| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 15.9 | 41.1 | 89.3 | 170.9 | 20.2 | 33.6 | 35.4 | 39.6 | 17.9 | 26.9 | 28.3 | 28.5 | 1.1 | (20.5) | (57.6) | 24.1 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 317.3 | 128.8 | 101.6 | (53.0) | 84.0 | 39.6 | 48.2 | 51.2 | 45.2 | 61.3 | 75.5 | 65.6 | 59.6 | 60.5 | 40.7 | 35.0 | 37.7 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 90.1 | 82.2 | 79.4 | 74.6 | 32.1 | 32.1 | 50.2 | 50.2 | 50.5 | 50.4 | 47.4 | 46.1 | 43.3 | 29.4 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 80.8 | 115.9 | 95.1 | 57.1 | 23.6 | 27.2 | 32.6 | 24.6 | 29.6 | 41.4 | 39.9 | 29.4 | 43.5 | 24.9 | 19.8 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 75.0 | 0.0 | 0.0 | 125.0 | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | (0.6) | 0.9 | 0.0 | 0.5 | 0.2 | 3.1 | (0.6) | (1.4) | 0.8 | (0.1) | (1.3) | (1.2) | (0.7) | 0.1 | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 444.7 | 134.0 | 149.3 | 34.3 | 62.4 | 64.9 | 109.7 | 85.9 | 47.2 | 69.7 | 103.7 | 88.8 | 63.8 | 67.8 | 44.3 | 25.7 | |
| 21.6 |
| 21.1 |
| 19.0 |
| 22.3 |
| 16.2 |
| 19.7 |
| (1.8) |
| 5.5 |
| (10.6) |
| 22.0 |
| 15.6 |
| 21.3 |
| 8.9 |
| 15.4 |
| 11.2 |
| 15.7 |
| 23.5 |
| (0.2) |
| 9.8 |
| 12.1 |
| 12.3 |
| 16.6 |
| 10.2 |
| 22.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 23.1 | 22.8 | 22.4 | 21.8 | 20.8 | 20.6 | 20.4 | 20.3 | - | - | - | - | - | 0.3 | - | 15.1 | - | - | - | 11.1 | - | - | - | 11.7 | - | - | - | 12.3 | - | - | - | 13.1 | - | - | - | 12.4 | - | - | - | 12.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 5.1 | - | - | - | 2.5 | - | - | - | 1.9 | - | - | - | 2.0 | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.7) | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 18.5 | - | - | - | 2.5 | - | - | - | (11.9) | - | - | - | 20.9 | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | (1.8) | - | - | - | (3.6) | - | - | - | 1.2 | - | - | - | 10.4 | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 3.9 | - | - | - | 25.9 | - | - | - | (2.7) | - | - | - | 37.9 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | (0.0) | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 314.8 | - | - | - | 71.9 | - | - | - | 46.9 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 20.9 | - | - | - | 27.4 | - | - | - | 17.0 | - | - | - | 6.5 | - | - | - | 7.5 | - | - | - | 10.8 | - | - | - | 4.7 | - | - | - | 2.8 | - | - | - | 10.1 | - | - | - | 10.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1,298.5 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (17.1) | - | - | - | (27.4) | - | - | - | (17.0) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,540.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 0.0 | - | - | - | 87.6 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | 0.0 | - | - | - | 308.7 | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | 5.1 | - | - | - | 7.9 | - | - | - | 7.8 | - | - | - | 4.2 | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (295.5) | - | - | - | (38.5) | - | - | - | (29.5) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.6) | - | - | - | 0.2 | - | - | - | 0.7 | - | - | - | (0.0) | - | - | - | (0.4) | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | (0.5) | - | - | - | (0.1) | - | - | - | 0.1 |
| Net Change In Cash | - | - | - | 1.6 | - | - | - | 6.2 | - | - | - | 1.1 | - | - | - | 85.9 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 293.9 | - | - | - | 44.5 | - | - | - | 29.9 | - | - | - | 16.8 | - | - | - | 3.6 | - | - | - | (22.0) | - | - | - | (22.6) | - | - | - | (15.2) | - | - | - | (25.9) | - | - | - | (0.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,469.3 | - | |||||||||||||||||||||||
| 22.6 |
| 22.2 |
| 15.6 |
| Amortization Of Intangibles | 23.1 | 23.1 | 24.0 | 22.6 | 6.7 | 6.8 | 17.1 | 17.0 | 17.1 | 16.9 | 16.2 | 18.0 | 18.2 | 18.2 | 10.0 | 3.2 | - |
| Stock-Based Compensation | 14.8 | 13.3 | 9.5 | 8.4 | 9.4 | 7.3 | 6.3 | 4.7 | 6.1 | 5.9 | 4.5 | 4.1 | 3.7 | 3.2 | 2.9 | 3.1 | 2.3 |
| Deffered Income Tax | 32.8 | 8.1 | 4.8 | 16.1 | 0.5 | (2.2) | (2.6) | 3.7 | (20.6) | 1.3 | (3.6) | 16.2 | (0.9) | 6.0 | 2.5 | (3.4) | (0.4) |
| Asset Impairments | - | - | - | 9.6 | 13.7 | 9.2 | 9.2 | 0.8 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 5.8 | (1.8) | (14.3) | 12.6 | 15.6 | (8.4) | 1.0 | 8.1 | (3.5) | 4.9 | 0.8 | 9.4 | (36.0) | 11.6 | 11.2 | 1.3 | (26.8) |
| Change In Inventory | (0.2) | (5.0) | (26.3) | 17.2 | 18.8 | (1.0) | (25.9) | 0.6 | 9.9 | 13.8 | 2.1 | 3.4 | 6.2 | 4.5 | (0.3) | 11.3 | (14.7) |
| Change In Accounts Payable | 11.1 | 23.5 | (0.8) | (14.0) | 5.7 | 18.8 | 8.1 | (1.2) | 1.5 | 1.2 | (2.2) | 11.0 | (4.2) | 1.0 | 2.4 | 2.7 | (5.8) |
| Change In Other Working Capital | - | - | - | 3.7 | 1.4 | 5.6 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | 0.1 | (0.1) | (0.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 525.4 | 249.9 | 244.5 | 91.4 | 86.0 | 92.0 | 142.3 | 110.5 | 76.8 | 111.2 | 143.6 | 118.2 | 107.3 | 92.7 | 64.1 | 42.1 | 82.6 |
| 16.4 |
| 12.0 |
| Acquisitions | 30.1 | 0.0 | 0.0 | 1,282.7 | 61.2 | 4.4 | 60.6 | 8.0 | 44.8 | 22.7 | 60.6 | 11.5 | 275.7 | 137.1 | 27.4 | 104.1 | 6.9 |
| Divestitures | - | 0.0 | 0.0 | 106.8 | 0.0 | 12.4 | 23.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | (0.1) | (4.1) | (2.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (91.5) | (115.0) | (95.1) | (1,228.9) | (86.8) | (28.6) | (69.3) | (31.1) | (73.9) | (63.3) | (99.3) | (39.6) | (311.0) | (150.1) | (46.8) | (120.3) | (18.5) |
| - |
| Debt Repaid | - | 1.9 | 1.7 | 87.5 | 0.0 | 0.6 | 0.0 | 14.3 | 63.5 | 23.2 | 21.8 | 20.8 | 17.1 | 18.1 | 0.0 | 7.3 | - |
| Common Stock Issuance | 3.6 | 311.5 | 2.4 | 2.4 | 2.8 | 2.8 | 3.1 | 3.8 | 3.3 | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 20.0 | 0.0 | 0.0 | 0.0 | 30.8 | 48.3 | 5.8 | 0.0 | 7.5 | 5.3 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | 23.1 | 23.1 | 31.4 | 22.7 | 16.9 | 17.6 | 17.8 | 17.7 | 17.7 | 16.6 | 15.5 | 14.9 | 14.3 | 13.4 | 12.6 | 12.5 | 3.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (434.1) | (138.7) | (147.9) | 1,027.3 | 0.9 | (88.4) | (59.7) | (74.8) | 5.9 | (76.6) | (25.3) | (82.4) | 176.3 | (30.4) | (12.4) | 106.1 | (1.0) |
| 0.1 |
| (0.1) |
| (0.0) |
| Net Change In Cash | (0.8) | (2.9) | 1.5 | (12.3) | 0.2 | (21.9) | 12.7 | 3.2 | 9.6 | (28.9) | 17.7 | (5.0) | (28.0) | (87.7) | 4.9 | 27.8 | 63.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 70.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | 81.9 | 67.9 | 121.7 | 49.7 | 44.3 | 143.4 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.1 |
| - |
| (0.9) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 21.0 |
| - |
| 8.3 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| 9.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,306.3) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (43.5) |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (33.1) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| 4.2 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,368.9 |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 50.9 |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| (5.0) |
| - |
| (2.4) |
| - |
| - |
| - |
| (10.3) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (28.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |