| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 93.6 | 49.3 | 48.1 | 68.6 | 64.2 | 65.0 | 61.4 | 51.6 | 52.5 | 57.1 | 61.8 | 76.5 | 79.6 | 92.0 | 58.4 | 77.2 | ||||||||||||||||||||||||
| (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 | 259.6 | 245.9 | 222.5 | 310.0 | 240.4 | 249.5 | 133.2 | 141.5 | (95.5) | 138.8 | 187.8 | 377.3 | 197.2 | 79.4 | 180.2 | 68.9 | 122.4 | (137.8) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 119.5 | 122.4 | 118.2 | 108.8 | 109.7 | 114.2 | 116.9 | 118.8 | 118.8 | 111.9 | 100.6 | 97.7 | 96.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 147.4 | 111.2 | 191.4 | 138.6 | 73.3 | 66.0 | 134.7 | 118.9 | 111.8 | 120.4 | 119.1 | 69.5 | 76.0 | 78.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | 0.0 | 350.0 | 0.0 | 0.0 | 375.0 | 0.0 | 0.0 | 0.0 | 0.0 | 369.9 | 0.0 | 39.5 | 489.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.8 | 2.2 | 0.5 | (4.5) | (0.2) | (0.1) | 0.1 | 1.0 | 0.8 | 1.9 | (0.1) | 1.3 | (2.5) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 473.3 | 229.0 | 43.8 | 192.2 | 265.0 | 234.6 | 248.3 | 37.5 | 139.1 | 269.7 | 55.8 | 237.9 | 241.9 | 136.8 | 127.3 | ||
| 48.6 |
| 56.2 |
| 37.1 |
| 117.4 |
| 47.0 |
| 48.0 |
| 45.1 |
| 44.9 |
| 4.9 |
| 38.3 |
| 19.8 |
| 42.9 |
| 40.9 |
| 38.0 |
| 0.8 |
| 34.0 |
| 24.6 |
| (154.9) |
| 25.8 |
| 36.4 |
| 31.7 |
| 44.9 |
| 100.8 |
| 29.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 47.1 | 39.5 | - | - | 28.2 | 31.8 | - | - | - | 30.7 | - | - | - | 28.5 | - | - | - | 27.5 | - | - | - | 27.6 | - | - | - | 28.7 | - | - | - | 29.8 | - | - | - | 29.6 | - | - | - | 29.0 | - | - |
| Amortization Of Intangibles | 1.9 | 1.2 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 24.1 | 23.6 | - | - | 15.8 | 15.3 | 15.5 | 14.7 | 14.7 | 12.6 | 12.9 | 13.3 | 12.5 | 11.6 | 10.6 | 10.7 | 9.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | (3.2) | - | - | - | 5.3 | - | - | - | 6.1 | - | - | - | 9.4 | - | - | - | 6.1 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | 4.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (39.8) | - | - | - | 18.6 | - | - | - | (131.2) | - | - | - | 166.3 | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (179.4) | - | - | - | (15.7) | - | - | - | (87.2) | - | - | - | 12.0 | - | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | (84.2) | - | - | - | (54.7) | - | - | - | (187.7) | - | - | - | 89.4 | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | 2.1 | - | - | - | 0.5 | - | - | - | (0.5) | - | - | - | (0.3) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 178.7 | - | - | - | 63.9 | - | - | - | 126.0 | - | - | - | 37.2 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 86.8 | - | - | - | 17.1 | - | - | - | 34.2 | - | - | - | 37.1 | - | - | - | 25.4 | - | - | - | 11.3 | - | - | - | 28.0 | - | - | - | 37.2 | - | - | - | 48.5 | - | - | - | 21.7 | - | - |
| Acquisitions | - | 1,355.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.3 | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (1,433.9) | - | - | - | (17.2) | - | - | - | (34.8) | - | - | - | (37.3) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 2,200.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 301.9 | - | - | - | 4.4 | - | - | - | 12.8 | - | - | - | 4.4 | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 1,755.9 | - | - | - | (28.8) | - | - | - | (128.4) | - | - | - | 203.6 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.2) | - | - | - | (1.3) | - | - | - | 1.3 | - | - | - | 2.0 | - | - | - | (0.8) | - | - | - | 1.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 1.4 | - | - |
| Net Change In Cash | - | 500.6 | - | - | - | 16.5 | - | - | - | (36.0) | - | - | - | 205.5 | - | - | - | (22.3) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 91.9 | - | - | - | 46.9 | - | - | - | 91.8 | - | - | - | 0.2 | - | - | - | 42.9 | - | - | - | 50.5 | - | - | - | (6.9) | - | - | - | (115.6) | - | - | - | (40.1) | - | - | - | 32.3 | - | - |
| Free Cash Flow To Equity | - | 1,990.0 | - | - | - | 42.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 99.5 |
| 104.6 |
| 89.6 |
| 88.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | 6.5 | 7.3 | 7.4 | 2.1 | 1.8 | 1.9 | 3.1 | 3.8 | 3.6 | 4.8 |
| Stock-Based Compensation | - | 63.4 | 57.4 | 50.4 | 39.6 | 35.0 | 26.2 | 30.8 | 32.8 | 37.9 | 26.9 | 20.7 | 18.8 | 17.5 | 18.0 | 18.9 | 15.2 | 16.0 |
| Deffered Income Tax | - | (11.8) | 30.3 | 28.8 | 27.9 | 28.4 | 11.8 | 54.7 | 173.6 | 37.9 | (16.8) | (242.3) | (69.0) | (8.4) | (155.8) | (2.2) | 3.5 | 0.8 |
| Asset Impairments | - | - | - | - | 1.8 | 0.0 | 8.4 | 0.0 | 30.6 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 63.8 | 104.4 | 89.5 | (47.5) | 145.8 | (81.9) | (54.9) | 69.1 | 136.1 | 36.9 | (40.2) | 35.8 | (56.8) | (12.9) | (6.1) | 332.2 | (319.8) |
| Change In Inventory | - | 542.7 | (35.7) | (210.2) | 651.1 | 157.3 | (24.4) | (121.4) | 324.2 | 104.5 | (5.6) | 13.7 | 81.2 | (44.3) | (63.4) | 46.8 | 60.1 | (80.3) |
| Change In Accounts Payable | - | 99.1 | (111.6) | (418.2) | 509.0 | 243.8 | (106.6) | (182.5) | 268.4 | 130.6 | 95.2 | (116.9) | 174.3 | 22.3 | (48.4) | 71.2 | 93.8 | (119.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (5.7) | (1.1) | 1.8 | 10.1 | (1.4) | (0.2) | 2.2 | 1.8 | 4.2 | 1.6 | 0.3 | (2.4) | 0.3 | (0.1) | (0.4) | (2.3) | (3.1) |
| Cash From Operating Activities | - | 620.7 | 340.2 | 235.2 | 330.9 | 338.3 | 300.6 | 383.0 | 156.4 | 251.0 | 390.1 | 174.9 | 307.4 | 317.9 | 215.4 | 234.9 | (78.3) | 197.2 |
| 107.6 |
| 81.4 |
| 65.9 |
| Acquisitions | - | - | - | 0.0 | 0.0 | 21.4 | 0.0 | 0.0 | 0.0 | 0.0 | 58.9 | 13.9 | 79.5 | 0.0 | 5.0 | 14.7 | 14.9 | 29.7 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 15.0 | 5.2 | 2.5 | 2.0 | 2.7 | 30.0 | 0.5 | 2.0 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (1.1) | 0.0 | (0.8) | - | - | - |
| Cash From Investing Activities | - | (108.2) | (114.4) | (192.5) | (132.2) | (91.3) | (64.4) | (127.6) | (116.2) | (107.9) | (174.5) | (102.4) | (141.9) | (42.9) | (78.0) | (98.1) | (64.3) | (91.9) |
| 0.0 |
| - |
| Debt Repaid | - | 17.5 | 21.6 | 17.5 | 332.8 | - | - | - | - | - | - | 124.0 | 422.3 | 257.4 | 410.8 | 590.6 | 219.9 | 31.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | 3.8 | 0.0 |
| Common Stock Repurchased | - | - | - | - | 331.1 | 64.1 | 179.0 | 12.6 | 157.6 | 176.9 | 142.2 | 122.8 | 76.2 | 1.5 | 0.3 | 0.0 | 0.8 | 29.2 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.5 | 0.0 | (0.1) | 0.5 | - | 0.0 | 0.0 | (1.7) | (2.3) | 0.0 | 1.5 | - | - | - | - | - | - |
| Cash From Financing Activities | - | (173.8) | (269.7) | 94.5 | (314.3) | (77.3) | (210.3) | (220.2) | (28.3) | (135.5) | (231.4) | (126.8) | (103.0) | (279.3) | (366.8) | (89.0) | (162.6) | (79.8) |
| (1.2) |
| (0.4) |
| (1.1) |
| 3.8 |
| Net Change In Cash | - | 340.4 | (41.7) | 137.7 | (120.2) | 169.5 | 25.8 | 35.2 | 12.9 | 8.4 | (14.0) | (54.4) | 63.7 | (6.7) | (230.7) | 47.5 | (306.3) | 29.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (159.8) |
| 131.3 |
| Free Cash Flow To Equity | - | - | - | 26.3 | 209.4 | - | - | - | - | - | - | (68.2) | 185.4 | (15.5) | (234.5) | 25.7 | (379.6) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 0.9 |
| 9.0 |
| 8.8 |
| 8.7 |
| 9.2 |
| 8.2 |
| 4.2 |
| 7.4 |
| 7.8 |
| 6.9 |
| 10.3 |
| 8.1 |
| 6.6 |
| 5.8 |
| 4.1 |
| 9.8 |
| 10.3 |
| 8.6 |
| 11.0 |
| 7.3 |
| 7.6 |
| 12.0 |
| 8.9 |
| 5.4 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 163.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.7 |
| - |
| - |
| - |
| 64.2 |
| - |
| - |
| - |
| (65.4) |
| - |
| - |
| - |
| 161.0 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| 213.3 |
| - |
| - |
| - |
| (42.3) |
| - |
| - |
| - |
| (57.4) |
| - |
| - |
| - |
| 30.7 |
| - |
| - |
| - |
| 28.3 |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| 240.6 |
| - |
| - |
| - |
| (66.7) |
| - |
| - |
| - |
| (139.3) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 39.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| 68.3 |
| - |
| - |
| - |
| 61.8 |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| (78.4) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| 53.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| (28.0) |
| - |
| - |
| - |
| (36.6) |
| - |
| - |
| - |
| (48.4) |
| - |
| - |
| - |
| (18.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.8 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 45.5 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (72.5) |
| - |
| - |
| - |
| (16.2) |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| 104.7 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| (30.2) |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| (24.2) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |