| (in millions of USD) | Q3 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 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 | Q3 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q1 FY 15 | Q1 FY 14 | Q2 FY 13 | Q3 FY 12 | Q2 FY 12 | Q4 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 145.4 | 67.9 | 53.5 | 136.8 | 52.8 | 119.3 | 144.8 | 64.9 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (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 | 403.6 | 316.1 | 418.9 | 329.7 | 443.3 | 409.9 | 329.7 | 274.0 | 271.9 | - | - | - | - | - | - | - | 93.2 | 62.8 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 142.9 | 128.2 | 119.2 | 108.8 | 99.3 | 95.6 | 87.7 | 61.3 | 65.0 | 64.1 | 63.1 | 53.1 | 54.1 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 83.7 | 103.5 | 149.5 | 143.5 | 104.0 | 78.1 | 92.9 | 90.1 | 58.3 | 50.7 | 56.4 | 71.1 | 49.4 | 43.2 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | 700.0 | 270.0 | 636.0 | 900.0 | 0.0 | 0.0 | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 3.0 | 1.3 | 3.3 | (8.5) | 2.4 | 2.4 | (1.2) | (5.9) | 5.0 | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 578.3 | 466.4 | 157.3 | 153.7 | 451.5 | 461.3 | 244.5 | 274.7 | 302.5 | 333.6 | 193.2 | 111.2 | 172.4 | 142.6 | 56.4 | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.8 |
| 19.9 |
| - |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 34.2 | - | - | 32.1 | - | - | 22.0 | - | - | 19.2 | - | - | - | 18.5 | - | - | - | 19.2 | - | 18.1 | - | - | 15.6 | - | - | 15.2 | - | - | 16.5 | - | - | - | - | 14.8 | 13.3 | 13.5 | - | 13.0 | - |
| Amortization Of Intangibles | 11.1 | 10.0 | 7.6 | 7.7 | 7.9 | 8.8 | 8.8 | 8.7 | 8.9 | 8.8 | 9.1 | 9.1 | 9.1 | 9.2 | 6.5 | 6.3 | 6.4 | |||||||||||||||||||||||
| Stock-Based Compensation | 6.6 | 5.9 | 5.5 | 5.4 | 4.4 | 4.2 | 6.9 | 8.4 | 3.7 | 5.5 | 5.2 | 5.0 | 6.0 | 5.9 | 5.2 | 5.6 | 5.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | (8.8) | - | - | (3.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 81.1 | - | - | 0.0 | - | - | 151.3 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 100.0 | - | - | 36.6 | - | - | 80.2 | - | - | 42.5 | - | - | - | 50.6 | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 21.3 | - | - | 107.2 | - | - | 86.4 | - | - | 76.8 | - | - | - | 59.2 | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | 48.6 | - | - | (1.3) | - | - | (10.3) | - | - | (103.6) | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | (2.9) | - | - | 9.4 | - | - | (6.5) | - | - | 1.6 | - | - | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | 6.2 | - | - | (0.8) | - | - | (1.1) | - | - | 0.0 | - | - | - | (0.1) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 26.1 | - | - | (48.6) | - | - | (92.2) | - | - | (68.9) | - | - | - | (90.0) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 11.5 | - | - | 19.1 | - | - | 19.1 | - | - | 29.3 | - | - | - | 11.9 | - | - | - | 10.5 | - | 11.8 | - | - | 14.2 | - | - | 10.8 | - | - | 11.6 | - | - | - | 10.7 | 10.1 | 18.1 | 3.2 | - | 13.8 | - |
| Acquisitions | - | 210.3 | - | - | 0.0 | - | - | - | - | - | 0.0 | - | - | - | 401.5 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (210.4) | - | - | (19.1) | - | - | (19.1) | - | - | (21.9) | - | - | - | (413.4) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 220.0 | - | - | 370.0 | - | - | - | - | - | 170.0 | - | - | - | 400.0 | - | - | - | 0.0 | - | 82.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 70.0 | - | - | 185.0 | - | - | - | - | - | 70.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 94.9 | - | - | 100.0 | - | - | 0.0 | - | - | 0.0 | - | - | - | 75.0 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 38.3 | - | - | 38.5 | - | - | 37.6 | - | - | 35.5 | - | - | - | 31.5 | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | 0.0 | - | - | (1.0) | - | - | (2.6) | - | - | (1.5) | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 25.1 | - | - | 44.6 | - | - | 114.1 | - | - | 74.4 | - | - | - | 293.3 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 7.2 | - | - | (5.1) | - | - | 2.6 | - | - | 2.2 | - | - | - | (2.5) | - | - | - | 3.6 | - | (0.3) | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (152.0) | - | - | (28.2) | - | - | 5.4 | - | - | (14.2) | - | - | - | (212.7) | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 14.6 | - | - | (67.7) | - | - | (111.3) | - | - | (98.2) | - | - | - | (101.9) | - | - | - | 84.5 | - | (35.1) | - | - | 11.8 | - | - | (2.7) | - | - | 3.7 | - | - | - | (6.1) | (33.5) | (30.7) | (26.7) | - | (30.1) | - |
| Free Cash Flow To Equity | - | 164.6 | - | - | 117.3 | - | - | - | - | - | 1.8 | - | - | - | 298.1 | - | - | |||||||||||||||||||||||
| 119.7 |
| 53.6 |
| 48.5 |
| 45.0 |
| 44.5 |
| 48.2 |
| Amortization Of Intangibles | 36.4 | 30.7 | 34.5 | 35.7 | 33.9 | 23.8 | 19.5 | 18.4 | 7.3 | 9.9 | 9.6 | 11.4 | 6.0 | 5.8 | 6.0 | 5.0 | 2.9 | 2.5 | - |
| Stock-Based Compensation | 23.4 | 19.0 | 23.0 | 19.4 | 22.1 | 21.8 | 15.4 | 13.4 | 12.2 | 13.5 | 10.6 | 10.8 | 11.3 | 10.2 | 9.5 | 8.5 | 6.4 | 4.1 | 5.7 |
| Deffered Income Tax | - | (58.7) | (27.9) | (47.9) | (12.3) | (25.5) | 2.3 | (3.6) | 22.8 | (8.8) | 8.6 | (1.7) | (2.9) | (0.4) | (1.1) | (1.8) | 6.1 | 2.1 | (5.5) |
| Asset Impairments | - | 81.1 | 0.0 | 151.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | - | - | 0.4 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (83.2) | 53.1 | 71.6 | 19.3 | 52.3 | (15.2) | 11.0 | 10.4 | 17.7 | (15.8) | 25.6 | 5.0 | 11.9 | 0.5 | 2.9 | 0.1 | (126.7) | (14.8) |
| Change In Inventory | - | (109.3) | (27.5) | 26.7 | 285.9 | 98.3 | (21.0) | 104.8 | 29.8 | 15.6 | (23.2) | 52.7 | 37.2 | (9.4) | 22.0 | 25.7 | 9.9 | (40.0) | (29.9) |
| Change In Accounts Payable | - | (86.6) | 24.3 | (149.9) | 66.3 | 139.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (28.4) | (19.9) | (17.8) | 30.2 | (3.0) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (5.7) | 2.9 | 0.2 | 0.1 | (0.5) | (0.5) | (6.4) | (0.5) | (0.2) | 0.5 | 0.1 | (0.0) | (0.0) | 0.1 | 0.1 | 0.1 | - | - |
| Cash From Operating Activities | - | 662.0 | 569.9 | 306.8 | 297.2 | 555.5 | 539.4 | 337.4 | 364.8 | 360.7 | 384.3 | 249.6 | 182.4 | 221.9 | 185.8 | 113.9 | 193.5 | 251.5 | 215.7 |
| 57.4 |
| 48.7 |
| 37.9 |
| 48.9 |
| Acquisitions | - | 4.2 | 0.8 | 21.0 | 402.4 | 24.9 | 138.2 | 697.5 | 31.2 | 24.2 | 0.0 | 198.3 | 0.7 | 2.1 | 9.7 | 15.2 | 9.7 | 6.4 | 4.4 |
| Divestitures | - | 9.7 | 40.0 | 5.3 | 4.6 | 26.6 | 0.0 | 12.9 | 0.0 | 0.0 | 1.5 | 0.0 | - | - | - | - | - | - | 1.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | (0.6) | - | - |
| Cash From Investing Activities | - | (77.4) | (59.7) | (157.7) | (548.3) | (128.5) | (216.1) | (772.9) | (127.9) | (83.8) | (48.9) | (254.5) | (65.7) | (44.8) | (47.3) | (69.3) | (60.8) | (46.0) | (51.6) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | 400.0 | 370.0 | 546.0 | 511.0 | 19.8 | 19.1 | - | - | (129.6) | 1.7 | 1.9 | 1.9 | 3.6 | 3.4 | 1.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 290.0 | 245.5 | 60.0 | 140.0 | 302.3 | 0.0 | 20.0 | 160.4 | 159.4 | 110.0 | 106.0 | 103.0 | 99.6 | 93.4 | 130.0 | 135.8 | 115.3 | 110.4 |
| Dividends Paid | - | 151.1 | 149.5 | 141.9 | 125.7 | 112.4 | 107.7 | 96.1 | 85.0 | 75.8 | 65.9 | 55.5 | 45.0 | 32.5 | 26.2 | 25.0 | 23.7 | 21.4 | 22.6 |
| Other Financing Activities | - | (4.2) | (5.3) | (1.5) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (446.1) | (505.1) | (147.5) | 42.2 | (503.7) | 2.4 | 299.5 | (252.1) | (245.3) | (182.9) | (181.8) | 17.0 | (118.3) | (93.0) | (140.1) | (142.3) | (121.3) | (124.1) |
| - |
| (1.0) |
| (0.8) |
| 4.2 |
| (2.8) |
| Net Change In Cash | - | 141.5 | 6.4 | 4.9 | (217.4) | (74.3) | 328.1 | (137.3) | (21.1) | 36.7 | 147.3 | (188.6) | 131.9 | 57.1 | - | (96.5) | (10.4) | 88.4 | 37.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 144.8 |
| 213.5 |
| 166.8 |
| Free Cash Flow To Equity | - | - | - | - | 453.7 | 351.5 | 551.3 | 633.5 | 254.9 | 283.3 | - | - | - | - | - | - | - | - | - |
| 6.2 |
| 4.9 |
| 5.0 |
| 4.7 |
| 7.4 |
| 3.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.9 |
| 2.5 |
| 2.5 |
| 2.4 |
| 1.5 |
| 2.5 |
| 2.4 |
| 3.2 |
| 2.9 |
| 1.5 |
| 1.5 |
| - |
| 1.4 |
| - |
| 5.8 |
| 4.5 |
| 5.0 |
| 4.0 |
| 3.2 |
| 3.1 |
| 3.9 |
| 3.0 |
| 2.4 |
| 3.1 |
| 3.1 |
| 3.0 |
| 3.6 |
| - |
| - |
| - |
| 2.5 |
| 2.7 |
| 2.5 |
| 2.5 |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.2 |
| - |
| 53.0 |
| - |
| - |
| 31.3 |
| - |
| - |
| 13.0 |
| - |
| - |
| 19.4 |
| - |
| - |
| - |
| 12.6 |
| 50.4 |
| 44.1 |
| 32.2 |
| - |
| 27.9 |
| - |
| - |
| 25.6 |
| - |
| 88.6 |
| - |
| - |
| 52.4 |
| - |
| - |
| 107.0 |
| - |
| - |
| 90.6 |
| - |
| - |
| - |
| 92.9 |
| 80.3 |
| 66.8 |
| 83.8 |
| - |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| (0.2) |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.5 |
| 0.0 |
| (0.0) |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 95.0 |
| - |
| (23.3) |
| - |
| - |
| 26.0 |
| - |
| - |
| 8.1 |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 4.5 |
| (23.4) |
| (12.6) |
| (23.5) |
| - |
| (16.3) |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 12.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| 23.9 |
| - |
| - |
| - |
| 0.0 |
| 197.8 |
| 0.7 |
| - |
| - |
| 0.6 |
| - |
| 12.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| (11.8) |
| - |
| - |
| (26.8) |
| - |
| - |
| (10.8) |
| - |
| - |
| (35.5) |
| - |
| - |
| - |
| (8.4) |
| (208.2) |
| (20.2) |
| (5.7) |
| - |
| (14.3) |
| - |
| 90.0 |
| - |
| 68.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 1.6 |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| - |
| 0.0 |
| - |
| - |
| 20.0 |
| - |
| - |
| 50.1 |
| - |
| - |
| 65.0 |
| - |
| - |
| - |
| 27.5 |
| 14.7 |
| 42.0 |
| 33.2 |
| - |
| 4.9 |
| - |
| 28.4 |
| - |
| 26.9 |
| - |
| - |
| 23.9 |
| - |
| - |
| 21.4 |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 16.5 |
| 14.0 |
| 11.4 |
| 8.2 |
| - |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (143.0) |
| - |
| (7.5) |
| - |
| - |
| (38.3) |
| - |
| - |
| (88.1) |
| - |
| - |
| (96.3) |
| - |
| - |
| - |
| (3.1) |
| 2.4 |
| (45.6) |
| (36.3) |
| - |
| 22.3 |
| - |
| (46.5) |
| - |
| (42.9) |
| - |
| - |
| (39.2) |
| - |
| - |
| (90.5) |
| - |
| - |
| (114.7) |
| - |
| - |
| - |
| (8.1) |
| (232.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| - |
| (21.1) |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |