| (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 | 246.2 | 255.8 | 261.2 | 258.8 | 226.9 | 177.8 | 193.0 | 181.6 | 216.3 | 185.4 | 226.5 | 235.0 | 221.0 | 244.8 | 234.0 | 182.3 | ||||||||||||||||||||||||
| (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 | 1,022.1 | 1,002.8 | 768.7 | 867.8 | 644.3 | 408.9 | 220.6 | 382.7 | 360.4 | 255.4 | 207.1 | 204.7 | 199.7 | 179.5 | 173.7 | 151.4 | 72.3 | (76.9) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 37.0 | 35.4 | 34.7 | 41.7 | 31.4 | 32.5 | 33.7 | 34.9 | 33.1 | 30.8 | 28.4 | 30.6 | 36.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 49.6 | 35.8 | 40.3 | 28.8 | 16.6 | 21.3 | 25.7 | 33.0 | 28.5 | 40.7 | 36.1 | 30.0 | 21.9 | 22.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 150.0 | 0.0 | 0.0 | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 1,008.6 | 1,368.5 | 938.3 | 1,307.2 | 672.0 | 359.3 | 278.1 | 436.5 | 416.4 | 357.4 | 266.7 | 213.0 | 442.1 | 235.1 | 237.3 | |||
| (16.7) |
| 111.0 |
| 95.7 |
| 94.0 |
| 108.1 |
| 60.0 |
| 69.3 |
| 53.1 |
| 38.2 |
| 90.5 |
| 93.9 |
| 98.6 |
| 99.7 |
| 98.8 |
| 99.7 |
| 81.7 |
| 80.2 |
| 69.9 |
| 64.5 |
| 61.6 |
| 59.5 |
| 57.7 |
| 51.8 |
| 50.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 9.2 | 9.0 | 9.0 | 9.1 | 9.2 | 9.7 | 8.5 | 8.7 | 9.2 | 8.6 | 8.9 | 9.2 | 9.5 | 8.2 | 8.5 | 8.8 | 6.4 | |||||||||||||||||||||||
| Stock-Based Compensation | 14.0 | - | - | - | 14.0 | - | - | - | 13.8 | - | - | - | 11.6 | - | - | - | 9.0 | |||||||||||||||||||||||
| Deffered Income Tax | 39.3 | - | - | - | 27.6 | - | - | - | 16.5 | - | - | - | 13.9 | - | - | - | (28.5) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | 0.0 | 0.0 | 0.2 | - | (19.6) | (49.9) | (9.8) | 20.6 | 0.0 | (0.0) | (16.7) | 2.2 | (2.2) | 0.0 | 0.0 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 17.6 | - | - | - | 14.1 | - | - | - | (296.4) | - | - | - | 8.2 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (2.6) | - | - | - | (0.5) | - | - | - | (4.3) | - | - | - | 0.7 | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 288.7 | - | - | - | 94.9 | - | - | - | 243.7 | - | - | - | 214.3 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 10.5 | - | - | - | 8.3 | - | - | - | 5.1 | - | - | - | 10.3 | - | - | - | 4.6 | - | - | - | 3.7 | - | - | - | 3.5 | - | - | - | 6.0 | - | - | - | 5.8 | - | - | - | 7.2 | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 359.5 | - | - | - | - | - | - | - | 54.4 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 292.3 | - | - | - | 331.8 | - | - | - | 205.5 | - | - | - | 119.0 | - | - | - | 283.5 | |||||||||||||||||||||||
| Other Investing Activities | 78.1 | - | - | - | 56.7 | - | - | - | 4.2 | - | - | - | 3.2 | - | - | - | 5.7 | |||||||||||||||||||||||
| Cash From Investing Activities | (1,359.9) | - | - | - | (738.4) | - | - | - | (1,347.5) | - | - | - | (2,023.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | 204.3 | 129.8 | 78.6 | 181.0 | - | - | - | 20.4 | - | - | - | 0.0 | - | - | - | 122.2 | |||||||||||||||||||||||
| Dividends Paid | 64.5 | - | - | - | 68.5 | - | - | - | 68.6 | - | - | - | 70.1 | - | - | - | 36.2 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,481.8 | - | - | - | 1,081.3 | - | - | - | 933.3 | - | - | - | 3,403.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 410.6 | - | - | - | 437.8 | - | - | - | (170.6) | - | - | - | 1,594.1 | - | - | - | 331.6 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 278.3 | - | - | - | 86.6 | - | - | - | 238.6 | - | - | - | 204.0 | - | - | - | 210.6 | - | - | - | 225.1 | - | - | - | (65.1) | - | - | - | 37.4 | - | - | - | 126.5 | - | - | - | 136.9 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (321.0) |
| 39.5 |
| 83.2 |
| 92.6 |
| 67.8 |
| 56.9 |
| Amortization Of Intangibles | 36.3 | 36.3 | 36.1 | 36.2 | 31.9 | 4.5 | 4.2 | 3.8 | 3.8 | 4.1 | 5.7 | 6.3 | 2.7 | 4.9 | 5.4 | 5.6 | 5.6 | 5.7 | 5.9 |
| Stock-Based Compensation | - | 56.8 | 55.1 | 54.1 | 54.1 | 13.7 | 12.2 | 12.6 | 11.6 | 12.3 | 11.4 | 10.9 | 10.2 | 10.7 | 9.0 | 6.0 | 6.7 | 7.5 | 7.8 |
| Deffered Income Tax | - | 47.6 | 18.2 | (53.6) | (69.7) | (5.0) | (31.2) | 0.9 | 9.5 | (9.1) | 17.7 | (15.5) | (5.2) | 11.5 | 21.0 | 29.0 | 12.4 | 13.9 | (89.9) |
| Asset Impairments | - | - | - | - | - | 1.2 | 12.0 | - | - | - | - | - | - | - | 0.1 | 2.1 | 3.0 | 2.2 | 198.4 |
| Gains & Losses On Investments | - | - | - | 3.8 | 0.0 | - | - | - | - | - | - | - | - | (0.4) | (0.7) | 1.6 | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (37.2) | (246.8) | 13.8 | 106.7 | 69.3 | (11.1) | 35.8 | 0.7 | 19.8 | (54.3) | 44.6 | 2.6 | (84.1) | 8.7 | - | - | - | - |
| Other Operating Activities | - | (16.0) | (16.0) | 2.8 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,058.1 | 1,404.3 | 978.6 | 1,336.0 | 688.6 | 380.5 | 303.9 | 469.4 | 445.0 | 398.1 | 302.8 | 243.0 | 464.0 | 257.1 | 266.1 | 337.0 | 114.1 | 486.1 |
| 28.9 |
| 18.7 |
| 31.7 |
| 33.7 |
| Acquisitions | - | - | - | - | 54.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 1,292.5 | 893.0 | 591.2 | 754.5 | 935.6 | 627.6 | 556.3 | 538.7 | 984.7 | 673.0 | 558.3 | 416.8 | 741.5 | 854.7 | 545.9 | 608.7 | 305.2 | 36.1 |
| Other Investing Activities | - | 293.5 | 160.1 | 27.4 | 24.9 | 11.4 | 12.2 | 6.1 | 1.2 | (0.9) | 0.4 | (0.5) | 0.1 | - | - | - | - | - | - |
| Cash From Investing Activities | - | (4,748.0) | (3,869.3) | (2,595.8) | (7,186.3) | (2,405.1) | (2,288.6) | (2,549.8) | (1,317.9) | (531.1) | (1,635.0) | (774.2) | (1,669.8) | (1,137.1) | (1,390.2) | (771.7) | (517.8) | (466.0) | (1,250.5) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 150.0 | 102.6 | 211.0 | 22.7 | 0.0 | 15.9 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | 0.7 | 0.6 | 0.7 | 118.4 | 1.0 | - |
| Common Stock Repurchased | 412.7 | 593.7 | 65.4 | 108.0 | 322.1 | 0.0 | 76.6 | 13.0 | 12.2 | 11.6 | 11.2 | 12.6 | 10.7 | 0.0 | 50.0 | 1.7 | 1.7 | 0.8 | 0.6 |
| Dividends Paid | - | 266.8 | 274.5 | 278.2 | 247.8 | 144.8 | 145.0 | 140.8 | 115.0 | 94.6 | 89.5 | 81.0 | 67.4 | 49.0 | 30.7 | 14.0 | 3.1 | 2.4 | 63.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 4,064.9 | 2,823.6 | 2,493.0 | 6,228.8 | 1,915.0 | 1,913.3 | 2,174.3 | 921.2 | 122.7 | 1,227.8 | 457.2 | 1,434.8 | 644.5 | 1,189.5 | 539.7 | 169.5 | 263.6 | 695.8 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 375.1 | 358.6 | 875.9 | 378.4 | 198.5 | 5.2 | (71.6) | 72.7 | 36.7 | (9.0) | (14.2) | 8.0 | (28.7) | 56.3 | 36.1 | (11.3) | (88.0) | (47.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 318.3 |
| 82.4 |
| 452.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | 357.4 | 266.7 | 213.0 | 339.5 | 24.1 | - | - | - | - |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 3.0 |
| 3.1 |
| 2.7 |
| 2.5 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.7 |
| 3.3 |
| 2.9 |
| 2.9 |
| 2.8 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.7 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 215.3 |
| - |
| - |
| - |
| 228.8 |
| - |
| - |
| - |
| (61.6) |
| - |
| - |
| - |
| 43.3 |
| - |
| - |
| - |
| 132.3 |
| - |
| - |
| - |
| 144.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.4 |
| - |
| - |
| - |
| 124.8 |
| - |
| - |
| - |
| 81.9 |
| - |
| - |
| - |
| 111.2 |
| - |
| - |
| - |
| 160.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| (756.7) |
| - |
| - |
| - |
| 264.6 |
| - |
| - |
| - |
| (1,046.0) |
| - |
| - |
| - |
| (519.5) |
| - |
| - |
| - |
| (338.4) |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 76.6 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| 30.4 |
| - |
| - |
| - |
| 23.9 |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 873.0 |
| - |
| - |
| - |
| 615.1 |
| - |
| - |
| - |
| 1,117.7 |
| - |
| - |
| - |
| 367.3 |
| - |
| - |
| - |
| 160.1 |
| - |
| - |
| - |
| (156.1) |
| - |
| - |
| - |
| - |
| - |
| 1,108.6 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (108.8) |
| - |
| - |
| - |
| (46.0) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |