| (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 | 219.1 | (899.7) | 356.4 | 197.4 | 171.1 | 209.3 | 55.0 | 132.2 | 141.5 | (742.3) | 131.4 | 132.2 | 145.0 | 187.8 | 177.4 | 121.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (126.8) | (174.8) | 538.0 | (333.7) | 683.9 | 1,393.0 | 524.8 | 564.7 | 882.8 | 1,127.3 | 854.2 | 968.1 | 988.1 | 940.3 | 677.1 | 729.7 | 465.7 | 322.5 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 155.9 | 179.6 | 182.8 | 195.3 | 205.3 | 203.5 | 177.6 | 142.1 | 116.8 | 101.2 | 93.6 | 89.4 | 88.4 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 84.3 | 69.1 | 164.3 | 192.9 | 108.8 | 115.0 | 124.3 | 102.5 | 111.7 | 147.7 | 124.5 | 133.2 | 88.2 | 99.3 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 992.7 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 495.5 | 0.0 | 981.5 | 595.1 | 0.0 | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 45.5 | (30.3) | 24.0 | (68.6) | (32.2) | 27.5 | 17.7 | (43.8) | 99.8 | (132.2) | (74.8) | (52.7) | 14.7 | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 1,441.0 | 1,120.9 | 1,136.5 | 510.3 | 969.3 | 1,115.3 | 992.3 | 726.3 | 1,046.1 | 506.3 | 1,003.9 | 1,067.2 | 692.0 | 720.0 | |||||
| 197.7 |
| 426.8 |
| 330.1 |
| 368.3 |
| 267.8 |
| 211.1 |
| 191.7 |
| 40.5 |
| 81.5 |
| 179.8 |
| 167.1 |
| 40.1 |
| 177.7 |
| 114.2 |
| 269.6 |
| 245.1 |
| 253.9 |
| 408.2 |
| 267.5 |
| 239.6 |
| 212.0 |
| 226.5 |
| 241.2 |
| 225.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 33.2 | - | - | - | 41.5 | - | - | - | 45.1 | - | - | - | 46.8 | - | - | - | 49.5 | - | - | - | 51.1 | - | - | - | 48.4 | - | - | - | 36.3 | - | - | - | 33.6 | - | - | - | 26.3 | - | - | - |
| Amortization Of Intangibles | 8.1 | 8.7 | 9.0 | 9.7 | 10.1 | 10.9 | 11.2 | 11.4 | 11.3 | 11.4 | 11.3 | 13.1 | 14.1 | 19.4 | 14.5 | 14.8 | ||||||||||||||||||||||||
| Stock-Based Compensation | 34.0 | - | - | - | 15.2 | - | - | - | 21.1 | - | - | - | 37.8 | - | - | - | 29.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | (365.1) | - | - | - | 70.7 | - | - | - | (137.7) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | (689.4) | - | - | - | (326.6) | - | - | - | (770.1) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (0.7) | - | - | - | (25.9) | - | - | - | 35.3 | - | - | - | 27.4 | - | - | - | (45.5) | |||||||||||||||||||||||
| Cash From Operating Activities | 212.6 | - | - | - | (84.6) | - | - | - | (54.4) | - | - | - | (98.9) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 14.2 | - | - | - | 23.4 | - | - | - | 21.0 | - | - | - | 38.1 | - | - | - | 23.9 | - | - | - | 20.3 | - | - | - | 19.2 | - | - | - | 21.1 | - | - | - | 20.6 | - | - | - | 27.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (733.2) | - | - | - | (92.0) | - | - | - | (287.3) | - | - | - | 45.5 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 69.2 | - | - | - | 43.1 | - | - | - | 20.4 | - | - | - | 27.7 | - | - | - | 232.5 | |||||||||||||||||||||||
| Dividends Paid | 95.3 | - | - | - | 92.5 | - | - | - | 90.2 | - | - | - | 85.7 | - | - | - | 77.8 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 271.3 | - | - | - | 529.3 | - | - | - | (148.3) | - | - | - | (178.5) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (14.0) | - | - | - | 20.4 | - | - | - | (14.1) | - | - | - | 11.7 | - | - | - | (20.4) | - | - | - | (8.6) | - | - | - | (33.7) | - | - | - | 8.8 | - | - | - | 37.5 | - | - | - | 14.4 | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 198.4 | - | - | - | (108.0) | - | - | - | (75.4) | - | - | - | (137.0) | - | - | - | (399.3) | - | - | - | (47.2) | - | - | - | (96.2) | - | - | - | (141.5) | - | - | - | (72.8) | - | - | - | 99.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 481.7 |
| 673.6 |
| 95.0 |
| 117.4 |
| 96.7 |
| 77.6 |
| 67.6 |
| 84.1 |
| Amortization Of Intangibles | 35.5 | 37.5 | 44.8 | 49.9 | 63.8 | 62.9 | 62.5 | 52.7 | 29.7 | 17.4 | 13.9 | 10.6 | 12.6 | 17.1 | 29.6 | 42.2 | 30.3 | 12.6 | - | - |
| Stock-Based Compensation | - | 80.0 | 104.6 | 114.6 | 106.2 | 140.1 | 188.5 | 207.5 | 172.4 | 175.3 | 159.7 | 150.3 | 138.0 | 133.1 | 136.4 | 115.1 | 117.8 | 90.8 | 97.7 | 105.2 |
| Deffered Income Tax | - | (385.3) | (38.1) | (309.2) | 48.3 | 79.7 | 81.3 | 22.1 | 37.5 | (51.7) | 15.4 | (7.8) | (29.4) | 35.7 | 27.7 | 67.6 | 19.7 | 9.8 | 31.7 | - |
| Asset Impairments | - | - | - | - | - | 0.0 | 17.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | 0.0 | 0.0 | 1.5 | 6.9 | 11.3 | 1.5 | 3.8 | 13.0 | 3.6 | 5.3 | 9.4 | 9.9 | 5.9 | 10.7 | - |
| Change In Accounts Receivable | - | - | - | (448.7) | (912.8) | (5,581.2) | (3,744.4) | (934.3) | (944.4) | 3,419.4 | 3,392.2 | 4,489.9 | 265.8 | 593.1 | (113.8) | (213.4) | 223.3 | 468.4 | 1,118.8 | (79.6) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | (621.7) | (1,284.3) | (5,875.5) | (3,812.7) | (748.9) | (997.5) | 3,440.7 | 3,403.9 | 4,517.0 | 165.9 | 654.7 | (121.2) | (431.2) | 243.0 | 305.1 | (1,259.8) | 180.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 52.4 | 45.1 | 97.3 | (139.5) | 120.5 | 44.9 | 65.7 | (40.0) | 39.4 | 22.9 | (1.5) | 28.1 | 34.4 | 8.3 | 49.0 | 15.6 | 7.8 | - | - |
| Cash From Operating Activities | - | 1,525.3 | 1,190.0 | 1,300.8 | 703.2 | 1,078.1 | 1,230.3 | 1,116.6 | 828.8 | 1,157.8 | 654.0 | 1,128.4 | 1,200.4 | 780.2 | 819.3 | 964.8 | 379.2 | 362.7 | 525.5 | 915.5 |
| 107.0 |
| 89.6 |
| 39.5 |
| 84.1 |
| 36.7 |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | (290.5) | 1,469.3 | 299.2 | 121.9 | 0.0 | 0.0 | 0.0 | 0.0 | 14.9 | 749.6 | 0.0 | - | - |
| Divestitures | - | 236.5 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | 60.8 | 137.0 | 0.0 | - | - | 0.0 | 0.0 | 1.6 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | 0.0 | (46.2) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (974.4) | 68.4 | (244.3) | (375.6) | (847.9) | (859.6) | (1,432.8) | (2,898.7) | (974.4) | (1,005.9) | (664.8) | (1,827.2) | (239.9) | (82.4) | 348.1 | (337.8) | (102.4) | (98.4) | (48.2) |
| 0.0 |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 441.8 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 123.6 | 79.3 | 187.5 | 244.7 | 60.9 | - | 110.8 | 0.0 | 63.8 | 535.0 | 623.7 | 269.6 | 470.5 | 265.0 | 436.5 | 192.2 | 0.0 | 313.4 | 716.0 |
| Dividends Paid | - | 377.3 | 371.5 | 357.9 | 334.8 | 307.7 | 357.4 | 529.1 | 490.6 | 471.6 | 460.4 | 454.5 | 424.0 | 379.7 | 289.0 | 220.9 | 197.9 | 168.9 | 207.1 | 155.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (149.5) | (1,661.6) | (585.4) | (966.9) | 117.3 | (285.9) | 201.3 | 1,540.0 | 169.0 | 470.1 | (51.6) | 862.5 | (59.3) | (645.9) | (1,322.1) | (65.9) | (100.7) | (666.4) | (740.8) |
| 17.1 |
| (3.9) |
| 3.0 |
| 17.2 |
| (91.3) |
| 10.4 |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 481.0 | 91.0 | (9.2) | (24.5) | 159.6 | (239.3) | 126.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 857.8 |
| 289.6 |
| 323.2 |
| 441.4 |
| 878.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 15.1 |
| 15.4 |
| 15.6 |
| 16.0 |
| 15.9 |
| 15.7 |
| 15.7 |
| 15.2 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| - |
| - |
| - |
| 47.4 |
| - |
| - |
| - |
| 49.8 |
| - |
| - |
| - |
| 40.9 |
| - |
| - |
| - |
| 49.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,742.9) |
| - |
| - |
| - |
| (1,223.3) |
| - |
| - |
| - |
| 720.3 |
| - |
| - |
| - |
| (26.4) |
| - |
| - |
| - |
| 1,157.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,018.1) |
| - |
| - |
| - |
| (1,742.1) |
| - |
| - |
| - |
| 406.3 |
| - |
| - |
| - |
| (377.5) |
| - |
| - |
| - |
| 956.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.1 |
| - |
| - |
| - |
| (106.5) |
| - |
| - |
| - |
| 31.1 |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| (375.4) |
| - |
| - |
| - |
| (26.9) |
| - |
| - |
| - |
| (77.0) |
| - |
| - |
| - |
| (120.4) |
| - |
| - |
| - |
| (52.2) |
| - |
| - |
| - |
| 126.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (79.1) |
| - |
| - |
| - |
| (139.9) |
| - |
| - |
| - |
| (452.0) |
| - |
| - |
| - |
| (333.4) |
| - |
| - |
| - |
| (297.8) |
| - |
| - |
| - |
| (43.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| - |
| 31.5 |
| - |
| - |
| - |
| 78.6 |
| - |
| - |
| - |
| 39.3 |
| - |
| - |
| - |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| 71.5 |
| - |
| - |
| - |
| 140.9 |
| - |
| - |
| - |
| 120.1 |
| - |
| - |
| - |
| 119.6 |
| - |
| - |
| - |
| 114.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (55.3) |
| - |
| - |
| - |
| 137.8 |
| - |
| - |
| - |
| 96.3 |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| (44.6) |
| - |
| - |
| - |
| (223.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |