| (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 | 226.1 | 193.1 | 210.0 | 180.8 | 213.0 | 248.2 | 164.4 | 190.3 | 157.6 | 194.4 | 156.0 | 130.7 | 126.0 | 207.5 | 160.0 | 110.6 | ||||||||||||||||||||||||
| (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 | 810.0 | 796.9 | 760.5 | 607.1 | 650.2 | 800.0 | 625.2 | 438.5 | 103.2 | 328.9 | 131.0 | 42.9 | 131.1 | 117.9 | 45.8 | 51.0 | 32.4 | 19.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 714.0 | 703.8 | 680.1 | 670.4 | 671.6 | 667.4 | 725.3 | 775.2 | 518.5 | 237.2 | 228.7 | 150.8 | 99.8 | 99.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 80.8 | 61.4 | 56.6 | 63.4 | 51.3 | 34.8 | 63.0 | 33.6 | 35.5 | 27.9 | 13.6 | 15.0 | 11.9 | 17.2 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 1,187.0 | 5,545.0 | 375.0 | 1,727.1 | 370.0 | 286.0 | 2,241.0 | 8,744.0 | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | 4.4 | (3.6) | (4.8) | (2.8) | (2.2) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 1,664.0 | 1,327.2 | 1,158.5 | 1,070.9 | 1,377.7 | 1,149.9 | 1,265.3 | 606.5 | 436.3 | 390.5 | 217.0 | 237.5 | 196.3 | 117.2 | |||
| 172.1 |
| 250.9 |
| 184.4 |
| 189.8 |
| 174.9 |
| 197.1 |
| 159.4 |
| 169.5 |
| 99.2 |
| 141.6 |
| 95.0 |
| 121.1 |
| 80.8 |
| 58.6 |
| 57.0 |
| (63.7) |
| 51.3 |
| 165.5 |
| 64.2 |
| 51.1 |
| 48.1 |
| 57.0 |
| 38.7 |
| 28.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 181.0 | 497.4 | 17.7 | 17.9 | 170.8 | 477.3 | 18.9 | 18.4 | 165.5 | 468.4 | 18.0 | 18.1 | 165.9 | 468.3 | 18.7 | 19.0 | 165.6 | 460.3 | 18.1 | 19.5 | 169.5 | 487.4 | 26.1 | 27.1 | 184.7 | 511.4 | 29.9 | 31.1 | 202.8 | 396.9 | 31.7 | 28.5 | 61.4 | - | - | - | 58.6 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 61.7 | 84.8 | 60.0 | 60.2 | 52.7 | 55.4 | 52.2 | 50.6 | 45.1 | 42.0 | 42.1 | 33.5 | 41.9 | 31.5 | 7.4 | 46.0 | 39.9 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | (1.8) | - | - | - | 0.3 | - | - | - | 1.0 | - | - | - | (3.8) | |||||||||||||||||||||||
| Change In Accounts Receivable | 50.6 | - | - | - | 33.2 | - | - | - | 89.7 | - | - | - | 35.3 | - | - | - | 32.4 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.1) | - | - | - | (11.4) | - | - | - | (40.6) | - | - | - | (9.3) | - | - | - | 8.2 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 299.7 | - | - | - | 272.2 | - | - | - | 180.5 | - | - | - | 254.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 6.0 | - | - | - | 12.7 | - | - | - | 5.8 | - | - | - | 10.5 | - | - | - | 10.8 | - | - | - | 9.1 | - | - | - | 8.5 | - | - | - | 16.3 | - | - | - | 7.2 | - | - | - | 6.0 | - | - | - |
| Acquisitions | 0.2 | - | - | - | 6.2 | - | - | - | 0.7 | - | - | - | 0.0 | - | - | - | 1,553.1 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 7.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (65.5) | - | - | - | (63.3) | - | - | - | (50.6) | - | - | - | (49.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 160.0 | - | - | - | 20.0 | - | - | - | 15.0 | - | - | - | 145.0 | - | - | - | 1,632.1 | - | - | - | 170.0 | - | - | - | 246.0 | - | - | - | 2,140.0 | - | - | - | 45.0 | - | - | - | 45.0 | - | - | - |
| Debt Repaid | 165.0 | - | - | - | 175.0 | - | - | - | 94.9 | - | - | - | 189.6 | - | - | - | 48.2 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 168.0 | - | - | - | 206.9 | - | - | - | 52.9 | - | - | - | 133.3 | - | - | - | 170.9 | |||||||||||||||||||||||
| Dividends Paid | 65.3 | - | - | 122.5 | 61.6 | (117.2) | 182.6 | 119.8 | 59.7 | (91.9) | 160.9 | 101.2 | 50.7 | - | - | - | 51.1 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (741.1) | - | - | - | 935.3 | - | - | - | (835.9) | - | - | - | (755.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 1.7 | - | - | - |
| Net Change In Cash | (513.3) | - | - | - | 1,148.1 | - | - | - | (709.8) | - | - | - | (549.4) | - | - | - | (163.6) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 293.7 | - | - | - | 259.5 | - | - | - | 174.7 | - | - | - | 244.3 | - | - | - | 172.7 | - | - | - | 176.6 | - | - | - | 139.2 | - | - | - | 121.1 | - | - | - | 62.7 | - | - | - | 51.9 | - | - | - |
| Free Cash Flow To Equity | 288.7 | - | - | - | 104.5 | - | - | - | 94.8 | - | - | - | 199.7 | - | - | - | 1,756.6 | |||||||||||||||||||||||
| 75.8 |
| 42.2 |
| 40.7 |
| 36.0 |
| Amortization Of Intangibles | - | 483.9 | 482.2 | 505.3 | 516.4 | 526.5 | 580.1 | 633.0 | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 266.7 | 257.7 | 203.3 | 159.5 | 124.8 | 114.0 | 87.8 | 72.4 | 96.9 | 41.5 | 50.5 | 44.1 | 11.5 | 8.4 | 5.6 | 13.5 | 13.3 | 5.6 |
| Deffered Income Tax | - | (17.4) | (115.4) | (82.9) | (77.0) | (88.0) | (155.4) | (87.1) | (105.8) | (152.0) | (47.8) | (39.8) | (13.6) | (10.2) | (6.4) | (12.4) | (13.7) | (8.9) |
| 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 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | 1.7 | 2.2 | 26.1 | 19.0 | 24.2 | 35.1 | 0.9 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 46.0 | 119.1 | 23.1 | 38.1 | 72.2 | (24.3) | (9.9) | (50.4) | 1.8 | 10.9 | 12.2 | (3.9) | (0.8) | 14.1 | 1.8 | (1.1) | (3.4) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 14.1 | (10.7) | 33.0 | 7.6 | 0.6 | (13.1) | (0.7) | (91.0) | 13.8 | (1.3) | (5.6) | 1.5 | (4.0) | 1.8 | 0.3 | (1.0) | 1.5 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,744.8 | 1,388.6 | 1,215.1 | 1,134.3 | 1,429.0 | 1,184.7 | 1,328.3 | 640.1 | 471.8 | 418.4 | 230.6 | 252.5 | 208.3 | 134.4 | 110.4 | 75.6 | 59.9 |
| 6.2 |
| 4.8 |
| 2.6 |
| Acquisitions | - | 1,052.0 | 647.1 | 34.1 | 1,636.2 | (7.3) | 116.0 | 94.1 | 7,066.7 | 17.4 | 457.5 | 2,729.2 | 86.9 | 3.7 | 967.1 | 20.6 | 45.8 | 51.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 2.5 | 0.1 | 0.6 | 10.0 | 20.1 | 60.9 | 0.3 | 16.4 | - | 1.0 | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 1.1 | (0.1) | (0.0) |
| Cash From Investing Activities | - | (1,307.6) | (855.7) | (268.4) | (1,757.6) | (148.2) | (210.5) | (140.5) | (7,102.6) | (63.3) | (496.0) | (2,747.0) | (104.4) | (17.9) | (985.0) | (29.4) | (51.1) | (54.1) |
| - |
| - |
| Debt Repaid | - | 765.1 | 5,255.1 | 749.7 | 599.8 | 889.9 | 1,024.2 | 3,364.8 | 3,141.0 | 512.5 | 383.5 | 903.4 | 212.0 | 239.0 | 425.6 | 291.1 | 108.1 | 19.7 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 1,399.1 | - | - | 717.8 | - | - | - | 52.0 | 134.6 | - |
| Common Stock Repurchased | - | 1,036.0 | 737.5 | 471.6 | 476.1 | 487.9 | 227.7 | 60.3 | - | - | 0.0 | - | 11.2 | 0.9 | - | - | 1.2 | 2.2 |
| Dividends Paid | - | 253.8 | 244.9 | 220.9 | 203.1 | 174.0 | 136.1 | 107.7 | 70.9 | 54.4 | 50.1 | 45.5 | 10.5 | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.9) | - | - | - | - |
| Cash From Financing Activities | - | (243.5) | (152.3) | 712.8 | (1,184.5) | 556.7 | (1,428.1) | (513.4) | 7,517.0 | (468.0) | (236.1) | 2,847.1 | (120.2) | (189.8) | 894.5 | (125.4) | 41.1 | (17.9) |
| 1.9 |
| (0.2) |
| 0.2 |
| 1.9 |
| Net Change In Cash | - | 203.3 | 371.9 | 1,661.0 | (1,833.8) | 1,833.5 | (451.5) | 676.1 | 1,048.6 | (55.0) | (317.3) | 325.9 | 25.1 | (1.7) | 45.8 | (44.5) | 65.8 | (10.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 104.2 |
| 70.7 |
| 57.3 |
| Free Cash Flow To Equity | - | 2,085.9 | 1,617.1 | 783.8 | 2,198.2 | 857.8 | 411.7 | 141.5 | 6,209.5 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| 27.2 |
| 27.7 |
| 27.8 |
| 21.9 |
| 21.3 |
| 22.1 |
| 22.5 |
| 16.7 |
| 17.1 |
| 18.2 |
| 20.4 |
| 20.8 |
| 18.4 |
| 45.0 |
| 12.7 |
| 9.9 |
| 10.3 |
| 10.4 |
| 10.9 |
| 10.1 |
| 12.5 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| 27.2 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 19.8 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 183.5 |
| - |
| - |
| - |
| 185.7 |
| - |
| - |
| - |
| 147.7 |
| - |
| - |
| - |
| 137.4 |
| - |
| - |
| - |
| 69.9 |
| - |
| - |
| - |
| 57.9 |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,583.5) |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (73.3) |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| - |
| - |
| 99.4 |
| - |
| - |
| 50.0 |
| 95.9 |
| - |
| - |
| - |
| 2,278.4 |
| - |
| - |
| - |
| 106.3 |
| - |
| - |
| - |
| 105.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 181.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| - |
| - |
| - |
| 31.9 |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,240.9 |
| - |
| - |
| - |
| 653.7 |
| - |
| - |
| - |
| (517.7) |
| - |
| - |
| - |
| (211.9) |
| - |
| - |
| - |
| (48.8) |
| - |
| - |
| - |
| (60.9) |
| - |
| - |
| - |
| - |
| - |
| 819.8 |
| - |
| - |
| - |
| (450.4) |
| - |
| - |
| - |
| (89.9) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 247.2 |
| - |
| - |
| - |
| 289.3 |
| - |
| - |
| - |
| (17.3) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |