| (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 | 13.8 | 31.8 | 42.9 | 41.0 | 17.4 | 54.3 | 65.5 | 68.2 | 63.7 | 87.3 | 95.5 | 106.3 | 122.0 | 147.7 | 166.2 | 175.8 | ||||||||||||||||||||||||
| (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 | 129.4 | 133.0 | 251.6 | 411.1 | 657.9 | 598.6 | 306.3 | 454.4 | 434.3 | 290.6 | 343.4 | 357.8 | 305.9 | 252.2 | 209.9 | 149.9 | 66.1 | 37.3 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 49.3 | 50.0 | 52.1 | 51.4 | 47.4 | 52.2 | 62.3 | 64.3 | 64.2 | 63.9 | 63.1 | 53.3 | 49.1 | 47.1 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 53.2 | 56.3 | 45.9 | 61.1 | 36.6 | 33.4 | 59.5 | 42.5 | 40.8 | 83.0 | 75.1 | 62.8 | 53.7 | 50.1 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 22.9 | (21.1) | 9.0 | (18.3) | (12.4) | 13.3 | (0.2) | (11.9) | 12.9 | (5.9) | (14.3) | (10.6) | (3.0) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 266.8 | 354.2 | 591.0 | 622.6 | 566.5 | 563.2 | 460.2 | 529.8 | 412.2 | 359.1 | 363.2 | 277.9 | 255.5 | 239.1 | 199.8 | |||
| 168.2 |
| 167.9 |
| 170.9 |
| 149.2 |
| 110.6 |
| 94.4 |
| 75.7 |
| 46.2 |
| 89.9 |
| 112.8 |
| 117.2 |
| 114.6 |
| 109.8 |
| 113.6 |
| 115.2 |
| 109.3 |
| 96.2 |
| 47.0 |
| 84.7 |
| 80.3 |
| 78.5 |
| 77.8 |
| 90.6 |
| 91.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 12.3 | 12.1 | 12.3 | 12.6 | 13.0 | 13.3 | 13.2 | 12.5 | 13.0 | - | - | - | 12.7 | - | - | - | 11.1 | - | - | - | 14.0 | - | - | - | 15.9 | - | - | - | 15.7 | - | - | - | 16.3 | - | - | - | 15.9 | - | - | - |
| Amortization Of Intangibles | 0.2 | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 10.8 | - | - | - | 4.0 | - | - | - | 6.6 | - | - | - | 3.1 | - | - | - | 5.5 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 31.6 | - | - | - | 8.3 | - | - | - | 7.0 | - | - | - | (9.8) | - | - | - | 89.6 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (15.7) | - | - | - | (23.2) | - | - | - | (5.8) | - | - | - | (10.2) | - | - | - | (14.1) | |||||||||||||||||||||||
| Change In Other Working Capital | 24.4 | - | - | - | 30.0 | - | - | - | 24.6 | - | - | - | 23.1 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (112.3) | - | - | - | (59.3) | - | - | - | (15.9) | - | - | - | 65.5 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 8.5 | - | - | - | 12.4 | - | - | - | 11.8 | - | - | - | 9.4 | - | - | - | 15.0 | - | - | - | 9.7 | - | - | - | 14.3 | - | - | - | 12.7 | - | - | - | 8.0 | - | - | - | 10.3 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | (18.6) | - | - | - | (21.8) | |||||||||||||||||||||||
| Cash From Investing Activities | (3.3) | - | - | - | (32.7) | - | - | - | (22.0) | - | - | - | (62.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 6.1 | - | - | - | 49.9 | - | - | - | 85.9 | - | - | - | 63.2 | - | - | - | 62.1 | |||||||||||||||||||||||
| Dividends Paid | 61.7 | - | - | - | 61.3 | - | - | - | 57.5 | - | - | - | 53.7 | - | - | - | 47.5 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (67.8) | - | - | - | (111.2) | - | - | - | (143.4) | - | - | - | (117.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (2.6) | - | - | - | 8.2 | - | - | - | (9.5) | - | - | - | 3.3 | - | - | - | (1.2) | - | - | - | (5.3) | - | - | - | (6.6) | - | - | - | (0.7) | - | - | - | 3.0 | - | - | - | 3.0 | - | - | - |
| Net Change In Cash | (186.0) | - | - | - | (195.1) | - | - | - | (190.8) | - | - | - | (110.9) | - | - | - | (68.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (120.8) | - | - | - | (71.7) | - | - | - | (27.7) | - | - | - | 56.2 | - | - | - | 54.2 | - | - | - | 58.3 | - | - | - | 110.7 | - | - | - | 114.4 | - | - | - | 108.3 | - | - | - | 113.2 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 250.2 |
| 48.3 |
| 51.3 |
| 55.5 |
| 63.8 |
| 70.6 |
| Amortization Of Intangibles | - | 1.9 | 1.2 | 2.9 | 1.7 | 2.2 | 1.2 | 1.4 | 1.7 | 1.6 | 1.2 | 0.2 | 0.6 | 1.7 | 0.4 | 0.2 | 0.4 | 1.5 | 2.6 |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.5 | 50.9 | 57.1 | 61.1 | - |
| Deffered Income Tax | - | 22.8 | (17.9) | (16.6) | 10.8 | (21.1) | (13.1) | (9.5) | (15.9) | 44.1 | (1.9) | (8.6) | (3.6) | (13.3) | (15.0) | 17.2 | 7.4 | 5.8 | (6.0) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (45.8) | (67.0) | (156.3) | 65.6 | 292.6 | (127.7) | 48.5 | 86.2 | 17.0 | 15.9 | 75.7 | 134.9 | 47.7 | 21.4 | 81.3 | 68.0 | (133.5) | (67.3) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (15.2) | 16.0 | (14.7) | 3.7 | 52.6 | 1.1 | (9.2) | 32.4 | 1.3 | 19.7 | 60.2 | 71.7 | 38.4 | 16.7 | 64.9 | 41.6 | (52.2) | (5.2) |
| Change In Other Working Capital | - | (6.7) | 14.9 | 8.1 | 9.3 | 16.3 | (2.7) | 6.8 | 1.3 | 18.5 | 9.4 | 13.4 | 7.9 | (4.5) | 5.1 | 5.5 | (13.3) | 1.2 | 2.5 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 320.0 | 410.5 | 636.9 | 683.8 | 603.1 | 596.5 | 519.6 | 572.3 | 453.0 | 442.1 | 438.2 | 340.7 | 309.2 | 289.2 | 256.3 | 175.9 | 240.2 | 447.1 |
| 56.5 |
| 35.1 |
| 41.2 |
| 73.4 |
| Acquisitions | - | 10.7 | 0.3 | 1.0 | 19.0 | 0.0 | 15.8 | 0.0 | 0.0 | 1.2 | 2.2 | 14.7 | 0.0 | 0.0 | 14.4 | - | 0.6 | - | 0.3 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | 46.0 | 36.6 | 27.1 | 28.2 | 25.8 | 44.1 | 8.6 | 6.9 | 3.4 | 4.7 | 21.1 |
| Cash From Investing Activities | - | (85.7) | (87.1) | (112.3) | (116.6) | (87.6) | 9.5 | (102.1) | (88.5) | (78.5) | (112.2) | (118.0) | (88.6) | (97.8) | (73.0) | (63.4) | (39.1) | (46.0) | (94.8) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 92.1 | 276.0 | 254.6 | 319.9 | 287.7 | 159.2 | 277.5 | 353.5 | 231.7 | 176.0 | 271.1 | 153.8 | 168.0 | 176.8 | 168.1 | 155.5 | 149.8 | 245.5 |
| Dividends Paid | - | 238.2 | 220.4 | 205.9 | 189.3 | 170.6 | 155.9 | 145.6 | 136.4 | 121.0 | 114.2 | 107.6 | 97.6 | 89.2 | 84.1 | 80.3 | 76.6 | 72.1 | 68.6 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (330.3) | (496.4) | (460.5) | (509.2) | (458.6) | (315.3) | (423.4) | (490.1) | (352.9) | (288.3) | (368.5) | (230.1) | (220.3) | (209.6) | (226.0) | (188.0) | (192.4) | (284.9) |
| 1.8 |
| (2.7) |
| 0.6 |
| 9.2 |
| (22.7) |
| Net Change In Cash | - | (73.1) | (194.2) | 73.1 | 39.6 | 44.6 | 303.9 | (6.1) | (18.2) | 34.6 | 35.6 | (62.5) | 11.4 | (11.9) | 8.3 | (35.8) | (50.7) | 11.0 | 44.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 140.8 |
| 198.9 |
| 373.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| 35.3 |
| - |
| - |
| - |
| 49.8 |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.2 |
| - |
| - |
| - |
| 68.1 |
| - |
| - |
| - |
| 124.9 |
| - |
| - |
| - |
| 127.1 |
| - |
| - |
| - |
| 116.2 |
| - |
| - |
| - |
| 123.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.8) |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| (27.1) |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| (28.4) |
| - |
| - |
| - |
| (23.1) |
| - |
| - |
| - |
| (18.6) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.5 |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| 72.3 |
| - |
| - |
| - |
| 68.5 |
| - |
| - |
| - |
| 80.7 |
| - |
| - |
| - |
| - |
| - |
| 44.3 |
| - |
| - |
| - |
| 40.5 |
| - |
| - |
| - |
| 37.9 |
| - |
| - |
| - |
| 34.9 |
| - |
| - |
| - |
| 30.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (109.6) |
| - |
| - |
| - |
| (123.8) |
| - |
| - |
| - |
| (110.5) |
| - |
| - |
| - |
| (110.3) |
| - |
| - |
| - |
| (103.5) |
| - |
| - |
| - |
| (111.3) |
| - |
| - |
| - |
| - |
| - |
| (76.5) |
| - |
| - |
| - |
| (20.6) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |