| (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 | 5.2 | 2.7 | 6.0 | 95.9 | 6.8 | 9.8 | (0.5) | 1.5 | 2.9 | 2.9 | (0.8) | 2.1 | 1.1 | (0.1) | 0.9 | 41.9 | ||||||||||||||||||||||||
| (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 | 109.8 | 111.4 | 13.7 | 5.3 | 52.2 | (5.4) | (10.2) | 38.4 | 83.8 | 61.8 | 252.7 | 3.5 | 486.6 | 244.0 | (69.3) | (316.3) | (176.4) | (398.0) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 134.3 | 128.5 | 113.9 | 113.4 | 95.0 | 87.1 | 87.8 | 97.4 | 100.6 | 95.3 | 116.4 | 163.0 | 332.0 | 384.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | 13.5 | 19.4 | 66.6 | 88.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | 182.1 | 321.0 | 356.2 | 367.6 | 314.5 | ||
| 9.5 |
| (10.8) |
| 4.0 |
| 1.5 |
| (0.1) |
| 1.2 |
| 1.7 |
| (9.6) |
| (3.5) |
| 28.7 |
| 24.9 |
| (5.7) |
| (9.5) |
| 17.5 |
| 8.9 |
| 23.2 |
| 34.2 |
| 3.8 |
| 22.0 |
| 33.9 |
| 2.1 |
| 26.3 |
| 37.3 |
| 163.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 36.4 | 34.4 | 32.7 | 30.7 | 30.6 | 28.9 | 28.1 | 28.8 | 28.2 | 28.1 | 30.3 | 28.3 | 26.8 | 23.9 | 24.0 | 24.2 | 22.8 | 22.1 | 21.3 | 22.0 | 21.7 | 21.1 | 22.2 | 22.4 | 22.1 | 25.6 | 24.3 | 24.7 | 22.9 | 22.8 | 29.7 | 23.3 | 24.8 | 25.1 | 23.9 | 22.9 | 23.5 | 34.0 | 21.1 | 22.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.8 | 2.7 | 2.7 | 2.7 | 2.8 | 2.6 | 2.6 | 2.6 | 2.2 | 2.4 | 2.3 | 2.3 | 2.0 | 2.6 | 1.5 | 1.3 | 1.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (1.9) | - | - | - | (3.3) | - | - | - | (6.5) | - | - | - | (5.5) | - | - | - | (5.9) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (19.3) | - | - | - | (17.8) | - | - | - | (17.3) | - | - | - | (14.7) | - | - | - | (8.6) | |||||||||||||||||||||||
| Change In Other Working Capital | 3.8 | - | - | - | 4.9 | - | - | - | 4.7 | - | - | - | 3.5 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 20.2 | - | - | - | 20.2 | - | - | - | 14.8 | - | - | - | 16.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (0.1) | - | - | - | (0.3) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.9 | |||||||||||||||||||||||
| Cash From Investing Activities | (128.3) | - | - | - | (7.1) | - | - | - | (23.7) | - | - | - | (56.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 18.5 | - | - | - | 17.5 | - | - | - | 14.6 | - | - | - | 13.8 | - | - | - | 13.8 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Financing Activities | 101.9 | - | - | - | (19.7) | - | - | - | (15.8) | - | - | - | (28.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (6.1) | - | - | - | (6.6) | - | - | - | (24.6) | - | - | - | (68.5) | - | - | - | (19.1) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 438.8 |
| 439.8 |
| 443.8 |
| 395.5 |
| Amortization Of Intangibles | - | 39.0 | 30.6 | 35.2 | 23.0 | 20.8 | 25.4 | 27.2 | 25.6 | 25.6 | 20.9 | 19.3 | 28.2 | 2.4 | 2.0 | 1.4 | (0.4) | (1.7) |
| Stock-Based Compensation | 10.9 | 10.9 | 9.9 | 9.0 | 6.5 | 9.1 | 4.4 | 5.5 | 4.3 | 3.4 | 2.2 | 2.5 | 0.0 | 0.0 | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.9 | (4.1) | (7.5) | - |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 9.0 | 2.4 | 3.5 | 27.8 | 11.2 | 108.2 | 9.2 | 195.7 | 37.8 | 24.1 | 0.0 | 1.1 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | (148.9) |
| Change In Accounts Receivable | - | 1.7 | (1.5) | (1.5) | 1.0 | (0.3) | 7.5 | 4.9 | 1.6 | 1.0 | 0.0 | 8.1 | (1.5) | 4.4 | 0.6 | 0.9 | 3.6 | (6.8) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.8) | 0.5 | 2.1 | 8.4 | 1.9 | (1.9) | (0.1) | 2.5 | 5.6 | (8.1) | (1.3) | 6.6 | 40.6 | 33.2 | 7.5 | (7.0) | 8.6 |
| Change In Other Working Capital | - | 2.1 | 0.2 | (0.1) | (0.3) | 1.8 | (0.2) | 1.6 | (1.4) | (2.1) | (6.7) | (8.5) | 1.8 | (0.3) | 3.0 | 12.1 | (0.6) | (3.5) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | (2.0) | 18.6 | 0.3 | (0.3) |
| Cash From Operating Activities | - | 155.4 | 136.9 | 129.6 | 125.8 | 90.0 | 94.2 | 106.0 | 124.7 | 118.2 | 133.2 | 195.6 | 340.3 | 422.8 | 456.2 | 397.9 | 356.7 | 369.0 |
| 83.4 |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.7 | 23.0 | 79.1 | 87.0 | 53.9 |
| Sales Of Investments | - | - | - | - | - | - | 0.0 | 0.0 | 4.7 | 171.7 | 12.8 | 58.4 | 119.0 | 106.1 | 30.1 | 33.6 | 75.8 | 131.0 |
| Other Investing Activities | - | (1.0) | 1.4 | (0.4) | 1.2 | 1.5 | (0.9) | (0.3) | 0.1 | (0.4) | 2.4 | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (144.9) | (240.5) | (79.7) | (144.5) | (64.7) | (49.1) | (41.8) | 175.4 | (209.1) | 1,078.7 | (164.3) | 1,922.9 | 922.6 | (118.2) | (286.9) | (380.7) | (563.2) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | 5.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 116.4 | 5.2 | 20.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 72.8 | 62.8 | 57.5 | 55.3 | 55.6 | 54.2 | 53.3 | 54.2 | 53.4 | 98.6 | 146.5 | 438.9 | 449.3 | 439.2 | 428.7 | 416.9 | 411.8 |
| Other Financing Activities | - | 0.0 | 0.0 | 0.0 | (0.3) | (0.4) | (0.4) | - | - | - | 0.0 | 0.0 | (7.9) | (10.0) | 0.0 | 0.0 | - | - |
| Cash From Financing Activities | - | (61.2) | 95.1 | (87.9) | 111.6 | (204.2) | (82.1) | (68.3) | (207.1) | (159.4) | (1,013.1) | (561.2) | (1,849.3) | (1,247.0) | (335.4) | (160.6) | (208.8) | (250.6) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (50.7) | (8.5) | (38.0) | 92.9 | (178.9) | (37.0) | (4.1) | 93.0 | (250.3) | 198.8 | (529.9) | 413.9 | 98.5 | 2.6 | (49.5) | (232.8) | (444.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.1 |
| 2.3 |
| 2.5 |
| 0.9 |
| 1.6 |
| 1.4 |
| 0.5 |
| 2.1 |
| 1.3 |
| 1.3 |
| 0.8 |
| 1.1 |
| 1.1 |
| 1.2 |
| 0.9 |
| (1.0) |
| 1.6 |
| 1.7 |
| 1.0 |
| (0.4) |
| 1.2 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.0 |
| 0.0 |
| 2.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.7 |
| 0.0 |
| 0.8 |
| 11.3 |
| 0.0 |
| 0.0 |
| 16.4 |
| (29.9) |
| 2.8 |
| 29.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 26.8 |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 26.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 57.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (114.3) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (38.5) |
| - |
| - |
| - |
| (94.0) |
| - |
| - |
| - |
| 114.3 |
| - |
| - |
| - |
| (153.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.4 |
| - |
| - |
| - |
| (64.1) |
| - |
| - |
| - |
| 95.2 |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| (47.7) |
| - |
| - |
| - |
| 73.6 |
| - |
| - |
| - |
| (86.3) |
| - |
| - |
| - |
| 127.7 |
| - |
| - |
| - |
| (138.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |