| (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 | 182.3 | 139.9 | 77.6 | 151.2 | 99.7 | 94.1 | 60.0 | 66.6 | 55.8 | 5.5 | 61.9 | 16.7 | 57.9 | 27.6 | 40.0 | 85.2 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | 551.0 | 468.4 | 276.4 | 142.0 | 265.0 | 476.9 | 649.2 | (58.6) | 289.4 | 2.9 | 33.0 | 20.9 | 190.1 | 182.2 |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | - | 19.7 | 24.5 | 25.6 | 26.1 | 28.4 | 37.4 | 44.7 | 48.4 | 36.8 | 19.6 | 33.6 | 30.4 | 23.9 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 22.8 | 12.4 | 37.8 | 27.2 | 24.6 | 28.9 | 9.3 | 26.5 | 18.9 | 11.9 | 16.3 | 28.1 | 21.9 |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | 1,545.0 | 1,741.9 | 0.0 | 1,800.0 | 0.0 | 0.0 | 1,492.5 | 0.0 | 1,115.0 | 75.8 | - | - | 253.8 |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | 15.7 | (9.0) | 5.0 | (24.2) | (12.5) | 15.3 | (1.5) | (5.1) | 9.1 | (1.2) | (4.3) | (5.0) | 1.4 |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | 495.6 | 586.6 | 454.0 | 679.6 | 1,147.1 | 1,032.0 | 159.5 | 688.1 | 271.6 | 227.7 | 244.0 | 244.6 | 237.4 |
| Free Cash Flow To Equity | ||||||||||||||
| 112.3 |
| 104.1 |
| 70.5 |
| 62.9 |
| 239.4 |
| 112.3 |
| 116.7 |
| 199.1 |
| 221.1 |
| (17.7) |
| (4.3) |
| (29.9) |
| (6.7) |
| 80.9 |
| 8.6 |
| 25.2 |
| 174.8 |
| 11.0 |
| (13.5) |
| 0.9 |
| 4.6 |
| 7.2 |
| 7.0 |
| 8.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 12.2 | 14.7 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.1 | 16.3 | ||||||||||||||||||||||||
| Stock-Based Compensation | 34.5 | - | - | - | 21.9 | - | - | - | 15.0 | - | - | - | 15.6 | - | - | - | 13.7 | |||||||||||||||||||||||
| Deffered Income Tax | 6.0 | - | - | - | 6.1 | - | - | - | 5.4 | - | - | - | 7.8 | - | - | - | 12.6 | - | ||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 136.1 | - | - | - | 39.6 | - | - | - | 12.4 | - | - | - | 28.4 | - | - | - | 183.9 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 70.3 | - | - | - | (26.9) | - | - | - | 104.2 | - | - | - | (17.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 10.0 | - | - | - | 6.5 | - | - | - | (15.1) | - | - | - | (4.0) | - | - | - | (1.6) | |||||||||||||||||||||||
| Cash From Operating Activities | (0.1) | - | - | - | 15.0 | - | - | - | (395.4) | - | - | - | (148.4) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 5.6 | - | - | - | 5.7 | - | - | - | 2.8 | - | - | - | 13.8 | - | - | - | 10.0 | - | - | - | 3.5 | - | - | - | 10.8 | - | - | - | 4.7 | - | - | - | 4.5 | - | - | - | 3.8 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 4.4 | - | - | - | 1.4 | - | - | - | 1.3 | - | - | - | 1.4 | - | - | - | 3.4 | |||||||||||||||||||||||
| Cash From Investing Activities | (36.1) | - | - | - | (31.0) | - | - | - | (27.5) | - | - | - | (35.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 1,245.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1,800.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1,492.5 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Debt Repaid | 15.5 | - | - | - | 1,245.0 | - | - | - | 0.0 | - | - | - | 18.0 | - | - | - | 1,599.8 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 1.6 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 8.2 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (56.6) | - | - | - | (131.7) | - | - | - | 0.4 | - | - | - | (46.5) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (3.4) | - | - | - | 4.7 | - | - | - | (3.5) | - | - | - | 1.6 | - | - | - | (5.2) | - | - | - | (3.7) | - | - | - | (10.4) | - | - | - | (3.4) | - | - | - | 2.5 | - | - | - | 0.8 | - | - | - |
| Net Change In Cash | (96.2) | - | - | - | (143.0) | - | - | - | (426.1) | - | - | - | (229.1) | - | - | - | (508.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (5.8) | - | - | - | 9.2 | - | - | - | (398.2) | - | - | - | (162.2) | - | - | - | (265.1) | - | - | - | 130.4 | - | - | - | (229.4) | - | - | - | (214.6) | - | - | - | 114.5 | - | - | - | 28.2 | - | - | - |
| Free Cash Flow To Equity | (21.2) | - | - | - | 9.2 | - | - | - | (398.2) | - | - | - | (180.2) | - | - | - | (64.9) | |||||||||||||||||||||||
| Amortization Of Intangibles | 47.1 | 47.1 | 50.5 | 64.0 | 64.8 | 69.7 | 74.3 | 70.6 | 26.1 | 15.4 | 0.2 | 0.2 | 0.2 | 1.0 |
| Stock-Based Compensation | - | 100.4 | 75.5 | 63.9 | 67.2 | 55.8 | 59.8 | 71.7 | 31.9 | 26.3 | 22.9 | 61.9 | 14.2 | 13.4 |
| Deffered Income Tax | - | 39.3 | 4.2 | 19.1 | (3.5) | 34.6 | 21.6 | (18.7) | 4.1 | 103.0 | 13.3 | 4.0 | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.2 | 1.2 | 0.4 | 0.6 | 0.4 | 2.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 11.8 | 43.6 | 25.4 | (65.6) | (68.0) | 110.9 | (29.7) | 18.1 | 0.0 | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 123.2 | 57.4 | (20.3) | 62.8 | (59.2) | 48.5 | (25.1) | (125.3) | (44.5) | (0.8) | 5.8 | (2.8) | 0.7 |
| Other Operating Activities | - | (9.2) | (37.1) | (12.8) | 11.4 | (5.6) | (1.9) | (23.4) | 7.7 | (4.6) | (1.1) | 0.2 | (2.2) | (0.2) |
| Cash From Operating Activities | - | 518.4 | 599.0 | 491.8 | 706.8 | 1,171.6 | 1,060.9 | 168.8 | 714.6 | 290.6 | 239.6 | 260.3 | 272.7 | 259.4 |
| Acquisitions |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 835.6 |
| 0.0 |
| 5.6 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | 37.9 | 0.0 | 0.0 | 0.0 | 0.0 | 60.6 | 0.0 | 400.2 | 0.3 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 15.1 | 7.5 | 18.4 | (35.3) | 27.3 | 10.4 | 6.3 | - | - | - | - | - | - |
| Cash From Investing Activities | - | (40.6) | (61.8) | (94.5) | (29.5) | (87.3) | (2.6) | (899.6) | 329.2 | (838.0) | (59.0) | (24.3) | (36.2) | (32.0) |
| - |
| 1,245.0 |
| 1,727.0 |
| 73.0 |
| 1,599.8 |
| 36.7 |
| 288.5 |
| 500.0 |
| 500.0 |
| 256.5 |
| 3.8 |
| 2.9 |
| 7.3 |
| 6.7 |
| Common Stock Issuance | - | - | - | - | - | - | - | 0.0 | 0.0 | 736.0 | 0.0 | 327.4 | - | - |
| Common Stock Repurchased | - | 1.6 | 0.0 | 1.6 | 8.3 | 3.5 | 0.0 | 0.2 | 66.2 | 2.7 | 4.5 | 3.8 | - | - |
| Dividends Paid | - | - | - | - | - | - | 120.5 | 112.4 | 100.3 | 63.8 | 37.8 | 17.4 | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (281.0) | (469.6) | (585.0) | (735.7) | (957.9) | (839.9) | 769.6 | (835.5) | 889.8 | (161.2) | (144.4) | (221.7) | (202.7) |
| Net Change In Cash | - | 212.5 | 58.5 | (182.8) | (82.7) | 113.9 | 233.7 | 37.2 | 203.2 | 351.5 | 18.2 | 87.4 | 9.9 | 26.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 795.6 |
| 601.5 |
| 381.0 |
| 879.8 |
| 1,110.3 |
| 743.5 |
| 1,152.0 |
| 188.1 |
| 1,130.2 |
| 299.7 |
| - |
| - |
| 484.5 |
| 16.5 |
| 16.6 |
| 16.9 |
| 18.1 |
| 18.1 |
| 18.1 |
| 18.3 |
| 19.0 |
| 19.0 |
| 20.2 |
| 18.9 |
| 20.6 |
| 10.9 |
| 6.1 |
| 6.4 |
| 6.8 |
| 6.9 |
| 8.9 |
| 6.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| 21.9 |
| - |
| - |
| - |
| 9.1 |
| - |
| 6.4 |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.0 |
| - |
| - |
| - |
| 437.8 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.8) |
| - |
| - |
| - |
| (76.7) |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| - |
| (276.5) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| (255.2) |
| - |
| - |
| - |
| 133.9 |
| - |
| - |
| - |
| (218.7) |
| - |
| - |
| - |
| (210.0) |
| - |
| - |
| - |
| 119.0 |
| - |
| - |
| - |
| 32.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 400.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.0) |
| - |
| - |
| - |
| (25.6) |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (848.0) |
| - |
| - |
| - |
| 388.7 |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 400.0 |
| - |
| - |
| - |
| 276.0 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (212.9) |
| - |
| - |
| - |
| (89.7) |
| - |
| - |
| - |
| 281.0 |
| - |
| - |
| - |
| 1,113.6 |
| - |
| - |
| - |
| (405.8) |
| - |
| - |
| - |
| (43.5) |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 31.9 |
| - |
| - |
| - |
| 52.3 |
| - |
| - |
| - |
| 104.4 |
| - |
| - |
| - |
| (16.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.9 |
| - |
| - |
| - |
| (229.4) |
| - |
| - |
| - |
| 877.9 |
| - |
| - |
| - |
| (161.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |