| (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 | 136.4 | 136.0 | 122.6 | 143.4 | 118.5 | 140.2 | 100.8 | 101.7 | 123.4 | 156.6 | 129.3 | 137.3 | 121.9 | 109.1 | 109.2 | 127.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 538.4 | 520.5 | 466.1 | 545.2 | 472.2 | 276.6 | 206.1 | 293.1 | 287.1 | 247.5 | 198.4 | 127.4 | 253.9 | 291.7 | 257.2 | 217.0 | 130.2 | 48.6 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 100.8 | 98.5 | 88.2 | 86.7 | 78.1 | 81.1 | 80.5 | 81.5 | 72.3 | 68.1 | 65.1 | 64.0 | 69.6 | 68.9 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 127.0 | 116.6 | 91.0 | 71.9 | 62.5 | 59.2 | 69.6 | 71.2 | 61.7 | 49.9 | 50.5 | 73.0 | 76.0 | 52.7 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 0.0 | 550.0 | 0.0 | 405.4 | - | - | 0.0 | 0.0 | 0.0 | 350.3 | 357.8 | 8.8 | 0.1 | 0.9 | 0.9 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (8.2) | (2.1) | 1.7 | 2.3 | (15.7) | 19.7 | (5.6) | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 534.2 | 482.4 | 576.6 | 311.5 | 302.5 | 292.2 | 333.6 | 257.9 | 273.2 | 262.7 | 262.3 | 328.7 | 262.9 | 274.8 | 127.7 | |||
| 126.0 |
| 74.5 |
| 31.8 |
| 96.1 |
| 74.2 |
| 65.1 |
| 58.5 |
| 27.0 |
| 55.6 |
| 63.7 |
| 72.5 |
| 85.4 |
| 71.5 |
| 86.9 |
| 70.5 |
| 68.9 |
| 60.8 |
| 24.2 |
| 106.1 |
| 61.3 |
| 55.8 |
| 53.4 |
| 60.0 |
| 31.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 26.0 | 25.6 | 24.7 | 24.5 | 23.8 | 23.1 | 22.6 | 20.9 | 21.6 | - | - | - | 21.3 | - | - | - | 19.9 | - | - | - | 19.1 | - | - | - | 21.0 | - | - | - | 18.9 | - | - | - | 18.1 | - | - | - | 16.2 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 9.6 | - | - | - | 8.4 | - | - | - | 14.2 | - | - | - | 11.6 | - | - | - | 11.1 | |||||||||||||||||||||||
| Deffered Income Tax | 22.5 | - | - | - | (5.8) | - | - | - | (7.3) | - | - | - | (7.0) | - | - | - | (18.2) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 60.2 | - | - | - | 34.1 | - | - | - | 9.6 | - | - | - | 27.7 | - | - | - | 86.1 | |||||||||||||||||||||||
| Change In Inventory | 61.9 | - | - | - | 20.2 | - | - | - | 9.4 | - | - | - | (5.9) | - | - | - | 55.4 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 1.5 | - | - | - | (0.3) | - | - | - | (5.1) | - | - | - | 2.1 | - | - | - | 0.2 | |||||||||||||||||||||||
| Cash From Operating Activities | 102.2 | - | - | - | 185.7 | - | - | - | 133.3 | - | - | - | 123.9 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 39.2 | - | - | 25.4 | 26.9 | - | - | 23.1 | 26.3 | - | - | - | 18.8 | - | - | - | 18.7 | - | - | - | 9.9 | - | - | - | 11.8 | - | - | - | 16.3 | - | - | - | 14.7 | - | - | - | 12.0 | - | - | - |
| Acquisitions | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 22.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | 0.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (38.7) | - | - | - | (22.3) | - | - | - | (25.9) | - | - | - | (16.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 56.7 | - | - | - | 106.7 | - | - | - | 110.4 | - | - | - | 32.2 | - | - | - | 104.6 | |||||||||||||||||||||||
| Dividends Paid | 44.1 | - | - | - | 43.0 | - | - | - | 41.3 | - | - | - | 37.6 | - | - | - | 33.4 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (72.6) | - | - | - | (144.5) | - | - | - | (125.4) | - | - | - | (111.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | - | - | - | (2.2) | - | - | - | (10.8) | - | - | - | 1.9 | - | - | - | 2.9 | - | - | - | - | - | - | - |
| Net Change In Cash | (9.9) | - | - | - | 17.4 | - | - | - | (18.8) | - | - | - | 1.7 | - | - | - | (38.6) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 63.0 | - | - | - | 158.7 | - | - | - | 107.0 | - | - | - | 105.1 | - | - | - | 24.4 | - | - | - | 35.3 | - | - | - | 10.1 | - | - | - | 9.6 | - | - | - | 29.1 | - | - | - | 64.2 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 212.3 |
| 65.3 |
| 62.1 |
| 57.4 |
| 56.6 |
| 56.9 |
| Amortization Of Intangibles | - | 29.7 | 27.1 | 26.0 | 21.9 | 21.2 | 20.4 | 20.8 | 15.7 | 15.7 | 14.5 | 13.3 | 13.9 | 13.3 | 10.6 | 6.7 | 5.4 | 4.5 | - |
| Stock-Based Compensation | - | 20.3 | 24.1 | 26.2 | 25.3 | 23.8 | 15.4 | 16.6 | 18.6 | 12.7 | 10.3 | 7.9 | 8.4 | 9.7 | 9.0 | 6.6 | 8.2 | 5.4 | 4.7 |
| Deffered Income Tax | - | 83.0 | (41.1) | (23.9) | (48.5) | (30.1) | 1.0 | 14.7 | (3.3) | (3.8) | (9.8) | (55.7) | 17.9 | 17.8 | (2.1) | 15.1 | 4.4 | (7.1) | 7.4 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | 1.4 | - | 6.2 | 32.7 | 5.0 | 1.8 | 0.0 | 0.9 | 2.1 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 26.4 | (52.8) | (15.0) | 65.0 | 65.8 | (3.6) | (50.4) | 4.1 | 16.8 | 12.3 | (56.7) | (5.9) | 5.4 | (57.8) | 67.5 | 48.0 | (60.9) | (30.1) |
| Change In Inventory | - | 47.8 | (25.4) | (122.1) | 81.2 | 154.3 | (22.8) | 12.0 | 23.9 | (19.4) | (14.6) | (56.1) | 5.7 | (13.3) | (28.3) | 51.7 | 28.9 | (127.7) | 27.8 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | (3.4) | 4.6 |
| Other Operating Activities | - | (2.7) | 6.8 | 17.5 | (12.0) | 17.5 | 18.1 | 8.2 | 7.9 | (1.4) | 26.6 | (1.0) | (18.1) | (1.9) | 0.8 | (1.0) | 1.5 | (1.8) | - |
| Cash From Operating Activities | - | 661.2 | 599.0 | 667.5 | 383.4 | 365.1 | 351.4 | 403.2 | 329.2 | 334.8 | 312.6 | 312.8 | 401.7 | 338.9 | 327.5 | 193.5 | 157.0 | 250.4 | 257.4 |
| 65.8 |
| 60.6 |
| 38.2 |
| 72.4 |
| Acquisitions | - | 137.5 | 252.7 | 32.7 | 436.3 | 156.1 | 0.0 | 134.7 | 101.8 | 72.5 | 71.6 | 37.1 | 24.2 | 53.2 | 134.6 | 66.2 | 18.9 | 25.4 | 44.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.0 | 0.0 | 268.3 | 205.6 | 38.9 | 0.0 | 0.0 | 1.7 | 1.5 | 0.0 | 0.0 | - | - |
| Sales Of Investments | - | - | - | - | - | - | 0.0 | 0.0 | 447.5 | 65.4 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | (0.3) | 0.6 | (0.2) | (6.5) | (2.3) | (2.0) | 2.0 | 0.0 | 0.7 | 0.1 | (0.8) | - | - | - | - | - | - |
| Cash From Investing Activities | - | (257.3) | (361.2) | (74.7) | (504.7) | (205.4) | (49.2) | (192.8) | 20.8 | (272.0) | (159.9) | (85.4) | (79.0) | (129.5) | (187.5) | (130.8) | (69.4) | (63.6) | (115.8) |
| 0.2 |
| 0.5 |
| 1.4 |
| Debt Repaid | - | 100.2 | 400.7 | 8.1 | 0.0 | - | 0.0 | 0.1 | 0.1 | 0.0 | 0.5 | 6.9 | 3.3 | 0.5 | 85.7 | 1.9 | 8.7 | 31.4 | 1.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 338.3 | 263.8 | 198.8 | 181.3 | 164.5 | 113.5 | 292.7 | 201.7 | 43.2 | 342.0 | 399.5 | 307.2 | 167.9 | 81.0 | 37.0 | 39.7 | 0.3 | 42.3 |
| Dividends Paid | - | 168.2 | 162.1 | 148.0 | 130.7 | 121.9 | 118.1 | 117.9 | 102.1 | 92.5 | 87.3 | 87.0 | 73.3 | 49.3 | 73.1 | 51.9 | 47.4 | 45.8 | 42.8 |
| Other Financing Activities | - | 0.0 | (3.9) | 0.0 | (0.4) | (0.8) | 0.0 | 0.0 | (2.2) | (15.6) | (19.0) | (8.0) | (2.3) | (6.1) | 0.0 | 3.3 | 0.0 | - | - |
| Cash From Financing Activities | - | (461.9) | (244.6) | (412.4) | 133.7 | (221.9) | (246.1) | (371.9) | (302.1) | (135.0) | (72.0) | (171.9) | (314.4) | (194.2) | (216.8) | (63.4) | (109.5) | (89.1) | (67.7) |
| - |
| - |
| (0.0) |
| 6.1 |
| (7.0) |
| Net Change In Cash | - | (68.5) | (16.5) | 196.6 | 4.2 | (64.3) | 57.7 | (159.3) | 32.1 | (52.5) | 75.0 | 25.8 | (21.4) | 13.4 | (74.6) | (5.1) | (21.9) | 103.8 | 67.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 96.4 |
| 212.1 |
| 185.0 |
| Free Cash Flow To Equity | - | 434.0 | 631.7 | 568.4 | 716.9 | - | - | 333.5 | 257.8 | 273.2 | 612.5 | 613.2 | 334.2 | 262.5 | 190.0 | 126.7 | 87.8 | 181.3 | 185.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.8 |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| - |
| 40.5 |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| 42.6 |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| 43.1 |
| - |
| - |
| - |
| 45.3 |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 25.9 |
| - |
| - |
| - |
| 43.8 |
| - |
| - |
| - |
| 76.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 89.5 |
| - |
| - |
| - |
| 34.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 132.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.1) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| - |
| 34.1 |
| - |
| - |
| - |
| (43.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.5 |
| - |
| - |
| - |
| 109.8 |
| - |
| - |
| - |
| 75.6 |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 30.7 |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| (40.6) |
| - |
| - |
| - |
| (55.4) |
| - |
| - |
| - |
| (41.6) |
| - |
| - |
| - |
| (105.5) |
| - |
| - |
| - |
| (38.5) |
| - |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| - |
| - |
| (15.2) |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| (91.7) |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| - |
| - |
| - |
| 64.2 |
| - |
| - |
| - |