| (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 | 81.2 | 65.5 | 84.4 | 84.6 | 81.1 | 65.2 | 75.9 | 67.7 | 54.2 | 38.9 | 47.0 | 49.1 | 30.9 | 31.1 | 53.2 | 39.9 | ||||||||||||||||||||||||
| (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 | 315.7 | 315.6 | 263.0 | 165.9 | 164.2 | 161.5 | 194.8 | 146.5 | 147.5 | 169.6 | 113.7 | 64.9 | 58.9 | 39.1 | 33.0 | 27.6 | 25.1 | 27.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 142.7 | 138.4 | 143.4 | 154.1 | 159.1 | 135.6 | 81.7 | 76.7 | 61.8 | 53.4 | 49.8 | 19.6 | 14.6 | 13.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 16.0 | 20.5 | 20.5 | 22.5 | 33.9 | 22.7 | 37.2 | 27.4 | 43.1 | 37.7 | 12.5 | 9.3 | 26.9 | 9.1 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 637.5 | 604.1 | 359.9 | 358.9 | 337.8 | 332.4 | 217.5 | 222.8 | 152.7 | 154.1 | 121.8 | 133.5 | 39.2 | 49.6 | 44.2 | ||
| 40.0 |
| 54.8 |
| 44.2 |
| 25.5 |
| 37.0 |
| 54.1 |
| 39.3 |
| 53.9 |
| 47.6 |
| 46.8 |
| 40.4 |
| 32.0 |
| 27.3 |
| 31.6 |
| 38.9 |
| 39.2 |
| 37.8 |
| 66.2 |
| 38.8 |
| 31.8 |
| 32.8 |
| 35.0 |
| 35.4 |
| 25.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 38.9 | 34.4 | 35.0 | 34.3 | 34.6 | 34.7 | 34.5 | 34.1 | 40.1 | - | - | - | 38.1 | - | - | - | 38.1 | - | - | - | 21.1 | - | - | - | 20.0 | - | - | - | 17.3 | - | - | - | 14.1 | - | - | - | 13.0 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 37.2 | 38.6 | 36.7 | 38.3 | 37.7 | 34.4 | 31.2 | 30.4 | 26.9 | 27.4 | 27.0 | 26.0 | 27.9 | - | - | - | 25.3 | |||||||||||||||||||||||
| Deffered Income Tax | 14.2 | - | - | - | (11.1) | - | - | - | (24.3) | - | - | - | (18.6) | - | - | - | (9.4) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | |||||||||||||||||||||||
| Change In Accounts Receivable | (63.4) | - | - | - | (28.2) | - | - | - | (69.4) | - | - | - | (77.6) | - | - | - | (20.6) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 11.5 | - | - | - | 14.3 | - | - | - | (1.1) | - | - | - | 17.5 | - | - | - | 6.3 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.5) | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 107.3 | - | - | - | 56.2 | - | - | - | 71.8 | - | - | - | 74.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 3.2 | - | - | - | 2.3 | - | - | - | 7.3 | - | - | - | 2.0 | - | - | - | 4.6 | - | - | - | 6.6 | - | - | - | 9.3 | - | - | - | 12.3 | - | - | - | 8.9 | - | - | - | 19.8 | - | - | - |
| Acquisitions | 0.0 | - | - | - | 18.0 | - | - | - | 1.3 | - | - | - | 1.9 | - | - | - | 116.7 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 1.4 | - | - | - | 72.0 | - | - | - | 0.0 | - | - | - | 10.6 | - | - | - | 4.6 | |||||||||||||||||||||||
| Sales Of Investments | 61.9 | - | - | - | 1.8 | - | - | - | 3.3 | - | - | - | 23.0 | - | - | - | 22.7 | |||||||||||||||||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | 56.0 | - | - | - | (96.2) | - | - | - | (12.7) | - | - | - | (0.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 250.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | 0.0 | - | - | - | (4.5) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (862.6) | - | - | - | 1.0 | - | - | - | (36.4) | - | - | - | (117.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (699.4) | - | - | - | (39.0) | - | - | - | 22.7 | - | - | - | (43.0) | - | - | - | (65.9) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 104.0 | - | - | - | 53.8 | - | - | - | 64.6 | - | - | - | 72.7 | - | - | - | 49.0 | - | - | - | 65.1 | - | - | - | 47.4 | - | - | - | 11.6 | - | - | - | 35.7 | - | - | - | 28.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 12.7 |
| 10.7 |
| 10.8 |
| 9.5 |
| Amortization Of Intangibles | - | 94.2 | 96.9 | 111.0 | 113.9 | 90.8 | 53.9 | 52.5 | 39.6 | 35.5 | 35.9 | 10.3 | 6.4 | 6.8 | 6.5 | 3.3 | 3.2 | 2.7 |
| Stock-Based Compensation | 150.8 | 151.3 | 122.8 | 108.3 | 103.0 | 104.7 | 67.4 | 60.0 | 52.7 | 37.3 | 29.7 | 20.2 | 14.8 | 11.7 | 7.4 | 6.3 | 6.1 | 5.0 |
| Deffered Income Tax | - | 43.9 | (30.7) | (73.7) | (87.2) | (13.3) | (7.9) | (6.1) | (5.1) | (33.7) | (26.4) | (8.0) | (3.8) | (1.5) | (0.2) | (2.9) | (1.0) | (1.7) |
| 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 | - | - | - |
| Gains & Losses On Investments | - | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 61.7 | (28.8) | 39.9 | 51.4 | (17.6) | 10.7 | 65.7 | 50.9 | 33.1 | 34.8 | 28.2 | 8.9 | 7.5 | 6.8 | 8.5 | 2.0 | 6.3 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 17.8 | 10.5 | 41.5 | (17.5) | (44.9) | (1.0) | 7.4 | (2.4) | 0.9 | 0.4 | 0.7 | 1.6 | (0.6) | (0.4) | 0.6 | (1.2) | 1.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.1) | (0.2) | (0.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 653.5 | 624.6 | 380.4 | 381.5 | 371.8 | 355.1 | 254.7 | 250.2 | 195.8 | 191.9 | 134.3 | 142.8 | 66.1 | 58.7 | 56.4 | 35.4 | 42.9 |
| 12.3 |
| 4.9 |
| 12.4 |
| Acquisitions | - | 83.7 | 1.4 | 62.8 | 163.9 | 2,089.7 | 1.3 | 218.7 | 178.1 | 11.3 | 9.4 | 340.0 | 3.2 | 0.2 | 25.7 | 17.3 | 9.7 | 2.9 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 228.5 | 32.4 | 10.6 | 29.9 | 77.5 | 156.6 | 54.7 | 115.6 | 59.8 | 20.3 | 31.9 | 0.0 | - | - | - | - | - |
| Sales Of Investments | - | 121.9 | 16.0 | 49.4 | 71.0 | 131.4 | 82.7 | 70.8 | 81.2 | 28.8 | 16.8 | 0.9 | 0.8 | 1.1 | - | - | - | - |
| Other Investing Activities | - | (0.5) | (0.2) | (0.0) | (0.4) | (0.4) | (0.3) | 0.3 | (1.7) | 0.0 | 0.1 | (0.0) | (0.2) | (0.3) | 0.0 | (0.7) | 0.2 | (0.0) |
| Cash From Investing Activities | - | (222.5) | (67.6) | (77.0) | (172.5) | (2,090.9) | (98.3) | (245.0) | (238.3) | (85.4) | (50.7) | (398.5) | (11.6) | (25.7) | (34.7) | (28.8) | (8.7) | (13.7) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 174.7 | 0.0 | 0.0 | 0.0 | 13.0 | 15.5 | 17.8 | 146.6 | 7.5 | 111.8 | 0.6 | 22.8 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (7.7) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (160.4) | 22.2 | (311.8) | (344.2) | 1,424.7 | 114.2 | 88.7 | (63.6) | 39.4 | (138.1) | 91.1 | (4.0) | 32.0 | (18.9) | (28.4) | (34.2) | (21.3) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 270.7 | 579.2 | (8.4) | (135.3) | (294.5) | 370.9 | 98.4 | (51.6) | 149.8 | 3.1 | (173.1) | 127.3 | 72.5 | 5.1 | (0.8) | (7.6) | 7.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 30.4 |
| 30.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 27.9 |
| 4.4 |
| 4.0 |
| 3.3 |
| 25.5 |
| 3.4 |
| 3.3 |
| 3.3 |
| 25.6 |
| 3.5 |
| 3.5 |
| - |
| - |
| - |
| 25.7 |
| 13.3 |
| 18.4 |
| 18.4 |
| 17.3 |
| 15.6 |
| 14.9 |
| 15.1 |
| 14.4 |
| 14.8 |
| 14.5 |
| 12.9 |
| 10.6 |
| 10.0 |
| 9.8 |
| 8.9 |
| 8.7 |
| 8.4 |
| 7.7 |
| 7.2 |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (49.3) |
| - |
| - |
| - |
| (57.0) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (30.2) |
| - |
| - |
| - |
| (37.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.5 |
| - |
| - |
| - |
| 71.7 |
| - |
| - |
| - |
| 56.7 |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 44.6 |
| - |
| - |
| - |
| 48.2 |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 199.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.8 |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (111.2) |
| - |
| - |
| - |
| (39.7) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (194.9) |
| - |
| - |
| - |
| (41.0) |
| - |
| - |
| - |
| (20.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| 17.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| 615.1 |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| 76.1 |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| 647.1 |
| - |
| - |
| - |
| 69.3 |
| - |
| - |
| - |
| (94.8) |
| - |
| - |
| - |
| 24.7 |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |