| (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 | 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 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 93.8 | 105.2 | 127.9 | 113.8 | 5.4 | 0.8 | 96.2 | 85.8 | 76.4 | 75.0 | 60.2 | 42.8 | 116.7 | 58.7 | 53.0 | 68.5 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 440.8 | 247.9 | 273.5 | 263.2 | 232.8 | 173.9 | 158.8 | 137.0 | 83.9 | 39.2 | 108.7 | (1.5) | 104.7 | 76.8 | 87.0 | 60.9 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 56.6 | 58.3 | 61.2 | 27.0 | 23.8 | 24.6 | 28.8 | 38.6 | 45.6 | 44.2 | 54.5 | 62.6 | 56.9 | 33.5 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 18.6 | 26.9 | 10.6 | 8.6 | 12.2 | 16.2 | 9.7 | 11.9 | 24.3 | 19.4 | 27.5 | 25.1 | 21.6 | 19.8 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | (5.0) | 4.1 | (12.3) | 7.8 | 0.2 | (1.7) | (4.9) | 2.5 | - | - | - | - | 0.9 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 439.1 | 341.6 | 325.6 | 295.8 | 250.2 | 192.3 | 176.0 | 130.1 | 138.6 | 108.0 | 110.2 | 132.9 | 85.3 | 178.4 | 50.6 |
| 51.9 |
| 45.5 |
| 52.4 |
| 44.7 |
| 45.5 |
| 36.4 |
| 47.3 |
| 11.5 |
| 49.3 |
| 55.9 |
| 42.0 |
| 33.3 |
| 28.7 |
| 46.1 |
| - |
| 26.9 |
| 26.6 |
| 25.7 |
| 3.7 |
| 23.2 |
| (31.7) |
| 26.3 |
| 19.0 |
| 25.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 5.6 | 14.0 | 31.6 | 5.4 | 5.2 | 16.1 | 42.9 | 5.7 | 5.6 | 19.5 | 5.6 | 4.8 | 6.6 | 3.2 | 3.3 | 6.1 | 3.1 | 3.1 | 6.2 | 11.6 | 3.7 | 3.1 | 6.2 | 12.2 | 4.2 | 4.2 | 8.3 | 4.9 | 5.1 | 10.0 | - | 5.8 | 11.2 | 5.9 | 6.0 | 9.8 | 20.0 | 5.3 | 5.9 | 13.0 |
| Amortization Of Intangibles | 8.8 | 8.4 | 9.5 | 8.3 | 8.6 | 10.7 | 11.6 | 13.8 | 12.1 | 12.5 | 14.1 | 12.1 | 3.4 | 3.7 | 3.2 | 2.7 | 2.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 9.5 | 8.2 | 8.1 | 8.8 | 8.9 | 8.1 | 7.4 | 8.1 | 8.0 | 7.6 | 7.0 | 7.4 | 7.2 | 6.7 | 6.6 | 5.8 | 5.7 | |||||||||||||||||||||||
| Deffered Income Tax | - | 13.1 | - | - | - | 0.8 | - | - | - | (1.6) | - | - | 15.9 | - | - | (0.9) | - | |||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | 0.0 | 92.4 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | (8.8) | - | - | - | 44.2 | - | - | - | 33.8 | - | - | 3.8 | - | - | 14.1 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | (1.8) | - | - | - | (1.1) | - | - | - | (0.1) | - | - | (0.6) | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 72.3 | - | - | - | 13.1 | - | - | - | 9.2 | - | - | 25.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 4.2 | - | - | - | 3.4 | - | - | - | 3.4 | - | - | 5.0 | - | - | 1.5 | - | - | 1.8 | - | - | - | 3.3 | - | - | - | 3.9 | - | - | 2.1 | - | - | 2.0 | - | - | 3.3 | - | - | - | 7.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 8.9 | - | - | ||||||||||||||||||||||
| Divestitures | - | 41.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 37.5 | - | - | - | (3.4) | - | - | - | (3.4) | - | - | (4.9) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | 60.0 | - | - | 73.1 | - | - | 4.0 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 50.0 | - | - | - | 25.0 | - | - | - | 0.0 | - | - | 0.0 | - | - | 50.0 | - | |||||||||||||||||||||||
| Dividends Paid | - | 16.9 | - | - | - | 15.5 | - | - | - | 13.9 | - | - | 12.2 | - | - | 10.8 | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (10.9) | - | - | - | 19.4 | - | - | - | 18.4 | - | - | (42.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (13.6) | - | - | - | 5.7 | - | - | 8.7 | - | - | (0.2) | - | - | 7.4 | - | - | - | 2.2 | - | - | - | (1.6) | - | - | (0.7) | - | - | (1.9) | - | - | - | - | - | - | - |
| Net Change In Cash | - | 101.1 | - | - | - | 15.4 | - | - | - | 29.9 | - | - | (13.3) | - | - | 39.0 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 68.1 | - | - | - | 9.6 | - | - | - | 5.8 | - | - | 20.2 | - | - | 80.9 | - | - | 31.4 | - | - | - | (21.4) | - | - | - | (19.2) | - | - | (59.8) | - | - | (60.8) | - | - | 20.4 | - | - | - | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 27.3 |
| 18.6 |
| Amortization Of Intangibles | 35.0 | 37.1 | 41.2 | 13.2 | 11.5 | 11.6 | 11.6 | 18.2 | 22.1 | 20.2 | 27.3 | 32.4 | 29.6 | 12.7 | 9.8 | - |
| Stock-Based Compensation | 34.6 | 33.9 | 28.6 | 26.2 | 23.1 | 19.4 | 17.6 | 19.6 | 13.0 | 10.9 | 10.4 | 8.8 | 10.8 | 10.2 | 9.4 | 8.3 |
| Deffered Income Tax | - | (11.3) | (27.8) | 2.2 | (35.8) | 2.7 | (37.6) | (29.4) | 6.1 | 8.4 | (0.1) | (11.5) | (5.5) | 11.6 | (3.8) | 10.7 |
| Asset Impairments | - | 92.4 | 0.0 | 0.0 | 0.0 | 15.8 | 7.8 | 0.0 | - | 58.1 | - | 56.6 | 0.9 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | 46.3 | (9.1) | (40.3) | 32.0 | (87.4) | 40.0 | 23.2 | (156.2) | 156.1 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 2.4 | (19.2) | 17.1 | 13.6 | (102.2) | 39.0 | (16.0) | (3.0) | (26.9) | 31.8 | (34.2) | (14.5) | (10.0) | (104.3) | 58.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (9.0) | (1.0) | 1.2 | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 457.7 | 368.5 | 336.2 | 304.4 | 262.5 | 208.5 | 185.7 | 142.0 | 162.8 | 127.4 | 137.8 | 158.0 | 106.8 | 198.2 | 68.4 |
| 17.8 |
| Acquisitions | - | 97.3 | 854.3 | 49.1 | 84.9 | 68.5 | 84.2 | 68.3 | 81.3 | 11.7 | 30.3 | 171.3 | 55.0 | 78.9 | 114.7 | 77.8 |
| Divestitures | - | 2.4 | 0.0 | - | - | 17.7 | 0.7 | 35.3 | 3.1 | - | - | - | - | - | 0.2 | 3.6 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (106.8) | (771.2) | (55.7) | (93.0) | (63.0) | (99.7) | (42.6) | (94.0) | (21.0) | (41.2) | (196.6) | (79.8) | (97.4) | (133.3) | (89.8) |
| Debt Repaid | - | - | - | 117.1 | 414.3 | 331.1 | 415.5 | 485.9 | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | 13.5 | 18.0 | 10.8 | 23.8 | 16.0 | 18.2 | 3.4 | 20.3 | 20.7 |
| Common Stock Repurchased | - | 250.0 | 0.0 | 200.0 | 60.0 | 117.2 | 100.0 | 75.0 | 99.5 | 100.5 | 80.0 | 20.0 | - | - | - | - |
| Dividends Paid | - | 65.0 | 52.1 | 46.1 | 40.0 | 34.7 | 29.7 | 24.5 | 19.7 | 18.2 | 9.0 | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (410.2) | 382.4 | (249.6) | (210.1) | (163.0) | (135.1) | (182.0) | (25.4) | (123.6) | (87.7) | 85.6 | (67.4) | 121.4 | (28.1) | (4.4) |
| 1.4 |
| - |
| Net Change In Cash | - | (64.3) | (16.3) | 18.5 | 9.1 | 36.6 | (28.0) | (43.8) | 25.1 | 12.9 | (6.9) | 24.5 | - | 131.7 | 38.3 | (25.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2.2 |
| 3.4 |
| 2.7 |
| 2.6 |
| 3.4 |
| 2.9 |
| 3.0 |
| 2.4 |
| 2.2 |
| 4.0 |
| 5.2 |
| 5.0 |
| 4.6 |
| - |
| 5.9 |
| 5.9 |
| 6.3 |
| 5.4 |
| 4.3 |
| 4.8 |
| 4.7 |
| 4.8 |
| 5.9 |
| 5.7 |
| 4.9 |
| 5.8 |
| 4.1 |
| 5.0 |
| 4.5 |
| 4.9 |
| 4.1 |
| 4.1 |
| 4.5 |
| 6.8 |
| 4.7 |
| 4.0 |
| - |
| 3.4 |
| 3.2 |
| 3.2 |
| 3.4 |
| 2.8 |
| 2.8 |
| 2.7 |
| 2.6 |
| 2.8 |
| - |
| 1.0 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| (10.1) |
| - |
| - |
| 2.2 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| 42.0 |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| (35.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| - |
| - |
| - |
| (66.4) |
| - |
| - |
| - |
| (40.9) |
| - |
| - |
| (35.2) |
| - |
| - |
| (22.6) |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| (59.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.4 |
| - |
| - |
| 33.2 |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| (57.7) |
| - |
| - |
| (58.7) |
| - |
| - |
| 23.6 |
| - |
| - |
| - |
| 5.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 18.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| (19.7) |
| - |
| - |
| (1.8) |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (1.9) |
| 114.8 |
| - |
| - |
| - |
| 141.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| 2.4 |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 1.5 |
| - |
| 15.0 |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| 25.0 |
| - |
| - |
| 10.0 |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 20.2 |
| 9.2 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| 5.6 |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.4) |
| - |
| - |
| (32.8) |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| (59.0) |
| - |
| - |
| 61.2 |
| - |
| - |
| 28.9 |
| - |
| - |
| (29.3) |
| - |
| - |
| - |
| (25.3) |
| 5.9 |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| (79.7) |
| - |
| - |
| (17.0) |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |