| (in millions of USD) | Q2 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 36.2 | 37.2 | 43.0 | 45.4 | (144.0) | 54.0 | 46.7 | 19.7 | 46.7 | (19.2) | 26.6 | 37.0 | 13.4 | 44.9 | 44.1 | 41.4 | ||||||||||||||||||||||||
| (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 | 161.8 | (18.4) | 167.1 | 84.1 | 122.2 | 164.4 | 112.4 | 132.7 | 169.0 | 195.1 | 133.4 | 107.9 | 92.4 | 80.3 | 74.1 | 67.5 | 66.9 | (23.8) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | 98.4 | 94.3 | 91.0 | 91.9 | 98.3 | 84.4 | 47.3 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 107.1 | 89.5 | 93.5 | 82.3 | 86.0 | 66.8 | 65.0 | 75.9 | 76.7 | 62.4 | 86.0 | 81.8 | 43.8 | 52.1 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 0.0 | 575.0 | 0.0 | 550.0 | 0.0 | 400.0 | 0.0 | 0.0 | 0.0 | 7.2 | 11.8 | 1,546.1 | 75.0 | 0.0 | 1.6 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (27.6) | 7.2 | (0.2) | (11.2) | 11.8 | (9.6) | (21.8) | (13.3) | (2.2) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 86.6 | 146.9 | 140.1 | 23.4 | 146.4 | 173.8 | 173.3 | 127.7 | 130.9 | 162.7 | 184.0 | 229.0 | 91.0 | 87.8 | 81.6 | |||
| 41.9 |
| 39.9 |
| 31.1 |
| 28.3 |
| 14.4 |
| 38.6 |
| 29.0 |
| 38.0 |
| 26.6 |
| 39.1 |
| 41.9 |
| 39.9 |
| 41.7 |
| 43.0 |
| 34.6 |
| 41.6 |
| 21.2 |
| 33.9 |
| 17.0 |
| 29.2 |
| 26.6 |
| 35.1 |
| 21.3 |
| 37.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.9 | - | - | - | 24.5 | - | 21.1 | - | - | 21.7 | - | - | 24.5 | - | - | - | 23.7 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | 3.4 | - | - | 0.0 | 0.0 | - | 71.7 | - | - | 0.0 | - | - | 0.7 | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (4.4) | - | - | - | 39.9 | - | - | - | (7.2) | - | - | (4.2) | - | - | (5.9) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 32.1 | - | - | - | (4.4) | - | - | - | 55.9 | - | - | 33.7 | - | - | 0.3 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 23.1 | - | - | - | 18.3 | - | - | - | 16.5 | - | - | 24.4 | - | - | 19.0 | - | - | 17.7 | - | - | - | 16.6 | - | - | - | 17.6 | - | 17.9 | - | - | 13.1 | - | - | 15.7 | - | - | - | 24.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 5.0 | - | - | - | 2.1 | - | - | - | (0.1) | - | - | (0.1) | - | - | (1.2) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (29.4) | - | - | - | (21.8) | - | - | - | (16.6) | - | - | (24.7) | - | - | (17.1) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 1.2 | - | - | - | 2.5 | - | - |
| Debt Repaid | 1.5 | - | - | - | 0.0 | - | - | - | 3.6 | - | - | 3.8 | - | - | 0.3 | - | - | 0.5 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 5.4 | - | - | - | 11.5 | - | - | - | 15.0 | - | - | 0.0 | - | - | 16.7 | - | - | |||||||||||||||||||||||
| Dividends Paid | 3.7 | - | - | - | 3.6 | - | - | - | 3.2 | - | - | 1.6 | - | - | 1.6 | - | - | 1.7 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (11.1) | - | - | - | (3.9) | - | - | - | (32.0) | - | - | (9.2) | - | - | 8.9 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.6) | - | - | (9.3) | - | - | - | (12.0) | - | - | - | 0.5 | - | 5.1 | - | - | 4.4 | - | - | 0.3 | - | - | - | (11.2) | - | - |
| Net Change In Cash | (13.1) | - | - | - | (26.5) | - | - | - | (1.5) | - | - | 2.5 | - | - | (11.5) | - | - | 3.7 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 9.0 | - | - | - | (22.7) | - | - | - | 39.4 | - | - | 9.3 | - | - | (18.7) | - | - | 33.2 | - | - | - | 13.7 | - | - | - | 13.2 | - | 17.8 | - | - | 2.8 | - | - | 26.1 | - | - | - | (4.6) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 65.3 |
| 51.1 |
| 58.2 |
| 64.0 |
| 72.4 |
| 80.1 |
| Amortization Of Intangibles | - | 11.4 | 12.1 | 12.7 | 12.7 | 10.6 | 9.3 | 9.1 | 8.8 | - | - | 7.8 | 4.8 | 0.0 | - | - | - | - | - |
| Stock-Based Compensation | - | 11.9 | 11.8 | 11.3 | 10.4 | 10.7 | 10.2 | 8.1 | 6.2 | 8.1 | 6.3 | 11.2 | 5.9 | 5.2 | 5.5 | 7.2 | 5.9 | 5.8 | 5.0 |
| Deffered Income Tax | - | (45.8) | (7.6) | (34.8) | (17.2) | 2.1 | (2.7) | (1.4) | 15.4 | (76.1) | (10.9) | (2.5) | (21.1) | 4.4 | 1.3 | 1.3 | 1.8 | (24.0) | (3.0) |
| Asset Impairments | - | 0.0 | 0.0 | 71.7 | 0.0 | 0.7 | 7.1 | 7.5 | 0.7 | 5.3 | 18.5 | 34.2 | 23.7 | 0.0 | 0.0 | 0.0 | 0.0 | 39.8 | 0.2 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 5.2 | (5.2) | (1.8) | 48.3 | 7.2 | (13.7) | (9.9) | 3.0 | 27.3 | 4.9 | (36.6) | (5.2) | 10.5 | 0.2 | 14.5 | 7.6 | 7.7 | 9.1 |
| Change In Inventory | - | 2.0 | 26.2 | (18.7) | 66.1 | 58.2 | (8.3) | 16.0 | 14.7 | 25.2 | (3.1) | (3.1) | (19.5) | 6.5 | (6.4) | 7.1 | 3.7 | (58.8) | (35.6) |
| Change In Accounts Payable | - | (2.2) | 2.3 | (2.9) | 7.2 | 43.0 | (16.7) | (5.1) | (11.2) | 28.0 | (4.8) | (9.7) | 16.0 | (0.8) | (4.4) | 25.4 | 6.4 | 5.5 | 4.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | (7.0) | 0.1 | (0.3) | (7.8) | 0.8 | 4.3 |
| Other Operating Activities | - | 4.9 | 6.6 | 4.3 | 1.7 | 3.2 | 2.2 | 1.9 | 3.5 | 1.7 | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 193.7 | 236.4 | 233.6 | 105.7 | 232.4 | 240.6 | 238.3 | 203.6 | 207.6 | 225.1 | 270.0 | 310.8 | 134.8 | 139.9 | 133.7 | 142.4 | 160.8 | 134.2 |
| 52.1 |
| 34.5 |
| 26.6 |
| 31.0 |
| Acquisitions | - | 0.0 | 4.0 | 1.8 | 22.4 | 194.4 | 9.2 | 0.0 | 122.5 | 0.0 | 0.0 | 0.0 | 1,802.3 | 0.0 | 0.0 | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 23.5 | 12.7 | (1.3) | (2.0) | (2.2) | 0.0 | (0.8) | 0.9 | 1.5 | 1.9 | 0.0 | 0.7 | 0.0 | 0.0 | - | - | - | - |
| Cash From Investing Activities | - | (122.8) | (94.5) | (91.7) | (101.6) | (278.6) | (78.7) | (62.0) | (200.0) | (77.5) | (61.6) | (84.6) | (1,863.0) | (46.2) | (48.0) | (55.0) | (41.1) | (18.4) | (18.8) |
| 0.0 |
| 0.0 |
| - |
| Debt Repaid | - | 6.6 | 533.6 | 14.8 | 552.3 | 1.2 | 290.1 | 88.2 | 66.3 | 118.9 | 193.2 | 191.8 | 175.0 | 77.3 | 8.6 | 0.3 | 4.6 | 4.0 | 17.1 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 58.5 | 63.6 | 14.2 | 56.0 | 74.7 | 40.7 | 41.0 | 21.7 | 0.7 | 2.6 | 0.0 | 0.0 | 51.8 | 25.9 | 48.0 | 27.9 | 0.0 | 45.3 |
| Dividends Paid | - | 14.2 | 13.2 | 8.1 | 6.5 | 6.8 | 6.8 | 7.0 | 7.1 | 7.0 | 7.0 | 7.0 | 6.9 | 6.9 | 4.4 | 3.6 | 3.7 | 3.7 | 3.8 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (89.3) | (110.4) | (71.7) | (34.1) | 5.6 | (43.0) | (143.3) | 4.2 | (118.2) | (194.8) | (183.8) | 1,324.8 | (50.2) | (34.0) | (42.3) | (36.4) | (15.8) | (49.2) |
| 1.0 |
| (9.0) |
| (8.0) |
| 2.5 |
| (13.3) |
| Net Change In Cash | - | (4.1) | 15.9 | 70.0 | (52.3) | (68.2) | 126.1 | 32.8 | (3.4) | 23.7 | (40.9) | (20.2) | (240.7) | 36.2 | 58.9 | 27.3 | 56.9 | 129.1 | 52.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 107.9 |
| 134.2 |
| 103.2 |
| Free Cash Flow To Equity | - | 80.0 | 188.3 | 125.3 | 21.1 | 145.2 | 283.7 | 85.1 | 61.4 | 12.0 | (23.3) | 4.0 | 1,600.1 | 88.7 | 79.2 | 82.9 | 103.3 | 130.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 6.0 |
| - |
| - |
| 0.0 |
| 7.5 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 18.5 |
| - |
| - |
| 5.3 |
| 15.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (2.1) |
| - |
| 1.1 |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.9 |
| - |
| - |
| - |
| 30.3 |
| - |
| - |
| - |
| 30.8 |
| - |
| 35.7 |
| - |
| - |
| 15.9 |
| - |
| - |
| 41.8 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.6) |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| - |
| (18.2) |
| - |
| (19.2) |
| - |
| - |
| (14.7) |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| (25.9) |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 15.8 |
| - |
| 0.4 |
| - |
| - |
| 22.3 |
| - |
| - |
| 40.1 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| 5.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.7 |
| - |
| 1.8 |
| - |
| - |
| 1.7 |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.3) |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| (19.2) |
| - |
| (10.6) |
| - |
| - |
| (25.6) |
| - |
| - |
| (43.3) |
| - |
| - |
| - |
| (38.2) |
| - |
| - |
| - |
| - |
| - |
| (27.3) |
| - |
| - |
| - |
| (6.1) |
| - |
| 11.0 |
| - |
| - |
| (20.0) |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| (55.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.5) |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| (42.1) |
| - |
| - |