| (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 | 163.9 | 195.4 | 163.4 | 133.2 | 106.1 | 115.7 | 97.9 | 70.4 | 96.3 | 71.6 | 141.3 | 139.1 | 146.6 | 177.6 | 178.1 | 96.4 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 655.8 | 598.0 | 380.3 | 498.5 | 568.9 | 473.8 | 390.6 | 309.8 | 261.4 | 161.9 | 168.1 | 103.0 | 116.2 | 132.0 | 143.6 | 132.5 | 130.0 | 116.1 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 38.1 | 43.7 | 43.4 | 41.2 | 28.8 | 30.6 | 29.4 | 27.6 | 24.8 | 24.4 | 21.1 | 19.5 | 19.7 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 18.1 | 16.1 | 76.0 | 68.9 | 39.4 | 24.6 | 23.4 | 26.4 | 18.1 | 20.7 | 34.0 | 21.9 | 14.9 | 22.7 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 210.0 | 1,001.8 | 1,251.8 | 147.5 | 295.9 | 838.4 | 950.0 | 0.0 | 1,065.0 | 385.0 | 162.8 | 0.0 | 125.0 | 0.0 | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 325.7 | 532.4 | 302.1 | 1,359.5 | 797.7 | 139.0 | 238.5 | 277.5 | 601.1 | 398.5 | 120.9 | 162.1 | 270.5 | 300.6 | 174.9 | |||
| 116.7 |
| 115.0 |
| 122.6 |
| 120.5 |
| 115.7 |
| 105.4 |
| 102.4 |
| 95.6 |
| 87.3 |
| 38.1 |
| 81.9 |
| 76.5 |
| 113.3 |
| 77.1 |
| 69.6 |
| 72.8 |
| 42.0 |
| 26.1 |
| 39.6 |
| 50.1 |
| 46.1 |
| 50.1 |
| 42.8 |
| 39.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 6.9 | 7.4 | 7.5 | 7.4 | 8.0 | 8.4 | 8.7 | 8.6 | 9.4 | 9.7 | 9.7 | 9.8 | 10.5 | 10.9 | 11.1 | 11.4 | 4.4 | |||||||||||||||||||||||
| Stock-Based Compensation | 7.7 | 9.2 | 4.4 | 6.8 | 6.8 | 6.0 | 7.3 | 7.6 | 8.1 | 7.7 | 8.6 | 8.7 | 8.1 | 7.7 | 7.6 | 6.2 | 7.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 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 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 21.3 | - | - | - | (85.0) | - | - | - | 184.7 | - | - | - | 298.1 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 209.6 | - | - | - | (17.1) | - | - | - | 99.5 | - | - | - | (269.7) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.4 | - | - | - | 3.0 | - | - | - | 3.6 | - | - | - | 18.3 | - | - | - | 22.7 | - | - | - | 8.0 | - | - | - | 9.2 | - | - | - | 3.8 | - | - | - | 4.3 | - | - | - | 5.6 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 8.6 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | 0.0 | - | - | - | 98.1 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 184.8 | - | - | - | 91.7 | - | - | - | 18.3 | - | - | - | 22.3 | - | - | - | 73.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (805.5) | - | - | - | (175.3) | - | - | - | 92.0 | - | - | - | (1,784.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 1,000.0 | - | - | - | 1,000.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 725.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 200.0 | - | - | - |
| Debt Repaid | 350.0 | - | - | - | 273.0 | - | - | - | 65.0 | - | - | - | 350.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | 3.0 | - | - | - | 3.4 | - | - | - | 0.1 | - | - | - | 3.8 | - | - | - | 0.1 | |||||||||||||||||||||||
| Common Stock Repurchased | 51.8 | - | - | - | 2.2 | - | - | - | 0.0 | - | - | - | 8.6 | - | - | - | 23.6 | |||||||||||||||||||||||
| Dividends Paid | 62.9 | - | - | - | 62.9 | - | - | - | 57.9 | - | - | - | 57.6 | - | - | - | 46.2 | - | ||||||||||||||||||||||
| Other Financing Activities | (0.3) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Financing Activities | 171.7 | - | - | - | (474.0) | - | - | - | (141.9) | - | - | - | 6,812.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (424.1) | - | - | - | (666.4) | - | - | - | 49.6 | - | - | - | 4,757.7 | - | - | - | (1,319.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 208.2 | - | - | - | (20.2) | - | - | - | 95.9 | - | - | - | (287.9) | - | - | - | 473.3 | - | - | - | 305.4 | - | - | - | (125.2) | - | - | - | 89.5 | - | - | - | 81.6 | - | - | - | 59.9 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (293.2) | - | - | - | 1,030.9 | - | - | - | 362.1 | - | - | - | 473.3 | |||||||||||||||||||||||
| 93.6 |
| 18.5 |
| 16.4 |
| 15.8 |
| 15.3 |
| - |
| Amortization Of Intangibles | 29.3 | 30.4 | 35.0 | 39.8 | 37.8 | 21.8 | 24.6 | 18.1 | 18.4 | 10.0 | 11.3 | 9.2 | 9.9 | 8.3 | 9.8 | 9.3 | 7.7 | 6.9 | 7.2 |
| Stock-Based Compensation | 28.1 | 27.3 | 29.0 | 33.1 | 28.8 | 20.9 | 16.2 | 14.7 | 19.5 | 12.2 | 10.0 | 7.6 | 7.5 | 6.1 | 4.8 | 3.2 | 4.8 | 5.0 | 5.5 |
| Deffered Income Tax | - | 10.9 | (6.1) | (9.4) | 7.5 | 26.8 | (5.1) | 15.2 | (11.8) | 76.8 | 27.2 | 16.5 | 11.5 | 30.3 | 28.4 | (16.1) | 19.3 | (10.9) | (34.0) |
| 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 | 0.7 | 0.7 | 0.8 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | 0.0 | 0.0 | 0.9 | 0.0 | 0.8 | 0.7 | 0.0 | (2.1) | (0.0) | 0.2 | 2.3 | 0.7 | 14.1 | 5.6 | 31.5 | 8.5 | 8.0 | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (118.9) | 263.4 | 173.5 | 229.1 | (153.4) | 311.8 | 163.3 | 33.1 | 57.4 | (47.5) | 71.3 | (15.9) | 19.2 | (49.3) | 35.0 | (9.6) | (91.6) | (83.5) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 343.8 | 548.5 | 378.2 | 1,428.5 | 837.1 | 163.6 | 261.9 | 304.0 | 619.2 | 419.2 | 154.9 | 184.0 | 285.4 | 323.3 | 191.3 | 279.0 | 104.6 | 935.4 |
| 16.4 |
| 14.6 |
| 25.3 |
| 29.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 117.6 | - | 44.2 | 0.3 | (35.4) |
| Divestitures | - | 0.0 | 98.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 704.2 | 296.9 | 78.6 | 225.9 | 462.3 | 555.6 | 316.0 | 255.0 | 204.7 | 868.0 | 142.6 | 153.7 | 183.0 | 248.7 | 280.0 | 327.3 | 333.0 | 456.9 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2,164.4) | (709.3) | (3,349.5) | (6,787.8) | (1,080.8) | (2,037.7) | (897.3) | (2,839.9) | (1,547.5) | (1,527.3) | (1,700.4) | (511.6) | (786.0) | 183.7 | (192.8) | 429.2 | 428.8 | (1,306.5) |
| 50.7 |
| - |
| 391.0 |
| Debt Repaid | - | 488.0 | 165.0 | 475.0 | 0.0 | 1,168.5 | 679.8 | 922.0 | 750.7 | 185.0 | 769.2 | 970.0 | 275.0 | 26.1 | 28.0 | 207.0 | 72.7 | 60.8 | 315.5 |
| Common Stock Issuance | - | 17.5 | 451.2 | 4.0 | 0.1 | 11.2 | 2.2 | 3.0 | 2.7 | 8.2 | 112.1 | 7.9 | 5.1 | 7.8 | 7.8 | 8.0 | 8.4 | 140.0 | 2.0 |
| Common Stock Repurchased | - | 63.0 | 0.0 | 2.1 | 24.1 | 23.9 | 5.4 | 1.8 | 3.8 | 2.6 | 3.2 | 2.1 | 1.7 | 0.8 | - | - | - | - | - |
| Dividends Paid | - | 248.9 | 228.2 | 225.4 | 206.0 | 179.7 | 178.0 | 146.5 | 138.9 | 115.9 | 111.8 | 102.3 | 88.1 | 129.3 | 125.9 | 116.8 | 115.2 | 109.0 | 102.5 |
| Other Financing Activities | - | (0.2) | (0.0) | (0.0) | (0.7) | (0.7) | (0.6) | (0.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1,514.1 | 1,159.6 | 2,914.6 | 4,257.3 | 964.4 | 2,768.6 | 641.5 | 2,548.5 | 951.9 | 1,086.8 | 1,128.9 | 788.8 | 16.7 | (33.0) | 14.3 | (1,003.2) | (452.5) | 714.1 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (306.6) | 998.9 | (56.7) | (1,102.0) | 720.7 | 894.5 | 6.1 | 12.5 | 23.6 | (21.3) | (416.6) | 461.2 | (483.9) | 474.1 | 12.8 | (295.1) | 80.8 | 343.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 264.4 |
| 79.3 |
| 905.5 |
| Free Cash Flow To Equity | - | 47.7 | 1,369.2 | 1,079.0 | 1,507.1 | (74.8) | 297.6 | 266.6 | (473.2) | 1,481.1 | 14.3 | (686.3) | (112.9) | 369.4 | 272.6 | - | 242.4 | - | 981.0 |
| 5.1 |
| 5.3 |
| 5.4 |
| 6.0 |
| 6.1 |
| 6.4 |
| 6.7 |
| 5.5 |
| 4.9 |
| 4.7 |
| 4.2 |
| 4.3 |
| 4.8 |
| 4.7 |
| 4.6 |
| 4.3 |
| 2.4 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.9 |
| 2.7 |
| 2.9 |
| 5.0 |
| 5.2 |
| 5.2 |
| 5.5 |
| 4.2 |
| 4.1 |
| 4.2 |
| 3.7 |
| 3.3 |
| 3.2 |
| 4.2 |
| 4.0 |
| 4.2 |
| 3.7 |
| 4.2 |
| 7.4 |
| 2.7 |
| 2.7 |
| 2.7 |
| 4.1 |
| 2.7 |
| 2.2 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (204.9) |
| - |
| - |
| - |
| 401.8 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| (19.5) |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 496.0 |
| - |
| - |
| - |
| 313.4 |
| - |
| - |
| - |
| (116.0) |
| - |
| - |
| - |
| 93.3 |
| - |
| - |
| - |
| 85.9 |
| - |
| - |
| - |
| 65.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.2 |
| - |
| - |
| - |
| 88.7 |
| - |
| - |
| - |
| 45.4 |
| - |
| - |
| - |
| 60.9 |
| - |
| - |
| - |
| 50.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,585.3) |
| - |
| - |
| - |
| (499.6) |
| - |
| - |
| - |
| (778.9) |
| - |
| - |
| - |
| (259.1) |
| - |
| - |
| - |
| (384.3) |
| - |
| - |
| - |
| (454.0) |
| - |
| - |
| - |
| - |
| - |
| 51.8 |
| - |
| - |
| - |
| 42.1 |
| - |
| - |
| - |
| 155.0 |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| 45.5 |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| - |
| 37.1 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (229.7) |
| - |
| - |
| - |
| 490.9 |
| - |
| - |
| - |
| 1,434.0 |
| - |
| - |
| - |
| 203.8 |
| - |
| - |
| - |
| 379.0 |
| - |
| - |
| - |
| 332.7 |
| - |
| - |
| - |
| - |
| - |
| 304.6 |
| - |
| - |
| - |
| 539.1 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| 80.6 |
| - |
| - |
| - |
| (55.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 253.6 |
| - |
| - |
| - |
| 557.9 |
| - |
| - |
| - |
| (65.5) |
| - |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| 259.9 |
| - |
| - |
| - |