| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 398.7 | 392.6 | 348.5 | 379.7 | 365.0 | 344.6 | 311.4 | 292.2 | 300.5 | 208.8 | 219.4 | 229.7 | 232.5 | 224.9 | 210.5 | 195.1 | ||||||||||||||||||||||||
| (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 | 1,519.6 | 1,400.7 | 1,021.0 | 897.6 | 779.4 | 474.5 | 621.7 | 404.6 | 315.6 | 342.3 | 352.4 | 352.9 | 345.3 | 307.1 | 254.9 | 227.0 | 190.1 | 146.4 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 220.2 | 198.5 | 176.9 | 165.2 | 159.6 | 156.8 | 154.9 | 150.8 | 120.0 | 112.2 | 86.8 | 73.1 | 73.5 | 78.3 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 89.9 | 99.5 | 119.7 | 134.8 | 102.7 | 95.3 | 68.7 | 62.6 | 62.2 | 58.5 | 62.5 | 72.7 | 63.6 | 47.1 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 0.0 | 105.0 | 1,070.0 | 288.0 | 90.0 | 1,190.0 | 1,519.2 | 350.0 | 450.0 | 1,140.0 | 180.0 | 557.8 | 150.0 | 270.4 | 98.4 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 25.8 | (1.7) | (2.1) | (14.4) | 18.5 | 10.9 | (5.6) | (9.7) | 21.2 | (20.6) | (172.8) | 30.7 | (104.4) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 1,661.7 | 1,301.8 | 573.6 | 216.3 | 634.0 | 706.9 | 390.3 | 442.4 | 351.8 | 489.4 | 320.7 | 318.5 | 339.2 | 336.0 | 216.6 | ||
| 179.0 |
| 201.8 |
| 203.6 |
| 195.1 |
| (78.5) |
| 179.5 |
| 178.4 |
| 177.8 |
| 163.1 |
| 160.6 |
| 120.1 |
| 68.8 |
| 105.4 |
| 124.6 |
| 105.7 |
| 109.8 |
| 110.1 |
| 9.5 |
| 86.1 |
| 101.6 |
| 87.8 |
| 76.7 |
| 76.1 |
| 83.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 59.0 | 49.9 | 47.7 | 63.6 | 43.7 | 46.4 | 44.7 | 43.7 | 43.5 | 44.8 | 44.9 | 46.8 | 44.4 | 37.8 | 36.3 | 37.4 | 42.3 | 40.8 | 39.1 | 36.7 | 40.0 | 40.6 | 39.5 | 38.5 | 39.3 | 39.1 | 38.0 | - | - | - | 30.4 | - | - | - | 29.6 | - | - | - | 27.8 | - |
| Amortization Of Intangibles | 7.9 | 7.8 | 7.8 | 9.4 | 7.4 | 7.6 | 7.7 | 8.0 | 7.8 | 8.3 | 8.9 | 8.4 | 8.3 | 7.3 | 6.4 | 6.4 | 11.0 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | 21.2 | - | - | - | 20.2 | - | - | - | 18.5 | - | - | - | 16.9 | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | (5.1) | - | - | - | 4.2 | - | - | - | (0.6) | - | - | - | (3.3) | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | (30.0) | - | - | - | (36.4) | - | - | - | (6.5) | - | - | - | 56.2 | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | 14.7 | - | - | - | 70.3 | - | - | - | (26.9) | - | - | - | 147.1 | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 7.6 | - | - | - | (25.4) | - | - | - | (1.0) | - | - | - | 8.0 | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | 457.3 | - | - | - | 325.5 | - | - | - | 286.3 | - | - | - | 44.7 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 43.0 | - | - | - | 17.8 | - | - | - | 30.0 | - | - | - | 29.1 | - | - | - | 27.3 | - | - | - | 13.5 | - | - | - | 22.7 | - | - | - | 13.0 | - | - | - | 16.0 | - | - | - | 14.6 | - |
| Acquisitions | - | - | 0.5 | - | - | - | 0.0 | - | - | - | 103.2 | - | - | - | 19.1 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | 2.2 | - | - | - | 1.4 | - | - | - | 3.7 | - | - | - | 4.3 | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (52.6) | - | - | - | 2.1 | - | - | - | (149.0) | - | - | - | (58.8) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | 0.0 | - | - | - | 105.0 | - | - | - | 50.0 | - | - | - | 150.0 | - | - | - | 55.0 | - | - | - | 565.0 | - | - | - | 303.0 | - | - | - | 50.0 | - | - | - | 25.0 | - |
| Debt Repaid | - | - | 0.0 | - | - | - | 30.0 | - | - | - | 185.0 | - | - | - | 30.0 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | 8.2 | - | - | - | 8.4 | - | - | - | 1.0 | - | - | - | 2.6 | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | 150.0 | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | 87.8 | - | - | - | 77.9 | - | - | - | 70.6 | - | - | - | 64.4 | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (230.3) | - | - | - | (150.8) | - | - | - | (151.1) | - | - | - | (41.9) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (0.1) | - | - | - | 11.1 | - | - | - | (5.0) | - | - | - | (10.5) | - | - | - | (4.6) | - | - | - | 11.6 | - | - | - | (4.0) | - | - | - | (3.3) | - | - | - | 16.7 | - | - | - | 17.2 | - |
| Net Change In Cash | - | - | 174.4 | - | - | - | 188.0 | - | - | - | (18.8) | - | - | - | (66.5) | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 414.4 | - | - | - | 307.7 | - | - | - | 256.2 | - | - | - | 15.6 | - | - | - | (93.0) | - | - | - | 130.5 | - | - | - | 139.7 | - | - | - | 35.1 | - | - | - | 78.0 | - | - | - | 71.7 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | 277.7 | - | - | - | 176.2 | - | - | - | 35.6 | - | - | |||||||||||||||||||||||
| 85.9 |
| 70.6 |
| 61.6 |
| 54.0 |
| Amortization Of Intangibles | 32.8 | 32.1 | 33.0 | 30.4 | 39.7 | 45.1 | 49.6 | 42.5 | 27.3 | 46.6 | 30.2 | 15.0 | 15.9 | 17.0 | 14.0 | 10.1 | 8.0 | 7.1 |
| Stock-Based Compensation | - | 91.7 | 80.2 | 71.1 | 65.3 | 63.9 | 57.6 | 52.1 | 48.4 | 45.9 | 46.4 | 47.9 | 43.5 | 38.2 | 30.6 | 30.8 | 29.7 | 25.5 |
| Deffered Income Tax | - | (61.0) | (49.9) | (45.4) | (11.8) | (16.6) | (29.9) | (49.5) | 6.9 | (4.5) | (1.0) | 3.0 | 9.9 | (18.7) | (12.6) | 3.4 | 3.3 | (26.7) |
| 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 |
| Gains & Losses On Investments | - | 1.1 | (1.4) | (1.7) | (18.3) | 13.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 76.7 | 134.3 | 106.5 | (19.3) | 129.2 | (54.4) | 18.0 | 32.4 | 63.6 | 27.3 | 28.3 | 35.1 | 37.3 | 20.3 | 30.8 | 24.7 | 32.9 |
| Change In Inventory | - | 80.2 | (172.2) | 248.8 | 311.7 | 22.0 | 69.9 | 84.2 | (1.5) | 41.6 | (30.5) | 99.5 | 15.9 | (27.1) | (18.8) | (11.4) | 32.3 | 16.1 |
| Change In Accounts Payable | - | 91.0 | 122.1 | 31.3 | (247.6) | 210.7 | (23.4) | (27.3) | 200.7 | 34.6 | 46.4 | 85.8 | (3.2) | 37.7 | 73.3 | (8.3) | (6.5) | 51.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,751.6 | 1,401.3 | 693.3 | 351.1 | 736.7 | 802.3 | 459.1 | 505.0 | 414.1 | 547.9 | 383.2 | 391.3 | 402.8 | 383.2 | 283.2 | 188.2 | 238.9 |
| 66.6 |
| 56.9 |
| 109.7 |
| Acquisitions | - | 139.2 | 133.5 | 1,012.7 | 42.8 | 39.1 | 27.9 | 951.4 | 0.9 | 7.3 | 1,041.9 | 29.4 | 3.9 | 5.4 | 53.3 | 22.5 | 10.7 | 2.4 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 6.4 | 12.8 | 32.2 | 20.7 | 21.8 | 31.6 | 46.7 | 14.5 | 6.5 | 9.0 | 10.8 | 10.9 | 2.2 | 4.8 | 2.4 | 0.0 | 2.3 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (200.0) | (269.8) | (1,159.8) | (229.9) | (158.5) | (179.9) | (1,075.7) | (101.8) | (81.9) | (1,125.8) | (143.1) | (95.0) | (78.0) | (101.6) | (76.5) | (58.3) | (109.3) |
| 0.0 |
| 80.1 |
| Debt Repaid | - | 40.0 | 835.0 | 405.0 | 166.0 | 612.0 | 1,284.0 | 711.7 | 1,146.2 | 545.0 | 283.7 | 181.5 | 560.0 | 100.2 | 126.0 | 123.6 | 38.4 | 38.4 |
| Common Stock Issuance | - | 74.4 | 53.1 | 49.1 | 47.4 | 37.8 | 48.2 | 36.7 | 38.7 | 38.3 | 27.7 | 38.8 | 33.4 | 69.2 | 62.5 | 94.7 | 95.2 | 24.9 |
| Common Stock Repurchased | - | 300.0 | 150.0 | 0.0 | 0.0 | - | - | 22.8 | 53.8 | - | 102.1 | 160.3 | 202.2 | 186.3 | 392.7 | 163.3 | 131.1 | 68.6 |
| Dividends Paid | - | 310.9 | 282.3 | 258.3 | 245.3 | 226.7 | 225.1 | 211.7 | 199.5 | 186.3 | 168.1 | 157.3 | 141.5 | 97.2 | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (606.3) | (1,119.3) | 422.9 | (128.4) | (764.6) | (317.3) | 580.6 | (1,026.7) | (262.9) | 612.6 | (255.8) | (297.3) | (153.9) | (177.1) | (79.3) | (61.1) | 1.9 |
| (30.2) |
| 119.2 |
| 4.4 |
| (36.9) |
| Net Change In Cash | - | 971.1 | 10.5 | (45.8) | (21.6) | (167.9) | 316.0 | (41.6) | (633.2) | 90.5 | 14.2 | (188.5) | 29.7 | 66.5 | 74.3 | 246.5 | 73.1 | 94.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 131.4 |
| 129.2 |
| Free Cash Flow To Equity | - | 1,621.7 | 571.8 | 1,238.6 | 338.3 | 112.0 | 612.9 | 1,197.8 | (353.8) | 256.8 | 1,345.7 | 319.1 | 316.3 | 389.0 | 480.4 | 191.4 | 92.9 | 170.9 |
| 11.2 |
| 11.1 |
| 11.1 |
| 10.9 |
| 11.2 |
| 12.0 |
| 12.0 |
| 12.1 |
| 12.1 |
| 13.4 |
| - |
| 10.9 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.7) |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| (28.3) |
| - |
| - |
| - |
| (20.3) |
| - |
| - |
| - |
| (23.3) |
| - |
| - |
| - |
| (36.2) |
| - |
| 56.0 |
| - |
| - |
| - |
| 52.4 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| - |
| 28.1 |
| - |
| - |
| (293.3) |
| - |
| - |
| - |
| (61.3) |
| - |
| - |
| - |
| (30.1) |
| - |
| - |
| - |
| (99.0) |
| - |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| (18.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (65.7) |
| - |
| - |
| - |
| 144.0 |
| - |
| - |
| - |
| 162.4 |
| - |
| - |
| - |
| 48.1 |
| - |
| - |
| - |
| 94.0 |
| - |
| - |
| - |
| 86.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.9) |
| - |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| (33.2) |
| - |
| - |
| - |
| (148.2) |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| (13.2) |
| - |
| 0.0 |
| - |
| - |
| - |
| 175.0 |
| - |
| - |
| - |
| 614.0 |
| - |
| - |
| - |
| 86.1 |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.2 |
| - |
| - |
| - |
| 56.5 |
| - |
| - |
| - |
| 56.1 |
| - |
| - |
| - |
| 52.8 |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.0 |
| - |
| - |
| - |
| (175.3) |
| - |
| - |
| - |
| (100.1) |
| - |
| - |
| - |
| 144.8 |
| - |
| - |
| - |
| (106.1) |
| - |
| - |
| - |
| (40.0) |
| - |
| (19.1) |
| - |
| - |
| - |
| (41.7) |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 41.5 |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| 50.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 90.7 |
| - |
| - |
| - |
| 252.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 71.7 |
| - |