| (in millions of USD) | Q3 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q3 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 218.2 | 150.3 | 50.3 | 9.0 | 44.6 | 14.2 | (16.8) | 49.5 | 91.2 | 29.7 | 57.7 | 76.2 | 57.6 | 10.5 | 38.9 | 45.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 427.8 | 123.3 | 84.0 | 254.8 | 152.9 | 500.2 | 361.3 | (344.7) | (344.7) | 1,262.0 | 72.6 | 11.7 | (40.6) | (85.4) | (144.0) | (195.5) | (333.5) | (581.2) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 104.1 | 92.8 | 92.6 | 95.9 | 96.2 | 93.9 | 84.2 | 84.2 | 77.2 | 63.4 | 55.9 | 55.6 | 55.7 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 140.8 | 136.6 | 106.2 | 90.8 | 79.6 | 82.7 | 67.6 | 67.6 | 94.6 | 107.2 | 62.1 | 48.2 | 43.8 | 48.1 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | 400.0 | 0.0 | 0.0 | 305.1 | 305.1 | 0.0 | 248.8 | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (1.5) | 1.2 | 2.2 | (26.2) | (0.2) | (1.6) | (5.9) | (5.9) | 0.5 | (2.4) | (6.7) | (1.7) | (2.4) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 665.3 | 377.9 | 62.1 | (258.6) | 462.1 | 411.0 | 161.6 | 161.6 | 140.3 | 182.3 | 200.0 | 41.6 | 0.9 | 59.0 | (142.9) | |||
| 238.2 |
| 55.3 |
| 145.0 |
| 91.7 |
| 62.3 |
| 62.3 |
| 86.7 |
| 52.7 |
| 52.7 |
| 33.6 |
| 64.0 |
| 50.8 |
| 13.9 |
| (473.4) |
| 1,160.1 |
| 60.0 |
| 38.0 |
| 3.9 |
| 36.6 |
| 33.5 |
| 14.0 |
| (11.5) |
| (13.8) |
| 23.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 32.3 | - | - | 24.7 | - | - | 22.8 | - | - | - | 22.2 | - | - | - | 23.7 | - | 23.2 | - | - | 25.8 | 25.8 | - | - | - | 21.5 | - | - | - | 20.8 | - | - | - | 16.7 | - | - | - | 14.4 | - | - |
| Amortization Of Intangibles | 3.7 | 4.7 | 6.6 | 6.5 | 6.5 | 7.2 | 7.9 | 7.3 | 10.6 | 9.5 | 9.8 | 7.4 | 5.8 | 8.9 | 8.9 | 8.9 | 6.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 55.5 | 49.8 | 46.9 | 48.0 | 40.8 | 37.4 | 40.2 | 37.8 | 35.1 | 33.0 | 31.9 | 30.5 | 27.3 | 26.9 | 26.7 | 24.3 | 22.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | (7.0) | - | - | (17.1) | - | - | (4.4) | - | - | - | (7.2) | - | - | - | (0.8) | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (9.4) | - | - | 33.5 | - | - | (135.2) | - | - | - | 133.1 | - | - | - | (87.2) | ||||||||||||||||||||||||
| Change In Inventory | - | 41.2 | - | - | 35.8 | - | - | (56.2) | - | - | - | 235.1 | - | - | - | 87.2 | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | (130.9) | - | - | (49.6) | - | - | (90.9) | - | - | - | (57.0) | - | - | - | (153.0) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | 1.5 | - | - | 6.7 | - | - | (5.1) | - | - | - | (7.3) | - | - | - | 4.5 | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 227.6 | - | - | 103.7 | - | - | 266.1 | - | - | - | (265.6) | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 73.9 | - | - | 26.9 | - | - | 16.6 | - | - | - | 30.0 | - | - | - | 25.8 | - | 20.9 | - | - | 26.8 | 26.8 | - | - | - | 15.3 | - | - | - | 25.7 | - | - | - | 25.7 | - | - | - | 28.9 | - | - |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | - | - | - | 230.0 | - | - | - | 56.0 | - | 0.0 | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | 68.9 | - | - | 55.1 | - | - | 53.7 | - | - | - | 123.2 | - | - | - | 50.0 | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (43.9) | - | - | (67.1) | - | - | 18.1 | - | - | - | (176.2) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.0 | - | - | 2.9 | - | - | 0.0 | - | - | - | 1.7 | - | - | - | 0.0 | - | 1.7 | ||||||||||||||||||||||
| Common Stock Issuance | - | 17.2 | - | - | 17.1 | - | - | 16.9 | - | - | - | 14.3 | - | - | - | 15.1 | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 80.5 | - | - | 81.2 | - | - | 38.2 | - | - | - | 0.0 | - | - | - | 250.0 | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (154.5) | - | - | (93.5) | - | - | (34.7) | - | - | - | 492.2 | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 2.2 | - | - | (3.3) | - | - | 4.6 | - | - | - | 9.9 | - | - | - | (3.3) | - | 2.9 | - | - | (0.6) | (0.6) | - | - | - | 0.7 | - | - | - | 1.1 | - | - | - | (0.2) | - | - | - | (3.4) | - | - |
| Net Change In Cash | - | 31.5 | - | - | (60.1) | - | - | 254.1 | - | - | - | 60.2 | - | - | - | (303.9) | - | (59.4) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 153.8 | - | - | 76.8 | - | - | 249.5 | - | - | - | (295.7) | - | - | - | (80.2) | - | (28.2) | - | - | 12.9 | 12.9 | - | - | - | (29.5) | - | - | - | 10.0 | - | - | - | (52.0) | - | - | - | (13.9) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 38.9 |
| 59.1 |
| 60.2 |
| 42.8 |
| 21.9 |
| 18.6 |
| Amortization Of Intangibles | 21.6 | 25.8 | 29.6 | 37.4 | 32.5 | 23.7 | 23.4 | 15.7 | 15.7 | 33.0 | 61.5 | 69.5 | 46.0 | 49.8 | 51.7 | 69.7 | 99.4 | 24.8 | 32.3 |
| Stock-Based Compensation | 200.2 | 184.5 | 156.4 | 130.5 | 105.1 | 84.3 | 67.8 | 53.0 | 53.0 | 48.4 | 52.0 | 55.3 | 42.9 | 37.7 | 32.4 | 37.9 | 35.6 | 34.4 | 31.4 |
| Deffered Income Tax | - | (23.2) | (76.8) | (14.9) | (27.5) | (156.5) | 64.3 | 463.6 | 463.6 | (1,126.7) | (1.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.7 | (0.9) | 1.6 |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 455.7 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 98.7 | (80.3) | 94.6 | 47.1 | 174.4 | 17.3 | 168.4 | 168.4 | 66.1 | 26.1 | 37.3 | 33.2 | 145.4 | (70.4) | 75.6 | 218.2 | (20.1) | 32.5 |
| Change In Inventory | - | 53.6 | (153.0) | 132.5 | 589.1 | 47.6 | 25.0 | 27.4 | 27.4 | 91.6 | 53.0 | (46.9) | 37.9 | 8.9 | 53.5 | (14.2) | 41.0 | 10.4 | (3.7) |
| Change In Accounts Payable | - | 226.5 | 64.3 | (138.5) | 100.3 | 162.1 | (117.9) | 85.8 | 85.8 | 33.9 | 7.2 | (10.5) | (59.8) | 115.3 | 12.6 | (59.3) | 180.8 | 2.9 | (31.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.7 | (11.8) | (15.8) | (4.1) | (14.7) | (20.5) | (21.7) | (21.7) | (22.4) | (24.9) | (25.8) | (25.7) | (9.0) | (13.7) | (2.7) | (3.6) | (2.0) | - |
| Cash From Operating Activities | - | 806.1 | 514.5 | 168.3 | (167.8) | 541.6 | 493.7 | 229.3 | 229.3 | 234.9 | 289.5 | 262.1 | 89.8 | 44.7 | 107.1 | (90.5) | (229.0) | 7.4 | 117.6 |
| 52.4 |
| 51.2 |
| 24.1 |
| 30.0 |
| Acquisitions | - | 231.1 | 0.0 | 230.0 | 62.0 | 0.0 | 28.3 | 82.7 | 82.7 | 0.0 | 32.0 | (37.2) | 0.0 | 0.0 | 0.0 | 0.0 | 693.2 | 0.0 | 210.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 348.6 | 140.8 | 208.1 | 702.2 | 150.0 | 110.4 | 410.1 | 410.1 | 335.1 | 230.6 | 205.0 | 195.0 | 95.0 | 0.0 | 0.0 | 454.1 | 645.1 | 901.4 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (241.5) | (306.5) | (383.5) | (101.2) | (90.7) | (220.2) | (19.4) | (19.4) | (61.4) | (296.3) | (43.1) | (106.4) | (130.9) | (12.0) | (68.6) | (198.9) | (74.2) | 91.2 |
| - |
| - |
| - |
| Debt Repaid | - | 11.6 | 11.7 | 9.4 | 5.2 | 6.9 | 5.2 | 292.7 | 292.7 | 233.6 | 266.1 | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 35.9 | 34.3 | 31.4 | 30.3 | 28.5 | 28.1 | 23.1 | 23.1 | 20.4 | 23.1 | 30.3 | 17.7 | 15.9 | 12.2 | 13.2 | 1.6 | 1.1 | 5.8 |
| Common Stock Repurchased | - | 334.5 | 254.5 | 242.2 | 500.8 | 91.3 | 74.5 | 111.0 | 111.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (405.9) | (285.1) | 229.4 | (133.1) | (116.8) | (87.2) | (99.2) | (99.2) | (311.1) | (4.2) | (8.1) | 258.5 | (207.3) | 7.9 | 13.2 | 630.2 | 1.1 | (549.6) |
| (2.5) |
| (0.9) |
| 0.7 |
| 0.7 |
| (0.7) |
| Net Change In Cash | - | 157.2 | (75.8) | 16.4 | (428.2) | 333.9 | 184.5 | 104.8 | 104.8 | (137.0) | (13.4) | 204.3 | 240.2 | (296.0) | 100.5 | (146.8) | 203.0 | (65.0) | (341.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (280.2) |
| (16.7) |
| 87.6 |
| Free Cash Flow To Equity | - | - | - | - | 136.2 | 455.2 | 405.8 | 174.0 | 174.0 | (93.3) | 165.0 | - | - | - | - | - | - | - | - |
| 5.9 |
| 5.8 |
| 5.8 |
| 5.9 |
| 5.9 |
| 5.5 |
| 5.5 |
| 5.5 |
| 5.5 |
| 4.7 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.8 |
| 11.0 |
| 14.6 |
| 14.6 |
| 14.5 |
| 15.6 |
| 16.9 |
| 36.5 |
| 11.0 |
| 19.0 |
| 18.6 |
| 18.0 |
| 15.6 |
| 15.6 |
| 15.1 |
| 15.6 |
| 15.6 |
| 13.8 |
| 14.1 |
| 12.3 |
| 14.2 |
| 12.4 |
| 11.5 |
| 12.0 |
| 12.0 |
| 12.8 |
| 10.2 |
| 12.6 |
| 14.7 |
| 14.5 |
| 22.9 |
| 10.3 |
| (0.9) |
| - |
| - |
| 10.8 |
| 10.8 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 476.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.9) |
| - |
| - |
| (64.9) |
| (64.9) |
| - |
| - |
| - |
| (38.5) |
| - |
| - |
| - |
| (72.4) |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| (63.3) |
| - |
| - |
| 51.0 |
| - |
| - |
| 4.5 |
| 4.5 |
| - |
| - |
| - |
| 67.6 |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| 78.7 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| (112.2) |
| - |
| - |
| (142.2) |
| (142.2) |
| - |
| - |
| - |
| (76.4) |
| - |
| - |
| - |
| (111.5) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (80.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| (4.5) |
| (4.5) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| (54.4) |
| - |
| (7.3) |
| - |
| - |
| 39.8 |
| 39.8 |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| (26.3) |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| 28.3 |
| 28.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.3 |
| - |
| - |
| 30.0 |
| 30.0 |
| - |
| - |
| - |
| 60.0 |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (381.0) |
| - |
| (34.3) |
| - |
| - |
| (54.9) |
| (54.9) |
| - |
| - |
| - |
| 69.4 |
| - |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (134.0) |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 46.3 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| 13.4 |
| - |
| - |
| 11.9 |
| 11.9 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.7 |
| - |
| (20.6) |
| - |
| - |
| (51.0) |
| (51.0) |
| - |
| - |
| - |
| (132.6) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (37.2) |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| - |
| (66.8) |
| (66.8) |
| - |
| - |
| - |
| (76.6) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| (83.8) |
| - |
| - |
| - |
| (130.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |