| (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 | 356.4 | 300.7 | (29.5) | 273.2 | 318.6 | 270.7 | 255.3 | 243.8 | 288.8 | 217.6 | 224.3 | 285.5 | 338.9 | 319.1 | 232.3 | 160.5 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 900.9 | 863.0 | 1,058.6 | 1,066.3 | 845.7 | 459.9 | 472.6 | 559.9 | 439.5 | 238.9 | 191.9 | 168.8 | 178.0 | 181.9 | 151.9 | 170.4 | (56.9) | 47.5 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 406.8 | 393.4 | 308.5 | 247.0 | 199.8 | 151.4 | 109.7 | 95.8 | 87.7 | 84.1 | 75.9 | 73.4 | 58.0 | 44.5 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 570.4 | 562.5 | 403.3 | 306.6 | 216.0 | 155.5 | 156.4 | 132.7 | 111.9 | 127.6 | 72.6 | 89.6 | 78.2 | 54.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (981.8) | (284.9) | 109.3 | 1,639.0 | 237.1 | 634.4 | 467.5 | 448.9 | 341.4 | 261.3 | 206.9 | 142.6 | 81.9 | 199.5 | 406.0 | ||
| 133.7 |
| 108.1 |
| 103.1 |
| 119.1 |
| 129.6 |
| 111.5 |
| 103.8 |
| 101.7 |
| 155.6 |
| 126.7 |
| 131.7 |
| 146.1 |
| 155.4 |
| 120.3 |
| 106.9 |
| 118.8 |
| 93.5 |
| 64.1 |
| 58.1 |
| 68.4 |
| 48.2 |
| 41.7 |
| 52.0 |
| 47.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 105.8 | 105.1 | 99.7 | 96.2 | 92.4 | 92.0 | 78.3 | 71.0 | 67.2 | 67.9 | 64.6 | 58.4 | 56.1 | 54.2 | 51.7 | 48.5 | 45.5 | 40.8 | 38.4 | 36.7 | 35.5 | 28.6 | 27.5 | 26.9 | 26.6 | 25.7 | 24.1 | 22.6 | 23.5 | 21.9 | 22.8 | 22.2 | 20.7 | 20.1 | 22.0 | 21.2 | 20.7 | 19.8 | 18.4 | 18.7 |
| Amortization Of Intangibles | 67.2 | 82.2 | 64.7 | 46.1 | 43.5 | 42.6 | 32.5 | 30.6 | 29.6 | 28.6 | 27.8 | 26.7 | 24.1 | 22.5 | 22.7 | 21.2 | ||||||||||||||||||||||||
| Stock-Based Compensation | 23.1 | - | - | - | 19.2 | - | - | - | 23.3 | - | - | - | 18.6 | - | - | - | 13.3 | |||||||||||||||||||||||
| Deffered Income Tax | (21.9) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.2) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (72.6) | - | - | - | (106.8) | - | - | - | (115.1) | - | - | - | (90.0) | - | - | - | (17.2) | |||||||||||||||||||||||
| Change In Other Working Capital | 53.9 | - | - | - | 100.0 | - | - | - | 59.1 | - | - | - | 52.3 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (3.1) | - | - | - | (2.5) | - | - | - | (9.1) | - | - | - | (10.2) | - | - | - | (1.3) | |||||||||||||||||||||||
| Cash From Operating Activities | 290.4 | - | - | - | 339.8 | - | - | - | 425.9 | - | - | - | (205.9) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 165.8 | - | - | - | 119.5 | - | - | - | 121.0 | - | - | - | 101.3 | - | - | - | 73.5 | - | - | - | 41.1 | - | - | - | 34.0 | - | - | - | 30.3 | - | - | - | 22.9 | - | - | - | 30.7 | - | - | - |
| Acquisitions | 131.4 | - | - | - | 78.3 | - | - | - | 10.2 | - | - | - | 251.3 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (311.5) | - | - | - | (199.2) | - | - | - | (129.9) | - | - | - | (350.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 100.2 | - | - | - | 70.0 | - | - | - | 275.0 | - | - | - | 50.0 | |||||||||||||||||||||||
| Dividends Paid | 24.1 | - | - | - | 22.4 | - | - | - | 22.4 | - | - | - | 23.6 | - | - | - | 20.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (127.7) | - | - | - | 30.0 | - | - | - | (49.8) | - | - | - | (197.9) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 124.6 | - | - | - | 220.3 | - | - | - | 304.9 | - | - | - | (307.2) | - | - | - | (148.7) | - | - | - | 19.3 | - | - | - | 347.2 | - | - | - | 4.9 | - | - | - | (45.3) | - | - | - | (23.5) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 32.3 |
| 33.8 |
| 49.0 |
| 69.3 |
| Amortization Of Intangibles | 260.3 | 236.6 | 135.2 | 107.2 | 87.6 | 79.3 | 67.4 | 65.3 | 60.3 | 38.3 | 38.0 | 38.2 | 38.9 | 39.0 | 39.5 | 39.0 | 37.0 | 39.0 |
| Stock-Based Compensation | - | 79.4 | 91.8 | 68.7 | 52.6 | 44.2 | 34.0 | 32.9 | 29.2 | 28.5 | 24.9 | 29.2 | 27.6 | 24.7 | 21.1 | 18.3 | 237.1 | 8.1 |
| Deffered Income Tax | - | 52.9 | (76.2) | (68.5) | (93.3) | 18.5 | (23.7) | (18.6) | (1.8) | (9.4) | (11.6) | (30.2) | (24.1) | (28.9) | (12.2) | (8.4) | (21.6) | (41.5) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.8 | 0.8 | 1.3 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 161.3 | 37.0 | 31.3 | 50.7 | 12.4 | (6.6) | 0.3 | 44.0 | 66.4 | 33.5 | 50.1 | (8.1) | 48.1 | 20.7 | (21.0) | 15.3 | (0.2) |
| Change In Other Working Capital | - | 413.3 | 435.3 | 213.0 | 148.3 | 136.2 | 126.6 | 93.6 | 51.7 | 23.2 | 30.0 | 30.7 | 45.5 | 19.5 | 52.2 | 7.8 | 3.9 | 8.1 |
| Other Operating Activities | - | 4.9 | 25.3 | (11.2) | (14.9) | 10.0 | 12.7 | 11.4 | (5.4) | 8.3 | 2.8 | (1.3) | (0.6) | (1.6) | (0.5) | (1.5) | 0.2 | 0.3 |
| Cash From Operating Activities | - | (411.4) | 277.6 | 512.6 | 1,945.6 | 453.1 | 789.9 | 623.9 | 581.6 | 453.3 | 388.9 | 279.5 | 232.2 | 160.1 | 254.3 | 442.4 | (22.9) | 271.2 |
| 36.3 |
| 23.1 |
| 8.3 |
| Acquisitions | - | 1,787.6 | 1,020.2 | 453.5 | 56.5 | 245.9 | 30.6 | 25.9 | 27.9 | 160.3 | 0.0 | 0.0 | 0.0 | 0.0 | 43.7 | 42.0 | 0.0 | 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2,386.6) | (1,592.1) | (860.2) | (376.4) | (458.6) | (187.5) | (181.0) | (161.8) | (437.7) | (126.7) | (74.9) | (93.1) | (74.8) | (91.7) | (65.6) | (39.2) | (13.7) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | 10.7 | 411.3 | 15.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 1,725.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 41.8 | 0.0 |
| Common Stock Repurchased | - | 100.0 | 170.1 | 1,100.1 | 325.0 | 90.0 | 150.0 | 500.4 | 417.9 | 113.7 | 25.0 | 390.8 | 275.1 | 219.1 | 199.1 | 89.0 | 0.0 | 0.2 |
| Dividends Paid | - | 94.4 | 89.7 | 92.2 | 79.8 | 80.1 | 79.1 | 82.6 | 88.4 | 90.3 | 89.1 | 95.8 | 95.6 | 68.0 | 248.8 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (3.3) | 0.0 | 0.0 | - | - | - |
| Cash From Financing Activities | - | 3,168.7 | 1,417.4 | (208.5) | (504.3) | 278.8 | (275.2) | (533.2) | (483.4) | 51.4 | (127.4) | 107.7 | (243.4) | (35.0) | (417.1) | (75.3) | 102.7 | (98.1) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 370.7 | 102.9 | (556.1) | 1,064.9 | 273.3 | 327.3 | (90.3) | (63.5) | 67.0 | 134.9 | 312.2 | (104.3) | 50.3 | (254.5) | 301.6 | 40.6 | 159.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (46.0) |
| 262.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 21.2 |
| 20.4 |
| 21.5 |
| 19.9 |
| 17.4 |
| 17.3 |
| 16.8 |
| 16.7 |
| 16.6 |
| 16.6 |
| 16.3 |
| 16.2 |
| 16.2 |
| 15.7 |
| 15.7 |
| 15.7 |
| 13.2 |
| 10.0 |
| 9.4 |
| 9.5 |
| 9.5 |
| 9.5 |
| 9.5 |
| 9.5 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (48.7) |
| - |
| - |
| - |
| (27.8) |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (19.8) |
| - |
| - |
| - |
| 38.6 |
| - |
| - |
| - |
| 25.1 |
| - |
| - |
| - |
| 51.7 |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| (75.1) |
| - |
| - |
| - |
| 60.4 |
| - |
| - |
| - |
| 381.2 |
| - |
| - |
| - |
| 35.2 |
| - |
| - |
| - |
| (22.3) |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (74.7) |
| - |
| - |
| - |
| (39.9) |
| - |
| - |
| - |
| (36.5) |
| - |
| - |
| - |
| (30.3) |
| - |
| - |
| - |
| (21.7) |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 150.0 |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| 53.8 |
| - |
| - |
| - |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (175.4) |
| - |
| - |
| - |
| (67.5) |
| - |
| - |
| - |
| (112.8) |
| - |
| - |
| - |
| (139.1) |
| - |
| - |
| - |
| (55.8) |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |