| (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 | 508.9 | 428.4 | 398.5 | 378.3 | 331.1 | 462.3 | 367.9 | 337.1 | 382.0 | 389.0 | 347.2 | 364.9 | 283.1 | 1,928.4 | 327.0 | 268.8 | ||||||||||||||||||||||||
| (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 | 1,714.1 | 1,536.3 | 1,549.3 | 1,384.2 | 4,544.7 | 1,152.6 | 949.7 | 1,767.9 | 944.4 | 971.8 | 658.6 | 696.1 | 646.0 | 538.3 | 483.4 | 427.2 | 322.6 | 239.5 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 898.2 | 812.8 | 755.2 | 650.1 | 615.9 | 491.6 | 408.8 | 367.0 | 345.0 | 240.5 | 204.3 | 197.3 | 189.2 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 49.1 | 48.8 | 37.3 | 36.3 | 37.6 | 42.5 | 38.4 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 33.3 | (20.3) | 12.2 | (37.5) | (12.3) | 10.5 | 2.5 | (13.8) | 59.2 | (37.5) | (58.7) | (43.5) | (1.2) | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | 1,381.0 | 1,185.7 | 926.5 | 892.6 | 802.8 | 760.0 | 639.4 | 560.9 | ||||
| 2,020.5 |
| 287.8 |
| 289.5 |
| 286.3 |
| 289.0 |
| 255.8 |
| 234.4 |
| 219.2 |
| 240.3 |
| 871.1 |
| 277.5 |
| 249.7 |
| 369.6 |
| 257.1 |
| 247.6 |
| 228.4 |
| 211.3 |
| 443.9 |
| 190.3 |
| 179.5 |
| 158.1 |
| 182.0 |
| 167.1 |
| 158.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 10.0 | - | - | - | 9.1 | - | - | - | 9.2 | - | - | - | 8.6 | - | - | - | 9.6 | - | - | - | 13.1 | - | - | - | 12.8 | - | - | - | 11.7 | - | - | - | 12.6 | - | - | - | 12.4 | - | - | - |
| Amortization Of Intangibles | 220.4 | - | - | - | 204.0 | - | - | - | 185.0 | - | - | - | 175.1 | - | - | - | 145.7 | |||||||||||||||||||||||
| Stock-Based Compensation | 52.6 | 37.6 | 46.0 | 43.9 | 38.8 | 33.0 | 39.6 | 39.7 | 33.6 | 24.9 | 35.7 | 33.3 | 29.6 | 27.7 | 29.6 | 28.2 | 33.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | 3.3 | - | - | - | 4.1 | - | - | - | 7.9 | - | - | - | 3.8 | - | - | - | 13.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | 34.4 | - | - | - | 2.9 | - | - | - | 0.3 | - | - | - | 11.2 | - | - | - | 10.1 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 592.1 | - | - | - | 528.7 | - | - | - | 531.5 | - | - | - | 463.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.8 | - | - | - | 9.7 | - | - | - | 14.9 | - | - | - |
| Acquisitions | 27.5 | - | - | - | 124.9 | - | - | - | 1,858.7 | - | - | - | 1.1 | - | - | - | 53.2 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (1.1) | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 2.8 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (56.1) | - | - | - | (146.8) | - | - | - | (1,878.6) | - | - | - | (26.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 1,500.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 97.4 | - | - | - | 88.6 | - | - | - | 80.5 | - | - | - | 72.3 | - | - | - | 65.3 | - | ||||||||||||||||||||||
| Other Financing Activities | 10.2 | - | - | - | (44.1) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Financing Activities | (444.7) | - | - | - | (207.8) | - | - | - | 1,336.9 | - | - | - | (52.5) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (5.8) | - | - | - | 10.5 | - | - | - | (5.7) | - | - | - | 4.4 | - | - | - | (7.3) | - | - | - | (2.4) | - | - | - | (18.1) | - | - | - | 4.9 | - | - | - | 16.3 | - | - | - | 13.7 | - | - | - |
| Net Change In Cash | 85.5 | - | - | - | 184.6 | - | - | - | (15.9) | - | - | - | 388.8 | - | - | - | 2,886.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 274.5 | - | - | - | 272.0 | - | - | - | 363.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 281.9 |
| 245.7 |
| 154.7 |
| 140.1 |
| 123.0 |
| 34.2 |
| 33.9 |
| 31.8 |
| Amortization Of Intangibles | - | 858.4 | 775.7 | 719.8 | 612.8 | 571.9 | 451.0 | 365.7 | 317.5 | 295.5 | 203.2 | 166.1 | 156.4 | 151.4 | 116.9 | 103.4 | 86.3 | 69.3 | 66.9 | 59.4 |
| Stock-Based Compensation | 180.1 | 166.3 | 145.9 | 123.5 | 118.5 | 123.0 | 108.3 | 101.2 | 133.8 | 83.1 | 78.8 | 61.8 | 63.0 | 53.1 | 40.8 | 31.7 | 25.2 | 27.5 | 30.9 | 20.7 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 18.7 | 1.9 | 6.6 | 43.1 | 0.3 | 8.4 | 14.1 | 21.8 | 15.3 | (6.3) | 1.2 | (6.3) | 12.7 | (18.4) | (23.0) | (5.7) | 31.1 | (8.7) | (0.5) |
| Change In Accounts Payable | - | (3.9) | (13.0) | 18.2 | 21.3 | 16.0 | 4.9 | (7.0) | 68.8 | 73.3 | 20.2 | (8.4) | 7.7 | 23.3 | 9.2 | 24.3 | 52.5 | (58.8) | 9.2 | 14.2 |
| Change In Other Working Capital | - | - | - | - | - | - | 19.6 | 22.4 | 5.8 | 18.9 | 2.8 | (0.9) | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,540.3 | 2,393.2 | 2,035.1 | 734.6 | 2,011.9 | 1,525.1 | 1,461.8 | 1,430.1 | 1,234.5 | 963.8 | 928.8 | 840.4 | 802.6 | 677.9 | 601.6 | 499.5 | 367.5 | 434.4 | 343.8 |
| 40.7 |
| 28.6 |
| 25.9 |
| 30.0 |
| 30.1 |
| Acquisitions | - | 3,290.0 | 3,612.9 | 2,052.7 | 4,280.1 | 217.0 | 6,018.1 | 2,387.3 | 1,275.8 | 153.7 | 3,721.8 | 1,762.9 | 305.4 | 1,074.4 | 1,467.8 | 233.6 | 536.4 | 354.6 | 704.8 | 106.9 |
| Divestitures | - | - | - | - | 0.0 | 0.0 | (4.5) | 1,156.8 | 0.0 | 0.0 | 0.0 | 105.6 | 0.0 | 0.0 | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (1.6) | 1.0 | 0.1 | 1.4 | 1.1 | 2.6 | 2.3 | 0.7 | 6.9 | (8.1) | 3.5 | 4.0 | 1.1 | 0.7 | 3.4 | 4.3 | 5.0 | 6.2 | 6.7 |
| Cash From Investing Activities | - | (3,388.0) | (3,468.5) | (2,126.3) | 1,209.5 | (142.9) | (6,073.9) | (1,296.0) | (1,335.1) | (209.6) | (3,752.9) | (1,698.3) | (348.1) | (1,115.9) | (1,505.5) | (275.7) | (563.3) | (374.2) | (739.3) | (142.4) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 121.5 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 500.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 355.0 | 321.9 | 290.2 | 262.3 | 236.4 | 214.1 | 191.7 | 170.1 | 142.8 | 121.1 | 100.3 | 79.9 | 49.1 | 69.9 | 42.1 | 35.7 | 29.8 | 25.9 | 23.0 |
| Other Financing Activities | - | (38.2) | 43.9 | 0.0 | (0.2) | (0.1) | (0.1) | (0.6) | 0.4 | 0.1 | (1.1) | (1.7) | (0.5) | 1.2 | (0.7) | (1.1) | (0.4) | (2.3) | 0.5 | 0.0 |
| Cash From Financing Activities | - | 923.6 | 1,069.5 | (499.5) | (1,465.3) | (1,813.5) | 4,136.9 | 177.0 | (388.1) | (1,170.0) | 2,805.3 | 996.2 | (298.1) | 403.6 | 853.9 | (256.7) | 167.6 | (13.6) | 187.9 | 29.5 |
| 6.3 |
| (1.5) |
| (1.2) |
| 9.9 |
| (13.8) |
| 8.3 |
| Net Change In Cash | - | 109.2 | (26.1) | (578.5) | 441.3 | 43.2 | (401.4) | 345.3 | (306.9) | (85.9) | (21.3) | 168.1 | 150.7 | 89.1 | 32.5 | 67.7 | 102.7 | (10.4) | (130.7) | 239.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 470.9 |
| 341.6 |
| 404.4 |
| 313.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 146.3 |
| - |
| - |
| - |
| 101.8 |
| - |
| - |
| - |
| 82.9 |
| - |
| - |
| - |
| 75.3 |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 26.9 |
| 32.0 |
| 32.5 |
| 31.6 |
| 21.2 |
| 28.9 |
| 30.5 |
| 27.7 |
| 20.8 |
| 26.1 |
| 29.0 |
| 25.3 |
| 52.7 |
| 27.1 |
| 28.0 |
| 26.0 |
| 15.6 |
| 23.7 |
| 22.8 |
| 21.0 |
| 18.3 |
| 21.4 |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| (70.2) |
| - |
| - |
| - |
| (92.8) |
| - |
| - |
| - |
| (45.9) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 475.3 |
| - |
| - |
| - |
| 559.6 |
| - |
| - |
| - |
| 363.9 |
| - |
| - |
| - |
| 290.3 |
| - |
| - |
| - |
| 281.7 |
| - |
| - |
| - |
| 378.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 38.9 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 220.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| 2,938.2 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| 197.2 |
| - |
| - |
| - |
| (51.5) |
| - |
| - |
| - |
| (21.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| - |
| - |
| - |
| 53.1 |
| - |
| - |
| - |
| 47.7 |
| - |
| - |
| - |
| 42.1 |
| - |
| - |
| - |
| 35.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| (520.2) |
| - |
| - |
| - |
| (545.2) |
| - |
| - |
| - |
| (38.7) |
| - |
| - |
| - |
| (464.3) |
| - |
| - |
| - |
| (551.6) |
| - |
| - |
| - |
| (397.1) |
| - |
| - |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| 290.1 |
| - |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| (305.1) |
| - |
| - |
| - |
| (26.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |