| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | 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 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 | Q2 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 91.7 | 67.4 | 60.0 | 68.5 | 72.7 | 57.9 | 54.2 | 61.4 | 46.6 | 50.0 | 43.8 | 37.4 | 0.5 | (1.4) | 24.0 | 21.6 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | 287.6 | 246.2 | 209.9 | 54.7 | 90.1 | 120.4 | 105.2 | 87.1 | 63.9 | 58.2 | 60.2 | 56.3 | 50.0 | 24.4 | 34.5 |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | 128.8 | 120.0 | 119.3 | 65.5 | 32.7 | 31.4 | 29.7 | 28.4 | 25.8 | 15.0 | 15.0 | 14.7 | 14.2 | 11.8 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | - | - | 29.8 | 11.8 | 37.3 | 41.3 | 28.0 | 20.9 | 20.9 | 28.9 | 42.0 | 17.8 | 9.9 | 27.6 |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | - | - | 1,285.8 | - | 15.4 | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.1) | (0.9) | 0.5 | 0.3 | 0.9 | (2.4) | 2.8 | - | - | 2.1 | (3.9) | 0.7 | 0.1 | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | - | - | 150.5 | 140.6 | 118.3 | 67.2 | 102.3 | 62.5 | 50.9 | 19.1 | 24.2 | 27.2 | 31.2 | 17.2 |
| 20.4 |
| 22.7 |
| 28.1 |
| 30.5 |
| 31.3 |
| 30.5 |
| 31.4 |
| 16.2 |
| 30.1 |
| 27.5 |
| 23.8 |
| 21.8 |
| 12.8 |
| 18.0 |
| 17.0 |
| 14.5 |
| 13.4 |
| 14.9 |
| 14.1 |
| 13.2 |
| 16.0 |
| 18.2 |
| 12.8 |
| 14.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 33.4 | 32.9 | 32.9 | 29.6 | 30.1 | 29.7 | 30.2 | 30.0 | - | 29.7 | - | 28.6 | - | - | 8.2 | - | - | 5.9 | - | - | - | 5.2 | - | - | - | 5.0 | - | 4.7 | - | 4.5 | - | - | 3.9 | - | - | - | 3.6 | - | - | - |
| Amortization Of Intangibles | 21.4 | 21.0 | 20.7 | 17.9 | 18.2 | 17.9 | 17.9 | 17.8 | 17.7 | 17.5 | 16.8 | 17.3 | 12.1 | 2.8 | 2.6 | - | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 6.6 | - | - | - | 6.5 | - | 5.4 | - | 3.8 | - | - | 7.2 | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | (4.6) | - | - | - | (4.1) | - | (2.6) | - | (4.1) | - | - | 1.3 | - | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | (17.7) | - | - | - | (0.5) | - | 12.0 | - | (11.4) | - | - | (4.9) | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | 22.8 | - | - | - | 12.1 | - | 15.6 | - | 28.2 | - | - | 4.9 | - | - | 3.3 | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 1.9 | - | - | - | 11.3 | - | (6.8) | - | 3.7 | - | - | 6.3 | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | 2.6 | - | - | 2.0 | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 120.0 | - | - | - | 97.4 | - | 61.7 | - | 59.0 | - | - | 53.3 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | 7.9 | - | - | 3.4 | - | - | 3.9 | - | - | - | 12.0 | - | - | - | 7.0 | - | 5.7 | - | 5.2 | - | - | 5.3 | - | - | - | 3.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | (23.0) | - | - | - | - | - | (0.2) | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.9 | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (15.7) | - | - | - | (9.0) | - | (6.5) | - | 15.2 | - | - | (33.3) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | 60.0 | - | 50.0 | - | 125.0 | - | - | 5.8 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | 8.0 | - | 6.8 | - | 6.0 | - | - | 6.3 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (7.9) | - | - | - | (74.7) | - | (63.6) | - | (136.4) | - | - | 4.5 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.3) | - | - | - | (0.4) | - | (0.3) | - | (1.1) | - | - | 0.2 | - | - | (0.1) | - | - | - | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | - | - | - |
| Net Change In Cash | - | - | - | 96.1 | - | - | - | 13.3 | - | (8.7) | - | (63.3) | - | - | 24.7 | - | - | 40.4 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | 51.1 | - | - | 49.9 | - | - | 44.5 | - | - | - | 28.1 | - | - | - | 26.8 | - | 34.2 | - | 14.0 | - | - | 16.9 | - | - | - | 23.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 10.6 |
| Amortization Of Intangibles | 81.0 | 71.8 | 70.4 | 34.7 | 10.2 | 9.6 | 9.7 | 9.3 | 9.0 | 1.8 | 1.9 | 1.6 | 1.5 | 1.3 | 1.6 |
| Stock-Based Compensation | 34.5 | 28.4 | 17.4 | 32.9 | 18.1 | 27.6 | 16.1 | 13.4 | 10.2 | 8.3 | 5.8 | 5.3 | 4.1 | 3.2 | 2.5 |
| Deffered Income Tax | 10.9 | (26.8) | (12.3) | 0.2 | 4.2 | 4.8 | (4.9) | (0.7) | (0.3) | 1.0 | 0.4 | (0.9) | (0.1) | 1.1 | 0.1 |
| Asset Impairments | - | 0.5 | 2.5 | - | - | - | - | - | - | - | - | 6.2 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 19.4 | 53.3 | 13.4 | 53.5 | (19.0) | (3.3) | 17.3 | (5.9) | 0.6 | 2.0 | 6.0 | (2.7) | 12.4 | (9.6) | (1.5) |
| Change In Inventory | 43.7 | 32.3 | 31.6 | 16.2 | (0.9) | 25.4 | 37.8 | (14.5) | 25.5 | 13.5 | 17.0 | 15.5 | 14.3 | 0.6 | 11.1 |
| Change In Accounts Payable | 1.4 | 22.2 | (30.7) | 52.4 | (14.8) | 0.8 | 5.9 | 10.5 | (2.8) | (0.5) | (3.0) | 0.6 | 0.4 | (2.1) | (4.0) |
| Change In Other Working Capital | - | - | - | 8.2 | 16.3 | 3.9 | 6.3 | (3.4) | 1.9 | 2.8 | 3.4 | 1.9 | 1.8 | 1.2 | 1.4 |
| Other Operating Activities | (5.3) | (2.4) | (1.2) | (1.2) | 1.8 | (0.9) | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 415.7 | 293.6 | 274.7 | 180.3 | 152.4 | 155.6 | 108.5 | 130.3 | 83.4 | 71.8 | 48.0 | 66.3 | 45.0 | 41.2 | 44.7 |
| Acquisitions | 276.7 | - | 19.3 | 2,908.2 | (0.3) | 33.8 | - | - | 500.0 | 0.0 | 17.6 | 2.6 | 0.0 | 1.9 | 6.3 |
| Divestitures | - | - | - | - | - | - | 22.3 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 30.0 | 100.1 | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | 120.5 | 10.0 | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (349.7) | (49.8) | (52.2) | (2,847.5) | (101.5) | (62.8) | (17.1) | (27.9) | (520.1) | (17.9) | (47.1) | (45.2) | (13.7) | (19.1) | (33.3) |
| Debt Repaid |
| 240.0 |
| 262.0 |
| 225.0 |
| 113.0 |
| 4.4 |
| - |
| 168.8 |
| 13.8 |
| 7.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 4.5 | - | 605.5 | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 9.5 | 11.0 | 8.6 | 6.8 | 12.2 | 5.2 | 5.0 | 10.5 | 7.1 | 1.8 | 4.3 | 0.6 | 0.9 | 0.6 |
| Dividends Paid | - | - | - | - | - | - | - | - | 0.0 | 46.0 | 0.0 | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | (0.1) | (0.1) | 0.0 | (0.1) | (0.3) | (0.3) |
| Cash From Financing Activities | (43.3) | (270.4) | (223.5) | 2,698.5 | (3.4) | (20.4) | (113.3) | (89.9) | 349.8 | (46.1) | 3.8 | 28.7 | (27.4) | (31.4) | 9.9 |
| (0.6) |
| Net Change In Cash | 20.5 | (26.7) | (1.9) | 31.8 | 47.8 | 73.4 | (24.3) | 15.2 | (86.2) | 4.2 | 6.7 | 45.9 | 4.6 | (9.2) | 20.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| 1,323.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.3 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.4 |
| 2.3 |
| 2.4 |
| - |
| 2.2 |
| 2.5 |
| 2.4 |
| 1.8 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 5.4 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 3.8 |
| - |
| 3.2 |
| - |
| 2.8 |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 2.5 |
| - |
| 2.0 |
| - |
| 0.5 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| 2.3 |
| - |
| (0.6) |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 7.2 |
| - |
| 1.5 |
| - |
| 3.9 |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (0.9) |
| - |
| 3.0 |
| - |
| (3.0) |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.3 |
| - |
| 0.4 |
| - |
| 0.5 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| 40.1 |
| - |
| - |
| - |
| 33.8 |
| - |
| 39.8 |
| - |
| 19.2 |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 500.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (5.2) |
| - |
| (5.7) |
| - |
| (5.2) |
| - |
| - |
| (505.3) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 168.8 |
| - |
| 2.5 |
| - |
| 2.5 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 1.5 |
| - |
| 2.3 |
| - |
| 3.4 |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| (26.4) |
| - |
| - |
| - |
| (25.2) |
| - |
| (28.8) |
| - |
| (15.9) |
| - |
| - |
| 418.2 |
| - |
| - |
| - |
| (42.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 1.5 |
| - |
| 6.5 |
| - |
| (1.9) |
| - |
| - |
| (63.9) |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |