| (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 | 65.5 | 64.2 | 60.6 | 62.0 | 56.3 | 47.3 | 61.1 | 64.6 | 15.9 | 58.5 | 50.2 | 61.8 | 65.9 | 79.5 | 73.4 | 63.3 | ||||||||||||||||||||||||
| (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 | 252.3 | 226.1 | 200.0 | 257.4 | 236.3 | 183.6 | 173.4 | 210.3 | 203.9 | 173.5 | 164.0 | 160.3 | 157.4 | 151.5 | 138.2 | 111.1 | 118.7 | 48.2 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 28.7 | 24.7 | 15.1 | 11.8 | 29.5 | 31.9 | 35.5 | 27.1 | 15.5 | 41.8 | 46.4 | 51.8 | 29.2 | 32.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 11,019.8 | 17,037.0 | 17,175.0 | 7,345.0 | 7,400.0 | 10,880.0 | 13,315.0 | 13,250.0 | 4,590.0 | 1,118.0 | 100.0 | 0.0 | 50.0 | 0.0 | ||||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 208.2 | 414.6 | 198.9 | 256.7 | 285.0 | 134.7 | 198.5 | 163.6 | 164.2 | 180.0 | 96.4 | 121.9 | 152.2 | 142.9 | 251.2 | |||
| 49.4 |
| 50.3 |
| 52.4 |
| 47.4 |
| 44.9 |
| 39.0 |
| 34.3 |
| 34.9 |
| 36.4 |
| 67.9 |
| 52.4 |
| 53.9 |
| 51.1 |
| 52.9 |
| 51.5 |
| 51.4 |
| 49.3 |
| 51.7 |
| 46.1 |
| 44.1 |
| 42.1 |
| 41.2 |
| 44.2 |
| 43.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | - | - | - | 7.9 | - | - | - | 9.2 | - | - | - | 15.3 | - | - | - | 7.4 | - | - | - | 15.3 | - | - | - | 12.1 | - | - |
| Amortization Of Intangibles | 2.0 | 2.1 | 2.2 | 2.4 | 2.6 | 2.8 | 3.0 | 3.2 | 1.3 | 0.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 2.0 | - | - | - | 1.9 | - | - | - | 2.3 | - | - | - | 1.6 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | (8.1) | - | - | - | 25.1 | - | - | - | (85.6) | - | - | - | (3.1) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 60.5 | - | - | - | 49.4 | - | - | - | 110.3 | - | - | - | 66.1 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 10.4 | - | - | - | 6.4 | - | - | - | 8.2 | - | - | - | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | 2.0 | - | - | - | 0.4 | - | - | - | 0.8 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | 128.4 | - | - | - | 114.9 | - | - | - | 64.1 | - | - | - | 100.3 | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (511.7) | - | - | - | (514.6) | - | - | - | (71.0) | - | - | - | (932.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 3,875.8 | - | - | - | 2,168.4 | - | - | - | 6,050.0 | - | - | - | 4,400.0 | - | - | - | 1,400.0 | - | - | - | 2,700.0 | - | - | - | 1,930.0 | - | - | - | 4,105.0 | - | - | - | 3,090.0 | - | - | - | 0.0 | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | 5,825.0 | - | - | - | 3,450.0 | - | - | - | 1,400.0 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 58.0 | - | - | - | 3.4 | - | - | - | 17.1 | - | - | - | 1.7 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 20.4 | - | - | - | 20.9 | - | - | - | 16.0 | - | - | - | 15.6 | - | - | - | 14.9 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 528.8 | - | - | - | (408.2) | - | - | - | 124.9 | - | - | - | 827.8 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 77.6 | - | - | - | (873.4) | - | - | - | 164.1 | - | - | - | (38.1) | - | - | - | (210.2) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 50.0 | - | - | - | 43.0 | - | - | - | 102.1 | - | - | - | 63.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | 327.1 | - | - | - | 1,013.9 | - | - | - | |||||||||||||||||||||||
| 62.3 |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 8.6 | 9.9 | 7.7 | 1.0 | 1.0 | 1.4 | 2.2 | 2.0 | 2.2 | 1.7 | - | - | - | 1.8 | 1.5 | 1.4 | 2.1 | 3.3 | 2.4 |
| Stock-Based Compensation | - | 8.5 | 9.2 | 7.9 | 6.8 | 6.4 | 6.5 | 5.3 | 4.8 | 5.9 | 3.6 | 3.6 | 0.3 | 0.5 | 0.8 | 1.1 | 1.2 | - | - |
| Deffered Income Tax | - | 11.1 | (6.6) | 4.6 | 6.3 | (9.9) | (9.3) | 1.6 | 8.8 | (10.1) | 23.3 | 2.7 | 11.8 | 11.1 | 16.6 | (25.9) | 24.3 | (28.5) | (47.7) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | 0.0 | 0.3 | 0.0 | 0.1 | 0.0 | 15.0 | (0.0) | 0.0 | 3.5 | 0.0 | 9.6 | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 27.9 | (148.0) | 67.3 | 100.1 | (155.6) | 146.9 | 17.4 | 6.9 | (8.0) | 14.2 | 29.2 | 17.8 | (36.4) | 74.9 | (21.6) | 51.6 | 16.2 | 0.6 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 237.0 | 439.2 | 214.0 | 268.5 | 314.5 | 166.6 | 234.1 | 190.7 | 179.7 | 221.7 | 142.9 | 173.7 | 181.4 | 175.0 | 261.7 | 250.9 | 184.2 | 162.2 |
| 10.5 |
| 13.0 |
| 5.3 |
| 22.3 |
| Acquisitions | - | 0.4 | (623.6) | 2.6 | 0.0 | 1.5 | 2.8 | 0.0 | 2.2 | 3.4 | 0.0 | 0.0 | - | - | - | - | (111.7) | - | 166.9 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 561.8 | 386.6 | 420.2 | 510.2 | 646.5 | 493.4 | 224.1 | 199.0 | 367.7 | 537.3 | 722.0 | 609.4 | 275.7 | 1,608.6 | 727.4 | 1,052.5 | 513.2 | 240.4 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (318.4) | 3,287.2 | (1,377.9) | (2,493.2) | (579.7) | (921.0) | (421.4) | (674.4) | (544.5) | (131.1) | (290.5) | 781.0 | (391.9) | 1,054.3 | (164.0) | 307.3 | (456.5) | (634.8) |
| 200.0 |
| 200.0 |
| 100.0 |
| 436.3 |
| Debt Repaid | - | - | - | 15,650.0 | 6,940.0 | 8,393.8 | 10,443.8 | 13,395.0 | 13,145.0 | 4,445.0 | 868.0 | - | - | - | - | - | 539.0 | 19.4 | 408.8 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 333.2 | - |
| Common Stock Repurchased | - | 101.9 | 27.1 | 30.5 | 3.3 | 348.7 | 112.1 | 123.9 | 164.2 | 98.4 | 87.9 | 126.7 | 104.3 | 110.2 | 41.9 | 59.7 | 0.0 | 0.0 | - |
| Dividends Paid | - | 84.6 | 74.3 | 63.8 | 61.6 | 65.9 | 66.5 | 63.3 | 56.0 | 74.5 | 49.9 | 51.1 | 42.1 | 37.8 | 32.4 | 25.7 | 22.5 | 18.8 | 73.7 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,642.3) | (2,326.0) | 1,460.6 | 817.9 | 653.1 | 2,038.2 | 337.8 | 439.3 | 227.5 | 75.7 | (350.2) | (376.5) | (337.4) | (1,293.9) | (170.3) | (167.9) | 688.1 | 493.8 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (1,723.8) | 1,400.5 | 296.7 | (1,406.8) | 387.8 | 1,283.8 | 150.5 | (44.4) | (137.3) | 166.3 | (497.8) | 578.3 | (547.9) | (64.6) | (72.6) | 390.2 | 415.8 | 21.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 237.9 |
| 179.0 |
| 139.9 |
| Free Cash Flow To Equity | - | - | - | 1,723.9 | 661.7 | (708.8) | 570.9 | 118.5 | 268.6 | 309.2 | 430.0 | - | - | - | - | - | (101.2) | 259.6 | 167.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| (71.9) |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| (16.8) |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.8 |
| - |
| - |
| - |
| 94.2 |
| - |
| - |
| - |
| 73.6 |
| - |
| - |
| - |
| 60.3 |
| - |
| - |
| - |
| 58.1 |
| - |
| - |
| - |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.8 |
| - |
| - |
| - |
| 157.2 |
| - |
| - |
| - |
| 69.1 |
| - |
| - |
| - |
| 38.1 |
| - |
| - |
| - |
| 58.3 |
| - |
| - |
| - |
| 112.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (546.8) |
| - |
| - |
| - |
| (202.2) |
| - |
| - |
| - |
| 136.5 |
| - |
| - |
| - |
| (330.8) |
| - |
| - |
| - |
| (333.7) |
| - |
| - |
| - |
| (92.4) |
| - |
| - |
| - |
| - |
| - |
| 2,800.0 |
| - |
| - |
| - |
| 1,930.0 |
| - |
| - |
| - |
| 3,895.0 |
| - |
| - |
| - |
| 2,900.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 33.5 |
| - |
| - |
| - |
| 48.9 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309.8 |
| - |
| - |
| - |
| 235.7 |
| - |
| - |
| - |
| (145.4) |
| - |
| - |
| - |
| 285.3 |
| - |
| - |
| - |
| 272.2 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| 127.7 |
| - |
| - |
| - |
| 64.6 |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (51.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |