| (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 | 227.4 | 223.0 | 216.3 | 195.5 | 189.0 | 185.4 | 170.0 | 152.4 | 187.3 | 123.5 | 164.2 | 154.8 | 180.2 | 144.8 | 143.0 | 94.5 | ||||||||||||||||||||||||
| (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 | 862.2 | 823.8 | 695.0 | 622.6 | 509.7 | 466.2 | 293.0 | 355.7 | 343.2 | 257.7 | 206.9 | 156.7 | 151.4 | 137.2 | 111.2 | 77.6 | 63.3 | 73.1 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 66.9 | 61.4 | 56.9 | 53.1 | 54.0 | 46.4 | 38.0 | 33.2 | 31.5 | 32.1 | 31.1 | 28.1 | 26.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 50.0 | 86.0 | 46.4 | 53.4 | 57.1 | 63.6 | 82.0 | 68.3 | 59.2 | 33.9 | 43.5 | 38.1 | 37.7 | 74.3 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 860.4 | 635.5 | 698.0 | 1,321.6 | 1,073.8 | (582.1) | 184.0 | 308.9 | 342.4 | 277.0 | (4.5) | 168.2 | 249.5 | 194.3 | 165.1 | |||
| 127.4 |
| 98.8 |
| 109.1 |
| 105.1 |
| 153.1 |
| 101.2 |
| 107.3 |
| 21.7 |
| 62.8 |
| 86.0 |
| 99.1 |
| 81.5 |
| 89.1 |
| 79.7 |
| 91.9 |
| 89.6 |
| 82.0 |
| 68.8 |
| 65.6 |
| 64.9 |
| 58.4 |
| 54.6 |
| 53.1 |
| 50.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 5.0 | 5.0 | 5.2 | 5.6 | 5.6 | 5.8 | 4.0 | 1.1 | 1.2 | 1.4 | 1.4 | 1.5 | 1.2 | 1.4 | 1.5 | 1.6 | 1.6 | |||||||||||||||||||||||
| Stock-Based Compensation | 11.3 | 10.8 | 10.1 | 10.2 | 10.4 | 10.5 | 9.5 | 9.0 | 9.2 | 9.0 | 8.1 | 8.1 | 8.3 | 7.9 | 9.0 | 7.0 | 7.9 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (0.0) | - | - | - | 3.2 | - | - | - | 1.3 | - | - | - | 1.4 | - | - | - | (2.8) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (823.3) | - | - | - | (107.8) | - | - | - | 40.5 | - | - | - | 97.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 927.2 | - | - | - | 119.8 | - | - | - | 71.1 | - | - | - | 68.4 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 10.6 | - | - | - | 9.1 | - | - | - | 7.7 | - | - | - | 4.4 | - | - | - | 21.4 | - | - | - | 13.6 | - | - | - | 11.6 | - | - | - | 10.8 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 0.3 | - | - | - | 56.0 | - | - | - | 24.0 | - | - | - | 23.7 | - | - | - | 23.3 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 1,008.6 | - | - | - | 119.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (1,867.0) | - | - | - | (973.4) | - | - | - | (1,419.2) | - | - | - | 114.4 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 45.4 | - | - | - | 40.3 | - | - | - | 34.2 | - | - | - | 31.4 | - | - | - | 26.5 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,015.6 | - | - | - | 1,011.4 | - | - | - | 1,304.5 | - | - | - | (227.8) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 75.8 | - | - | - | 157.7 | - | - | - | (43.6) | - | - | - | (45.0) | - | - | - | 51.4 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | 60.5 | - | - | - | 59.3 | - | - | - | 450.3 | - | - | - | 212.4 | - | - | - | (401.2) | - | - | - | 74.1 | - | - | - | 10.6 | - | - | - | 120.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 20.5 |
| 23.1 |
| 19.1 |
| 17.1 |
| 17.4 |
| - |
| Amortization Of Intangibles | 20.7 | 21.4 | 12.1 | 5.5 | 6.1 | 7.7 | 11.0 | 11.8 | 4.6 | 4.4 | 4.8 | 4.6 | 4.7 | 4.6 | 4.3 | 3.4 | 2.7 | 2.8 | 3.1 |
| Stock-Based Compensation | 42.5 | 41.6 | 38.1 | 33.5 | 31.7 | 16.2 | (4.9) | 11.3 | 13.5 | 12.9 | 9.3 | 9.7 | 7.8 | 6.8 | 9.1 | 5.7 | 4.6 | 6.9 | 9.9 |
| Deffered Income Tax | - | 44.8 | 11.0 | (19.7) | 22.1 | (2.9) | (4.1) | 44.6 | 55.2 | 63.2 | 6.7 | 23.1 | 4.1 | 1.5 | (23.3) | (0.6) | (16.0) | 51.3 | (11.8) |
| 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 | - | - | - | - |
| Gains & Losses On Investments | - | 8.3 | (2.6) | 1.5 | (20.4) | (1.1) | (2.4) | 3.5 | (2.0) | 0.0 | 7.6 | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 69.0 | 131.4 | 205.4 | 91.6 | (187.7) | 131.9 | 133.0 | 133.5 | 126.6 | 44.0 | 151.1 | (72.5) | (53.2) | (12.7) | (12.6) | (46.5) | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 910.3 | 721.6 | 744.4 | 1,375.0 | 1,130.9 | (518.5) | 266.0 | 377.2 | 401.6 | 311.0 | 39.0 | 206.4 | 287.2 | 268.7 | 244.3 | 124.0 | (841.0) | 151.3 |
| 79.1 |
| 30.5 |
| 18.3 |
| 28.6 |
| Acquisitions | - | 0.0 | (531.3) | 5.1 | 0.0 | 585.4 | 0.0 | 108.4 | 53.9 | 0.3 | 613.6 | 15.4 | (228.9) | 14.5 | (64.4) | (91.6) | (62.2) | 745.9 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (149.1) | 0.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | 63.4 | 125.6 | 47.5 | 59.5 | 9.1 | 45.7 | 32.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 386.3 | 1,290.1 | 1,613.1 | 718.3 | 352.7 | 276.1 | 1,247.9 | 506.8 | 431.3 | 295.8 | 588.3 | 1,484.0 | 1,032.6 | 1,423.2 | 882.8 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (6,168.6) | (5,946.4) | (3,237.8) | (3,490.8) | (5,928.9) | (7,182.4) | (4,018.9) | (2,763.5) | (2,303.2) | (2,492.3) | (1,641.6) | (1,837.6) | (206.2) | (495.9) | (837.0) | (500.8) | (865.9) | (1,204.7) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | 0.0 | 0.0 | 285.7 | 0.0 | 0.0 | - | 0.0 | 0.0 | 152.9 | 0.0 | 0.0 | - | 0.0 | 0.0 | 315.1 | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 9.5 | 92.1 | 0.0 | 0.0 | 0.4 | 0.6 | 0.4 | 0.5 | 3.5 | 7.7 | 0.1 | 0.2 | 0.4 | 0.1 |
| Dividends Paid | - | 169.4 | 143.3 | 125.7 | 108.2 | 98.6 | 85.9 | 65.1 | 51.0 | 40.5 | 38.6 | 29.9 | 24.9 | 13.9 | 13.2 | 10.3 | 22.8 | 21.8 | 9.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 5,267.7 | 5,259.9 | 2,425.9 | 2,195.5 | 4,886.7 | 7,736.9 | 3,647.2 | 2,500.9 | 1,909.2 | 2,175.6 | 1,647.7 | 1,598.1 | (132.2) | 372.5 | 589.8 | 390.8 | 1,419.6 | 1,238.2 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 9.4 | 35.1 | (67.5) | 79.8 | 88.7 | 36.0 | (105.7) | 114.6 | 7.5 | (5.8) | 45.1 | (33.2) | (51.2) | 145.3 | (2.9) | 14.0 | (287.3) | 184.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 93.5 |
| (859.3) |
| 122.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.6 |
| 2.7 |
| 2.8 |
| 2.9 |
| 3.0 |
| 2.9 |
| 3.0 |
| 2.9 |
| 1.4 |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.2 |
| 6.8 |
| 3.2 |
| 3.3 |
| 2.9 |
| (4.0) |
| 1.3 |
| 0.5 |
| (2.8) |
| 3.0 |
| 2.0 |
| 3.0 |
| 3.3 |
| 3.2 |
| 3.2 |
| 3.4 |
| 3.7 |
| 4.7 |
| 2.4 |
| 2.8 |
| 2.9 |
| 2.5 |
| 2.0 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (110.7) |
| - |
| - |
| - |
| (109.6) |
| - |
| - |
| - |
| 214.6 |
| - |
| - |
| - |
| 29.9 |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 458.0 |
| - |
| - |
| - |
| 216.8 |
| - |
| - |
| - |
| (379.8) |
| - |
| - |
| - |
| 87.7 |
| - |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| 130.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 595.2 |
| - |
| - |
| - |
| 162.8 |
| - |
| - |
| - |
| 168.6 |
| - |
| - |
| - |
| 47.5 |
| - |
| - |
| - |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (493.8) |
| - |
| - |
| - |
| (855.7) |
| - |
| - |
| - |
| (1,448.9) |
| - |
| - |
| - |
| (1,031.6) |
| - |
| - |
| - |
| (498.9) |
| - |
| - |
| - |
| (306.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.2 |
| - |
| - |
| - |
| 742.8 |
| - |
| - |
| - |
| 1,891.6 |
| - |
| - |
| - |
| 822.5 |
| - |
| - |
| - |
| 430.5 |
| - |
| - |
| - |
| 122.6 |
| - |
| - |
| - |
| - |
| - |
| 103.9 |
| - |
| - |
| - |
| 63.0 |
| - |
| - |
| - |
| (121.4) |
| - |
| - |
| - |
| (46.1) |
| - |
| - |
| - |
| (52.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |