| (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 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 281.1 | 93.6 | 126.8 | 132.3 | 113.5 | 107.4 | 96.2 | 81.2 | 47.2 | 62.8 | 49.3 | 63.4 | 63.9 | 56.4 | 45.8 | 71.1 | ||||||||||||||||||||||||
| (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 | 633.9 | 466.3 | 332.0 | 239.4 | 239.0 | 302.5 | 199.3 | 93.8 | (113.1) | 101.5 | (77.1) | 52.0 | 63.5 | 73.4 | 98.3 | 77.3 | 29.4 | 41.4 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 235.0 | 177.1 | 144.4 | 164.9 | 178.9 | 183.6 | 175.4 | 163.1 | 163.7 | 159.6 | 141.1 | 93.5 | 91.3 | 85.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 457.0 | 18.5 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 65.7 |
| 68.2 |
| 70.2 |
| 81.7 |
| 54.0 |
| 59.9 |
| 106.9 |
| 38.6 |
| 41.3 |
| 70.5 |
| 28.8 |
| 23.6 |
| 15.0 |
| (153.7) |
| (14.8) |
| 28.6 |
| 23.7 |
| 28.1 |
| 29.8 |
| (69.5) |
| 13.9 |
| (44.9) |
| 25.1 |
| (6.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 90.9 | 80.0 | 32.9 | 31.2 | 33.0 | 33.7 | 36.2 | 35.7 | 38.8 | 40.1 | 40.1 | 38.4 | 46.3 | 49.2 | 37.8 | 44.0 | 48.0 | 49.1 | 50.6 | 48.0 | 41.3 | 47.9 | 46.3 | 51.2 | 40.1 | 38.7 | 39.4 | 38.8 | 42.6 | 39.7 | 42.0 | 39.7 | 40.2 | 39.5 | 40.1 | 38.2 | 40.4 | 27.1 | 24.8 | 20.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.6 | 3.0 | 2.9 | 2.7 | 3.2 | 2.6 | 3.0 | 3.3 | 3.0 | 2.4 | 2.8 | 1.9 | 2.6 | 1.8 | 2.1 | 2.4 | 2.1 | |||||||||||||||||||||||
| Deffered Income Tax | (27.8) | - | - | - | (8.8) | - | - | - | 0.6 | - | - | - | 1.1 | - | - | - | 0.7 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 32.0 | - | - | - | (5.7) | - | - | - | (10.1) | - | - | - | (2.5) | - | - | - | (0.6) | |||||||||||||||||||||||
| Change In Inventory | 5.0 | - | - | - | 1.6 | - | - | - | 1.6 | - | - | - | (1.1) | - | - | - | (3.1) | - | ||||||||||||||||||||||
| Change In Accounts Payable | (2.8) | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 1.2 | - | - | - | (0.2) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (1.5) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Operating Activities | 293.6 | - | - | - | 136.4 | - | - | - | 138.3 | - | - | - | 108.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 49.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 0.2 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | 34.1 | - | - | - | (58.3) | - | - | - | 23.6 | - | - | - | (0.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 300.0 | - | - | - | 0.0 | - | - | - | 100.0 | - | - | - | 75.0 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 40.2 | - | - | - | 29.6 | - | - | - | 26.3 | - | - | - | 24.6 | - | - | - | 23.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | (0.2) | - | - | - | (0.4) | - | - | - | (0.2) | - | - | - | (0.3) | |||||||||||||||||||||||
| Cash From Financing Activities | (327.2) | - | - | - | (32.8) | - | - | - | (128.1) | - | - | - | (100.2) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.4 | - | - | - | 45.3 | - | - | - | 33.8 | - | - | - | 8.2 | - | - | - | 40.2 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 75.0 |
| 67.4 |
| 53.8 |
| 32.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 12.2 | 11.8 | 11.9 | 9.7 | 8.4 | 5.7 | 9.1 | 6.6 | 8.3 | 10.0 | 10.0 | 5.1 | 2.6 | 5.7 | 6.5 | 6.5 | 7.3 | 2.9 |
| Deffered Income Tax | - | (3.9) | 8.4 | (6.5) | (19.8) | 0.5 | (32.4) | (1.7) | (32.8) | 1.6 | (5.0) | (27.7) | (8.2) | (11.4) | 1.6 | (5.1) | (7.5) | (2.2) |
| Asset Impairments | - | - | 0.0 | 0.0 | 4.3 | 0.0 | 1.3 | - | 239.4 | - | 96.1 | 28.3 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 18.1 | 14.6 | (0.5) | (4.7) | 19.6 | 7.0 | (5.6) | (0.5) | 6.9 | (19.5) | (6.0) | (3.7) | (3.6) | 5.1 | 8.5 | 19.1 | 4.3 |
| Change In Inventory | - | 11.7 | 3.2 | (2.9) | 1.0 | 6.0 | 0.3 | 2.1 | 1.4 | (1.6) | 7.2 | (1.1) | (3.4) | - | - | - | - | - |
| Change In Accounts Payable | - | (36.8) | (9.1) | 4.8 | 0.2 | 3.2 | (0.3) | (6.4) | 5.2 | (0.2) | (0.8) | 0.2 | 1.1 | 0.1 | 0.5 | (0.9) | (10.7) | (1.8) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 5.3 | (0.9) | (0.8) | (1.0) | (1.0) | (1.0) | 0.0 | 0.2 | 4.9 | 0.4 | 0.0 | 0.3 | - | - | - | - | - |
| Cash From Operating Activities | - | 704.8 | 529.5 | 415.8 | 417.3 | 407.2 | 340.8 | 253.2 | 328.8 | 266.9 | 169.3 | 192.1 | 147.2 | 172.6 | 162.2 | 147.0 | 48.4 | 30.0 |
| - |
| - |
| - |
| Acquisitions | - | 411.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 270.2 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.5 | 3.6 | 17.9 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 158.9 | 0.0 | 0.0 | - | 12.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (0.3) | 0.1 | 0.2 | 0.7 | 0.5 | (3.1) | 4.5 | 0.9 | (3.6) | 0.3 | 0.8 | 4.8 | (4.8) | (5.3) | 2.7 | 0.1 | 0.3 |
| Cash From Investing Activities | - | (1,418.6) | (77.7) | (2.8) | (922.9) | (116.7) | (152.9) | (5.6) | (10.6) | (200.1) | (1,009.5) | (51.2) | (84.8) | (309.4) | (271.4) | (306.3) | (480.5) | (152.5) |
| 253.4 |
| - |
| Debt Repaid | - | 375.0 | 250.0 | 325.0 | 125.0 | 305.0 | 115.0 | 370.0 | 250.0 | 95.0 | - | - | - | - | 326.1 | 41.9 | 55.3 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 1.1 | 473.8 | 271.5 | - | 276.8 | 235.7 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 118.5 | 105.2 | 98.6 | 91.9 | 76.1 | 71.5 | 67.5 | 64.1 | 61.4 | 58.7 | 56.1 | 53.4 | 43.9 | 29.5 | 22.1 | 14.6 | 10.2 |
| Other Financing Activities | - | (2.8) | (0.6) | (2.4) | (1.1) | (1.1) | 2.4 | 2.2 | 2.8 | (2.8) | (0.8) | (1.8) | - | - | - | (0.1) | - | - |
| Cash From Financing Activities | - | 751.9 | (360.5) | (427.4) | 480.6 | (383.6) | 11.8 | (216.8) | (315.3) | (97.5) | 214.0 | (57.6) | (66.9) | 425.4 | 370.5 | (51.4) | 462.4 | 225.0 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 38.2 | 91.3 | (14.4) | (25.0) | (93.2) | 199.7 | 30.7 | 2.9 | (30.8) | (626.2) | 83.3 | - | - | - | (210.7) | 30.3 | 102.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.4 |
| 1.5 |
| 4.6 |
| 1.5 |
| 2.1 |
| 1.4 |
| 1.6 |
| 2.4 |
| 1.6 |
| 2.0 |
| 2.4 |
| 0.3 |
| 2.3 |
| 4.1 |
| 2.3 |
| 1.2 |
| 4.2 |
| 0.8 |
| 0.4 |
| (0.4) |
| - |
| (0.6) |
| - |
| (10.5) |
| - |
| - |
| (33.1) |
| - |
| - |
| (1.7) |
| - |
| - |
| (0.7) |
| - |
| - |
| (1.0) |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.4 |
| - |
| - |
| - |
| - |
| - |
| 96.1 |
| - |
| - |
| - |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| 1.1 |
| - |
| 5.9 |
| - |
| - |
| 5.9 |
| - |
| - |
| (1.3) |
| - |
| - |
| 2.2 |
| - |
| - |
| 7.0 |
| - |
| - |
| (13.1) |
| - |
| - |
| (5.5) |
| - |
| 0.6 |
| - |
| 5.5 |
| - |
| - |
| (0.6) |
| - |
| - |
| 0.7 |
| - |
| - |
| (0.1) |
| - |
| - |
| 3.1 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (0.9) |
| - |
| 1.8 |
| - |
| (0.2) |
| - |
| - |
| 0.5 |
| - |
| - |
| (4.1) |
| - |
| - |
| (1.0) |
| - |
| - |
| 1.8 |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| (0.3) |
| - |
| (0.1) |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 101.1 |
| - |
| 129.9 |
| - |
| 92.2 |
| - |
| 94.2 |
| - |
| - |
| 71.2 |
| - |
| - |
| 44.6 |
| - |
| - |
| 71.6 |
| - |
| - |
| 55.1 |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| 0.1 |
| - |
| 0.3 |
| - |
| - |
| (4.9) |
| - |
| - |
| 0.1 |
| - |
| - |
| (0.1) |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (37.8) |
| - |
| (272.7) |
| - |
| (33.7) |
| - |
| 49.7 |
| - |
| - |
| 0.5 |
| - |
| - |
| (0.1) |
| - |
| - |
| 0.1 |
| - |
| - |
| (90.3) |
| - |
| - |
| (976.1) |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| 30.0 |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| - |
| 19.7 |
| - |
| 18.4 |
| - |
| - |
| 17.4 |
| - |
| - |
| 16.4 |
| - |
| - |
| 15.7 |
| - |
| - |
| 15.0 |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| (2.3) |
| - |
| (0.4) |
| - |
| (0.1) |
| - |
| - |
| 0.6 |
| - |
| - |
| 2.2 |
| - |
| - |
| 0.1 |
| - |
| - |
| (0.3) |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (23.2) |
| - |
| 77.1 |
| - |
| (70.1) |
| - |
| (49.8) |
| - |
| - |
| (69.2) |
| - |
| - |
| (16.2) |
| - |
| - |
| (69.2) |
| - |
| - |
| 51.6 |
| - |
| - |
| 335.1 |
| - |
| - |
| (65.7) |
| - |
| (11.6) |
| - |
| 94.0 |
| - |
| - |
| 2.5 |
| - |
| - |
| 28.3 |
| - |
| - |
| 2.5 |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |