| (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 | 515.2 | 449.5 | 511.0 | 401.3 | 417.6 | 576.1 | 365.6 | 371.9 | 442.5 | 397.3 | 333.6 | 356.3 | 294.1 | 382.2 | 228.9 | 179.3 | ||||||||||||||||||||||||
| (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 | 1,877.0 | 1,779.4 | 1,756.1 | 1,381.4 | 1,381.1 | 1,022.5 | 530.7 | 681.9 | 640.7 | 549.1 | 601.9 | 503.7 | 648.9 | 499.9 | 510.6 | 391.2 | 446.4 | 309.1 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 54.0 | 55.0 | 51.0 | 55.9 | 129.7 | 135.1 | 113.4 | 131.1 | 113.0 | 86.1 | 85.1 | 88.8 | 103.1 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 60.5 | 49.9 | 115.7 | 50.8 | 63.6 | 42.0 | 63.2 | 40.6 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 0.0 | 3.1 | 1.0 | 0.0 | 1,034.1 | 741.6 | 291.0 | 294.6 | 7.0 | 388.8 | 9.1 | 354.0 | 346.8 | 369.3 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 38.4 | (29.8) | 9.1 | (24.8) | (4.2) | 10.1 | 0.4 | (31.4) | 12.9 | (15.3) | (66.0) | (22.1) | (10.1) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | 1,083.3 | 570.3 | 595.2 | 797.5 | 817.7 | 692.9 | 756.6 | 634.9 | 625.0 | |||
| 590.6 |
| 294.4 |
| 261.3 |
| 237.2 |
| 229.5 |
| 312.2 |
| 151.7 |
| 71.3 |
| (4.4) |
| 119.3 |
| 165.2 |
| 216.7 |
| 180.7 |
| 132.4 |
| 161.9 |
| 180.1 |
| 166.4 |
| 154.6 |
| 162.1 |
| 109.0 |
| 123.4 |
| 152.8 |
| 220.7 |
| 109.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | 9.7 | - | - | - | 24.6 | - | - | - | 33.5 | - | - | - | 25.1 | - | - | - | 27.4 | - | - | - | 29.0 | - | - | - | 18.1 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 13.2 | - | - | - | 12.4 | - | - | - | 13.0 | - | - | - | 11.8 | - | - | - | 11.4 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (15.8) | 5.9 | 79.0 | 31.0 | 16.4 | 158.5 | (8.1) | (58.5) | 25.8 | 7.8 | (42.4) | 58.7 | 23.0 | 75.1 | (67.4) | (171.6) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 667.9 | - | - | - | 743.8 | - | - | - | 746.2 | - | - | - | 445.3 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | - | - | - | 14.1 | - | - | - | 12.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 49.6 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 906.8 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 1,360.1 | - | - | - | 1,198.7 | - | - | - | 968.3 | - | - | - | 956.3 | - | - | - | 1,440.5 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.0) | |||||||||||||||||||||||
| Cash From Investing Activities | (588.6) | - | - | - | (924.4) | - | - | - | (905.1) | - | - | - | (359.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 1.1 | - | - | - | 1.6 | - | - | - | - | - | - | - | - | - | - | - | 1.2 | - | - | - | 691.2 | - | - | - | 4.3 | - | - | - | 0.0 | - | - | - | 181.8 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 302.4 | - | - | - | 49.2 | - | - | - | 0.0 | - | - | - | 135.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 33.7 | - | - | - | 30.3 | - | - | - | 28.2 | - | - | - | 158.6 | - | - | - | 23.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (4.1) | - | - | - | (3.5) | - | - | - | (1.5) | - | - | - | (1.1) | - | - | - | (2.7) | |||||||||||||||||||||||
| Cash From Financing Activities | (339.1) | - | - | - | (81.4) | - | - | - | (29.7) | - | - | - | (295.7) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.8 | - | - | - | 7.5 | - | - | - | (5.6) | - | - | - | 2.8 | - | - | - | 1.1 | - | - | - | (1.4) | - | - | - | (20.1) | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | 10.1 | - | - | - |
| Net Change In Cash | (259.0) | - | - | - | (254.5) | - | - | - | (194.1) | - | - | - | (207.0) | - | - | - | 546.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 75.0 | - | - | - | (34.1) | - | - | - | 63.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 281.1 |
| 103.4 |
| 88.0 |
| 82.9 |
| 78.9 |
| 84.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 54.5 | 54.4 | 51.0 | 49.4 | 46.7 | 49.7 | 49.3 | 36.6 | 40.5 | 37.2 | 32.1 | 28.1 | 23.8 | 26.8 | 27.2 | 27.4 | 24.5 | 24.1 |
| Deffered Income Tax | - | (14.5) | 96.4 | (26.7) | (4.0) | 12.8 | (13.9) | 35.7 | (39.6) | (15.1) | 9.8 | 51.1 | 31.3 | 54.4 | 11.9 | 39.5 | 62.5 | (52.8) | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 100.1 | 132.2 | 117.7 | 47.0 | 202.4 | 90.6 | 103.0 | 120.7 | 154.5 | 335.9 | 267.0 | - | - | - | 210.5 | 125.5 | 56.6 | (38.4) | (356.9) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.8 | (0.8) | (36.2) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 3,582.6 | 3,678.4 | 2,929.2 | 2,568.6 | 2,184.0 | 1,616.7 | 1,143.8 | 620.2 | 710.9 | 848.4 | 881.3 | 734.8 | 819.8 | 675.5 | 670.3 | 451.3 | 316.1 | 1,553.0 |
| 45.3 |
| 49.6 |
| 30.5 |
| 78.9 |
| Acquisitions | - | 0.0 | 0.0 | 11.6 | 49.6 | 0.0 | 0.0 | 0.0 | 6.6 | 70.6 | 53.5 | 7.3 | 65.4 | 56.9 | 42.8 | 262.0 | 0.0 | 33.8 | 48.9 |
| Divestitures | - | 0.0 | 0.0 | 96.6 | 906.8 | 0.0 | 0.0 | 0.0 | 8.7 | 0.0 | 250.2 | 0.0 | 15.8 | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 5,312.0 | 4,890.6 | 3,506.9 | 4,891.2 | 6,067.2 | 3,864.3 | 2,934.0 | 2,676.5 | 3,556.7 | 2,189.4 | 2,999.3 | 2,605.8 | 2,718.2 | 2,291.1 | 1,697.1 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2,029.3) | (2,184.5) | (1,962.0) | (1,891.4) | (2,989.1) | 119.7 | (424.9) | (714.2) | (333.5) | (794.5) | (170.8) | (808.3) | (545.4) | (775.1) | (204.3) | 37.3 | (1,116.2) | (614.6) |
| 309.0 |
| 333.6 |
| - |
| Debt Repaid | - | 2.1 | 0.0 | 1.0 | 3.3 | 505.0 | 652.8 | 456.4 | 4.5 | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 270.2 | 303.7 | 537.2 | 94.1 | 122.4 | 346.4 | 18.2 | 24.8 | 47.8 | 132.4 | 223.7 | 238.9 | 166.5 | 127.7 | 187.2 | 471.0 | 147.1 | 553.3 |
| Dividends Paid | - | 700.3 | 532.0 | 501.5 | 235.2 | 355.7 | 84.1 | 308.2 | 255.0 | 188.2 | 184.0 | 58.0 | 181.5 | 52.7 | 183.9 | 43.3 | 49.3 | 28.8 | 47.0 |
| Other Financing Activities | - | (53.9) | (20.0) | (22.9) | (12.8) | (45.2) | (56.2) | (21.4) | (17.7) | (6.0) | (3.8) | (1.6) | 0.3 | 7.4 | 31.9 | 14.6 | (2.8) | 21.5 | 0.2 |
| Cash From Financing Activities | - | (1,026.4) | (852.5) | (1,062.5) | (772.0) | 5.8 | (397.8) | (513.2) | (7.4) | (235.1) | (6.9) | (555.3) | (69.8) | (330.3) | 97.2 | (195.2) | (359.1) | 173.4 | (663.3) |
| (3.7) |
| (2.0) |
| (2.1) |
| 7.4 |
| (92.1) |
| Net Change In Cash | - | 565.2 | 611.6 | (86.2) | (119.5) | (803.5) | 1,348.7 | 206.1 | (132.9) | 155.2 | 31.7 | 89.2 | (165.3) | (65.9) | (6.1) | 268.8 | 127.5 | (619.4) | 183.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 401.7 |
| 285.6 |
| 1,474.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | 918.0 | 860.4 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.3 |
| 12.2 |
| 19.5 |
| 24.1 |
| 34.8 |
| 163.3 |
| 39.0 |
| 77.9 |
| (177.2) |
| (23.0) |
| 1.5 |
| 73.6 |
| 68.7 |
| 14.1 |
| 22.3 |
| 69.6 |
| 48.5 |
| 59.1 |
| 184.0 |
| 40.5 |
| 52.3 |
| 77.6 |
| 175.7 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 477.7 |
| - |
| - |
| - |
| 311.0 |
| - |
| - |
| - |
| 152.6 |
| - |
| - |
| - |
| 78.3 |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| 75.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 71.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,623.4 |
| - |
| - |
| - |
| 1,055.7 |
| - |
| - |
| - |
| 686.8 |
| - |
| - |
| - |
| 97.9 |
| - |
| - |
| - |
| 888.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 518.6 |
| - |
| - |
| - |
| (1,195.2) |
| - |
| - |
| - |
| 30.8 |
| - |
| - |
| - |
| 41.8 |
| - |
| - |
| - |
| (131.5) |
| - |
| - |
| - |
| (269.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.7 |
| - |
| - |
| - |
| 202.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| (451.3) |
| - |
| - |
| - |
| 528.2 |
| - |
| - |
| - |
| (222.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 157.4 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| - |
| - |
| (357.5) |
| - |
| - |
| - |
| (58.7) |
| - |
| - |
| - |
| 119.8 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| (186.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.0 |
| - |
| - |
| - |
| 147.6 |
| - |
| - |
| - |
| 61.5 |
| - |
| - |
| - |