| (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 | 55.7 | 16.9 | 32.6 | 52.6 | (20.2) | 48.3 | 38.2 | 33.6 | 49.4 | 28.6 | 5.1 | 22.1 | 19.9 | 544.5 | (10.3) | 84.7 | ||||||||||||||||||||||||
| (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 | 157.8 | 81.9 | 169.5 | 75.7 | 703.1 | 230.8 | 131.6 | 588.6 | 159.8 | (57.7) | 165.2 | 144.6 | 79.2 | 243.8 | 71.9 | 172.6 | 162.6 | 106.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 188.5 | 185.9 | 179.7 | 188.8 | 163.1 | 144.2 | 111.8 | 87.5 | 88.5 | 97.4 | 100.5 | 104.3 | 123.9 | 109.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 106.6 | 121.9 | 119.4 | 105.5 | 100.6 | 63.7 | 81.7 | 76.0 | 79.6 | 84.2 | 91.2 | 92.8 | 76.4 | 57.4 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 0.0 | 650.0 | 0.0 | 1,300.0 | 0.0 | 650.0 | 0.0 | 0.0 | 0.0 | 100.0 | 547.3 | 0.0 | 600.0 | 0.0 | 297.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 18.5 | (16.6) | (1.0) | (20.9) | (17.3) | 12.8 | (0.6) | (8.0) | 6.6 | (5.0) | (9.1) | (4.8) | 1.5 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 195.0 | 134.9 | 82.2 | 292.9 | 133.2 | 157.9 | 219.1 | 177.7 | 122.8 | 143.4 | 149.1 | 115.6 | 32.6 | 49.5 | 18.4 | ||
| 84.2 |
| 29.8 |
| 52.9 |
| 68.8 |
| 79.3 |
| 74.3 |
| 1.7 |
| 22.8 |
| 32.8 |
| 465.3 |
| 43.0 |
| 42.1 |
| 38.2 |
| 11.4 |
| 50.2 |
| 51.3 |
| 46.9 |
| 38.0 |
| 38.8 |
| (181.4) |
| 46.9 |
| 33.8 |
| 42.3 |
| 50.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 47.9 | 47.1 | 46.9 | 46.6 | 45.3 | 45.4 | 45.1 | 44.9 | 44.3 | - | - | - | 48.7 | - | - | - | 35.7 | - | - | - | 36.6 | - | - | - | 19.9 | - | - | - | 23.3 | - | - | - | 22.4 | - | - | - | 26.1 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.1 | - | - | - | 2.4 | - | - | - | 3.3 | - | - | - | 3.2 | - | - | - | 3.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 71.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 83.7 | - | - | - | 83.7 | - | - | - | 81.9 | - | - | - | 40.2 | - | - | - | 118.8 | |||||||||||||||||||||||
| Change In Inventory | 22.9 | - | - | - | 20.3 | - | - | - | 12.3 | - | - | - | (3.8) | - | - | - | 15.1 | |||||||||||||||||||||||
| Change In Accounts Payable | 20.0 | - | - | - | (1.0) | - | - | - | 1.7 | - | - | - | (9.9) | - | - | - | 90.5 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (34.5) | - | - | - | (51.1) | - | - | - | (42.8) | - | - | - | (22.2) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 19.0 | - | - | - | 12.5 | - | - | - | 24.4 | - | - | - | 20.3 | - | - | - | 13.3 | - | - | - | 16.5 | - | - | - | 11.1 | - | - | - | 9.9 | - | - | - | 12.9 | - | - | - | 15.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 7.3 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | 0.0 | - | - | - | 2.1 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (19.0) | - | - | - | (12.5) | - | - | - | (24.5) | - | - | - | (13.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | - | - | - | 2.7 | - | - | - | 0.8 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 15.8 | |||||||||||||||||||||||
| Dividends Paid | 25.2 | - | - | - | 24.7 | - | - | - | 23.5 | - | - | - | 22.5 | - | - | - | 21.7 | - | ||||||||||||||||||||||
| Other Financing Activities | (2.6) | - | - | - | (3.6) | - | - | - | (1.9) | - | - | - | (2.3) | - | - | - | (3.9) | |||||||||||||||||||||||
| Cash From Financing Activities | (27.8) | - | - | - | (28.3) | - | - | - | (28.1) | - | - | - | (25.6) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | 3.4 | - | - | - | (6.1) | - | - | - | 2.4 | - | - | - | (0.4) | - | - | - | (11.0) | - | - | - | (3.8) | - | - | - | 3.0 | - | - | - | 3.2 | - | - | - | 1.2 | - | - | - |
| Net Change In Cash | (82.9) | - | - | - | (88.5) | - | - | - | (101.5) | - | - | - | (58.4) | - | - | - | (38.6) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (53.5) | - | - | - | (63.6) | - | - | - | (67.2) | - | - | - | (42.5) | - | - | - | 5.6 | - | - | - | (12.9) | - | - | - | (23.9) | - | - | - | (34.6) | - | - | - | 13.8 | - | - | - | (39.2) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 69.8 |
| 57.5 |
| 55.2 |
| 64.8 |
| Amortization Of Intangibles | - | 80.4 | 77.8 | 79.8 | 63.6 | 57.5 | 43.5 | 29.5 | 25.5 | 21.2 | 17.5 | 15.8 | 19.2 | 17.8 | 13.2 | 3.8 | 3.7 | 3.3 |
| Stock-Based Compensation | - | 9.1 | 15.4 | 13.2 | 13.2 | 11.2 | 11.3 | 11.6 | 10.9 | 10.2 | 8.4 | 9.1 | 14.2 | 16.5 | 10.4 | 5.4 | 4.4 | 2.6 |
| Deffered Income Tax | - | (45.4) | (23.8) | (61.3) | 0.5 | (27.3) | (1.7) | (3.2) | (4.8) | (1.4) | 10.5 | (27.4) | (45.2) | 12.9 | 13.4 | 3.6 | (69.0) | 5.7 |
| Asset Impairments | - | 71.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 203.3 | 203.3 | 203.3 | - | 5.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 18.3 | 15.2 | (38.6) | (32.6) | 143.1 | 4.6 | (29.7) | 11.3 | 44.7 | 17.6 | (42.6) | (24.4) | (26.9) | (1.2) | (7.3) | 20.2 | (1.3) |
| Change In Inventory | - | (0.6) | 13.7 | (24.3) | (14.0) | 141.0 | (29.7) | (40.2) | 10.6 | 41.1 | (0.8) | (21.4) | (28.4) | (20.4) | 3.0 | (8.0) | 27.4 | (57.4) |
| Change In Accounts Payable | - | (27.6) | 0.3 | (22.2) | 10.7 | 95.3 | 78.4 | (22.7) | 7.9 | 52.2 | 12.4 | (8.3) | (15.2) | (16.6) | 16.8 | 11.2 | 36.6 | 76.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 301.6 | 256.8 | 201.6 | 398.4 | 233.8 | 221.6 | 300.8 | 253.7 | 202.4 | 227.6 | 240.3 | 208.4 | 109.0 | 106.9 | 72.5 | 140.8 | 229.7 |
| 54.1 |
| 39.5 |
| 31.7 |
| Acquisitions | - | - | 0.0 | 0.0 | 1,426.1 | 47.6 | 1,380.2 | 119.6 | 98.6 | 163.8 | 164.2 | 18.3 | 47.2 | 259.4 | 33.8 | 508.4 | 3.3 | 11.5 |
| Divestitures | - | 0.0 | 0.0 | 7.3 | 928.2 | 0.0 | 7.1 | 761.8 | 0.0 | 111.0 | 13.0 | 3.0 | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 3.3 | 2.1 | (10.3) | 0.0 | 2.0 | (5.2) | (51.4) | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (97.0) | (120.6) | (94.2) | (504.0) | (150.2) | (1,431.6) | 611.9 | (170.3) | (119.4) | (235.4) | (106.5) | (111.8) | (60.1) | (72.3) | (422.5) | (1.7) | (26.2) |
| - |
| - |
| Debt Repaid | - | 150.3 | 660.9 | 105.8 | 956.8 | 18.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.0 | 365.3 | 8.0 | 343.3 | 3.0 | (42.9) | 317.1 | 20.0 |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 496.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 36.4 | 4.2 | 22.4 | 26.9 | 123.0 | 70.7 | 86.2 | 156.1 | 233.2 | 131.6 | 15.9 | 73.6 | 0.0 | - |
| Dividends Paid | - | 98.8 | 94.0 | 90.2 | 86.8 | 77.7 | 71.3 | 60.3 | 56.1 | 44.1 | 40.2 | 35.7 | 29.9 | 21.5 | 16.9 | (11.1) | 0.0 | - |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | (3.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (257.1) | (120.9) | (201.7) | 166.4 | (114.6) | 982.0 | (218.3) | (148.1) | (72.7) | (40.3) | (83.5) | (218.4) | 104.8 | (17.5) | 163.9 | 15.7 | (25.7) |
| 1.0 |
| (0.1) |
| 0.6 |
| 0.6 |
| Net Change In Cash | - | (34.0) | (1.3) | (95.3) | 39.9 | (48.3) | (215.2) | 693.8 | (72.7) | 16.9 | (53.1) | 41.2 | (126.6) | 155.2 | 18.1 | (186.2) | 155.4 | 178.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 101.3 |
| 198.0 |
| Free Cash Flow To Equity | - | 44.7 | 124.0 | (23.6) | 636.1 | 114.7 | 801.4 | 212.6 | 171.2 | 116.3 | 237.4 | 331.1 | 107.6 | 289.3 | 46.5 | 358.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.6 |
| - |
| - |
| - |
| 56.9 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| 82.4 |
| - |
| - |
| - |
| 86.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.3 |
| - |
| - |
| - |
| 44.6 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| 38.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| (24.7) |
| - |
| - |
| - |
| 26.7 |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 119.6 |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (127.9) |
| - |
| - |
| - |
| (85.9) |
| - |
| - |
| - |
| (35.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 496.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 42.2 |
| - |
| - |
| - |
| 34.3 |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (43.8) |
| - |
| - |
| - |
| (29.1) |
| - |
| - |
| - |
| 430.9 |
| - |
| - |
| - |
| 87.0 |
| - |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| - |
| - |
| (55.0) |
| - |
| - |
| - |
| 415.5 |
| - |
| - |
| - |
| (62.6) |
| - |
| - |
| - |
| (78.1) |
| - |
| - |
| - |
| (69.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |