| (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 | 3.0 | 46.7 | (30.9) | 6.2 | (15.0) | 60.1 | 53.0 | 19.2 | 6.7 | 96.8 | 90.6 | 100.5 | 87.1 | 124.4 | 72.3 | 83.5 | ||||||||||||||||||||||||
| (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 | 25.0 | 7.0 | 139.0 | 375.0 | 369.5 | 292.6 | 227.1 | 315.0 | 238.3 | 122.7 | 85.1 | (3.5) | 44.9 | 29.7 | 9.9 | 14.7 | 13.3 | 18.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 263.0 | 147.0 | 108.0 | 137.9 | 139.6 | 116.9 | 81.2 | 77.7 | 63.6 | 70.2 | 78.5 | 70.4 | 13.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 307.0 | 579.0 | 118.0 | 35.2 | 123.7 | 0.0 | 0.0 | 29.6 | 24.5 | 18.8 | 35.1 | 27.4 | 19.0 | 14.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 0.0 | 1,744.2 | 0.0 | 0.0 | - | 0.0 | 0.0 | 550.0 | 0.0 | 175.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (3.0) | (1.0) | 1.0 | (2.7) | (1.5) | 0.9 | 0.4 | (1.2) | 1.4 | (1.4) | (0.4) | (0.4) | 0.2 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 123.0 | (186.0) | 372.0 | 443.5 | 346.0 | 486.1 | 457.8 | 305.8 | 210.2 | 181.9 | 104.7 | 116.5 | 89.3 | 71.3 | 12.8 | ||
| 89.3 |
| 92.9 |
| 64.3 |
| 61.1 |
| 74.2 |
| 35.8 |
| 58.2 |
| 60.4 |
| 72.8 |
| 93.8 |
| 72.8 |
| 63.2 |
| 85.2 |
| 83.5 |
| 58.8 |
| 43.8 |
| 52.2 |
| 44.2 |
| 34.2 |
| 22.2 |
| 22.1 |
| 29.6 |
| 23.2 |
| 15.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 82.0 | - | - | - | 47.0 | - | - | - | 33.3 | - | - | - | 25.6 | - | - | - | 32.2 | - | - | - | 35.4 | - | - | - | 24.3 | - | - | - | 19.7 | - | - | - | 17.0 | - | - | - | 17.3 | 39.9 | 6.8 | 5.9 |
| Amortization Of Intangibles | 37.0 | 42.7 | 31.8 | 26.5 | 17.0 | 12.5 | 10.3 | 10.2 | 11.0 | 10.8 | 10.2 | 10.4 | 10.6 | 13.0 | 29.7 | 14.9 | ||||||||||||||||||||||||
| Stock-Based Compensation | 42.0 | 41.4 | 70.8 | 51.8 | 30.0 | 21.7 | 21.8 | 22.7 | 22.8 | 21.3 | 21.9 | 21.8 | 20.0 | 21.1 | 18.1 | 18.1 | 17.8 | |||||||||||||||||||||||
| Deffered Income Tax | 3.0 | - | - | - | (1.0) | - | - | - | (2.8) | - | - | - | (2.9) | - | - | - | (10.2) | |||||||||||||||||||||||
| 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 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 42.0 | - | - | - | 16.0 | - | - | - | 15.6 | - | - | - | 32.2 | - | - | - | 13.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (3.0) | - | - | - | (22.0) | - | - | - | 77.2 | - | - | - | (13.7) | - | - | - | (32.6) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 1.0 | - | - | - | (2.0) | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | (0.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 152.0 | - | - | - | 53.0 | - | - | - | 139.6 | - | - | - | 123.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 45.0 | - | - | - | 54.0 | - | - | - | 376.7 | - | - | - | 15.7 | - | - | - | 0.0 | - | - | - | 123.3 | - | - | - | 7.1 | - | - | - | 9.4 | - | - | - | 8.6 | - | - | - | 6.1 | - | - | - |
| Acquisitions | 0.0 | - | - | - | 750.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (54.0) | - | - | - | (911.0) | - | - | - | (380.3) | - | - | - | (19.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 745.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 505.0 | - | - | - | 19.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (1.0) | - | - | - | (1.0) | - | - | - | (1.1) | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (514.0) | - | - | - | (47.0) | - | - | - | (22.5) | - | - | - | (15.9) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.0) | - | - | - | 2.0 | - | - | - | (1.1) | - | - | - | 0.0 | - | - | - | (0.6) | - | - | - | (0.6) | - | - | - | (2.1) | - | - | - | (0.0) | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - |
| Net Change In Cash | (417.0) | - | - | - | (903.0) | - | - | - | (264.3) | - | - | - | 87.7 | - | - | - | 102.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 107.0 | - | - | - | (1.0) | - | - | - | (237.1) | - | - | - | 107.5 | - | - | - | 130.7 | - | - | - | (35.4) | - | - | - | 124.3 | - | - | - | 139.1 | - | - | - | 64.4 | - | - | - | 58.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 10.5 |
| 9.3 |
| 9.9 |
| (8.9) |
| Amortization Of Intangibles | 138.0 | 118.0 | 44.0 | 42.0 | 73.6 | 74.8 | 62.5 | 34.0 | 30.9 | 17.7 | 22.7 | 27.9 | 28.4 | 15.2 | 13.6 | 2.2 | 2.3 | 3.4 |
| Stock-Based Compensation | 206.0 | 194.0 | 89.0 | 85.0 | 75.2 | 63.7 | 53.5 | 52.3 | 41.2 | 39.0 | 36.3 | 34.5 | 28.3 | 41.5 | 12.3 | 8.1 | 8.3 | 6.5 |
| Deffered Income Tax | - | 36.0 | (50.0) | (37.0) | (31.2) | 24.2 | (11.5) | 8.2 | 3.7 | (2.9) | 15.6 | (5.8) | (1.4) | (12.7) | 13.6 | (17.1) | 1.7 | (2.4) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 28.0 | 30.0 | 67.0 | 46.4 | 29.6 | 36.1 | 5.0 | 27.8 | 17.5 | 16.0 | 4.0 | 12.4 | 6.6 | (1.3) | 4.6 | 1.8 | 1.6 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (12.0) | 44.0 | 34.0 | 23.2 | (30.2) | 100.8 | 17.8 | (14.1) | 11.5 | (1.5) | 9.9 | 6.1 | (3.9) | 1.6 | 2.2 | 6.7 | 1.5 |
| Change In Other Working Capital | - | - | 0.5 | 1.0 | (2.2) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (5.0) | 1.0 | (2.0) | (2.4) | (0.7) | 0.3 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 430.0 | 393.0 | 490.0 | 478.7 | 469.7 | 486.1 | 457.8 | 335.5 | 234.7 | 200.6 | 139.8 | 143.9 | 108.3 | 86.1 | 27.8 | 39.3 | 38.4 |
| 15.0 |
| 57.4 |
| 9.4 |
| Acquisitions | - | 2,347.0 | 277.0 | 100.0 | 6.3 | 193.0 | 426.1 | 437.6 | 418.4 | 47.8 | 10.4 | 182.3 | 584.2 | 0.0 | 640.9 | 15.1 | 0.0 | 3.2 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2,816.0) | (913.0) | (239.0) | (69.1) | (381.3) | (464.2) | (483.8) | (448.0) | (72.3) | (23.3) | (215.5) | (606.0) | (19.0) | (640.4) | 58.4 | (40.5) | 4.5 |
| 0.0 |
| - |
| Debt Repaid | - | - | 0.0 | 0.0 | 2.2 | 0.0 | 745.0 | 0.0 | 0.0 | 345.0 | 20.0 | 20.0 | 318.1 | 17.5 | 4.4 | 0.0 | 0.0 | - |
| Common Stock Issuance | - | - | 0.0 | 0.0 | 745.7 | 0.0 | 1,690.0 | 0.0 | 0.0 | 833.9 | 0.0 | 0.0 | 529.4 | 0.0 | 0.0 | 247.9 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 500.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (8.0) | (9.0) | (1.0) | 0.0 | (0.4) | (1.7) | (1.7) | 0.0 | 0.0 | - | 0.0 | (1.3) | (1.3) | 0.0 | (2.1) | - | - |
| Cash From Financing Activities | - | (559.0) | (14.0) | (4.0) | 734.0 | (15.7) | 2,662.3 | (4.2) | 2.7 | 480.4 | (30.6) | (29.0) | 733.5 | 10.4 | 164.9 | 252.7 | 2.0 | 2.2 |
| 0.1 |
| 0.0 |
| (0.2) |
| 0.7 |
| Net Change In Cash | - | (2,948.0) | (535.0) | 248.0 | 1,140.9 | 71.2 | 2,685.2 | (29.7) | (111.0) | 644.2 | 145.4 | (105.2) | 271.1 | 99.9 | (389.3) | 338.9 | 0.6 | 45.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (18.1) |
| 29.0 |
| Free Cash Flow To Equity | - | - | - | - | 441.3 | 346.0 | 1,485.3 | 457.8 | 305.8 | - | 161.9 | 84.7 | 348.3 | 71.8 | 241.9 | 12.8 | (18.1) | - |
| 16.1 |
| 18.9 |
| 19.1 |
| 18.3 |
| 18.4 |
| 17.8 |
| 18.3 |
| 14.9 |
| 11.5 |
| 11.5 |
| 7.6 |
| 7.2 |
| 7.7 |
| 7.9 |
| 8.3 |
| 8.8 |
| 5.8 |
| 4.0 |
| 4.3 |
| 4.6 |
| 4.8 |
| 5.1 |
| 5.6 |
| 5.8 |
| 16.7 |
| 16.3 |
| 15.1 |
| 15.5 |
| 12.0 |
| 16.7 |
| 9.5 |
| 15.2 |
| 13.3 |
| 13.1 |
| 13.8 |
| 12.0 |
| 10.6 |
| 9.0 |
| 11.2 |
| 10.4 |
| 9.8 |
| 9.7 |
| 10.1 |
| 9.4 |
| 9.4 |
| 9.3 |
| 9.3 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 26.6 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.1) |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| 15.1 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.7 |
| - |
| - |
| - |
| 87.9 |
| - |
| - |
| - |
| 131.5 |
| - |
| - |
| - |
| 148.5 |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 64.6 |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 340.1 |
| - |
| - |
| - |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (134.3) |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| (348.7) |
| - |
| - |
| - |
| (19.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| 725.2 |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| (39.5) |
| - |
| - |
| - |
| - |
| - |
| (65.6) |
| - |
| - |
| - |
| 857.2 |
| - |
| - |
| - |
| 132.4 |
| - |
| - |
| - |
| (280.0) |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |