| (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 | 84.1 | 14.4 | 27.9 | 57.5 | 55.2 | 21.4 | 14.7 | 37.8 | 49.2 | 22.5 | 17.0 | (19.7) | 19.0 | 12.4 | 5.8 | 14.8 | ||||||||||||||||||||||||
| (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 | 183.9 | 155.0 | 123.2 | 38.8 | 58.9 | 153.5 | 50.9 | 43.9 | 202.2 | 51.5 | 185.0 | 160.0 | (3.1) | 70.9 | 23.9 | 20.1 | 21.2 | 20.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 103.3 | 81.4 | 80.4 | 75.1 | 81.9 | 85.4 | 81.9 | 71.5 | 65.4 | 62.6 | 84.1 | 46.1 | 47.2 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 21.5 | 29.6 | 14.9 | 10.6 | 10.1 | 30.8 | 46.7 | 24.5 | 25.0 | 17.8 | 39.0 | 14.1 | 23.0 | 36.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | 298.4 | 524.4 | 709.8 | 639.2 | 1,001.5 | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (5.4) | 1.0 | 2.6 | - | 3.4 | 0.1 | (8.7) | (4.7) | (1.3) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 372.9 | 285.7 | 390.3 | 213.8 | 407.1 | 271.8 | 194.4 | (91.9) | 367.7 | (124.4) | 646.9 | 152.8 | 143.4 | 134.4 | 58.2 | ||
| 26.0 |
| 105.9 |
| (11.4) |
| 16.2 |
| 42.7 |
| 0.5 |
| 8.9 |
| 27.9 |
| 13.7 |
| (28.0) |
| (3.5) |
| 13.6 |
| 61.9 |
| (12.1) |
| 120.3 |
| 35.2 |
| 58.8 |
| (119.8) |
| 81.5 |
| 52.9 |
| 36.8 |
| 70.8 |
| 87.2 |
| 14.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 25.8 | - | - | - | 21.9 | - | - | - | 20.6 | - | - | - | 19.1 | - | - | - | 18.4 | - | - | - | 21.9 | - | - | - | 21.9 | - | - | - | 18.5 | - | - | - | 17.7 | - | - | - | 19.5 | - | - | - |
| Amortization Of Intangibles | 10.0 | 9.9 | 10.3 | 9.8 | 5.5 | 5.4 | 4.6 | 4.7 | 4.9 | 4.0 | 4.1 | 4.2 | 3.7 | 4.0 | 3.7 | 3.7 | 4.3 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 1.7 | - | - | - | 3.5 | - | - | - | (0.6) | - | - | - | 1.1 | - | - | - | 1.5 | - | ||||||||||||||||||||||
| Asset Impairments | 0.1 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 1.8 | - | - | - | 2.1 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (11.9) | - | - | - | 18.7 | - | - | - | 14.2 | - | - | - | 2.1 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.8 | |||||||||||||||||||||||
| Cash From Operating Activities | 20.2 | - | - | - | 0.8 | - | - | - | 28.1 | - | - | - | 24.5 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 4.8 | - | - | - | 5.3 | - | - | - | 3.2 | - | - | - | 2.3 | - | - | - | 1.0 | - | - | - | 1.7 | - | - | - | 6.6 | - | - | - | 12.1 | - | - | - | 8.1 | - | - | - | 10.0 | - | - | - |
| Acquisitions | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | 26.2 | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (18.2) | - | - | - | (16.6) | - | - | - | (19.2) | - | - | - | (39.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 227.8 | - | - | - | 249.5 | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | - | - | - | 240.0 | - | - | - | - | - | - | - | 1.6 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 2.3 | - | - | - | 23.1 | - | - | - | 68.6 | - | - | - | 4.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 9.7 | - | - | - | 9.9 | - | - | - | 4.8 | - | - | - | 3.7 | - | - | - | 3.7 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (72.3) | - | - | - | 266.1 | - | - | - | (94.6) | - | - | - | 16.7 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.9 | - | - | - | 2.1 | - | - | - |
| Net Change In Cash | (70.6) | - | - | - | 252.5 | - | - | - | (87.8) | - | - | - | 7.9 | - | - | - | (43.2) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 15.4 | - | - | - | (4.4) | - | - | - | 24.9 | - | - | - | 22.2 | - | - | - | (10.9) | - | - | - | 42.5 | - | - | - | (78.2) | - | - | - | (72.9) | - | - | - | (355.3) | - | - | - | 414.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 51.0 |
| 49.3 |
| 50.2 |
| 53.0 |
| Amortization Of Intangibles | 40.0 | 35.5 | 19.6 | 16.0 | 15.7 | 23.3 | 28.3 | 29.4 | 27.3 | 26.3 | 16.0 | 27.2 | 4.2 | 5.5 | 3.6 | 3.5 | 4.1 | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | 50.3 | - | - | - | - | - | 131.5 | 125.1 | 25.7 | 22.1 |
| Deffered Income Tax | - | (15.0) | (69.8) | (60.6) | (14.6) | (11.9) | (16.5) | (4.2) | (23.7) | 19.9 | (32.1) | 60.0 | (26.2) | (82.0) | 11.6 | 2.0 | (2.9) | (0.4) |
| Asset Impairments | - | 2.8 | 0.7 | 3.1 | 6.1 | 11.2 | 11.4 | 4.5 | 2.8 | 5.1 | 4.4 | 19.1 | 4.2 | 6.1 | 1.3 | 0.8 | 0.3 | 1.2 |
| Gains & Losses On Investments | - | - | - | - | - | 0.1 | 0.1 | 3.2 | (2.3) | 23.9 | 0.4 | 27.1 | 8.6 | 7.7 | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 44.2 | 10.7 | (19.8) | 8.5 | (1.5) | 20.1 | (5.2) | 25.3 | (2.2) | (5.4) | (26.0) | 25.0 | 73.4 | 2.0 | 10.4 | 5.1 | 9.8 |
| Other Operating Activities | - | 2.4 | 10.7 | 0.0 | (1.9) | (4.9) | 2.7 | (5.7) | 4.4 | (0.6) | (0.4) | (5.5) | - | 1.5 | 0.2 | 0.1 | 0.5 | (0.3) |
| Cash From Operating Activities | - | 394.4 | 315.4 | 405.2 | 224.4 | 417.2 | 302.6 | 241.1 | (67.3) | 392.8 | (106.6) | 685.9 | 166.8 | 166.4 | 171.2 | 85.3 | 58.9 | 374.6 |
| 27.2 |
| 29.1 |
| 29.1 |
| Acquisitions | - | 280.7 | 64.2 | 39.8 | 0.0 | 0.0 | 7.9 | (28.3) | 50.6 | (13.7) | 151.8 | 173.1 | 130.0 | 0.7 | 31.4 | 46.7 | 4.4 | 5.1 |
| Divestitures | - | - | - | 0.0 | 0.0 | 534.9 | 0.0 | 0.0 | - | - | 7.1 | 14.5 | - | 750.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 68.4 | 11.6 | 72.9 | 5.4 | - | - | 3.0 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (282.6) | (97.0) | (90.7) | (53.3) | 121.1 | (77.9) | (42.6) | 9.2 | (112.6) | 385.6 | (100.6) | (188.1) | 526.8 | (68.0) | (92.6) | (61.2) | (56.5) |
| (150.0) |
| - |
| Debt Repaid | - | 1,005.0 | 815.0 | 623.3 | 6.4 | 566.2 | 357.8 | 332.4 | 449.6 | 10.6 | - | - | - | - | - | - | 150.0 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 327.6 | 26.6 | 15.3 | - | - | - | 12.7 | 15.6 | 15.2 | - |
| Common Stock Repurchased | - | 281.5 | 262.2 | 114.6 | 103.9 | 365.4 | 0.0 | 1.2 | 10.4 | 16.8 | 96.0 | 12.1 | 100.3 | 15.5 | 0.3 | 0.4 | 19.9 | 7.9 |
| Dividends Paid | - | 39.0 | 34.2 | 17.4 | 14.9 | 15.1 | 60.4 | 192.4 | 231.4 | 200.1 | 170.8 | 131.4 | 105.1 | 91.4 | 90.6 | 77.2 | 42.6 | 24.2 |
| Other Financing Activities | - | 0.0 | (26.7) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | - | - |
| Cash From Financing Activities | - | 21.2 | (149.0) | (146.9) | (233.2) | (819.5) | (13.1) | 18.2 | 50.9 | (237.8) | (258.1) | (724.3) | (41.3) | (363.3) | (85.0) | 8.6 | (99.7) | (57.3) |
| 0.5 |
| 4.3 |
| (3.2) |
| 3.5 |
| Net Change In Cash | - | 140.4 | 60.4 | 170.9 | (64.8) | (286.6) | 212.6 | 219.4 | (380.0) | 203.4 | (21.5) | (147.7) | (67.3) | 328.5 | 18.7 | 5.6 | (105.2) | 264.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 29.8 |
| 345.5 |
| Free Cash Flow To Equity | - | - | - | - | - | 139.2 | 438.4 | 571.9 | 97.7 | 1,358.6 | - | - | - | - | - | - | (270.2) | - |
| 4.6 |
| 5.0 |
| 6.7 |
| 7.0 |
| 6.6 |
| 7.2 |
| 6.3 |
| 8.2 |
| 6.3 |
| 8.1 |
| 7.8 |
| 7.2 |
| 7.6 |
| 6.2 |
| 6.3 |
| 7.2 |
| 3.3 |
| 8.0 |
| 8.8 |
| 6.2 |
| 0.9 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 25.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| 44.2 |
| - |
| - |
| - |
| (71.6) |
| - |
| - |
| - |
| (60.8) |
| - |
| - |
| - |
| (347.3) |
| - |
| - |
| - |
| 424.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.3) |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 55.2 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 246.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 49.6 |
| - |
| - |
| - |
| 47.4 |
| - |
| - |
| - |
| 55.6 |
| - |
| - |
| - |
| 45.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| (48.3) |
| - |
| - |
| - |
| 124.7 |
| - |
| - |
| - |
| 158.8 |
| - |
| - |
| - |
| 307.5 |
| - |
| - |
| - |
| (393.1) |
| - |
| - |
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| 111.3 |
| - |
| - |
| - |
| (396.1) |
| - |
| - |
| - |
| 40.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.2 |
| - |
| - |
| - |
| 172.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |