| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | Q3 FY 22 | Q2 FY 22 | Q3 FY 21 | Q2 FY 21 | Q3 FY 20 | Q2 FY 20 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 | Q2 FY 13 | Q3 FY 12 | Q2 FY 12 | Q3 FY 11 | Q2 FY 11 | Q3 FY 10 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | 39.5 | 58.4 | 65.0 | 67.0 | (46.7) | 63.8 | 40.5 | 53.7 | 38.9 | 56.4 | 44.3 | 57.9 | 43.4 | 53.1 | 39.6 | 45.4 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 229.9 | 83.8 | 248.1 | 123.4 | 228.4 | 206.2 | 152.3 | 164.5 | 157.2 | 150.1 | 163.8 | 189.2 | 175.7 | 230.9 | 136.1 | 123.4 | 137.0 | 130.3 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 153.9 | 167.4 | 159.2 | 151.7 | 142.0 | 136.6 | 141.4 | 144.2 | 144.1 | 146.7 | 140.9 | 132.2 | 129.0 | 118.5 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 127.1 | 132.1 | 129.1 | 169.1 | 136.0 | 97.9 | 103.7 | 99.4 | 75.2 | 101.7 | 90.8 | 83.8 | 99.2 | 67.3 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 1,006.2 | 323.7 | 898.0 | 330.0 | 497.6 | 484.9 | 609.3 | 200.9 | 611.9 | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (8.4) | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 319.1 | 280.6 | 220.3 | 191.8 | 208.6 | 356.5 | 263.3 | 196.5 | 222.2 | 254.8 | 244.9 | 231.4 | 171.3 | 149.6 | 55.1 | |||
| (33.6) |
| 44.7 |
| 40.2 |
| 51.2 |
| 43.8 |
| 51.8 |
| 44.6 |
| 42.1 |
| 33.9 |
| 46.5 |
| 31.2 |
| 28.4 |
| 31.0 |
| 28.2 |
| 31.2 |
| 33.8 |
| 31.9 |
| 30.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 39.9 | 39.8 | 37.3 | 36.8 | 36.0 | 35.0 | 32.9 | 32.9 | 31.7 | 31.6 | 32.2 | 33.2 | 33.2 | 33.3 | 32.7 | 35.1 | 33.0 | 34.1 | 32.5 | 32.6 | 29.4 | 30.5 | 29.5 | 29.9 | 29.8 | 25.7 | 24.8 | 22.3 | 22.8 | 20.9 | 19.8 | 20.0 | 19.1 | 18.7 |
| Amortization Of Intangibles | 9.8 | 9.7 | 7.2 | 7.3 | 7.6 | 7.6 | 7.3 | 7.3 | 7.2 | 7.1 | 7.0 | 7.1 | 6.8 | 6.8 | 6.0 | 6.0 | 6.2 | |||||||||||||||||
| Stock-Based Compensation | 6.6 | 7.2 | 6.4 | 5.8 | 5.9 | 5.7 | 5.5 | 5.6 | 4.8 | 4.8 | 2.8 | 2.9 | 1.5 | 1.1 | 1.4 | 2.1 | 3.0 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | 1.4 | 2.4 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 119.2 |
| 102.7 |
| 94.6 |
| 85.1 |
| 80.9 |
| 73.3 |
| Amortization Of Intangibles | 33.9 | 38.9 | 31.4 | 32.2 | 31.8 | 30.9 | 30.7 | 29.3 | 25.9 | 27.3 | 24.5 | 15.4 | 11.7 | 11.7 | 9.3 | 7.2 | 6.0 | 5.9 | - |
| Stock-Based Compensation | 26.0 | 32.3 | 29.7 | 26.9 | 25.8 | 21.3 | 12.9 | 7.4 | 8.1 | 16.1 | 18.8 | 15.7 | 18.7 | 15.9 | 10.1 | 13.6 | 13.7 | 11.9 | 10.6 |
| Deffered Income Tax | - | 14.2 | 31.0 | (43.3) | 1.4 | 6.8 | (31.2) | 18.6 | 21.7 | (61.3) | (14.5) | 18.3 | 9.2 | 6.5 | 11.5 | (1.7) | 3.9 | 3.3 | 2.8 |
| Asset Impairments | - | 141.5 | 10.3 | 9.6 | 3.9 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 | 0.0 | 0.0 | 2.6 | 0.0 | 0.0 | - | - | - | 3.1 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 5.0 | 4.5 | (5.0) | 55.4 | 10.6 | 25.0 | 7.8 | 8.3 | 11.8 | 7.9 | 16.9 | (7.2) | (1.1) | 64.2 | 0.3 | (11.5) | 0.5 | 22.3 |
| Change In Inventory | - | 15.4 | (8.2) | 15.2 | 37.4 | 9.8 | 1.8 | 4.8 | 8.4 | 7.8 | 1.5 | 9.7 | (7.0) | 10.7 | 13.4 | 6.5 | 0.9 | 3.5 | 4.2 |
| Change In Accounts Payable | - | 40.2 | (59.6) | (26.6) | 82.1 | 38.1 | (5.8) | (14.2) | 60.9 | 10.8 | (0.5) | 14.6 | (10.0) | (0.7) | 28.5 | (5.2) | 7.9 | (26.1) | (29.9) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | (5.1) | 12.6 | 3.4 | 4.7 | 11.3 | 22.2 | (1.4) | 0.7 | 8.8 | (26.9) | 52.1 |
| Other Operating Activities | - | (1.7) | (1.0) | (1.6) | 5.0 | (2.5) | 0.9 | (1.6) | 4.8 | 6.2 | (0.1) | 5.7 | 6.2 | 5.7 | 1.2 | 0.2 | 0.3 | (0.0) | - |
| Cash From Operating Activities | - | 446.2 | 412.7 | 349.4 | 360.9 | 344.6 | 454.5 | 367.0 | 295.9 | 297.4 | 356.6 | 335.7 | 315.2 | 270.5 | 216.9 | 134.3 | 306.1 | 236.0 | 94.9 |
| 79.2 |
| 98.4 |
| 72.1 |
| 86.9 |
| Acquisitions | - | 791.9 | - | 274.8 | - | - | - | - | 200.2 | - | - | 390.2 | - | 415.8 | 318.5 | 164.5 | - | 24.6 | 170.1 |
| Divestitures | - | - | - | - | - | - | - | - | - | 41.2 | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (0.8) | (0.7) | (0.1) | (0.5) | (1.1) | (0.2) | (0.1) | (0.6) | (1.8) | (2.5) | (1.1) | (0.5) | - | (0.3) | (0.6) | (0.2) | (0.4) | (0.1) |
| Cash From Investing Activities | - | (943.2) | (172.7) | (403.8) | (151.1) | (191.4) | (74.0) | (97.1) | (301.8) | (35.4) | (76.7) | (469.8) | (34.5) | (502.9) | (385.4) | (237.9) | (104.3) | (89.6) | (259.3) |
| - |
| - |
| - |
| Debt Repaid | - | 266.3 | 351.5 | 743.0 | 330.0 | 579.4 | 392.4 | 723.5 | 27.7 | 735.9 | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 5.5 | 22.7 | 45.8 | 34.6 | 9.5 | 0.8 | 7.1 | 2.5 | 2.7 | 126.3 | 6.9 | 38.9 | 8.8 | 18.7 | 26.6 | 39.2 | 40.5 | 44.1 |
| Dividends Paid | - | 209.3 | 203.0 | 195.2 | 186.5 | 175.9 | 167.3 | 160.0 | 150.2 | 141.0 | 131.1 | 120.4 | 102.3 | 92.8 | 86.5 | 79.1 | 70.9 | 62.2 | 53.2 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | (0.1) | - | (0.7) | (1.5) |
| Cash From Financing Activities | - | 504.0 | (257.5) | (88.1) | (222.2) | (274.8) | (84.0) | (284.1) | 26.1 | (263.3) | (287.8) | 141.0 | (281.7) | 227.7 | 174.0 | 104.7 | (213.9) | (147.4) | 164.4 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | (121.6) | 296.4 | (14.3) | 20.2 | (1.3) | (8.0) | 6.9 | (1.0) | (4.7) | 5.5 | 1.0 | (12.2) | (1.0) | (0.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 207.6 |
| 163.9 |
| 8.0 |
| Free Cash Flow To Equity | - | 1,059.0 | 252.8 | 375.3 | 191.8 | 126.8 | 449.0 | 149.0 | 369.7 | 98.2 | - | - | - | - | - | - | - | - | - |
| 6.4 |
| 5.6 |
| 5.7 |
| 3.4 |
| 2.7 |
| 2.7 |
| 2.7 |
| 2.8 |
| 2.9 |
| 2.5 |
| 1.8 |
| 1.9 |
| 1.5 |
| 1.4 |
| 1.4 |
| - |
| - |
| 2.7 |
| 3.7 |
| 3.5 |
| 2.5 |
| 3.5 |
| 3.7 |
| 5.0 |
| 3.0 |
| 3.6 |
| 2.1 |
| 1.8 |
| 1.8 |
| 3.5 |
| 2.9 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |