| (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 | (66.5) | 49.3 | 82.8 | 87.1 | 22.5 | 146.5 | 92.4 | 91.4 | 36.8 | 112.8 | 47.8 | 237.1 | (41.8) | (28.3) | (64.0) | (30.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 152.7 | 241.7 | 367.1 | 355.8 | (158.3) | (48.2) | (110.9) | (196.6) | (139.3) | (157.9) | (208.4) | (227.2) | (30.1) | 25.0 | (113.7) | (45.5) | (39.6) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | - | 27.2 | 28.5 | 74.9 | 77.9 | 78.7 | 81.9 | 80.4 | 103.7 | 98.5 | 94.3 | 85.6 | 98.1 | 73.8 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 40.4 | 33.5 | 48.0 | 38.3 | 28.0 | 42.2 | 90.9 | 69.4 | 51.3 | 43.7 | 52.9 | 33.7 | 22.2 | 17.0 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | 23.6 | - | - | - | - | - | - | - | 366.5 | 444.1 | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | 480.3 | 405.6 | 353.3 | (17.2) | 73.7 | 40.6 | (18.9) | 29.9 | (32.1) | (107.5) | (93.2) | (22.5) | 104.3 | (19.5) | (15.3) | |
| (35.9) |
| 0.9 |
| (29.0) |
| 2.4 |
| (22.4) |
| (42.6) |
| (0.1) |
| (29.4) |
| (38.7) |
| (5.4) |
| (52.9) |
| (42.0) |
| (96.4) |
| (9.7) |
| (34.4) |
| (32.6) |
| (62.5) |
| - |
| (36.3) |
| - |
| (68.9) |
| - |
| - |
| - |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 19.4 | - | - | - | 7.4 | - | - | - | 8.1 | - | - | - | 18.7 | - | - | - | 19.2 | - | - | - | 19.6 | - | - | - | 20.6 | - | - | - | 19.6 | - | - | - | 25.7 | - | - | - | 23.8 | - | - | - |
| Amortization Of Intangibles | 11.7 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 9.0 | 9.0 | 8.9 | 8.8 | 9.2 | 9.2 | 9.1 | 9.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 36.3 | - | - | - | 22.8 | 20.7 | 22.5 | 20.6 | 32.8 | 25.8 | 23.9 | 28.5 | 22.6 | 26.5 | 26.1 | 23.4 | 18.3 | |||||||||||||||||||||||
| Deffered Income Tax | (8.8) | - | - | - | 2.5 | - | - | - | 7.5 | - | - | - | (36.1) | - | - | - | (29.3) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 23.2 | - | - | - | (65.8) | - | - | - | (16.6) | - | - | - | (18.8) | - | - | - | (63.3) | |||||||||||||||||||||||
| Change In Inventory | 6.4 | - | - | - | 1.8 | - | - | - | 12.6 | - | - | - | 2.0 | - | - | - | 4.3 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (119.5) | - | - | - | (1.7) | - | - | - | (38.4) | - | - | - | (30.2) | - | - | - | (33.4) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (165.7) | - | - | - | 98.8 | - | - | - | 21.1 | - | - | - | (21.3) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 4.1 | - | - | - | 10.1 | - | - | - | 8.3 | - | - | - | 6.9 | - | - | - | 7.8 | - | - | - | 8.0 | - | - | - | 19.8 | - | - | - | 23.6 | - | - | - | 18.5 | - | - | - | 9.4 | - | - | - |
| Acquisitions | 2,085.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 30.5 | - | - | - | 96.0 | - | - | - | 114.5 | - | - | - | 23.9 | - | - | - | 114.6 | |||||||||||||||||||||||
| Sales Of Investments | 42.6 | - | - | - | 113.5 | - | - | - | 82.5 | - | - | - | 103.6 | - | - | - | 60.8 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (2,077.0) | - | - | - | 9.1 | - | - | - | (40.0) | - | - | - | 72.9 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 1,511.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 27.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,474.5 | - | - | - | 0.7 | - | - | - | (17.9) | - | - | - | (22.6) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (768.2) | - | - | - | 108.7 | - | - | - | (36.7) | - | - | - | 28.9 | - | - | - | (55.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (169.8) | - | - | - | 88.7 | - | - | - | 12.8 | - | - | - | (28.2) | - | - | - | 13.9 | - | - | - | (53.1) | - | - | - | (60.1) | - | - | - | (1.4) | - | - | - | (45.3) | - | - | - | (23.1) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 47.9 |
| 8.7 |
| 25.0 |
| Amortization Of Intangibles | - | - | 1.1 | 35.7 | 36.4 | 38.1 | 39.5 | 40.4 | 65.2 | 62.1 | 61.0 | 57.7 | 58.2 | 41.9 | 25.4 | - | - |
| Stock-Based Compensation | - | 98.7 | 96.6 | 100.9 | 94.3 | 87.6 | 90.2 | 101.0 | 105.4 | 83.9 | 94.4 | 97.3 | 59.6 | 34.7 | 28.8 | 19.8 | 13.9 |
| Deffered Income Tax | - | 28.8 | 40.5 | (97.4) | (32.8) | 5.1 | 10.0 | (0.3) | 10.6 | 7.2 | (9.7) | (37.6) | (19.2) | (2.1) | (14.6) | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | 5.7 | - | - | - | - | 3.3 | 45.8 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 0.1 | 0.1 | - | - | - |
| Change In Accounts Receivable | - | (50.5) | 52.1 | 44.5 | (25.3) | 38.0 | 18.1 | (35.1) | 58.6 | 42.5 | 35.6 | 16.5 | 17.4 | 28.2 | 14.0 | (2.3) | 0.7 |
| Change In Inventory | - | 14.1 | (3.1) | 2.7 | 31.0 | 24.8 | 22.9 | 13.1 | 2.7 | 30.2 | 26.4 | (3.7) | 4.2 | - | - | - | - |
| Change In Accounts Payable | - | 100.9 | (58.0) | 23.0 | 15.5 | 11.5 | (14.4) | 34.8 | 46.7 | 72.7 | 45.9 | 76.2 | 56.9 | 19.4 | 15.6 | 7.0 | (2.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 520.8 | 439.1 | 401.4 | 21.0 | 101.7 | 82.8 | 72.1 | 99.3 | 19.2 | (63.8) | (40.4) | 11.1 | 126.6 | (2.5) | (5.9) | (12.2) |
| 9.4 |
| 15.8 |
| Acquisitions | - | - | - | - | - | - | - | 8.9 | - | - | - | - | - | - | 494.8 | - | - |
| Divestitures | - | 1.7 | 97.9 | - | - | - | - | - | - | - | - | 50.0 | - | - | - | - | - |
| Purchase Of Investments | - | 364.4 | 486.5 | 254.5 | 309.7 | 340.4 | 229.5 | 277.5 | 397.7 | 431.7 | 375.1 | 508.7 | 642.5 | 303.9 | 228.2 | 370.4 | 465.4 |
| Sales Of Investments | - | 697.5 | 310.3 | 355.5 | 281.6 | 295.0 | 253.0 | 224.6 | 444.5 | 464.5 | 560.8 | 467.6 | 341.2 | 258.9 | 323.0 | 385.5 | 516.9 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 295.5 | (111.3) | 53.4 | (64.5) | (66.2) | (11.5) | (141.8) | (22.2) | (18.4) | 127.2 | (43.5) | (263.4) | (68.1) | (417.2) | 5.6 | 28.0 |
| - |
| Debt Repaid | - | - | 2.3 | 3.0 | 3.0 | 2.3 | 2.8 | 2.8 | 0.7 | 3.0 | 3.4 | 6.8 | 6.8 | 449.9 | 0.8 | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 248.4 | - | - | - | - |
| Common Stock Repurchased | - | - | 200.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.7 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 12.4 | (494.1) | (289.7) | (1.6) | 29.1 | (2.2) | 6.8 | (1.6) | 4.1 | (58.2) | 40.9 | 308.8 | (45.0) | 464.8 | (40.7) | (23.3) |
| - |
| - |
| - |
| Net Change In Cash | - | 828.6 | (166.3) | 165.0 | (45.1) | 64.6 | 69.2 | (63.0) | 75.5 | 4.9 | 5.3 | (43.0) | 56.5 | - | 45.2 | (40.9) | (7.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (28.0) |
| Free Cash Flow To Equity | - | - | - | - | - | 95.0 | - | - | - | - | - | - | - | 20.9 | 423.9 | - | - |
| 9.6 |
| 9.6 |
| 9.5 |
| 9.4 |
| 9.9 |
| 9.9 |
| 9.9 |
| 9.7 |
| 10.2 |
| 10.2 |
| 10.1 |
| 10.0 |
| 16.4 |
| 16.4 |
| 16.2 |
| 16.1 |
| 15.6 |
| 15.6 |
| 15.5 |
| 15.3 |
| 15.3 |
| 15.3 |
| 15.2 |
| 19.0 |
| 25.6 |
| 27.6 |
| 15.5 |
| 24.9 |
| 22.6 |
| 22.8 |
| 19.8 |
| 21.4 |
| 26.7 |
| 28.2 |
| 24.6 |
| 29.3 |
| 25.1 |
| 30.9 |
| 20.0 |
| 20.6 |
| 19.5 |
| 22.7 |
| 21.2 |
| 19.8 |
| 23.7 |
| 26.6 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.6) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (69.4) |
| - |
| - |
| - |
| (19.4) |
| - |
| - |
| - |
| (14.6) |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (71.9) |
| - |
| - |
| - |
| (51.3) |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| - |
| - |
| - |
| (45.1) |
| - |
| - |
| - |
| (40.3) |
| - |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| (26.8) |
| - |
| - |
| - |
| (13.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.5 |
| - |
| - |
| - |
| 27.2 |
| - |
| - |
| - |
| 102.1 |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| 30.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.2 |
| - |
| - |
| - |
| 64.5 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 79.5 |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (60.6) |
| - |
| - |
| - |
| (37.7) |
| - |
| - |
| - |
| 17.5 |
| - |
| - |
| - |
| (64.7) |
| - |
| - |
| - |
| 25.3 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.0) |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| - |
| - |
| (67.9) |
| - |
| - |
| - |
| (27.7) |
| - |
| - |
| - |
| (41.5) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |