| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 29.9 | 28.7 | 41.2 | 33.7 | 26.8 | 28.4 | 35.8 | 31.9 | 23.1 | 20.4 | 31.6 | 38.5 | 34.4 | 18.6 | 25.7 | 20.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 133.5 | 130.4 | 119.3 | 124.9 | 78.4 | 94.3 | 86.4 | 84.3 | 63.9 | 69.4 | 59.7 | 60.5 | 61.1 | 62.7 | 54.1 | 45.9 | 33.2 | 29.5 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 48.9 | 47.8 | 43.6 | 42.4 | 41.3 | 39.6 | 36.9 | 35.4 | 40.4 | 39.0 | 38.9 | 42.0 | 41.1 | 40.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 236.8 | 232.0 | 188.5 | 166.2 | 144.5 | 130.4 | 151.9 | 126.6 | 113.1 | 129.9 | 87.3 | 72.6 | 97.4 | 68.1 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | 129.7 | 34.8 | 0.0 | 159.4 | 0.0 | 0.0 | - | 0.0 | 0.0 | 14.8 | 0.1 | 3.4 | 61.9 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (7.1) | (33.2) | (120.9) | (48.4) | (28.9) | (8.3) | (35.1) | 10.2 | 31.4 | (32.9) | 7.8 | 90.7 | 38.3 | 33.4 | (0.1) | ||
| 14.2 |
| 20.4 |
| 28.2 |
| 26.6 |
| 19.3 |
| 20.2 |
| 26.5 |
| 25.6 |
| 14.1 |
| 16.7 |
| 28.0 |
| 26.8 |
| 12.9 |
| 13.8 |
| 23.0 |
| 16.3 |
| 10.8 |
| 12.9 |
| 21.0 |
| 22.8 |
| 12.7 |
| 11.2 |
| 21.6 |
| 16.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 12.7 | 12.6 | 11.9 | 11.7 | 11.6 | 11.3 | 10.8 | 10.8 | 10.7 | 10.8 | 10.2 | 10.3 | 11.2 | 10.9 | 10.1 | 10.2 | 10.1 | 10.4 | 9.8 | 9.8 | 9.6 | 9.7 | 9.3 | 9.0 | 8.8 | 8.9 | 9.0 | 6.7 | 10.8 | 10.6 | 10.1 | 10.0 | 9.7 | 9.8 | 9.9 | 9.6 | 9.7 | 10.0 | 9.5 | 9.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.0 | - | - | - | 2.7 | - | - | - | 2.5 | - | - | - | 2.3 | - | - | - | 1.9 | |||||||||||||||||||||||
| Deffered Income Tax | (0.7) | - | - | - | 2.2 | - | - | - | 2.7 | - | - | - | (3.3) | - | - | - | 1.6 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 1.9 | - | - | - | (3.1) | - | - | - | (5.0) | - | - | - | (4.5) | - | - | - | (7.6) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (3.3) | - | - | - | (2.4) | - | - | - | (3.1) | - | - | - | (8.5) | - | - | - | 0.3 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (0.3) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Operating Activities | 71.6 | - | - | - | 45.1 | - | - | - | 45.8 | - | - | - | 7.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 49.1 | - | - | - | 67.6 | - | - | - | 47.6 | - | - | - | 49.3 | - | - | - | 35.2 | - | - | - | 37.1 | - | - | - | 33.5 | - | - | - | 40.6 | - | - | - | 30.4 | - | - | - | 24.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | (0.2) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Investing Activities | (48.9) | - | - | - | (67.4) | - | - | - | (47.4) | - | - | - | (49.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | ||||||||||||||||||||||
| Common Stock Issuance | 6.2 | - | - | - | 25.7 | - | - | - | 16.1 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 19.7 | - | - | - | 17.8 | - | - | - | 15.9 | - | - | - | 14.7 | - | - | - | 13.5 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (19.5) | - | - | - | 16.9 | - | - | - | 4.5 | - | - | - | 38.3 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 22.6 | - | - | - | (22.5) | - | - | - | (1.7) | - | - | - | (42.4) | - | - | - | 2.9 | - | - | - | (12.4) | - | - | - | (17.9) | - | - | - | (11.2) | - | - | - | 5.4 | - | - | - | 4.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 41.4 |
| 38.3 |
| 37.4 |
| 31.5 |
| Amortization Of Intangibles | - | 1.5 | 1.0 | 1.1 | 0.6 | 0.7 | 0.7 | 1.3 | 1.1 | 1.5 | 1.9 | 1.8 | 1.9 | 1.9 | 2.4 | 2.5 | 2.5 | - |
| Stock-Based Compensation | - | 3.6 | 3.7 | 3.3 | 2.6 | 2.6 | 2.5 | 2.5 | 3.9 | 2.9 | 2.5 | 2.8 | 2.2 | 2.0 | 1.9 | 1.5 | 1.5 | 1.3 |
| Deffered Income Tax | - | 3.6 | 2.0 | 4.8 | 2.8 | 3.6 | 2.2 | 6.6 | (5.8) | 12.2 | 27.6 | 10.4 | 32.3 | 16.1 | 15.1 | 13.9 | 6.1 | 7.6 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.4 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 3.0 | 5.1 | 6.6 | (5.4) | 4.7 | 13.3 | (1.9) | (1.9) | 7.7 | 1.8 | 0.9 | (4.0) | 5.3 | 1.8 | 2.7 | 2.2 | 3.3 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 7.6 | 5.2 | (10.9) | 11.8 | (2.9) | 5.3 | (0.2) | 1.3 | 4.4 | (3.4) | 0.7 | (1.6) | 1.8 | 4.3 | (3.0) | 3.2 | (0.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | (27.6) | (12.8) | 8.4 | 26.7 | 44.3 | 19.7 |
| Other Operating Activities | - | 0.4 | (0.2) | (0.3) | (0.0) | 0.4 | 0.9 | (0.5) | (0.1) | (0.2) | 0.4 | (0.8) | 0.0 | 0.4 | 0.0 | (0.4) | (0.6) | (1.2) |
| Cash From Operating Activities | - | 229.7 | 198.7 | 67.7 | 117.8 | 115.6 | 122.2 | 116.9 | 136.8 | 144.6 | 96.9 | 95.1 | 163.3 | 135.7 | 101.5 | 80.2 | 53.8 | 72.6 |
| 80.3 |
| 79.1 |
| 77.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 1.6 | 1.2 | 1.4 | 2.9 | 1.6 | 1.4 | 0.0 | 0.0 | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.7 | 0.8 | 0.2 | 0.9 | 0.6 | 1.3 | 1.4 | 1.6 | 1.2 | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (237.5) | (232.8) | (188.8) | (167.1) | (145.1) | (131.6) | (153.2) | (128.0) | (80.0) | (131.2) | (90.1) | (74.1) | (98.8) | (68.0) | (50.5) | (78.2) | (77.4) |
| - |
| 39.8 |
| Debt Repaid | - | 0.5 | 0.4 | 0.3 | 0.4 | 28.4 | 0.3 | 40.3 | 0.3 | 0.3 | 0.3 | 0.2 | 21.3 | 3.5 | 8.3 | 22.4 | 0.7 | 0.6 |
| Common Stock Issuance | - | 67.1 | 88.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.7 | 1.8 | 35.8 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 72.9 | 17.2 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | 74.7 | 67.0 | 61.2 | 56.4 | 51.7 | 47.2 | 42.7 | 38.9 | 36.4 | 33.4 | 32.7 | 32.1 | 29.4 | 24.1 | 20.6 | 19.3 | 18.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | (1.3) | (1.3) | (1.5) | (1.0) | (1.0) | (1.0) | (0.5) | (0.3) | (0.2) | (0.3) |
| Cash From Financing Activities | - | (0.0) | 46.6 | 129.2 | 50.3 | (2.3) | 44.8 | 30.5 | (1.8) | (64.7) | 30.3 | (76.6) | (51.4) | (22.2) | (11.3) | (32.5) | 28.3 | (0.7) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | 6.9 | (0.2) | (3.9) | (71.6) | 37.8 | 14.7 | 22.2 | (2.9) | 3.8 | (5.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (25.3) |
| (4.9) |
| Free Cash Flow To Equity | - | - | - | 8.5 | (14.0) | (57.3) | 150.8 | (75.4) | 9.9 | - | (33.2) | 7.6 | 84.3 | 34.9 | 28.5 | 39.4 | - | 34.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| 24.7 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| 29.4 |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| (35.0) |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| (33.4) |
| - |
| - |
| - |
| (40.3) |
| - |
| - |
| - |
| (30.2) |
| - |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 40.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| 8.9 |
| 8.8 |
| 8.2 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |