| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 130.4 | 123.9 | 124.8 | 157.9 | 111.9 | 109.9 | 120.2 | 134.7 | 115.4 | 83.9 | 86.0 | 107.8 | 100.7 | 87.1 | 89.1 | 93.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 536.9 | 499.8 | 419.9 | 384.7 | 366.8 | 457.4 | 321.5 | 265.6 | 301.2 | 163.7 | 142.8 | 126.2 | 135.3 | 151.7 | 167.5 | 144.2 | 106.5 | 89.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 223.0 | 195.1 | 142.1 | 141.6 | 134.7 | 125.4 | 110.7 | 85.9 | 72.2 | 71.8 | 64.8 | 66.1 | 65.2 | 54.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | 87.8 | 65.6 | 63.7 | 63.7 | 74.6 | 73.1 | 72.3 | 47.9 | 41.6 | 43.3 | 20.8 | 17.4 | 15.3 | 15.4 | 18.3 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 6.3 | (0.3) | 4.7 | (8.4) | 5.8 | (1.6) | (1.0) | 0.3 | (0.0) | (2.8) | (2.1) | 1.6 | (0.3) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 481.4 | 433.6 | 324.3 | 671.0 | 519.1 | 446.4 | 507.4 | 279.9 | 238.0 | 221.7 | 209.4 | 188.2 | 233.9 | 252.9 | 216.8 | ||
| 95.4 |
| 90.3 |
| 88.1 |
| 137.0 |
| 120.3 |
| 106.5 |
| 93.6 |
| 93.7 |
| 80.6 |
| 79.2 |
| 68.0 |
| 50.0 |
| 68.1 |
| 68.6 |
| 78.8 |
| 51.8 |
| 64.5 |
| 142.8 |
| 42.0 |
| 44.2 |
| 40.4 |
| 42.4 |
| 36.7 |
| 43.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 58.8 | 54.0 | 54.3 | 55.9 | 55.0 | 49.6 | 34.7 | 35.8 | 35.1 | 36.0 | 35.2 | 35.3 | 35.2 | 35.9 | 35.1 | 35.2 | 34.2 | 32.7 | 32.6 | 31.8 | 31.2 | 32.2 | 30.1 | 28.8 | 27.2 | 28.0 | 26.8 | 27.1 | 21.2 | 18.9 | 18.7 | 18.6 | 17.7 | 18.3 | 17.6 | 17.9 | 17.7 | 18.1 | 18.1 | 18.6 |
| Amortization Of Intangibles | 41.0 | 36.0 | 36.0 | 37.8 | 36.8 | 32.4 | 18.0 | 18.6 | 18.4 | 18.4 | 18.4 | 18.6 | 18.6 | 19.1 | 19.1 | 19.1 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | 14.7 | - | - | - | 15.4 | - | - | - | 10.0 | - | - | - | 8.4 | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | 22.3 | - | - | - | (7.1) | - | - | - | (7.8) | - | - | - | (31.2) | - | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | 16.0 | - | - | - | 35.8 | - | - | - | 111.2 | - | - | - | (126.9) | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 63.7 | - | - | - | (10.6) | - | - | - | 154.5 | - | - | - | (52.6) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | 171.1 | - | - | - | 34.7 | - | - | - | 70.1 | - | - | - | 144.8 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 26.8 | 16.0 | 17.0 | 28.0 | 16.2 | 9.9 | 11.5 | - | - | - | 14.0 | - | - | - | 12.8 | - | - | - | 10.2 | - | - | - | 16.3 | - | - | - | 22.5 | - | - | - | 9.4 | - | - | - | 7.5 | - | - | - | 11.2 | - |
| Acquisitions | - | - | (15.8) | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | 0.0 | - | - | - | (2.0) | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (1.2) | - | - | - | (11.7) | - | - | - | (12.4) | - | - | - | (12.8) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 682.7 | - | - | - | 1,009.3 | - | - | - | 640.2 | - | - | - | 483.7 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | 4.1 | - | - | - | 3.2 | - | - | - | 140.4 | - | - | - | 2.6 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (142.2) | - | - | - | 279.4 | - | - | - | (45.6) | - | - | - | (106.1) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (0.8) | - | - | - | 4.5 | - | - | - | (2.4) | - | - | - | (4.1) | - | - | - | (1.4) | - | - | - | 2.2 | - | - | - | (1.1) | - | - | - | (0.3) | - | - | - | 0.9 | - | - | - | (0.6) | - |
| Net Change In Cash | - | - | 26.8 | - | - | - | 306.7 | - | - | - | 9.8 | - | - | - | 21.8 | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 154.1 | - | - | - | 23.2 | - | - | - | 56.1 | - | - | - | 132.1 | - | - | - | 175.8 | - | - | - | 160.6 | - | - | - | 80.7 | - | - | - | 73.7 | - | - | - | 72.2 | - | - | - | 46.5 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 56.0 |
| 56.1 |
| 53.0 |
| 46.6 |
| Amortization Of Intangibles | 150.8 | 125.0 | 73.8 | 75.4 | 74.1 | 67.5 | 59.3 | 45.8 | 38.2 | 40.7 | 38.0 | 39.5 | 38.6 | 30.5 | 35.1 | 38.8 | 37.2 | 32.1 |
| Stock-Based Compensation | - | 60.2 | 53.9 | 39.6 | 31.7 | 30.5 | 29.3 | 25.3 | 23.6 | 21.9 | 17.9 | 14.1 | 11.6 | 8.8 | 15.5 | 17.9 | 30.8 | 16.8 |
| Deffered Income Tax | - | (27.1) | (49.8) | (146.0) | 9.6 | 109.0 | 17.9 | (1.0) | (77.3) | 15.1 | 13.6 | 27.0 | 15.6 | 31.1 | 10.7 | 7.6 | (4.7) | 9.6 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 269.2 | 127.9 | (32.1) | 4.5 | 38.2 | (34.6) | (96.8) | 42.6 | (46.2) | 0.1 | (18.9) | (91.0) | (32.3) | 33.9 | 23.6 | 49.3 | 36.1 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 125.9 | 125.2 | (6.6) | 80.9 | 49.8 | (24.4) | 70.7 | 1.1 | (46.8) | 2.4 | (21.5) | (120.0) | (5.8) | 41.9 | (8.4) | 49.9 | 12.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - | - |
| Cash From Operating Activities | - | 547.0 | 497.3 | 388.1 | 745.6 | 592.2 | 518.7 | 555.3 | 321.5 | 281.3 | 242.6 | 226.9 | 203.5 | 249.3 | 271.2 | 231.2 | 209.3 | 150.9 |
| 14.4 |
| 22.5 |
| 12.4 |
| Acquisitions | - | 1,695.7 | 90.2 | 14.5 | 615.5 | 356.3 | 106.2 | 1,082.8 | 76.9 | 7.3 | 587.8 | 15.0 | 839.1 | 107.0 | 185.9 | 129.7 | 87.9 | 26.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (2.4) | (2.0) | (2.5) | (0.9) | (2.7) | - | (2.7) | (3.9) | (1.8) | (1.1) | (0.6) | 0.9 | 4.1 | 0.2 | (0.8) | 0.0 | (0.1) |
| Cash From Investing Activities | - | (1,758.9) | (152.0) | (75.7) | (689.1) | (426.6) | (178.5) | (1,128.0) | (114.6) | (24.8) | (607.6) | (31.4) | (851.7) | (127.4) | (204.4) | (149.2) | (112.9) | (38.8) |
| - |
| - |
| Debt Repaid | - | 6,816.0 | 3,257.9 | 3,276.6 | 2,508.5 | 2,960.9 | 1,960.9 | 1,928.4 | 647.5 | 714.5 | 660.0 | 650.1 | 902.8 | 790.5 | 977.5 | 482.4 | 53.6 | 4.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 168.6 | 161.5 | 273.2 | 9.8 | 509.1 | 7.8 | 5.8 | 5.1 | 4.4 | 3.2 | 3.4 | 3.7 | 127.5 | 316.6 | 53.6 | 3.5 | 23.7 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | 0.5 | (2.3) | (1.0) | 0.9 | (0.6) | 1.5 | (0.0) | (1.2) |
| Cash From Financing Activities | - | 1,177.9 | (326.9) | (316.1) | (21.2) | (190.6) | (303.4) | 579.6 | (206.5) | (240.0) | 381.5 | (222.5) | 646.7 | (73.0) | (215.5) | (172.9) | (47.0) | (21.1) |
| (0.5) |
| 1.2 |
| (3.4) |
| (3.0) |
| Net Change In Cash | - | (27.8) | 18.2 | 1.0 | 26.8 | (19.2) | 35.2 | 5.8 | 0.7 | 16.5 | 13.7 | (29.1) | 0.1 | 48.6 | (149.1) | (89.7) | 46.1 | 88.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 186.8 |
| 138.5 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 19.3 |
| 18.1 |
| 17.6 |
| 16.9 |
| 17.0 |
| 17.5 |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 7.0 |
| 6.9 |
| 6.3 |
| 6.3 |
| 5.7 |
| 5.4 |
| 5.8 |
| 6.0 |
| 6.4 |
| 5.8 |
| 5.6 |
| 5.7 |
| 4.9 |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (108.2) |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (21.6) |
| - |
| - |
| - |
| 64.3 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| (63.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.2) |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 71.3 |
| - |
| - |
| - |
| 67.7 |
| - |
| - |
| - |
| (41.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.0 |
| - |
| - |
| - |
| 176.9 |
| - |
| - |
| - |
| 103.2 |
| - |
| - |
| - |
| 83.1 |
| - |
| - |
| - |
| 79.7 |
| - |
| - |
| - |
| 57.8 |
| - |
| 116.3 |
| - |
| - |
| - |
| 354.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 90.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| (126.5) |
| - |
| - |
| - |
| (370.4) |
| - |
| - |
| - |
| (23.9) |
| - |
| - |
| - |
| (99.7) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 4.6 |
| - |
| 589.7 |
| - |
| - |
| - |
| 630.2 |
| - |
| - |
| - |
| 506.2 |
| - |
| - |
| - |
| 432.2 |
| - |
| - |
| - |
| 208.5 |
| - |
| - |
| - |
| 222.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.7) |
| - |
| - |
| - |
| 208.9 |
| - |
| - |
| - |
| (67.1) |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| - |
| (71.4) |
| - |
| - |
| - |
| (61.2) |
| - |
| 16.4 |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |