| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | 17.9 | 2.7 | 14.8 | 23.0 | 12.0 | 16.9 | (48.2) | 5.0 | 10.6 | (17.1) | 22.1 | 7.3 | 20.2 | 22.0 | 17.5 | 8.4 | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 58.3 | 52.4 | (15.8) | 32.5 | 63.3 | 112.9 | (1.7) | 51.3 | 45.8 | 43.1 | 23.6 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 6.6 | 6.7 | 6.6 | 6.8 | 5.9 | 7.3 | 9.4 | 7.1 | 8.5 | 9.0 | 9.1 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 7.7 | 7.4 | 10.9 | 10.6 | 6.6 | 5.6 | 14.3 | 10.0 | 8.6 | 8.5 |
| Acquisitions | - | 0.0 | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (120.2) | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 129.2 | 74.8 | 15.8 | (59.8) | 60.9 | 51.7 | 64.1 | 52.1 | 64.7 | 66.7 |
| Free Cash Flow To Equity | - | - | - | ||||||||
| 15.4 |
| 65.5 |
| 17.0 |
| 16.0 |
| 14.5 |
| 8.5 |
| 1.7 |
| (15.3) |
| 3.4 |
| 13.5 |
| 11.9 |
| 12.9 |
| 13.1 |
| 14.4 |
| 11.6 |
| 10.4 |
| 9.4 |
| 17.3 |
| 10.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.5 | 2.1 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.8 | 2.3 | 1.3 | 2.0 | 1.5 | 1.3 | 1.2 | 1.5 | 2.1 | 1.9 | 1.8 | 3.5 | 2.0 | 2.0 | 2.0 | 1.2 | 1.9 | 2.0 | 1.9 | 2.5 | 2.0 | 1.9 | 2.1 | 2.3 | 2.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 0.7 | - | - | - | 0.8 | - | - | - | 1.6 | - | - | - | 1.8 | - | - | - | 1.3 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Payable | (14.4) | - | - | - | (18.5) | - | - | - | (4.5) | - | - | - | (4.9) | - | - | - | (12.0) | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | (0.4) | - | - | - | 3.0 | - | - | - | (9.2) | - | - | - | (0.9) | - | - | - | (3.0) | ||||||||||||||||||
| Cash From Operating Activities | 10.9 | - | - | - | 20.2 | - | - | - | 2.8 | - | - | - | (18.8) | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.8 | - | - | - | 2.2 | - | - | - | 3.5 | - | - | - | 3.7 | - | - | - | 1.9 | - | - | - | 0.8 | - | - | - | 1.3 | - | - | - | 2.0 | - | - | - | 1.9 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.0 | - | - | - | 0.0 | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | 543.5 | - | - | - | 288.5 | - | - | - | 66.4 | - | - | - | 41.3 | - | - | - | 120.9 | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (441.5) | - | - | - | (223.1) | - | - | - | 286.7 | - | - | - | (182.1) | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | 18.7 | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 54.8 | ||||||||||||||||||
| Dividends Paid | 3.7 | - | - | - | 3.9 | - | - | - | 3.0 | - | - | - | 3.0 | - | - | - | 3.2 | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | 149.2 | - | - | - | 260.9 | - | - | - | 48.3 | - | - | - | 396.1 | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (281.4) | - | - | - | 58.0 | - | - | - | 337.8 | - | - | - | 195.2 | - | - | - | 2.0 | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | 10.1 | - | - | - | 18.0 | - | - | - | (0.7) | - | - | - | (22.5) | - | - | - | (14.0) | - | - | - | 6.2 | - | - | - | 1.9 | - | - | - | 10.6 | - | - | - | 11.7 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 5.0 | 5.0 | 6.8 | 5.8 | 4.8 | 2.3 | 6.4 | 0.2 | 0.0 | 0.0 |
| Deffered Income Tax | - | 4.6 | (8.3) | (10.5) | (0.1) | 5.8 | (12.2) | 0.7 | 2.5 | 3.5 | (1.6) |
| Asset Impairments | - | 0.0 | 0.0 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (20.5) | (3.6) | 4.1 | 21.1 | 35.0 | (13.4) | (3.3) | (8.9) | 14.4 | 16.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (5.7) | (0.2) | 5.5 | (5.0) | (6.0) | 11.5 | (0.5) | (1.3) | (14.7) | 4.0 |
| Cash From Operating Activities | - | 137.0 | 82.2 | 26.7 | (49.2) | 67.4 | 57.2 | 78.4 | 62.2 | 73.3 | 75.3 |
| 0.0 |
| 2.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 14.4 |
| 0.0 |
| 0.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 1,185.6 | 786.6 | 349.7 | 457.4 | 530.8 | 409.1 | 489.1 | 243.9 | 362.9 | 1,137.4 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (47.8) | (576.7) | (606.6) | (1,397.2) | 385.3 | 286.3 | 205.8 | 206.5 | 7.6 | (322.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 155.8 | 0.0 | 0.0 | 0.0 | 0.0 | 29.2 | 17.9 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 33.0 | 7.6 | 4.9 | 72.1 | 36.3 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | 15.1 | 12.8 | 12.1 | 12.2 | 0.0 | 0.0 | 0.0 | 40.0 | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (209.4) | 763.0 | 611.2 | 1,462.8 | (392.9) | (250.5) | (248.6) | (336.4) | (62.4) | 243.7 |
| 268.5 |
| 31.3 |
| 16.4 |
| 59.8 |
| 93.1 |
| 35.6 |
| (67.7) |
| 18.5 |
| (3.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.5 |
| - |
| - |
| - |
| 206.1 |
| - |
| - |
| - |
| 115.1 |
| - |
| - |
| - |
| 67.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (186.2) |
| - |
| - |
| - |
| 67.5 |
| - |
| - |
| - |
| 74.8 |
| - |
| - |
| - |
| 230.6 |
| - |
| - |
| - |
| 121.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 29.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.3 |
| - |
| - |
| - |
| (55.4) |
| - |
| - |
| - |
| 71.8 |
| - |
| - |
| - |
| (239.2) |
| - |
| - |
| - |
| (22.8) |
| - |
| - |
| - |
| - |
| 19.1 |
| - |
| - |
| - |
| 149.7 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 112.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |