| (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 | 34.8 | 76.6 | 74.4 | 69.0 | 45.4 | 66.9 | 68.6 | 65.2 | 55.9 | 64.8 | 68.0 | 61.6 | 49.3 | 68.7 | 61.0 | 59.9 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | 254.8 | 265.4 | 256.6 | 243.7 | 223.4 | 118.8 | 97.2 | 68.2 | 54.7 | 41.1 | 38.4 | 26.5 | 13.9 | 6.0 | (1.9) |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | 62.5 | 61.4 | 55.4 | 49.2 | 44.4 | 41.0 | 39.0 | 38.9 | 33.3 | 28.3 | 23.6 | 17.0 | 12.2 | 8.4 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | 70.6 | 88.6 | 61.6 | 45.6 | 37.0 | 33.6 | 50.2 | 35.2 | 31.7 | 27.0 | 27.3 | 6.2 | 2.7 | 2.9 |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 100.0 | 300.0 | 100.0 | 50.0 | 25.0 | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | 300.8 | 251.4 | 278.6 | 232.3 | 101.3 | 147.2 | 72.9 | 61.4 | 37.1 | 46.3 | 7.2 | 13.4 | 1.6 | 1.7 |
| 33.8 |
| 29.4 |
| 34.9 |
| 37.2 |
| 17.3 |
| 27.8 |
| 28.1 |
| 25.3 |
| 16.0 |
| 19.2 |
| 21.2 |
| 18.9 |
| 8.8 |
| 16.5 |
| 15.6 |
| 16.3 |
| 6.4 |
| 10.8 |
| 12.0 |
| 12.0 |
| 6.4 |
| 11.1 |
| 11.5 |
| 10.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 16.3 | 15.7 | 15.3 | 15.2 | 15.2 | 14.9 | 14.2 | 13.4 | 12.9 | 12.7 | 12.5 | 12.2 | 11.8 | 11.4 | 11.3 | 11.1 | 10.6 | 10.4 | 10.3 | 10.3 | 10.0 | - | - | - | 10.4 | - | - | - | 9.1 | - | - | - | 8.0 | - | - | - | 6.6 | - | - | - |
| Amortization Of Intangibles | 10.5 | 10.8 | 10.1 | 10.1 | 10.1 | 10.8 | 10.5 | 10.5 | 10.7 | 10.8 | 11.0 | 11.3 | 11.4 | 10.1 | 11.4 | 11.3 | ||||||||||||||||||||||||
| Stock-Based Compensation | 5.7 | 5.0 | 5.3 | 5.3 | 5.9 | 6.2 | 4.5 | 4.7 | 4.0 | 5.3 | 3.5 | 3.7 | 3.4 | 3.5 | 3.2 | 3.7 | 3.4 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | 0.0 | - | - | 0.0 | 4.9 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (19.4) | - | - | - | (12.4) | - | - | - | 3.6 | - | - | - | (1.7) | - | - | - | 32.7 | |||||||||||||||||||||||
| Change In Inventory | 2.1 | - | - | - | 3.4 | - | - | - | 8.0 | - | - | - | (7.7) | - | - | - | 16.3 | - | ||||||||||||||||||||||
| Change In Accounts Payable | 4.1 | - | - | - | (1.6) | - | - | - | (1.4) | - | - | - | (16.9) | - | - | - | 16.5 | |||||||||||||||||||||||
| Change In Other Working Capital | (2.7) | - | - | - | (11.4) | - | - | - | (4.0) | - | - | - | (4.4) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 1.7 | - | - | - | 2.4 | - | - | - | 3.4 | - | - | - | 2.5 | - | - | - | (0.8) | |||||||||||||||||||||||
| Cash From Operating Activities | 102.3 | - | - | - | 92.1 | - | - | - | 84.8 | - | - | - | 73.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 16.6 | - | - | - | 20.2 | - | - | - | 21.8 | - | - | - | 14.9 | - | - | - | 10.4 | - | - | - | 10.8 | - | - | - | 9.9 | - | - | - | 8.7 | - | - | - | 10.2 | - | - | - | 7.8 | - | - | - |
| Acquisitions | 28.8 | - | - | - | 8.3 | - | - | - | 4.1 | - | - | - | 38.0 | - | - | - | 8.1 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 50.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 0.4 | - | - | - | 1.4 | - | - | - | 0.4 | - | - | - | (1.0) | - | - | - | 0.6 | |||||||||||||||||||||||
| Cash From Investing Activities | (45.3) | - | - | - | (26.1) | - | - | - | (21.1) | - | - | - | (47.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 25.4 | - | - | - | 34.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 49.9 | |||||||||||||||||||||||
| Dividends Paid | 58.7 | 10.7 | 10.0 | 10.1 | 56.8 | 10.2 | 9.8 | 9.8 | 54.9 | 10.0 | 9.3 | 9.3 | 34.5 | - | - | - | 35.4 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 95.4 | - | - | - | (94.9) | - | - | - | (50.3) | - | - | - | (37.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 152.4 | - | - | - | (28.9) | - | - | - | 13.4 | - | - | - | (10.9) | - | - | - | (116.1) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 85.7 | - | - | - | 71.9 | - | - | - | 63.0 | - | - | - | 58.9 | - | - | - | 37.9 | - | - | - | 26.8 | - | - | - | 26.0 | - | - | - | 7.2 | - | - | - | (4.2) | - | - | - | 7.9 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 4.6 |
| Amortization Of Intangibles | 41.5 | 41.1 | 42.5 | 44.5 | 43.8 | 37.1 | 28.5 | 24.5 | 25.4 | 26.9 | 11.3 | 6.3 | 2.8 | 3.1 | 3.1 |
| Stock-Based Compensation | 21.3 | 21.5 | 19.4 | 15.9 | 13.8 | 13.8 | 10.8 | 8.7 | 7.8 | 6.6 | 1.9 | 2.1 | 0.3 | - | 4.7 |
| Deffered Income Tax | - | 3.7 | 1.6 | 0.6 | 7.1 | (0.4) | (8.5) | 5.5 | 0.3 | (6.2) | (0.6) | (1.5) | (0.4) | (1.8) | (0.9) |
| Asset Impairments | - | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 13.7 | 10.8 | 25.1 | 76.5 | 16.8 | 10.5 | 29.6 | 30.2 | 20.0 | 18.8 | 17.5 | 10.7 | 12.8 | 6.9 |
| Change In Inventory | - | 5.8 | 26.3 | (16.5) | 16.5 | 54.0 | (0.2) | 10.6 | 15.7 | 3.7 | 8.7 | 2.8 | 2.9 | 2.9 | 1.8 |
| Change In Accounts Payable | - | (25.2) | (18.8) | 5.1 | 9.6 | 26.4 | (0.2) | 0.9 | 8.1 | 6.3 | 12.4 | (2.5) | 4.6 | 3.9 | 2.0 |
| Change In Other Working Capital | - | (1.2) | 7.9 | 11.0 | 2.6 | 19.9 | 0.9 | 17.0 | 4.6 | 4.6 | (2.8) | (0.8) | 5.1 | 2.3 | 1.9 |
| Other Operating Activities | - | 12.1 | 13.1 | 12.2 | 0.1 | (3.2) | (1.3) | - | - | - | - | - | 0.5 | 0.3 | (0.2) |
| Cash From Operating Activities | - | 371.4 | 340.0 | 340.2 | 277.9 | 138.3 | 180.8 | 123.1 | 96.6 | 68.8 | 73.3 | 34.5 | 19.6 | 4.2 | 4.6 |
| Acquisitions | - | 51.5 | 88.6 | 59.6 | 113.5 | 241.3 | 76.4 | 51.7 | 57.7 | 137.1 | 53.3 | 84.3 | 12.4 | 1.2 | 0.8 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 0.0 | 0.0 | 344.4 | 0.0 | 0.8 | 52.8 | 22.8 | 30.2 | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 6.2 | 2.3 | 1.6 | 6.2 | 2.8 | 6.9 | 2.9 | 3.0 | 2.4 | (0.0) | 0.4 | - | - | - |
| Cash From Investing Activities | - | (112.0) | (159.1) | (103.4) | (158.7) | (278.4) | (77.8) | (131.7) | (74.1) | (200.4) | (79.6) | (111.4) | (16.1) | (2.5) | (2.7) |
| Debt Repaid |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| 14.1 |
| 10.0 |
| 5.8 |
| 4.1 |
| 1.1 |
| 0.5 |
| 0.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 14.4 | - | - |
| Common Stock Repurchased | - | 172.6 | 145.3 | 6.3 | 137.6 | 0.0 | 33.9 | 0.0 | 89.4 | - | - | 6.1 | 5.3 | - | - |
| Dividends Paid | 89.5 | 87.6 | 84.7 | 63.1 | 62.7 | 35.3 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (265.1) | (239.8) | (79.9) | (223.1) | 242.1 | (49.4) | 96.1 | 5.4 | 179.7 | 14.0 | 72.9 | 3.2 | (1.5) | (0.5) |
| - |
| Net Change In Cash | - | (5.7) | (58.9) | 156.9 | (103.9) | 102.0 | 53.6 | 87.4 | 27.9 | 48.0 | 7.7 | (3.9) | 6.7 | 0.2 | 1.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.3 |
| 327.1 |
| 140.4 |
| 53.2 |
| 37.3 |
| - |
| - |
| 11.1 |
| 10.3 |
| 9.2 |
| 9.2 |
| 8.4 |
| 8.2 |
| 7.0 |
| 6.7 |
| 6.7 |
| 6.4 |
| 6.2 |
| 6.0 |
| 5.9 |
| 5.7 |
| 5.2 |
| 7.3 |
| 7.1 |
| 7.1 |
| 6.8 |
| 6.6 |
| 6.4 |
| 3.1 |
| 2.9 |
| 2.8 |
| 3.6 |
| 3.5 |
| 3.5 |
| 3.2 |
| 2.8 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.2 |
| 2.1 |
| 2.4 |
| 2.0 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.2 |
| 1.8 |
| 2.2 |
| 2.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.2 |
| - |
| - |
| - |
| 37.6 |
| - |
| - |
| - |
| 35.9 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| 41.9 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 11.5 |
| - |
| 131.2 |
| - |
| 106.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| (68.7) |
| - |
| - |
| - |
| (52.4) |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| (21.3) |
| - |
| - |
| - |
| (115.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (95.6) |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (27.4) |
| - |
| - |
| - |
| 109.4 |
| - |
| - |
| - |
| - |
| - |
| (24.2) |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (42.6) |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |