| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | 142.4 | 118.8 | 121.2 | 109.5 | 360.7 | 10.7 | 105.0 | 111.0 | 105.1 | 254.9 | 105.5 | 112.9 | 93.8 | 158.7 | 93.4 | 79.9 | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 491.9 | 710.2 | 331.8 | 567.1 | 399.8 | 272.9 | (47.2) | 222.7 | 230.8 | 361.7 | 259.1 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 63.7 | 60.7 | 51.3 | 43.7 | 36.1 | 40.9 | 38.4 | 35.4 | 36.2 | 36.5 | 34.4 |
| Amortization Of Intangibles | 160.0 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 93.3 | 74.0 | 65.6 | 40.5 | 39.5 | 40.0 | 38.8 | 39.5 | 31.8 | 74.5 |
| Acquisitions | - | 975.7 | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | 275.0 | 500.0 | 800.0 | 200.0 | 300.0 | 0.0 | 0.0 | 1,000.0 | 0.0 | 0.0 |
| Debt Repaid | - | 873.3 | 126.5 | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 30.0 | (26.1) | 7.5 | (12.0) | (5.5) | 9.6 | (2.2) | (5.7) | (3.6) | 12.3 |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 371.9 | 569.1 | 462.5 | 354.1 | 333.8 | 304.0 | 297.5 | 304.0 | 377.9 | 289.5 |
| Free Cash Flow To Equity | - | (226.4) | 942.6 | ||||||||
| 67.8 |
| 67.0 |
| 74.3 |
| 66.2 |
| 65.4 |
| 47.1 |
| (138.7) |
| 25.8 |
| 18.6 |
| 45.5 |
| 59.9 |
| 60.9 |
| 56.4 |
| 67.0 |
| 68.2 |
| 43.3 |
| 52.3 |
| 156.0 |
| 79.7 |
| 70.7 |
| 55.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 16.8 | 15.7 | 16.8 | 14.4 | 13.8 | 13.5 | 13.0 | 12.4 | 12.4 | - | - | - | 11.1 | - | - | - | 10.7 | - | - | - | 9.7 | - | - | - | 9.6 | - | - | - | 8.4 | - | - | - | 9.2 | - | - | - | 8.7 |
| Amortization Of Intangibles | 41.1 | 41.1 | 41.9 | 35.9 | 28.2 | 28.0 | 26.8 | 19.5 | 20.4 | 10.1 | 20.5 | 21.3 | 17.6 | (2.8) | 17.6 | 17.7 | |||||||||||||||||||||
| Stock-Based Compensation | 16.4 | 6.7 | 10.7 | 11.6 | 8.5 | 7.2 | 7.4 | 6.4 | 6.3 | 4.7 | 5.7 | 5.7 | 5.7 | 5.5 | 5.9 | 5.3 | 6.6 | ||||||||||||||||||||
| Deffered Income Tax | (0.2) | - | - | - | 0.4 | - | - | - | (0.2) | - | - | - | 0.6 | - | - | - | (0.1) | ||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | 138.4 | - | - | - | 75.9 | - | - | - | 35.9 | - | - | - | (20.8) | - | - | - | 5.5 | ||||||||||||||||||||
| Change In Inventory | 42.6 | - | - | - | 10.6 | - | - | - | 6.4 | - | - | - | 17.3 | - | - | - | 29.1 | - | |||||||||||||||||||
| Change In Accounts Payable | 72.9 | - | - | - | 13.7 | - | - | - | (5.0) | - | - | - | (7.6) | - | - | - | 6.3 | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | 85.2 | - | - | - | 60.2 | - | - | - | 90.0 | - | - | - | 69.4 | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 36.1 | - | - | - | 21.1 | - | - | - | 15.3 | - | - | - | 17.1 | - | - | - | 11.1 | - | - | - | 9.9 | - | - | - | 10.2 | - | - | - | 9.2 | - | - | - | 5.4 | - | - | - | 11.3 |
| Acquisitions | 0.0 | - | - | - | (3.8) | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (34.4) | - | - | - | 1,567.4 | - | - | - | (15.8) | - | - | - | (16.9) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 800.0 | - | - | - | 0.0 |
| Debt Repaid | 3.5 | - | - | - | 392.5 | - | - | - | 7.5 | - | - | - | 3.8 | - | - | - | 1.4 | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | 50.4 | - | - | - | 53.1 | - | - | - | 0.0 | - | - | - | 15.2 | - | - | - | 8.5 | ||||||||||||||||||||
| Dividends Paid | 34.2 | - | - | - | 33.4 | - | - | - | 31.9 | - | - | - | 29.3 | - | - | - | 29.0 | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | (99.2) | - | - | - | (483.6) | - | - | - | (40.2) | - | - | - | (50.8) | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (7.7) | - | - | - | 3.9 | - | - | - | (1.6) | - | - | - | (1.4) | - | - | - | (5.4) | - | - | - | (1.5) | - | - | - | (3.7) | - | - | - | (4.7) |
| Net Change In Cash | (47.5) | - | - | - | 1,153.1 | - | - | - | 26.3 | - | - | - | 5.6 | - | - | - | 1.6 | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 49.1 | - | - | - | 39.1 | - | - | - | 74.7 | - | - | - | 52.3 | - | - | - | (4.6) | - | - | - | 40.0 | - | - | - | (3.5) | - | - | - | (22.3) | - | - | - | 30.7 | - | - | - | 75.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 147.1 |
| 94.7 |
| 69.5 |
| 50.3 |
| 67.5 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 45.4 | 37.5 | 27.3 | 21.8 | 23.3 | 16.6 | 13.9 | 16.1 | 12.8 | 14.6 | 13.4 |
| Deffered Income Tax | - | 8.2 | 82.7 | (172.0) | (17.2) | (18.4) | (14.1) | (20.9) | (9.1) | (143.9) | (1.7) |
| Asset Impairments | - | 0.0 | 8.8 | 0.0 | 0.0 | 0.0 | 220.5 | 0.0 | 0.0 | 16.4 | 13.3 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 112.1 | (38.6) | 22.4 | 42.1 | 104.2 | (28.3) | (26.6) | 1.3 | 18.2 | (6.1) |
| Change In Inventory | - | 78.7 | 0.6 | (21.9) | 20.9 | 74.0 | (18.3) | (0.9) | 12.0 | 8.9 | (0.4) |
| Change In Accounts Payable | - | 57.2 | 1.5 | 7.5 | (5.4) | 73.7 | (18.6) | (7.9) | 13.4 | 17.0 | 15.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 465.2 | 643.1 | 528.1 | 394.6 | 373.3 | 344.0 | 336.3 | 343.5 | 409.7 | 364.0 |
| 677.7 |
| 1,120.1 |
| 8.6 |
| 235.1 |
| 27.0 |
| 127.8 |
| 2.0 |
| 13.6 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 520.8 | (758.4) | (1,164.7) | (52.5) | (274.0) | (65.0) | (160.3) | (39.1) | (41.2) | (68.6) |
| 101.1 |
| 10.0 |
| 318.7 |
| 17.5 |
| 14.1 |
| 52.5 |
| 0.0 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 253.1 | 100.0 | 60.8 | 65.9 | 111.5 | 43.2 | 235.7 | 56.0 | 0.0 | 0.0 |
| Dividends Paid | - | 130.4 | 126.8 | 116.8 | 117.0 | 117.7 | 119.0 | 120.7 | 62.9 | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (968.4) | 146.2 | 516.7 | (82.1) | (166.8) | (272.5) | (226.4) | (166.6) | (359.5) | (308.9) |
| 47.6 |
| 4.8 |
| (112.4) |
| 248.0 |
| (73.0) |
| 16.1 |
| (52.6) |
| 132.1 |
| 5.4 |
| (1.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| 1,161.4 |
| 544.1 |
| 315.1 |
| 286.5 |
| 283.4 |
| 1,251.5 |
| 377.9 |
| 289.5 |
| 17.8 |
| 17.8 |
| 17.8 |
| 16.0 |
| 15.9 |
| - |
| 16.1 |
| 16.0 |
| 16.0 |
| - |
| 15.4 |
| 15.1 |
| 15.1 |
| - |
| 15.2 |
| 15.2 |
| 15.4 |
| - |
| 15.4 |
| 15.3 |
| 15.3 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 4.3 |
| 3.5 |
| 3.9 |
| 3.0 |
| 2.4 |
| 3.2 |
| 2.6 |
| 2.6 |
| 6.2 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (5.5) |
| 0.0 |
| - |
| - |
| - |
| 212.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.2 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| (33.3) |
| - |
| - |
| - |
| (40.8) |
| - |
| - |
| - |
| (34.6) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 49.9 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| 87.1 |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (13.7) |
| - |
| - |
| - |
| (36.1) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (24.8) |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 2.5 |
| - |
| 50.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 76.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.4 |
| - |
| - |
| - |
| 29.7 |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| (52.4) |
| - |
| - |
| - |
| 116.3 |
| - |
| - |
| - |
| (108.6) |
| - |
| - |
| - |
| 782.5 |
| - |
| - |
| - |
| (51.1) |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| 81.5 |
| - |
| - |
| - |
| (126.4) |
| - |
| - |
| - |
| 809.8 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.8) |
| - |
| - |
| - |
| 830.7 |
| - |
| - |
| - |
| - |