| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 43.1 | 38.8 | 34.8 | 41.8 | 42.2 | 43.6 | (11.8) | 4.7 | 43.8 | 44.7 | 62.8 | 98.1 | 51.9 | 38.5 | 48.8 | 56.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 158.5 | 162.4 | 81.4 | 251.3 | 230.4 | 126.3 | 0.3 | 127.4 | 97.8 | 3.8 | 57.2 | 76.3 | 75.6 | 72.9 | 62.6 | 68.5 | 64.1 | 54.3 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 105.6 | 106.6 | 120.7 | 112.4 | 89.9 | 96.4 | 107.4 | 112.5 | 70.1 | 57.5 | 57.0 | 56.4 | 59.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 79.3 | 59.4 | 52.6 | 50.8 | 34.3 | 38.0 | 59.6 | 50.9 | 57.2 | 44.0 | 26.5 | 37.4 | 32.4 | 28.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 1,846.8 | 1,334.0 | 1,178.5 | 1,479.4 | 357.7 | 1,058.5 | 1,755.9 | 1,184.2 | 1,880.1 | 1,052.3 | 958.3 | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (0.7) | 1.5 | (3.3) | (1.1) | (0.5) | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 155.1 | 167.3 | 190.7 | (30.4) | 280.0 | 419.5 | 203.1 | 270.0 | (51.6) | 39.5 | 119.9 | 83.8 | 102.9 | 122.6 | 137.9 | |||
| 48.8 |
| 76.0 |
| 34.3 |
| (13.7) |
| 31.1 |
| 74.6 |
| 53.1 |
| 56.0 |
| (136.8) |
| 28.0 |
| 47.9 |
| 36.8 |
| 29.7 |
| 13.0 |
| 9.8 |
| 33.6 |
| 26.6 |
| 27.8 |
| (3.6) |
| 32.9 |
| 31.3 |
| (56.8) |
| 7.7 |
| 31.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 25.7 | - | - | - | 25.9 | - | - | - | 26.9 | - | - | - | 30.5 | - | - | - | 27.7 | - | - | - | 22.3 | - | - | - | 24.4 | - | - | - | 26.7 | - | - | - | 29.0 | - | - | - | 14.0 | - | - |
| Amortization Of Intangibles | 15.9 | 11.9 | 12.6 | 13.4 | 13.2 | 13.3 | 13.9 | 14.0 | 13.6 | 14.6 | 18.3 | 19.2 | 19.5 | 19.5 | 19.3 | 17.7 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | 11.8 | - | - | - | 10.5 | - | - | - | 8.2 | - | - | - | 6.9 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 14.4 | - | - | - | 0.1 | - | - | - | 3.7 | - | - | - | 9.6 | - | - | - | 9.3 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (9.2) | - | - | - | 139.7 | - | - | - | 0.2 | - | - | - | 51.0 | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | (2.4) | - | - | - | (58.2) | - | - | - | (76.7) | - | - | - | (111.5) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 62.0 | - | - | - | (106.2) | - | - | - | (0.1) | - | - | - | (70.9) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 13.2 | - | - | - | 16.7 | - | - | - | 13.6 | - | - | - | 13.8 | - | - | - | 9.6 | - | - | - | 6.6 | - | - | - | 11.5 | - | - | - | 11.6 | - | - | - | 10.6 | - | - | - | 11.0 | - | - |
| Acquisitions | - | (0.4) | - | - | - | (1.9) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (12.6) | - | - | - | (14.4) | - | - | - | (13.1) | - | - | - | (12.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 354.5 | - | - | - | 579.9 | - | - | - | 301.0 | - | - | - | 264.5 | - | - | - | 475.5 | - | - | - | 2.6 | - | - | - | 425.0 | - | - | - | 357.6 | - | - | - | 304.3 | - | - | - | 207.4 | - | - |
| Debt Repaid | - | 291.0 | - | - | - | 373.0 | - | - | - | 284.1 | - | - | - | 147.6 | - | - | - | 356.6 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 91.7 | - | - | - | 21.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 17.3 | - | - | - | 16.4 | - | - | - | 14.1 | - | - | - | 14.4 | - | - | - | 13.1 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (55.2) | - | - | - | 116.9 | - | - | - | 0.5 | - | - | - | 96.2 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 1.7 | - | - | - | 0.5 | - | - |
| Net Change In Cash | - | (3.7) | - | - | - | (5.6) | - | - | - | (11.5) | - | - | - | 14.9 | - | - | - | (16.2) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 48.8 | - | - | - | (122.9) | - | - | - | (13.7) | - | - | - | (84.7) | - | - | - | (103.2) | - | - | - | 38.7 | - | - | - | (45.8) | - | - | - | (50.9) | - | - | - | 23.1 | - | - | - | (22.1) | - | - |
| Free Cash Flow To Equity | - | 112.3 | - | - | - | 84.0 | - | - | - | 3.2 | - | - | - | 32.2 | - | - | - | |||||||||||||||||||||||
| 45.4 |
| 50.9 |
| 52.7 |
| 36.3 |
| 33.3 |
| 28.1 |
| Amortization Of Intangibles | 53.8 | 52.5 | 56.1 | 76.5 | 72.1 | 45.0 | 48.4 | 58.5 | 66.0 | 31.6 | 25.0 | 24.2 | 26.2 | 27.8 | 21.5 | 23.2 | 11.4 | 11.4 | 11.7 |
| Stock-Based Compensation | - | 38.0 | 30.0 | 30.5 | 30.5 | 33.5 | 20.3 | 17.5 | 17.0 | 13.3 | 14.0 | 14.2 | 15.8 | 12.8 | 10.2 | 9.2 | 4.1 | 7.4 | 7.2 |
| Deffered Income Tax | - | (21.9) | (24.7) | (4.9) | 67.7 | (48.0) | (36.6) | 9.7 | (23.7) | (6.1) | (3.7) | 8.1 | 2.2 | 12.5 | 9.8 | 24.2 | 17.7 | 16.2 | 28.2 |
| Asset Impairments | - | 4.0 | 0.0 | 0.0 | 0.0 | 0.0 | 163.8 | 0.0 | 20.3 | 0.0 | 22.5 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 109.8 | 32.6 | 152.7 | 143.8 | 124.5 | (141.4) | 78.3 | (16.0) | 115.7 | 80.9 | 55.9 | 39.4 | 55.0 | 14.5 | 18.4 | (2.0) | (19.9) | 34.3 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 53.1 | (10.9) | (3.8) | (143.0) | 265.7 | (53.5) | 85.8 | (1.5) | 74.4 | 15.4 | 44.3 | 3.7 | 16.7 | 19.8 | 25.9 | (7.4) | (12.2) | (12.4) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | 29.5 | (1.7) | (15.6) | (2.3) | (14.5) | (6.0) | (3.9) | 8.8 | (1.4) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 234.4 | 226.7 | 243.3 | 20.4 | 314.3 | 457.5 | 262.7 | 320.9 | 5.6 | 83.5 | 146.4 | 121.2 | 135.3 | 150.6 | 160.0 | 149.9 | 140.9 | 68.3 |
| 22.1 |
| 23.9 |
| 18.6 |
| 34.1 |
| Acquisitions | - | - | 114.3 | 0.0 | 194.6 | 710.2 | 0.0 | 0.0 | 0.0 | 853.6 | 96.0 | 19.2 | 48.2 | 199.3 | 6.0 | 291.0 | 65.4 | 21.1 | 422.9 |
| Divestitures | - | - | - | - | - | - | - | - | - | 35.5 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 0.0 | 0.0 | 5.0 | 0.0 | 2.9 | 0.0 | 5.0 | 0.0 | 0.0 | 5.0 | 0.0 | 5.0 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (115.6) | (171.9) | (62.1) | (241.5) | (740.0) | (27.5) | (58.3) | (48.1) | (871.8) | (134.8) | 90.4 | (82.0) | (225.9) | (29.8) | (307.4) | (87.9) | (37.5) | (421.5) |
| - |
| - |
| - |
| Debt Repaid | - | 1,613.0 | 1,312.5 | 1,136.0 | 1,096.9 | 194.2 | 1,141.6 | 1,896.5 | 1,426.4 | 957.2 | 942.0 | 1,120.1 | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 122.2 | 56.1 | 138.1 | 97.5 | 0.0 | 5.1 | 0.0 | 0.0 | 7.9 | 46.6 | 31.4 | 20.0 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | 65.6 | 56.5 | 57.5 | 51.9 | 51.0 | 49.3 | 47.7 | 46.0 | 39.5 | 36.9 | 36.0 | 34.6 | 32.9 | 31.3 | 29.7 | 28.2 | 26.7 | 25.3 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | 22.6 | 5.2 | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Financing Activities | - | (80.2) | (61.5) | (186.3) | 235.5 | 92.4 | (94.1) | (184.8) | (295.8) | 874.0 | 52.6 | (216.9) | (34.6) | 79.7 | (103.8) | 134.4 | (56.7) | (96.0) | 232.2 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 39.5 | (4.9) | (3.5) | 10.2 | (331.4) | 335.7 | 19.4 | (23.7) | 9.3 | (2.0) | 18.8 | 4.1 | (10.9) | 17.0 | (13.0) | 5.3 | 7.4 | (121.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 125.9 |
| 122.3 |
| 34.2 |
| Free Cash Flow To Equity | - | 388.9 | 188.8 | 233.2 | 352.1 | 443.5 | 336.4 | 62.5 | 27.8 | 871.3 | 149.8 | (41.9) | - | - | - | - | - | - | - |
| 17.6 |
| 17.5 |
| 12.9 |
| 10.6 |
| 10.7 |
| 10.8 |
| 11.5 |
| 11.8 |
| 12.5 |
| 12.6 |
| 13.6 |
| 14.9 |
| 14.8 |
| 15.2 |
| 16.5 |
| 16.6 |
| 16.7 |
| 16.2 |
| 14.2 |
| 6.1 |
| 5.8 |
| 5.5 |
| 6.2 |
| 5.8 |
| 8.5 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| (30.3) |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 163.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.3 |
| - |
| - |
| - |
| 52.3 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 68.2 |
| - |
| - |
| - |
| (15.7) |
| - |
| - |
| - |
| 65.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.8) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (88.9) |
| - |
| - |
| - |
| (32.5) |
| - |
| - |
| - |
| (33.2) |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.6) |
| - |
| - |
| - |
| 45.3 |
| - |
| - |
| - |
| (34.3) |
| - |
| - |
| - |
| (39.3) |
| - |
| - |
| - |
| 33.7 |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (29.1) |
| - |
| - |
| - |
| - |
| - |
| 32.6 |
| - |
| - |
| - |
| 368.6 |
| - |
| - |
| - |
| 309.6 |
| - |
| - |
| - |
| 303.0 |
| - |
| - |
| - |
| 169.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.3 |
| - |
| - |
| - |
| (57.8) |
| - |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| 11.4 |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |