| (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 | 70.4 | 60.8 | 68.1 | 71.4 | 46.3 | 50.0 | 53.9 | 60.8 | 51.6 | 46.4 | 43.3 | 40.3 | 27.4 | 34.6 | 31.8 | 33.5 | ||||||||||||||||||||||||
| (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 | 270.7 | 246.6 | 216.3 | 157.4 | 120.4 | 100.6 | 96.2 | 108.5 | 94.0 | 61.6 | 43.8 | 63.5 | 63.7 | 160.0 | (27.5) | (14.2) | (175.7) | 23.1 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 85.6 | 80.5 | 65.3 | 60.4 | 54.7 | 50.4 | 44.8 | 41.5 | 36.4 | 30.0 | 19.1 | 12.3 | 11.5 | 11.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 27.6 | 40.6 | 30.3 | 53.0 | 37.4 | 29.7 | 35.4 | 14.1 | 8.0 | 6.1 | 9.6 | 13.7 | 11.6 | 13.0 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 400.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 75.0 | 215.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.3 | (1.3) | 0.7 | (0.6) | (0.7) | 1.7 | 0.1 | (0.7) | 1.5 | (1.8) | (0.8) | (0.4) | 0.8 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 227.1 | 190.7 | 164.1 | 18.8 | 64.4 | 106.5 | 67.7 | 78.7 | 64.8 | 18.6 | 87.6 | 58.6 | 63.2 | 10.2 | (9.7) | ||
| 20.5 |
| 19.5 |
| 29.2 |
| 29.7 |
| 22.2 |
| 26.1 |
| 25.3 |
| 21.4 |
| 23.4 |
| 29.8 |
| 28.4 |
| 32.8 |
| 17.5 |
| 32.5 |
| 21.7 |
| 26.9 |
| 12.9 |
| 30.4 |
| 12.5 |
| 11.4 |
| 7.3 |
| 12.6 |
| 8.5 |
| 9.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 23.8 | 21.6 | 20.3 | 19.9 | 18.7 | 17.6 | 16.5 | 15.8 | 15.4 | - | - | - | 14.3 | - | - | - | 13.4 | - | - | - | 12.2 | - | - | - | 10.8 | - | - | - | 9.5 | - | - | - | 8.6 | - | - | - | 5.7 | - | - | - |
| Amortization Of Intangibles | 6.5 | 5.1 | 4.5 | 4.5 | 4.3 | 3.8 | 3.8 | 3.8 | 3.6 | 3.8 | 3.9 | 3.9 | 3.6 | 3.3 | 3.1 | 3.2 | 3.3 | |||||||||||||||||||||||
| Stock-Based Compensation | 2.7 | - | - | - | 2.4 | - | - | - | 4.4 | - | - | - | 2.0 | - | - | - | 2.4 | |||||||||||||||||||||||
| Deffered Income Tax | 2.3 | - | - | - | 0.7 | - | - | - | 0.8 | - | - | - | (0.3) | - | - | - | 0.3 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 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 | 101.3 | - | - | - | 36.7 | - | - | - | 31.3 | - | - | - | 7.1 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 6.7 | - | - | - | 5.6 | - | - | - | 8.4 | - | - | - | 6.0 | - | - | - | 33.7 | - | - | - | 4.3 | - | - | - | 9.5 | - | - | - | 4.5 | - | - | - | 3.0 | - | - | - | 1.1 | - | - | - |
| Acquisitions | 44.9 | - | - | - | 82.1 | - | - | - | 0.0 | - | - | - | 13.5 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | 0.0 | - | - | - | (0.8) | - | - | - | (0.1) | - | - | - | (0.4) | |||||||||||||||||||||||
| Cash From Investing Activities | (51.6) | - | - | - | (87.7) | - | - | - | (7.6) | - | - | - | (19.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 18.5 | - | 4.4 | - | 0.1 | - | 4.3 | - | 0.0 | - | - | 2.5 | 13.6 | |||||||||||||||||||||||
| Dividends Paid | 9.2 | 7.8 | 9.2 | 8.5 | 8.6 | 7.3 | 7.3 | 7.4 | 7.3 | 6.1 | 6.1 | 6.1 | 5.5 | 5.4 | 5.5 | 5.4 | 5.5 | 5.5 | ||||||||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | (11.6) | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Financing Activities | (41.7) | - | - | - | 16.9 | - | - | - | (35.3) | - | - | - | 3.1 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.3) | - | - | - | 0.5 | - | - | - | (0.5) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | (0.5) | - | - | - | (0.4) | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - |
| Net Change In Cash | 7.7 | - | - | - | (33.6) | - | - | - | (12.1) | - | - | - | (9.1) | - | - | - | (1.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 94.6 | - | - | - | 31.1 | - | - | - | 22.9 | - | - | - | 1.1 | - | - | - | (26.7) | - | - | - | 21.7 | - | - | - | (4.3) | - | - | - | (13.3) | - | - | - | 7.3 | - | - | - | 12.6 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 13.2 |
| 13.0 |
| 11.4 |
| 14.7 |
| Amortization Of Intangibles | 20.6 | 18.4 | 15.0 | 15.2 | 12.9 | 10.9 | 9.6 | 8.8 | 8.0 | 4.8 | - | - | - | - | 1.0 | 1.3 | 1.3 | - |
| Stock-Based Compensation | - | 15.0 | 15.6 | 13.1 | 10.2 | 7.6 | 8.4 | 8.8 | 7.6 | 4.6 | 4.8 | 6.8 | 6.1 | 4.0 | 2.6 | 1.8 | 2.1 | 3.1 |
| Deffered Income Tax | - | 13.9 | 4.9 | (0.3) | (4.2) | (6.5) | 5.8 | 3.3 | (5.6) | (14.9) | 7.9 | 25.9 | 18.9 | (110.5) | (4.8) | 1.8 | 75.7 | 3.7 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.6 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 26.6 | 9.0 | 6.1 | 38.0 | (2.5) | (8.6) | 4.7 | 7.9 | 11.1 | 8.0 | 0.3 | (1.5) | 3.9 | (9.3) | 27.3 | (23.9) | (17.8) |
| Change In Inventory | - | 28.1 | 24.1 | (9.8) | 61.0 | 24.2 | (2.5) | 10.4 | 22.6 | (9.4) | 2.3 | 3.3 | 15.5 | (8.0) | 14.5 | (3.4) | 4.2 | (21.8) |
| Change In Accounts Payable | - | 3.4 | 12.6 | (8.5) | 8.3 | 6.4 | (13.9) | (6.6) | 15.6 | (5.2) | (13.9) | (3.1) | 0.4 | (0.4) | 2.6 | 3.7 | 2.0 | (3.3) |
| Change In Other Working Capital | - | (3.9) | (3.7) | (4.5) | 1.5 | 6.6 | (6.1) | (3.7) | (1.3) | (0.7) | (1.3) | (1.6) | (2.2) | (0.4) | 1.0 | (1.1) | 1.3 | 3.5 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 254.7 | 231.3 | 194.4 | 71.8 | 101.8 | 136.2 | 103.1 | 92.8 | 72.8 | 24.7 | 97.2 | 72.3 | 74.8 | 23.2 | 3.8 | 30.3 | 62.4 |
| 13.5 |
| 11.3 |
| 14.4 |
| Acquisitions | - | 501.0 | 39.7 | 55.0 | 49.8 | 131.8 | 5.4 | 49.6 | - | 269.2 | 102.6 | 0.0 | 0.0 | - | - | - | 97.3 | 13.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 4.0 | 7.4 | 0.0 | 82.1 | 0.0 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (0.7) | (1.4) | (1.6) | (3.1) | (0.5) | (0.7) | (0.6) | (0.1) | (0.1) | 0.3 | (0.1) | 0.0 | - | - | - | - | (10.0) |
| Cash From Investing Activities | - | (527.9) | (78.9) | (83.7) | (99.7) | (168.7) | (34.4) | (84.4) | (11.0) | (278.2) | (16.8) | (12.8) | (11.6) | (15.9) | 69.9 | (11.6) | (107.7) | 31.0 |
| - |
| 12.5 |
| Debt Repaid | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 43.4 | 5.8 | 21.6 | 153.6 | 99.5 | 13.2 | 70.8 | 77.6 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.2 | - |
| Common Stock Repurchased | - | 39.7 | 6.7 | 5.5 | 16.1 | 15.4 | 13.7 | 1.0 | 1.2 | 0.0 | 37.8 | 10.6 | 10.3 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | 34.7 | 34.1 | 29.3 | 23.8 | 21.8 | 22.0 | 19.4 | 19.3 | 18.7 | 16.8 | 16.9 | 15.6 | 5.6 | 0.0 | 0.0 | 3.7 | 13.3 | 11.7 |
| Other Financing Activities | - | (12.8) | (0.5) | (0.1) | 0.1 | (0.2) | 0.0 | 0.0 | 0.0 | (0.1) | (0.5) | (0.4) | (1.0) | (1.0) | 2.4 | 1.3 | 0.8 | 0.2 |
| Cash From Financing Activities | - | 244.5 | (121.0) | (97.9) | 35.5 | 26.4 | (53.4) | (24.6) | (81.2) | 190.7 | (36.4) | (33.0) | (53.7) | (65.6) | (72.7) | (45.5) | 118.2 | (96.5) |
| (0.2) |
| 0.7 |
| 0.2 |
| 0.8 |
| Net Change In Cash | - | (27.4) | 30.1 | 13.5 | 7.0 | (41.2) | 50.1 | (5.8) | (0.1) | (13.2) | (30.3) | 50.6 | 6.6 | (5.9) | 20.2 | (52.6) | 41.0 | (2.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 19.0 |
| 48.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | 81.8 | 37.0 | (15.4) | 125.7 | (22.9) | - | (17.1) |
| 2.7 |
| 2.8 |
| 2.8 |
| 2.6 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 2.2 |
| 0.7 |
| - |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| 52.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (34.3) |
| - |
| - |
| - |
| (56.4) |
| - |
| - |
| - |
| (8.4) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 3.2 |
| 0.2 |
| 0.0 |
| - |
| 0.2 |
| - |
| 13.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.5 |
| 5.5 |
| 5.5 |
| 4.9 |
| 4.8 |
| 4.9 |
| 4.8 |
| 4.8 |
| 4.9 |
| 4.8 |
| 4.8 |
| 4.9 |
| 4.8 |
| 4.8 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.1 |
| 4.2 |
| 4.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| 26.1 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 41.4 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| - |
| - |
| (26.9) |
| - |
| - |
| - |
| 37.8 |
| - |
| - |
| - |
| (14.7) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |