| (in millions of USD) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 55.3 | 21.6 | (1,479.4) | 88.1 | 42.1 | 70.3 | 115.7 | 16.6 | 66.8 | 52.1 | 69.5 | 77.6 | 78.9 | 87.9 | 104.9 | 106.7 | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (1,314.4) | (1,278.9) | 251.2 | 313.8 | 435.0 | 405.6 | 164.8 | 117.2 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 226.1 | 246.9 | 173.5 | 146.9 | 140.2 | 129.3 | 139.2 |
| Amortization Of Intangibles | - | 434.3 | 458.9 | 214.8 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 234.5 | 238.8 | 180.5 | 140.0 | 149.1 | 171.3 | 111.1 |
| Acquisitions | - | 15.9 | 5.5 | 1,914.1 | 1,698.3 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 26.4 | (17.6) | (12.4) | (24.5) | (7.0) | 9.7 | (3.5) |
| Net Change In Cash | - | 91.5 | (86.9) | 359.0 | (25.5) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 572.5 | 428.7 | 497.5 | 460.7 | 365.1 | 336.3 | 338.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 113.1 |
| 110.3 |
| 124.1 |
| 109.8 |
| 82.9 |
| 88.8 |
| 64.6 |
| 45.4 |
| 2.5 |
| 52.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | - | 55.9 | - | - | - | 55.1 | - | - | - | 67.8 | - | - | - | 38.2 | - | - | - | 36.0 | - | - | - | 36.0 | - | - | - | 31.8 |
| Amortization Of Intangibles | - | 103.5 | - | - | - | 105.6 | - | - | - | 116.3 | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 25.4 | 27.7 | 18.0 | 25.0 | 26.9 | 26.5 | 30.2 | 22.7 | 21.6 | 21.6 | 23.6 | 10.7 | 11.2 | 16.6 | 9.6 | 9.9 | 12.6 | |||||||||
| Deffered Income Tax | - | (2.6) | - | - | - | (32.0) | - | - | - | (22.1) | - | - | - | (7.4) | - | - | - | |||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | - | 21.1 | - | - | - | 106.9 | - | - | - | 44.9 | - | - | - | (0.1) | - | - | - | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | - | (44.6) | - | - | - | (37.5) | - | - | - | (36.5) | - | - | - | (9.7) | - | - | - | |||||||||
| Change In Other Working Capital | - | 240.0 | - | - | - | 90.9 | - | - | - | 194.2 | - | - | - | 66.0 | - | - | ||||||||||
| Other Operating Activities | - | (1.5) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.4) | - | - | - | |||||||||
| Cash From Operating Activities | - | (83.2) | - | - | - | 1.4 | - | - | - | (46.9) | - | - | - | 103.9 | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | - | 53.9 | - | - | - | 50.6 | - | - | - | 56.1 | - | - | - | 39.6 | - | - | - | 45.4 | - | - | - | 42.0 | - | - | - | 43.9 |
| Acquisitions | - | 0.0 | - | - | - | 0.7 | - | - | - | 4.5 | - | - | - | 0.0 | - | - | - | 1,564.4 | ||||||||
| Divestitures | - | 3.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | - | (50.7) | - | - | - | (51.3) | - | - | - | (60.6) | - | - | - | (39.6) | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | 43.2 | - | - | - | 25.8 | - | - | - | 21.7 | - | - | - | 10.0 | - | - | - | |||||||||
| Dividends Paid | - | 23.1 | - | - | - | 22.4 | - | - | - | 20.6 | - | - | - | 14.3 | - | - | - | 13.1 | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | - | 18.5 | - | - | - | 102.3 | - | - | - | 14.4 | - | - | - | (34.5) | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 9.8 | - | - | - | (6.6) | - | - | - | (5.5) | - | - | - | 2.8 | - | - | - | (1.4) | - | - | - | (0.5) | - | - | - | 0.3 |
| Net Change In Cash | - | (105.6) | - | - | - | 45.8 | - | - | - | (98.5) | - | - | - | 32.6 | - | - | - | (39.9) | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | - | (137.1) | - | - | - | (49.2) | - | - | - | (102.9) | - | - | - | 64.3 | - | - | - | (0.4) | - | - | - | (6.1) | - | - | - | 11.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 162.7 |
| 136.9 |
| - |
| - |
| Stock-Based Compensation | 96.1 | 96.4 | 96.1 | 62.1 | 47.1 | 36.2 | 15.6 | 10.4 |
| Deffered Income Tax | - | (154.9) | (235.2) | (121.7) | (30.8) | (25.7) | (19.9) | (16.3) |
| Asset Impairments | - | 1,527.7 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 23.1 | 63.9 | 45.9 | 53.1 | 139.1 | 124.1 | (3.6) |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 28.5 | (25.8) | 9.3 | 14.6 | (4.5) | 36.6 | (5.0) |
| Change In Other Working Capital | - | 91.2 | 77.2 | (25.9) | 124.9 | (0.5) | (120.9) | 5.0 |
| Other Operating Activities | - | (2.2) | (1.8) | (0.3) | (0.5) | (0.1) | (1.9) | (1.4) |
| Cash From Operating Activities | - | 807.0 | 667.5 | 678.0 | 600.7 | 514.2 | 507.6 | 449.7 |
| 3.3 |
| 5.6 |
| 9.4 |
| Divestitures | - | - | - | 0.0 | 0.0 | 73.7 | 0.0 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (250.4) | (244.3) | (2,109.2) | (1,839.3) | (78.7) | (109.2) | (151.0) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 168.7 | 136.1 | 64.0 | 120.8 | 25.1 | 0.0 | 0.0 |
| Dividends Paid | - | 89.6 | 83.8 | 63.5 | 53.4 | 13.1 | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (491.4) | (492.5) | 1,802.7 | 1,237.5 | (401.9) | (335.2) | (339.6) |
| 26.7 |
| 72.8 |
| (44.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 10.6 |
| 9.5 |
| 9.3 |
| 6.8 |
| 3.6 |
| 3.9 |
| 3.8 |
| 4.2 |
| (10.6) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.2 |
| - |
| - |
| - |
| 48.1 |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (27.8) |
| - |
| - |
| - |
| 4.6 |
| - |
| 114.0 |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 24.4 |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 35.9 |
| - |
| - |
| - |
| 54.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,610.8) |
| - |
| - |
| - |
| (42.0) |
| - |
| - |
| - |
| (34.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,527.4 |
| - |
| - |
| - |
| (30.6) |
| - |
| - |
| - |
| (17.2) |
| - |
| - |
| - |
| (37.2) |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |