| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 25.2 | 26.6 | 26.8 | 26.0 | 25.0 | 24.5 | 27.9 | 26.8 | 27.2 | 22.7 | 22.3 | 21.6 | 21.3 | 24.8 | 22.9 | 19.6 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 104.6 | 104.4 | 106.4 | 88.0 | 81.5 | 52.9 | 46.2 | 47.2 | 44.7 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 6.2 | 4.7 | 5.5 | 9.3 | 3.6 | 6.2 | 4.6 | 4.2 |
| Amortization Of Intangibles | 0.5 | 0.6 | 0.7 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 1.4 | 1.8 | 1.5 | 1.7 | 2.4 | 1.6 | 0.8 | 1.4 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 230.5 | (29.8) | 27.0 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 134.4 | 122.3 | 115.7 | 145.7 | 68.1 | 64.2 | 82.7 | 29.6 |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 14.2 |
| 15.9 |
| 14.4 |
| 10.4 |
| 12.2 |
| 13.8 |
| 12.5 |
| 10.4 |
| 9.5 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 2.0 | - | - | - | 0.3 | - | - | - | 2.0 | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 1.3 |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||
| Stock-Based Compensation | 2.0 | - | - | - | 1.4 | - | - | - | 1.1 | - | - | - | 1.0 | - | - | - | 0.9 | ||||||||
| Deffered Income Tax | 1.1 | - | - | - | 4.5 | - | - | - | 4.8 | - | - | - | 3.3 | - | - | - | (1.9) | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | (18.2) | - | - | - | (6.3) | - | - | - | (10.0) | - | - | - | (6.4) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 56.8 | - | - | - | 34.2 | - | - | - | 31.3 | - | - | - | 34.9 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 6.1 | - | - | - | 1.8 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 96.6 | - | - | - | 86.0 | - | - | - | 46.0 | - | - | - | 42.1 | - | - | - | 76.8 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (387.4) | - | - | - | (6.6) | - | - | - | (91.2) | - | - | - | 35.1 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | 0.8 | - | - | - | 0.8 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.1 | ||||||||
| Common Stock Repurchased | 2.8 | - | - | - | 3.5 | - | - | - | 0.3 | - | - | - | 2.4 | - | - | - | 2.9 | ||||||||
| Dividends Paid | 5.3 | - | - | - | 4.3 | - | - | - | 3.1 | - | - | - | 3.1 | - | - | - | 2.5 | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 219.1 | - | - | - | (22.6) | - | - | - | 124.6 | - | - | - | (2.6) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (111.5) | - | - | - | 5.0 | - | - | - | 64.6 | - | - | - | 67.4 | - | - | - | 43.6 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 50.7 | - | - | - | 32.5 | - | - | - | 31.1 | - | - | - | 34.6 | - | - | - | 16.2 | - | - | - | 11.3 | - | - | - | 16.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.9 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.0 |
| Stock-Based Compensation | - | 6.9 | 5.5 | 4.7 | 2.7 | 1.8 | 2.4 | 2.4 | 0.9 |
| Deffered Income Tax | - | 1.7 | 5.2 | 4.2 | 14.4 | 7.1 | (0.4) | 5.0 | 4.7 |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.9 | 2.4 | (11.7) | (19.1) | (7.4) | (11.0) | (18.2) | 16.6 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 135.8 | 124.1 | 117.2 | 147.3 | 70.5 | 65.8 | 83.5 | 31.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| (31.7) |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 477.9 | 310.8 | 167.8 | 325.6 | 508.2 | 278.5 | 205.6 | 250.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (378.0) | (315.9) | (134.4) | (1,202.5) | (865.4) | (755.1) | (545.9) | (258.3) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 1.4 | 0.8 | 0.8 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 32.3 | 1.1 | 8.3 | 12.5 | 2.9 | 7.0 | 5.8 | 0.0 |
| Dividends Paid | - | 17.2 | 14.2 | 12.3 | 11.2 | 10.0 | 10.0 | 8.3 | 1.9 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 472.7 | 162.1 | 44.2 | 788.2 | 1,086.6 | 605.6 | 504.1 | 191.7 |
| (266.9) |
| 291.7 |
| (83.8) |
| 41.7 |
| (35.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.5 |
| - |
| - |
| - |
| 60.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (584.8) |
| - |
| - |
| - |
| 76.6 |
| - |
| - |
| - |
| (228.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 611.3 |
| - |
| - |
| - |
| 377.4 |
| - |
| - |
| - |
| 351.0 |
| - |
| - |
| 466.2 |
| - |
| - |
| - |
| 140.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |