| (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 | 79.4 | 6.8 | (9.8) | 95.0 | 63.6 | 14.0 | (34.2) | 79.7 | 62.0 | 0.4 | 2.8 | 83.1 | 48.1 | (8.4) | (2.0) | 75.4 | ||||||||||||||||||||||||
| (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 | 171.5 | 162.8 | 108.0 | 125.6 | 152.2 | 151.7 | 120.7 | 92.8 | 123.6 | 78.8 | 44.5 | 32.0 | 8.8 | (1.9) | 21.2 | 28.3 | 45.8 | 65.9 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 83.7 | 84.9 | 90.8 | 87.7 | 80.9 | 74.7 | 55.4 | 50.8 | 47.2 | 42.7 | 40.0 | 33.7 | 35.8 | 33.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 41.4 | 43.1 | 54.0 | 115.2 | 80.3 | 43.1 | 31.6 | 37.8 | 44.7 | 27.6 | 22.0 | 17.2 | 25.2 | 39.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | 0.0 | 0.0 | 900.0 | 0.0 | 0.0 | 300.0 | 0.0 | 400.0 | 0.0 | 0.0 | 0.0 | 49.3 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.9) | 1.3 | 1.2 | (3.5) | 1.2 | 0.1 | (0.3) | (0.1) | 0.1 | (0.7) | (0.3) | (0.0) | (0.2) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 291.1 | 351.8 | 327.7 | (149.2) | 170.5 | 221.2 | 173.4 | 76.3 | 69.7 | 123.8 | 65.4 | 109.3 | (53.5) | 49.6 | 19.4 | ||
| 69.7 |
| 9.0 |
| (3.0) |
| 76.2 |
| 73.0 |
| 5.6 |
| 13.6 |
| 68.8 |
| 42.7 |
| (4.4) |
| 2.4 |
| 46.2 |
| 42.4 |
| 1.8 |
| 10.6 |
| 41.5 |
| 45.2 |
| 26.2 |
| 4.3 |
| 32.2 |
| 34.7 |
| 7.6 |
| (5.6) |
| 26.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 20.7 | 20.7 | 20.8 | 21.5 | 20.6 | 21.9 | 22.7 | 22.7 | 22.8 | 22.5 | 22.2 | 21.7 | 22.1 | 21.7 | 22.6 | 19.9 | 18.2 | 20.2 | 22.0 | 21.0 | 18.9 | 12.9 | 15.8 | 13.3 | 13.2 | 13.1 | 13.5 | 13.1 | 11.9 | 12.4 | 12.3 | 12.6 | 11.1 | 11.2 | 11.3 | 11.0 | 10.3 | 10.0 | 10.7 | 11.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 4.8 | - | - | - | 5.5 | - | - | - | 6.0 | - | - | - | 6.6 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 1.8 | - | - | - | 1.3 | - | - | - | 1.5 | - | - | - | 3.3 | - | - | - | 2.7 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 32.3 | - | - | - | 73.4 | - | - | - | 33.0 | - | - | - | (48.1) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 113.0 | - | - | - | 59.4 | - | - | - | 92.8 | - | - | - | 84.7 | - | - | - | 159.9 | ||||||||||||||||||||||
| Change In Accounts Payable | - | 29.6 | - | - | - | 10.3 | - | - | - | 19.1 | - | - | - | (16.1) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | (4.0) | - | - | - | 0.6 | - | - | - | 0.7 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (70.2) | - | - | - | (68.8) | - | - | - | (69.8) | - | - | - | (63.3) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 10.8 | - | - | - | 6.1 | - | - | - | 10.1 | - | - | - | 17.7 | - | - | - | 24.2 | - | - | - | 14.7 | - | - | - | 9.9 | - | - | - | 7.8 | - | - | - | 8.2 | - | - | - | 13.0 | - | - |
| Acquisitions | - | 57.0 | - | - | - | 3.3 | - | - | - | 59.5 | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (67.8) | - | - | - | (9.4) | - | - | - | (70.5) | - | - | - | (17.9) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 500.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 300.0 | - | - | - | 0.0 | - | - |
| Debt Repaid | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.8 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 20.0 | - | - | - | 54.0 | - | - | - | 6.8 | - | - | - | 9.3 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (23.5) | - | - | - | (55.4) | - | - | - | (7.8) | - | - | - | (9.4) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.3 | - | - | - | (2.0) | - | - | - | 0.8 | - | - | - | 1.0 | - | - | - | (0.4) | - | - | - | 0.7 | - | - | - | 0.5 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.2) | - | - |
| Net Change In Cash | - | (161.2) | - | - | - | (135.7) | - | - | - | (147.3) | - | - | - | (89.6) | - | - | - | (130.6) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (81.0) | - | - | - | (74.9) | - | - | - | (79.9) | - | - | - | (81.0) | - | - | - | (116.7) | - | - | - | (50.8) | - | - | - | (27.9) | - | - | - | (1.0) | - | - | - | (32.4) | - | - | - | (26.3) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 30.4 |
| 28.6 |
| 28.9 |
| 29.2 |
| Amortization Of Intangibles | - | 27.0 | 34.1 | 34.5 | 35.1 | 16.5 | 14.0 | 14.5 | 12.7 | 8.8 | 5.8 | 4.3 | 4.3 | 5.1 | 5.6 | 5.0 | 4.6 | - |
| Stock-Based Compensation | - | 21.1 | 20.6 | 28.0 | 25.8 | 23.1 | 19.0 | 14.7 | 11.6 | 11.1 | 8.4 | 8.3 | 7.7 | 15.9 | 7.5 | 7.4 | 5.6 | 10.6 |
| Deffered Income Tax | - | (2.1) | (14.5) | (12.3) | 28.1 | (14.7) | (6.6) | 6.7 | (4.8) | 10.8 | 3.2 | 15.6 | 5.5 | (3.2) | 14.4 | 25.3 | 17.4 | 25.7 |
| Asset Impairments | - | - | - | 0.8 | 0.0 | 0.0 | 3.6 | 0.0 | 0.0 | 0.0 | 19.4 | 7.3 | 5.9 | 7.7 | 0.0 | 0.0 | 12.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.6) | (11.9) | (44.0) | (7.0) | (69.1) | 91.5 | (1.5) | 28.7 | 32.4 | (27.4) | 9.1 | (2.7) | (8.2) | 6.8 | (0.0) | 14.1 | (50.0) |
| Change In Inventory | - | (31.3) | (84.3) | (87.0) | 256.4 | 132.2 | (27.4) | 3.7 | 15.1 | 15.9 | 6.5 | (4.4) | (69.7) | 61.7 | 0.2 | 31.7 | 1.2 | (62.9) |
| Change In Accounts Payable | - | 20.1 | 18.4 | (20.0) | (31.2) | 24.6 | 52.0 | 30.5 | (1.2) | (2.1) | (2.8) | (4.8) | (16.3) | (23.9) | 9.8 | 7.4 | 2.9 | (24.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (2.4) | (0.9) | 0.5 | 0.6 | (4.7) | (4.7) | 0.6 | (1.8) | (4.0) | (1.0) | 0.1 | (0.2) | (0.4) | - | - | - | - |
| Cash From Operating Activities | - | 332.5 | 394.9 | 381.6 | (34.0) | 250.8 | 264.3 | 205.0 | 114.1 | 114.3 | 151.4 | 87.4 | 126.5 | (28.3) | 89.2 | 51.0 | 135.2 | 221.6 |
| 31.6 |
| 24.2 |
| 16.5 |
| Acquisitions | - | 3.3 | 60.2 | 0.0 | 0.0 | 820.5 | 0.0 | 41.2 | 91.2 | - | - | - | 20.3 | 4.8 | 0.0 | 25.3 | 1.8 | 6.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.2 | 0.2 | 0.1 | (0.0) | 0.5 | 0.6 | 1.5 | 2.7 | 4.4 | 0.7 | 0.5 | 0.0 | 0.0 | 0.0 | - | - | - |
| Cash From Investing Activities | - | (44.9) | (105.2) | (34.6) | (143.0) | (899.4) | (48.1) | (76.3) | (140.9) | (162.8) | (91.2) | (49.9) | (35.2) | (25.1) | (44.5) | (56.2) | (41.3) | (20.5) |
| 400.0 |
| 0.0 |
| Debt Repaid | - | 0.2 | 0.4 | 0.3 | 1.1 | 430.4 | 0.1 | 46.2 | 0.4 | 0.5 | 400.3 | 50.3 | 0.4 | 0.3 | 0.4 | 0.3 | 407.9 | 25.0 |
| Common Stock Issuance | - | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 195.6 | 0.0 | 0.3 | 0.2 | 1.2 | 0.6 | 2.1 | 1.7 | 1.3 | 0.5 |
| Common Stock Repurchased | - | 155.1 | 24.1 | 37.2 | 62.3 | 27.9 | 59.1 | 63.0 | 13.8 | 27.6 | 10.9 | 18.5 | 2.3 | 2.7 | 24.8 | 108.7 | 66.9 | 37.8 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Cash From Financing Activities | - | (156.6) | (25.4) | (37.6) | (66.8) | 420.5 | (60.6) | (110.8) | 474.8 | (10.4) | (14.2) | (68.4) | (27.8) | 20.3 | (8.6) | (74.0) | (88.2) | (142.0) |
| 0.3 |
| (0.2) |
| (0.0) |
| (0.3) |
| Net Change In Cash | - | 130.0 | 265.5 | 310.7 | (247.3) | (226.9) | 155.7 | 17.7 | 448.0 | (58.9) | 45.4 | (31.1) | 63.5 | (33.3) | 36.4 | (79.4) | 5.8 | 58.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 111.0 |
| 205.1 |
| Free Cash Flow To Equity | - | - | - | 327.3 | (150.3) | 640.1 | 221.1 | 127.2 | 375.8 | 69.2 | 123.5 | 15.1 | 108.9 | (53.8) | 98.5 | 19.1 | 103.1 | 180.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 2.9 |
| 2.9 |
| 2.3 |
| 4.6 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.9 |
| 2.7 |
| 5.2 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.5) |
| - |
| - |
| - |
| (68.9) |
| - |
| - |
| - |
| (32.2) |
| - |
| - |
| - |
| (25.6) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| - |
| - |
| 137.6 |
| - |
| - |
| - |
| 89.3 |
| - |
| - |
| - |
| 66.1 |
| - |
| - |
| - |
| 58.3 |
| - |
| - |
| - |
| 67.7 |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| 32.9 |
| - |
| - |
| - |
| 23.1 |
| - |
| - |
| - |
| 31.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| (92.5) |
| - |
| - |
| - |
| (36.1) |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| (24.2) |
| - |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| - |
| - |
| 80.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| (26.1) |
| - |
| - |
| - |
| (93.4) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| (67.4) |
| - |
| - |
| - |
| - |
| - |
| 400.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 23.1 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| 84.4 |
| - |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 291.0 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| (44.4) |
| - |
| - |
| - |
| (51.9) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| 250.8 |
| - |
| - |
| - |
| (86.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (117.4) |
| - |
| - |
| - |
| 49.2 |
| - |
| - |
| - |
| (27.9) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 267.6 |
| - |
| - |
| - |
| (26.4) |
| - |
| - |