| (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 | 176.3 | 148.3 | 141.0 | 51.2 | 125.8 | 47.0 | 111.7 | 142.9 | 159.2 | 144.3 | 125.0 | 144.6 | 294.4 | 209.5 | 104.9 | 127.7 | ||||||||||||||||||||||||
| (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 | 516.8 | 466.4 | 460.8 | 708.3 | 599.1 | 410.0 | 455.4 | 305.2 | 411.6 | 277.3 | 267.7 | 172.3 | 239.8 | 98.9 | 62.1 | 139.1 | 74.0 | 69.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 527.7 | 521.1 | 487.7 | 574.2 | 503.4 | 476.0 | 442.9 | 447.1 | 291.4 | 253.3 | 276.5 | 280.3 | 237.1 | 121.8 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 21.2 | (12.0) | 7.7 | (2.7) | (10.6) | 9.4 | (4.1) | (4.4) | 8.2 | (6.9) | (26.1) | (20.8) | 2.7 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 157.0 |
| 99.6 |
| 138.5 |
| 120.2 |
| 51.6 |
| 134.6 |
| 149.4 |
| 105.3 |
| 66.1 |
| 129.4 |
| 41.3 |
| 66.0 |
| 68.5 |
| 193.3 |
| 77.3 |
| 75.7 |
| 65.3 |
| 75.2 |
| 80.3 |
| 64.3 |
| 57.5 |
| 47.7 |
| 110.9 |
| 51.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 136.2 | 145.3 | 125.6 | 120.6 | 129.6 | 115.8 | 115.7 | 137.5 | 118.8 | 129.5 | 144.8 | 143.5 | 156.4 | 140.7 | 132.2 | 115.1 | 115.4 | 135.7 | 115.7 | 114.3 | 110.3 | 110.9 | 108.4 | 107.5 | 116.2 | 111.6 | 109.5 | 113.6 | 112.4 | 93.3 | 67.8 | 64.3 | 66.0 | 64.0 | 64.0 | 62.8 | 62.4 | 62.7 | 62.8 | 66.6 |
| Amortization Of Intangibles | 42.7 | 41.7 | 44.8 | 40.2 | 48.0 | 43.5 | 38.6 | 62.0 | 42.6 | 53.8 | 62.6 | 63.6 | 67.5 | 63.6 | 62.1 | 50.8 | ||||||||||||||||||||||||
| Stock-Based Compensation | 7.4 | 8.6 | 11.2 | 10.9 | 9.1 | 9.6 | 13.5 | 8.9 | 8.9 | 8.6 | 9.1 | 9.0 | 7.8 | 9.7 | 5.5 | 9.8 | 7.8 | |||||||||||||||||||||||
| Deffered Income Tax | 2.7 | (11.7) | (1.2) | 2.8 | (0.8) | 0.1 | (1.6) | (1.4) | (1.4) | 2.4 | (4.3) | (2.7) | 4.4 | (6.5) | 0.1 | (0.4) | (1.2) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 29.3 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 3.1 | - | - | - | (2.6) | - | - | - | 15.6 | - | - | - | (5.9) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 283.2 | - | - | - | 273.2 | - | - | - | 1,035.5 | - | - | - | 282.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 9.5 | - | - | - | (5.7) | - | - | - | 0.7 | - | - | - | (0.4) | - | - | - | 6.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (462.8) | - | - | - | (173.9) | - | - | - | (237.0) | - | - | - | (587.3) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 247.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 249.9 | - | - | - | 179.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 205.3 | - | - | - | 195.1 | - | - | - | 190.3 | - | - | - | 226.7 | - | - | - | 203.1 | - | ||||||||||||||||||||||
| Other Financing Activities | 3.9 | - | - | - | (2.0) | - | - | - | (9.7) | - | - | - | 1.4 | - | - | - | 2.4 | |||||||||||||||||||||||
| Cash From Financing Activities | 211.0 | - | - | - | (581.2) | - | - | - | (379.0) | - | - | - | 307.2 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (16.1) | - | - | - | 8.8 | - | - | - | (7.5) | - | - | - | 4.1 | - | - | - | (1.8) | - | - | - | (6.5) | - | - | - | (4.6) | - | - | - | (2.4) | - | - | - | 3.1 | - | - | - | 0.1 | - | - | - |
| Net Change In Cash | 15.3 | - | - | - | (473.1) | - | - | - | 412.1 | - | - | - | 6.7 | - | - | - | 40.7 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 78.0 |
| 44.4 |
| 20.5 |
| 17.4 |
| 18.4 |
| 23.1 |
| Amortization Of Intangibles | 169.4 | 174.7 | 186.7 | 247.5 | 229.2 | 236.6 | 226.2 | 272.0 | 174.1 | 157.8 | 163.8 | 180.8 | 174.0 | 86.1 | 24.9 | 4.7 | 1.3 | 6.6 | - |
| Stock-Based Compensation | 38.2 | 39.9 | 40.9 | 34.5 | 32.8 | 24.9 | 15.9 | 18.8 | 18.3 | 18.9 | 21.2 | 21.6 | 31.1 | 37.2 | 26.0 | 17.7 | 7.1 | 9.3 | 7.3 |
| Deffered Income Tax | (7.4) | (10.9) | (4.2) | (0.2) | (8.1) | (4.7) | (49.1) | 9.3 | (6.3) | (20.0) | (21.4) | 1.5 | (18.6) | (19.5) | - | - | - | - | - |
| Asset Impairments | - | - | 0.0 | 0.0 | 29.3 | 0.0 | 0.0 | - | - | - | 59.3 | 29.9 | 23.1 | 13.7 | 23.0 | 10.5 | 15.4 | 3.5 | 1.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (8.8) | (2.5) | 29.4 | 14.3 | 14.3 | (5.8) | 16.5 | 28.1 | (9.4) | (27.6) | 5.2 | (23.4) | 11.7 | (9.0) | 0.6 | (6.4) | 1.4 | 8.2 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,282.3 | 1,833.1 | 1,073.4 | 1,003.6 | 926.5 | 801.5 | 812.1 | 509.2 | 520.7 | 546.8 | 508.5 | 399.1 | 207.9 | 80.6 | 80.1 | 86.4 | 74.5 | 63.2 |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | 0.0 | 0.0 | 423.4 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 152.4 | 0.0 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 0.0 | 0.0 | 95.5 | 0.0 | 0.0 | - | 0.0 | 0.0 | 7.7 | 0.0 | 0.0 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.8 | 0.0 | 0.0 | - |
| Other Investing Activities | - | (8.8) | (4.6) | 12.8 | 19.8 | 19.6 | (1.2) | 8.9 | 8.2 | (0.9) | 0.8 | (1.8) | (1.7) | (3.0) | (0.4) | (0.9) | - | - | - |
| Cash From Investing Activities | - | (960.1) | (1,133.9) | (905.9) | (1,052.5) | (1,566.7) | (539.9) | (522.8) | (266.1) | 214.2 | (284.7) | (645.2) | (640.2) | (6.4) | 126.5 | (126.1) | (37.8) | 18.1 | 12.6 |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | 48.7 | 21.2 | 10.5 | - | - | - |
| Common Stock Issuance | - | - | 0.0 | 0.0 | 218.1 | 340.0 | 0.2 | 523.3 | 287.5 | 22.8 | 84.1 | 0.0 | 0.0 | - | - | - | 3.7 | 1.5 | 23.4 |
| Common Stock Repurchased | - | - | - | - | - | - | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.7 | 40.0 | 45.3 | 0.0 | 0.0 | 10.7 | 15.4 |
| Dividends Paid | - | 790.0 | 765.1 | 916.5 | 835.3 | 764.3 | 727.0 | 704.4 | 440.4 | 431.2 | 416.7 | 403.6 | 347.9 | 220.4 | 113.9 | 85.8 | 92.6 | 78.6 | 87.7 |
| Other Financing Activities | - | 3.1 | (12.8) | 1.9 | 8.8 | 4.6 | 8.9 | 5.6 | (0.6) | (1.3) | 2.6 | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (761.7) | (688.5) | 292.6 | 57.9 | 557.0 | (210.7) | (457.8) | (24.3) | (745.5) | (282.0) | 121.3 | 343.1 | (210.6) | (113.3) | 10.5 | (1.5) | (91.3) | (70.8) |
| 0.8 |
| 0.1 |
| (0.8) |
| 0.3 |
| (0.4) |
| Net Change In Cash | - | (418.3) | (1.3) | 467.8 | 6.2 | (93.8) | 60.3 | (172.5) | 214.4 | (1.1) | (27.3) | (41.5) | 81.2 | (6.4) | 94.6 | (35.4) | 46.2 | 1.7 | 4.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 52.7 |
| 69.8 |
| 55.2 |
| 57.6 |
| 54.0 |
| 54.4 |
| 54.5 |
| 56.8 |
| 60.5 |
| 68.0 |
| 64.5 |
| 70.1 |
| 69.4 |
| 55.8 |
| 40.5 |
| 39.0 |
| 38.8 |
| 43.7 |
| 38.4 |
| 38.0 |
| 37.7 |
| 38.2 |
| 38.1 |
| 41.2 |
| 6.1 |
| 4.4 |
| 9.0 |
| 5.4 |
| 5.8 |
| 4.6 |
| 2.9 |
| 2.7 |
| 5.0 |
| 4.7 |
| 4.9 |
| 4.2 |
| 3.9 |
| 2.5 |
| 3.7 |
| 8.2 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| (1.6) |
| (0.7) |
| 0.2 |
| (2.6) |
| (1.7) |
| (2.9) |
| (3.0) |
| (41.5) |
| 12.4 |
| (1.0) |
| (0.3) |
| (1.8) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 30.7 |
| - |
| - |
| - |
| 50.9 |
| - |
| - |
| - |
| 23.9 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.9 |
| - |
| - |
| - |
| 188.4 |
| - |
| - |
| - |
| 179.7 |
| - |
| - |
| - |
| 142.8 |
| - |
| - |
| - |
| 102.9 |
| - |
| - |
| - |
| 111.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (16.7) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| (229.1) |
| - |
| - |
| - |
| (76.5) |
| - |
| - |
| - |
| (109.8) |
| - |
| - |
| - |
| (154.2) |
| - |
| - |
| - |
| (40.1) |
| - |
| - |
| - |
| 197.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 303.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 185.4 |
| - |
| - |
| - |
| 180.3 |
| - |
| - |
| - |
| 171.4 |
| - |
| - |
| - |
| 109.4 |
| - |
| - |
| - |
| 106.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| (132.8) |
| - |
| - |
| - |
| (32.5) |
| - |
| - |
| - |
| (104.7) |
| - |
| - |
| - |
| (60.2) |
| - |
| - |
| - |
| (314.1) |
| - |
| - |
| - |
| - |
| - |
| (27.3) |
| - |
| - |
| - |
| 32.8 |
| - |
| - |
| - |
| (118.4) |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |