) | 28.2 |
| Change In Other Working Capital | - | 30.9 | 43.5 | 34.5 | (8.4) | 18.3 | 9.0 | 27.3 | (11.5) | 18.5 | (20.0) | 14.7 | 7.1 | 5.3 | (15.1) | (4.4) | (34.1) | (0.5) | (2.9) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,290.4 | 1,484.9 | 1,155.7 | 1,101.4 | 1,312.5 | 903.3 | 565.4 | 471.2 | 254.5 | 365.6 | 345.6 | 346.8 | 315.7 | 279.8 | 255.6 | 205.5 | 161.9 | 184.4 |
| - |
| - |
| - |
| - |
| Acquisitions | - | 0.0 | 2.0 | 3.8 | 9.5 | 22.9 | 0.0 | 26.0 | 15.9 | 2,641.8 | 48.2 | 196.2 | 124.3 | 0.0 | 10.3 | 0.0 | 12.2 | 104.5 | - |
| Divestitures | - | 0.0 | 0.0 | 161.1 | 0.0 | 0.0 | 0.0 | 0.0 | 526.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | 7.8 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | 0.0 | 0.0 | (2.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (115.1) | (103.7) | 54.2 | (117.6) | (80.5) | (83.9) | (160.9) | 384.1 | (2,752.5) | (98.1) | (242.4) | (162.8) | (36.5) | (54.7) | (42.0) | (33.8) | (119.7) | (16.5) |
| 200.0 |
| 78.0 |
| 180.0 |
| Debt Repaid | - | 0.0 | 274.4 | 7.8 | 5.9 | 107.9 | 2,058.5 | 102.6 | 571.0 | 404.4 | 835.0 | 20.0 | 200.0 | 205.6 | 30.0 | 20.2 | 313.6 | 165.3 | 157.8 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 2,363.1 | 1,991.1 | 735.4 | 606.2 | 1,043.7 | 1,655.5 | 176.3 | 199.0 | 260.8 | 41.3 | 59.0 | 509.0 | 432.0 | 181.7 | 111.3 | 212.0 | 99.8 | 3.7 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,439.7) | (710.1) | (588.9) | (1,027.4) | (1,157.6) | (416.2) | (286.0) | (1,257.1) | 2,539.8 | (174.7) | (67.7) | (208.7) | (153.9) | (72.6) | (186.6) | (171.6) | (73.8) | (119.8) |
| 4.5 |
| (4.5) |
| 3.5 |
| 7.2 |
| (17.1) |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 125.3 | 152.6 | 27.1 | 0.1 | (31.5) | 48.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 25.1 |
| 25.8 |
| 27.1 |
| 26.2 |
| 30.5 |
| 30.4 |
| 31.2 |
| 31.2 |
| 32.2 |
| 32.2 |
| 31.7 |
| 32.2 |
| 33.7 |
| 34.4 |
| 50.9 |
| 50.1 |
| 51.6 |
| 53.3 |
| 51.2 |
| 65.5 |
| 6.3 |
| 6.2 |
| 6.2 |
| 6.2 |
| 16.9 |
| 19.4 |
| 26.2 |
| 36.1 |
| 6.2 |
| 15.5 |
| 15.7 |
| 25.1 |
| 11.1 |
| 13.0 |
| 13.1 |
| 31.8 |
| 10.1 |
| 10.7 |
| 14.4 |
| 31.0 |
| 11.0 |
| 14.4 |
| 31.0 |
| 22.6 |
| 10.6 |
| 9.5 |
| 11.1 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 25.5 |
| - |
| - |
| - |
| (25.5) |
| - |
| - |
| - |
| (39.2) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.7) |
| - |
| - |
| - |
| (54.2) |
| - |
| - |
| - |
| (135.7) |
| - |
| - |
| - |
| (78.4) |
| - |
| - |
| - |
| (56.8) |
| - |
| - |
| - |
| 57.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (272.5) |
| - |
| - |
| - |
| (269.5) |
| - |
| - |
| - |
| (218.2) |
| - |
| - |
| - |
| (133.1) |
| - |
| - |
| - |
| (109.0) |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 28.5 |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.8 |
| - |
| - |
| - |
| 157.3 |
| - |
| - |
| - |
| 55.7 |
| - |
| - |
| - |
| 35.6 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| (29.6) |
| - |
| - |
| 148.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 406.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (17.3) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (24.5) |
| - |
| - |
| - |
| (22.4) |
| - |
| - |
| - |
| (16.7) |
| - |
| - |
| - |
| (121.9) |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| 304.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.7 |
| 355.5 |
| 684.9 |
| 398.5 |
| 100.2 |
| 2.3 |
| 0.7 |
| 73.2 |
| 57.6 |
| 94.9 |
| 1.7 |
| 44.8 |
| 156.4 |
| 8.1 |
| 67.9 |
| 28.4 |
| 4.2 |
| 3.3 |
| 11.8 |
| 22.0 |
| 6.1 |
| 0.9 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (445.5) |
| - |
| - |
| - |
| (403.2) |
| - |
| - |
| - |
| (68.5) |
| - |
| - |
| - |
| (23.4) |
| - |
| - |
| - |
| (329.1) |
| - |
| - |
| - |
| 917.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (343.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |