| (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 | 124.1 | 154.8 | 141.4 | 141.8 | 144.6 | 148.3 | 151.9 | 151.9 | 152.4 | 142.7 | 156.6 | 146.1 | 157.8 | 162.3 | 198.3 | 201.2 | ||||||||||||||||||||||||
| (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 | 562.2 | 582.6 | 604.4 | 603.1 | 742.9 | 600.7 | 393.6 | 672.3 | 606.0 | 121.1 | 308.3 | 286.9 | 959.5 | (197.0) | (451.5) | 302.2 | (1,805.9) | (147.9) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 10.0 | 15.0 | 12.0 | 15.0 | 16.0 | 18.3 | 20.8 | 19.4 | 6.9 | 5.6 | 6.7 | 4.2 | 80.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 4.2 | 1.6 | 8.5 | 17.7 | 12.6 | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | 0.0 | (0.0) | 0.0 | 0.4 | (0.5) | (0.1) | (0.1) | 0.0 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 115.7 | (665.1) | 520.9 | 370.6 | 544.5 | - | - | - | - | - | - | - | - | - | - | ||
| 181.1 |
| 193.4 |
| 126.4 |
| 155.2 |
| 125.6 |
| 148.0 |
| 135.1 |
| (30.0) |
| 140.5 |
| 161.2 |
| 173.4 |
| 166.7 |
| 171.0 |
| 139.8 |
| 142.8 |
| 208.9 |
| 114.5 |
| 6.8 |
| 65.1 |
| (27.3) |
| 76.5 |
| 61.1 |
| 82.8 |
| 98.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.9 | 1.9 | 1.9 | 2.1 | 13.5 | 2.1 | 1.9 | 1.9 | (2.4) | 1.9 | 4.1 | 3.3 | (3.0) | 2.9 | 2.4 |
| Amortization Of Intangibles | 3.9 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.6 | 1.0 | 0.8 | 0.8 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | 42.7 | - | - | - | 45.2 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (6.8) | (2.9) | 0.3 | (0.7) | (1.7) | (8.9) | 6.8 | (4.7) | (1.7) | 11.1 | (8.1) | (3.3) | 0.4 | 6.9 | (18.9) | (33.1) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | (1.0) | - | - | - | 6.4 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | (8.8) | - | - | - | (7.7) | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 285.0 | - | - | - | 67.8 | - | - | - | 51.0 | - | - | - | 116.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.7 | - | - | - | 1.1 | - | - | - | 1.6 | - | - | - | 4.8 | - | - | - | - | - | - | - | - | - | - | - | 5.0 | - | - | - | 6.7 | - | - | - | 4.7 | - | - | - | 7.7 | - | - | - |
| Acquisitions | 1,567.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 215.2 | - | - | - | 219.5 | - | - | - | 164.7 | - | - | - | 111.0 | - | - | - | 223.9 | |||||||||||||||||||||||
| Other Investing Activities | 0.1 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (180.6) | - | - | - | 106.2 | - | - | - | (73.4) | - | - | - | (30.5) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.2 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 1.0 | - | - | - | 0.3 | |||||||||||||||||||||||
| Common Stock Repurchased | 50.0 | - | - | - | 208.9 | - | - | - | 50.0 | - | - | - | 15.0 | - | - | - | 19.0 | |||||||||||||||||||||||
| Dividends Paid | 35.3 | - | - | - | 37.3 | - | - | - | 37.6 | - | - | - | 35.7 | - | - | - | 35.4 | - | ||||||||||||||||||||||
| Other Financing Activities | (3.7) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Financing Activities | (55.4) | - | - | - | (187.2) | - | - | - | 31.1 | - | - | - | (92.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 49.8 | - | - | - | (13.1) | - | - | - | 8.8 | - | - | - | (5.8) | - | - | - | (19.1) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 284.3 | - | - | - | 66.7 | - | - | - | 49.5 | - | - | - | 112.0 | - | - | - | - | - | - | - | - | - | - | - | 150.9 | - | - | - | 211.1 | - | - | - | 113.7 | - | - | - | 76.2 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 72.4 |
| 63.1 |
| (39.8) |
| (20.1) |
| Amortization Of Intangibles | - | - | 0.0 | 5.5 | 4.3 | 3.5 | 5.1 | 8.6 | 12.4 | 11.8 | 13.2 | 13.0 | 8.6 | 0.0 | - | - | - | - |
| Stock-Based Compensation | - | 44.7 | 38.5 | 41.1 | 38.1 | 28.4 | 19.2 | 21.4 | 17.6 | 13.5 | 16.3 | 23.0 | 43.0 | 95.0 | 28.4 | (1.0) | 20.4 | - |
| Deffered Income Tax | - | 138.6 | 165.9 | 172.8 | 206.9 | 161.8 | 102.1 | 157.2 | 120.6 | 166.5 | 170.9 | 156.2 | (825.8) | (31.8) | 7.8 | 6.8 | 381.4 | (55.3) |
| Asset Impairments | - | - | 0.0 | 9.8 | 0.0 | 0.0 | 0.0 | 4.8 | 0.0 | 184.4 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | (10.2) | (5.1) | (8.5) | 0.1 | (65.1) | 17.1 | 44.1 | 44.1 | (41.1) | 3.2 | 31.0 | 35.1 | 83.9 | - | 184.9 | 202.2 | 139.9 | 257.1 |
| Change In Accounts Receivable | - | (0.8) | 1.8 | 11.2 | (4.2) | 2.7 | 29.3 | 25.5 | 4.6 | (3.6) | 16.0 | (25.7) | 28.3 | (6.6) | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.2 | 53.8 | (20.0) | 30.3 |
| Change In Other Working Capital | - | (35.5) | (27.6) | (38.6) | (65.7) | (65.1) | (114.8) | 77.2 | (49.9) | 16.5 | 7.7 | (7.8) | (23.8) | (61.3) | 50.1 | (65.4) | (34.4) | 3.6 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 119.9 | (663.6) | 529.4 | 388.3 | 557.1 | 658.4 | 694.4 | 677.8 | 360.6 | 381.7 | 11.7 | (146.3) | (664.9) | (510.5) | (897.8) | (862.6) | 27.6 |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | 0.0 | 0.0 | 8.0 | 0.1 | 0.2 | 9.8 | 294.4 | 0.0 | 0.0 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 853.0 | 894.7 | 485.1 | 789.9 | 1,225.6 | 645.1 | 464.8 | 457.6 | 463.5 | 337.6 | 103.6 | 5.0 | 0.5 | 5.8 | 32.2 | 50.8 | 199.6 |
| Other Investing Activities | - | 8.8 | (1.1) | 0.0 | 6.9 | (6.1) | (1.4) | 0.7 | (2.6) | (0.9) | - | - | (7.8) | (41.4) | (12.7) | 1.4 | 33.5 | 3.6 |
| Cash From Investing Activities | - | 127.3 | 327.7 | (300.8) | (5.2) | (1.9) | (883.2) | (302.0) | (689.4) | (201.5) | (176.1) | 2.8 | (336.0) | 60.3 | 661.1 | 1,072.7 | (47.8) | 83.5 |
| 391.3 |
| 0.0 |
| Debt Repaid | - | - | - | - | - | 0.0 | 0.0 | 610.8 | 0.0 | 593.5 | 445.1 | 156.2 | 57.2 | 79.4 | 153.3 | 160.0 | 29.3 | 45.6 |
| Common Stock Issuance | - | 1.0 | 0.9 | 1.8 | 1.3 | 1.4 | 1.6 | 2.4 | 1.4 | 7.1 | 0.7 | 1.3 | 247.2 | 299.4 | 0.0 | 0.0 | 525.9 | 0.0 |
| Common Stock Repurchased | - | 431.9 | 225.1 | 133.3 | 400.2 | 399.1 | 226.3 | 300.2 | 50.1 | 0.0 | 100.2 | 202.0 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | 145.6 | 152.0 | 145.9 | 135.4 | 103.3 | 97.5 | 2.1 | 2.1 | 2.2 | 2.1 | 2.0 | 1.9 | 1.6 | 1.3 | 1.3 | 1.2 | 0.8 |
| Other Financing Activities | - | (4.0) | (0.8) | (0.9) | (0.8) | (3.3) | (2.3) | (1.0) | (1.5) | (2.0) | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (243.1) | 357.2 | (265.1) | (479.2) | (496.8) | 222.6 | (403.1) | 22.4 | (125.1) | (203.3) | 0.6 | 482.0 | 596.9 | (154.6) | (161.3) | 886.6 | (146.4) |
| (0.0) |
| 1.7 |
| 2.5 |
| 1.1 |
| Net Change In Cash | - | 4.1 | 21.4 | (36.5) | (96.1) | 58.5 | (2.1) | (10.7) | 10.8 | 34.4 | - | - | - | (7.7) | (4.0) | 15.3 | (21.2) | (34.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 2.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.2 |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.8) |
| 0.5 |
| 0.0 |
| 0.3 |
| (0.7) |
| 0.0 |
| (0.1) |
| 5.7 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 184.4 |
| 0.0 |
| (3.3) |
| 0.0 |
| 0.0 |
| (20.0) |
| 3.7 |
| 2.9 |
| 12.9 |
| (2.4) |
| 14.6 |
| 17.0 |
| 28.4 |
| (15.8) |
| 6.4 |
| 9.0 |
| 10.8 |
| 17.8 |
| (13.3) |
| (3.9) |
| (6.8) |
| (17.1) |
| (0.9) |
| 2.3 |
| 4.8 |
| (3.0) |
| (38.4) |
| 7.8 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.7 |
| - |
| - |
| - |
| 153.0 |
| - |
| - |
| - |
| 155.8 |
| - |
| - |
| - |
| 217.8 |
| - |
| - |
| - |
| 118.4 |
| - |
| - |
| - |
| 83.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.3 |
| - |
| - |
| - |
| 19.8 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 295.7 |
| - |
| - |
| - |
| 151.6 |
| - |
| - |
| - |
| 79.9 |
| - |
| - |
| - |
| 94.4 |
| - |
| - |
| - |
| 123.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (71.8) |
| - |
| - |
| - |
| (81.9) |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| (185.3) |
| - |
| - |
| - |
| (119.7) |
| - |
| - |
| - |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 226.3 |
| - |
| - |
| - |
| 31.8 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| 25.1 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.0) |
| - |
| - |
| - |
| (41.5) |
| - |
| - |
| - |
| (222.1) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| 35.2 |
| - |
| - |
| - |
| (107.9) |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| (34.3) |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| 33.9 |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |