| (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 | 350.3 | 190.7 | 339.6 | 341.7 | 309.0 | 333.6 | 288.5 | 378.6 | 572.8 | 288.4 | 277.3 | 252.9 | 203.6 | 336.3 | 265.7 | 306.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 1,222.3 | 1,181.0 | 1,573.6 | 1,022.2 | 1,217.1 | 916.3 | 527.0 | 697.2 | 551.6 | 540.8 | 407.1 | 165.5 | 288.0 | 162.5 | 61.4 | 94.2 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 740.7 | 710.8 | 650.4 | 600.7 | 582.4 | 551.6 | 491.1 | 483.3 | 389.2 | 318.8 | 296.0 | 272.6 | 211.8 | 172.9 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | 78.1 | - | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | 1,184.3 | 789.0 | 2,448.7 | 1,389.0 | 480.0 | 3,681.2 | 4,169.7 | 2,671.3 | 468.8 | 1,323.2 | 889.6 | 1,648.0 | 957.5 | 1,041.6 | |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | 519.8 | - | - |
| 308.7 |
| 243.5 |
| 255.7 |
| 231.3 |
| 185.8 |
| 263.9 |
| 246.6 |
| 273.0 |
| (256.5) |
| 287.8 |
| 121.2 |
| 169.6 |
| 118.7 |
| 168.5 |
| 151.4 |
| 100.2 |
| 131.5 |
| 263.7 |
| 96.2 |
| 104.9 |
| 75.9 |
| 145.0 |
| 91.4 |
| 88.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 200.4 | 197.9 | 170.3 | 172.1 | 170.5 | 163.0 | 166.0 | 163.4 | 158.0 | 165.2 | 147.4 | 143.5 | 144.6 | 151.9 | 156.8 | 139.0 | 134.6 | 144.2 | 139.0 | 137.8 | 130.6 | 106.4 | 132.6 | 119.8 | 132.3 | 120.3 | 127.9 | 121.1 | 113.9 | 118.4 | 97.5 | 88.5 | 84.8 | 102.5 | 72.5 | 74.0 | 69.7 | 96.3 | 67.2 | 67.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 10.9 | - | - | - | 8.2 | - | - | - | 9.4 | - | - | - | 7.2 | - | - | - | 7.7 | |||||||||||||||||||||||
| Deffered Income Tax | 0.6 | - | - | - | 1.7 | - | - | - | 0.2 | - | - | - | 0.9 | - | - | - | 1.1 | - | ||||||||||||||||||||||
| Asset Impairments | 0.6 | (12.3) | 11.6 | 0.7 | 0.0 | 0.0 | 4.7 | 1.5 | 0.0 | 0.0 | 0.2 | 0.2 | 52.4 | (0.1) | 0.0 | 0.1 | 0.0 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 50.2 | - | - | - | (28.6) | - | - | - | 53.7 | - | - | - | 4.0 | - | - | - | 165.1 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (28.3) | - | - | - | (46.7) | - | - | - | (100.4) | - | - | - | (136.5) | - | - | - | (14.3) | |||||||||||||||||||||||
| Change In Other Working Capital | 31.3 | - | - | - | (41.9) | - | - | - | (41.3) | - | - | - | (24.8) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 469.9 | - | - | - | 530.8 | - | - | - | 399.7 | - | - | - | 302.4 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 7.3 | - | - | - | 9.4 | - | - | - | 10.7 | - | - | - | 18.3 | - | - | - | (4.1) | |||||||||||||||||||||||
| Cash From Investing Activities | (234.9) | - | - | - | (140.8) | - | - | - | 396.8 | - | - | - | (179.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 220.0 | - | - | - | 0.0 | - | - | - | 100.0 | - | - | - | 3,586.2 | - | - | - | 2,430.8 | - | - | - | 1,444.1 | - | - | - | (0.0) | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 663.8 | - | - | - | 14.5 | - | - | - | 313.1 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 7.1 | - | - | - | 5.1 | |||||||||||||||||||||||
| Dividends Paid | 379.7 | - | - | - | 341.0 | - | - | - | 223.4 | - | - | - | 196.6 | - | - | - | 134.7 | - | ||||||||||||||||||||||
| Other Financing Activities | (31.2) | - | - | - | (20.1) | - | - | - | (20.9) | - | - | - | (12.7) | - | - | - | (7.2) | |||||||||||||||||||||||
| Cash From Financing Activities | (407.0) | - | - | - | (1,032.0) | - | - | - | (774.1) | - | - | - | (297.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (172.0) | - | - | - | (642.0) | - | - | - | 22.5 | - | - | - | (174.0) | - | - | - | 46.3 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 120.6 |
| 113.1 |
| Amortization Of Intangibles | - | 34.8 | 31.7 | 31.7 | 31.7 | 31.7 | 33.0 | 32.0 | 30.8 | 30.7 | 30.7 | 28.2 | 4.3 | 1.4 | 1.1 | - |
| Stock-Based Compensation | - | 50.8 | 38.0 | 32.0 | 27.8 | 27.7 | 22.5 | 15.5 | 6.4 | 5.2 | 5.0 | 4.4 | 4.1 | 3.8 | 3.7 | 3.5 |
| Deffered Income Tax | - | 3.9 | 14.2 | 1.0 | 2.0 | (9.8) | 3.3 | 7.6 | 139.0 | (53.1) | 51.2 | 11.3 | 38.7 | 66.2 | (2.3) | (10.7) |
| Asset Impairments | 0.6 | 0.0 | 6.2 | 52.9 | 0.0 | 0.0 | 441.0 | 6.3 | 230.6 | 180.1 | 17.8 | 515.5 | 5.1 | 49.9 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (36.0) | 42.8 | 78.3 | 116.3 | (16.4) | 193.7 | 45.0 | 60.5 | 16.2 | 48.5 | 4.4 | (1.5) | 9.1 | (23.2) | 44.7 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (4.0) | (21.9) | (68.0) | (7.8) | 114.9 | 144.4 | (30.9) | 45.6 | (0.9) | 60.7 | 1.0 | (35.9) | 35.1 | - | - |
| Change In Other Working Capital | - | (174.3) | (175.2) | (67.6) | (34.8) | (49.9) | (24.8) | (54.9) | 38.1 | 3.0 | (0.9) | 0.6 | (4.0) | 2.8 | - | - |
| Other Operating Activities | - | 0.3 | 0.2 | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.8 | 4.9 | (3.3) | 17.7 | 2.7 | 2.4 | 2.3 | 3.1 |
| Cash From Operating Activities | - | 2,222.6 | 2,136.9 | 1,661.3 | 1,701.4 | 1,766.9 | 1,637.4 | 1,324.1 | 1,348.2 | 1,042.7 | 1,056.1 | 782.8 | 690.7 | 597.9 | 277.5 | 258.9 |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 20.1 | 18.3 | 32.3 | 9.5 | (11.1) | 57.8 | 0.0 | 0.0 | - | - | - | - | (0.0) | 0.0 | (0.5) |
| Cash From Investing Activities | - | (1,085.2) | (39.2) | (1,607.3) | (218.2) | (257.5) | (448.3) | (3,387.9) | (2,210.8) | (1,133.3) | (1,229.9) | (500.3) | (2,740.2) | (1,858.9) | (1,357.5) | (485.8) |
| 1,055.9 |
| Debt Repaid | - | 1,080.6 | 143.9 | 1,967.9 | 1,518.5 | 1,433.0 | 3,803.9 | 1,467.6 | 1,040.0 | 0.0 | 900.0 | 611.2 | 650.0 | 710.0 | 549.0 | 869.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 134.6 | 487.6 | 217.5 | 32.5 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Dividends Paid | - | 1,431.0 | 1,246.1 | 978.4 | 735.8 | 533.8 | 695.8 | 969.1 | 502.5 | 442.0 | 374.1 | 306.5 | 228.5 | 137.0 | 0.0 | 0.0 |
| Other Financing Activities | - | (41.5) | (33.4) | (18.6) | (13.6) | (10.8) | (14.2) | 0.0 | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,408.4) | (1,280.0) | (67.9) | (1,398.5) | (1,752.2) | (844.2) | 2,071.6 | 875.2 | (188.9) | 433.1 | (250.1) | 2,003.6 | 951.5 | 1,276.1 | 426.4 |
| - |
| - |
| Net Change In Cash | - | (271.0) | 817.7 | (13.9) | 84.7 | (242.9) | 345.0 | 7.8 | 12.6 | (279.5) | 259.4 | 32.5 | (45.9) | (309.5) | 196.0 | 199.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | 767.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 441.0 |
| 2.0 |
| 3.1 |
| 0.8 |
| 0.4 |
| 75.3 |
| 27.9 |
| 127.2 |
| 0.2 |
| 10.0 |
| 2.2 |
| 3.2 |
| 164.7 |
| 6.5 |
| 2.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.2 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (9.5) |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.5) |
| - |
| - |
| - |
| (28.9) |
| - |
| - |
| - |
| (55.5) |
| - |
| - |
| - |
| 28.9 |
| - |
| - |
| - |
| (29.9) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 35.6 |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| (22.4) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| 276.5 |
| - |
| - |
| - |
| 261.6 |
| - |
| - |
| - |
| 393.3 |
| - |
| - |
| - |
| 343.1 |
| - |
| - |
| - |
| 300.2 |
| - |
| - |
| - |
| 191.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (71.6) |
| - |
| - |
| - |
| (46.5) |
| - |
| - |
| - |
| (178.7) |
| - |
| - |
| - |
| (2,515.7) |
| - |
| - |
| - |
| (524.2) |
| - |
| - |
| - |
| (252.4) |
| - |
| - |
| - |
| - |
| - |
| 531.1 |
| - |
| - |
| - |
| 3,470.1 |
| - |
| - |
| - |
| 467.6 |
| - |
| - |
| - |
| 630.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.3 |
| - |
| - |
| - |
| 281.8 |
| - |
| - |
| - |
| 131.9 |
| - |
| - |
| - |
| 120.1 |
| - |
| - |
| - |
| 101.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (158.6) |
| - |
| - |
| - |
| (603.6) |
| - |
| - |
| - |
| (162.3) |
| - |
| - |
| - |
| 2,180.6 |
| - |
| - |
| - |
| 668.2 |
| - |
| - |
| - |
| (175.7) |
| - |
| - |
| - |
| - |
| - |
| (388.5) |
| - |
| - |
| - |
| 52.3 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 444.1 |
| - |
| - |
| - |
| (236.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |