| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q4 FY 1631 Dec 2016 | Q3 FY 1630 Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 500.0 | 526.3 | 507.1 | 511.1 | 358.4 | 407.8 | 614.6 | 430.3 | 518.1 | 508.9 | 439.3 | 613.3 | 578.0 | 517.7 | 412.4 | 2,769.0 | ||||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 29 July 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201531 Dec 2015 | FY201431 Dec 2014 | FY201331 Dec 2013 | FY201231 Dec 2012 | FY201131 Dec 2011 | FY201031 Dec 2010 | FY200931 Dec 2009 | FY200831 Dec 2008 | FY200731 Dec 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 2,044.4 | 1,784.3 | 2,072.0 | 2,148.3 | 4,349.1 | 1,953.3 | 1,357.2 | 1,520.5 | 1,711.0 | 1,442.2 | 1,453.6 | 1,311.2 | 1,144.2 | 1,052.5 | 939.3 | 823.8 | ||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 12 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| 653.9 |
| 513.9 |
| 619.7 |
| 490.1 |
| 410.4 |
| 433.0 |
| 351.3 |
| 324.9 |
| 314.9 |
| 366.2 |
| 386.0 |
| 397.9 |
| 370.1 |
| 366.5 |
| 586.2 |
| 378.0 |
| 403.8 |
| 343.0 |
| 389.4 |
| 356.7 |
| 353.7 |
| 342.4 |
| 413.7 |
| 367.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 287.8 | 290.7 | 295.5 | 290.4 | 283.2 | 282.7 | 280.9 | 280.3 | 283.3 | 285.2 | 287.5 | 238.7 | 222.1 | 221.7 | 226.5 | 220.8 | 218.7 | 222.1 | 205.3 | 188.6 | 172.7 | 146.9 | 141.4 | 138.3 | 137.6 | 135.9 | 134.9 | 129.2 | 126.9 | 121.9 | 121.4 | 124.5 | 119.8 | 118.0 | 120.1 | 113.3 | 110.2 | 110.9 | 111.7 | 109.4 |
| Amortization Of Intangibles | 15.5 | 19.2 | 23.7 | 26.5 | 20.5 | 23.3 | 24.2 | 26.6 | 31.0 | 35.8 | 41.3 | 16.0 | 10.8 | 14.6 | 17.0 | 20.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | 12.8 | 11.9 | 9.5 | 9.5 | 10.6 | 10.3 | 12.6 | 10.9 | 10.8 | 10.3 | 10.3 | 9.5 | 11.9 | 9.8 | 12.1 | 13.7 | 16.9 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | (20.7) | - | - | - | (8.7) | - | - | - | 16.2 | - | - | - | (2.9) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | 0.2 | - | - | - | 0.2 | - | - | - | 2.8 | - | - | - | 2.9 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 694.8 | - | - | - | 705.1 | - | - | - | 665.6 | - | - | - | 696.9 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (147.3) | - | - | - | (286.5) | - | - | - | (186.6) | - | - | - | (212.3) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 7.8 | - | - | - | 25.1 | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (731.0) | - | - | - | (578.8) | - | - | - | (577.2) | - | - | - | (564.0) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (183.5) | - | - | - | (160.2) | - | - | - | (98.2) | - | - | - | (79.4) | - | - | - | 206.6 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 672.0 |
| 834.6 |
| 935.2 |
| 457.5 |
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 1,164.4 | 1,151.8 | 1,129.8 | 970.1 | 888.1 | 713.4 | 553.3 | 512.9 | 483.6 | 454.5 | 433.3 | 426.0 | 437.1 | 387.4 | 357.8 | 358.0 | 353.2 | 339.4 | 409.0 | 619.6 |
| Amortization Of Intangibles | 84.9 | 94.0 | 117.6 | 82.7 | 95.2 | 76.6 | 16.1 | 16.8 | 16.6 | 15.0 | 21.7 | 26.1 | 48.4 | 24.1 | 10.5 | 11.9 | ||||
| Stock-Based Compensation | 43.7 | 39.9 | 44.7 | 41.6 | 56.7 | 59.8 | 33.4 | 25.8 | 69.9 | 37.5 | 37.5 | 32.6 | 29.5 | - | - | - | - | |||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 2.2 | 1.0 | - | ||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Other Working Capital | - | 24.6 | 45.0 | 16.4 | (6.2) | (17.7) | (7.0) | (7.7) | 5.8 | (2.3) | (4.7) | (6.1) | 12.8 | (18.4) | (7.9) | (17.7) | ||||
| Other Operating Activities | - | 4.9 | 1.7 | 12.5 | 15.2 | 4.9 | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Operating Activities | - | 3,186.4 | 3,128.3 | 3,246.6 | 3,117.1 | 2,543.6 | 2,042.9 | 2,067.6 | 2,063.6 | 1,972.9 | 1,945.3 | 1,748.3 | 1,603.5 | 1,430.3 | 1,285.7 | |||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | 0.0 | 0.0 | 2,178.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Divestitures | - | - | - | - | - | - | - | - | - | 6.4 | 0.3 | 29.7 | 14.7 | - | - | - | - | - | ||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | 17.6 | (16.0) | 4.0 | (3.2) | 6.5 | (1.2) | (0.7) | |||
| Cash From Investing Activities | - | (1,685.1) | (1,002.6) | (3,538.5) | 1,120.0 | (5,563.5) | (1,117.7) | (897.4) | (515.9) | (737.1) | (699.1) | (456.1) | (198.3) | (1,412.4) | (290.5) | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Common Stock Issuance | - | 0.0 | 60.3 | 0.0 | 0.0 | 95.9 | 12.7 | 33.6 | 12.5 | 42.5 | 25.5 | 29.7 | 37.9 | 21.1 | 124.4 | 26.4 | 41.3 | |||
| Common Stock Repurchased | - | 0.0 | 200.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | 967.9 | 887.1 | 753.9 | 621.4 | 516.9 | 371.7 | ||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | - | (1,630.7) | (2,078.6) | (112.9) | (4,193.3) | 3,498.1 | (1,075.7) | (1,120.7) | (1,619.6) | (992.2) | (1,148.8) | (1,391.3) | (1,236.9) | (16.2) | (1,117.3) | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 0.0 | 0.0 | 0.5 | (0.4) | - | - | - | - | - | - | 0.1 | 0.3 | (0.8) | (1.4) | 0.0 | 2.3 | 5.5 |
| Net Change In Cash | - | (129.3) | 47.0 | (404.8) | 43.9 | 478.7 | (151.0) | 49.5 | (72.0) | 243.5 | 97.0 | (99.1) | 168.3 | 1.8 | (122.1) | (316.4) | (306.1) | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 24.3 |
| 33.9 |
| 27.6 |
| 23.3 |
| 19.6 |
| 6.1 |
| 4.1 |
| 3.0 |
| 4.3 |
| 4.7 |
| 4.0 |
| 4.4 |
| 4.5 |
| 3.9 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| 13.9 |
| 12.2 |
| 14.6 |
| 18.7 |
| 14.4 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 8.9 |
| 28.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| 27.2 |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 656.2 |
| - |
| - |
| - |
| 509.2 |
| - |
| - |
| - |
| 463.0 |
| - |
| - |
| - |
| 469.8 |
| - |
| - |
| - |
| 458.5 |
| - |
| - |
| - |
| 459.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (288.5) |
| - |
| - |
| - |
| (403.7) |
| - |
| - |
| - |
| (289.9) |
| - |
| - |
| - |
| (189.5) |
| - |
| - |
| - |
| (114.9) |
| - |
| - |
| - |
| (118.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (161.3) |
| - |
| - |
| - |
| (203.0) |
| - |
| - |
| - |
| 135.5 |
| - |
| - |
| - |
| (423.0) |
| - |
| - |
| - |
| (413.6) |
| - |
| - |
| - |
| (403.8) |
| - |
| - |
| - |
| - |
| - |
| (97.4) |
| - |
| - |
| - |
| 308.6 |
| - |
| - |
| - |
| (142.6) |
| - |
| - |
| - |
| (70.1) |
| - |
| - |
| - |
| (62.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 5.5 |
| 51.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| (29.1) |
| 23.5 |
| 7.9 |
| - |
| - |
| - |
| 1,203.5 |
| 1,093.2 |
| 1,112.9 |
| 1,077.0 |
| 1,047.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| (12.5) |
| 11.3 |
| (81.4) |
| (266.6) |
| (91.4) |
| 340.0 |
| (261.9) |
| - |
| - |
| 2.2 |
| 10.9 |
| 8.5 |
| 0.0 |
| 111.9 |
| 0.0 |
| 470.8 |
| - |
| - |
| - |
| - |
| (1,438.5) |
| (1,132.7) |
| (938.4) |
| (984.1) |
| (1,081.5) |
| 83.0 |
| 432.9 |
| (295.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |