| (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 | 11.4 | (5.7) | 22.6 | 26.8 | 17.9 | (1.8) | 8.1 | 18.8 | 15.9 | 12.0 | 19.4 | 27.8 | 14.6 | 14.0 | 16.5 | 17.0 | ||||||||||||||||||||||||
| (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 | 55.0 | 61.5 | 41.0 | 73.8 | 52.7 | 24.8 | 12.8 | (8.7) | 20.7 | (11.9) | (64.8) | 19.2 | 8.6 | 15.9 | 2.4 | 3.8 | 13.6 | (8.3) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 26.5 | 26.6 | 16.5 | 13.3 | 14.9 | 16.9 | 16.4 | 16.5 | 18.2 | 20.7 | 21.8 | 23.0 | 20.4 | 12.4 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 12.0 | 14.1 | 12.1 | 8.8 | 9.4 | 5.5 | 9.9 | 11.6 | 6.4 | 8.2 | 9.9 | 9.0 | 6.9 | 4.7 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 8.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 125.0 | 0.0 | 0.0 | 215.0 | 0.0 | 0.0 | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 6.3 | (3.5) | 2.9 | (3.5) | (0.5) | 0.2 | 1.8 | 0.5 | 2.5 | (0.4) | 0.7 | (1.3) | 0.4 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 68.6 | 60.0 | 96.2 | 31.4 | (4.8) | 40.6 | 14.6 | (1.5) | 17.7 | 30.4 | 55.9 | 13.4 | 3.6 | 6.9 | 27.3 | ||
| 5.1 |
| 8.0 |
| 5.7 |
| 7.9 |
| 3.2 |
| 3.6 |
| 7.5 |
| 5.6 |
| (3.8) |
| (6.4) |
| (6.5) |
| 3.0 |
| 1.1 |
| 4.0 |
| 11.4 |
| 6.6 |
| (1.3) |
| (20.8) |
| 5.0 |
| 3.1 |
| 0.7 |
| 3.4 |
| 9.7 |
| 22.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 6.6 | 6.7 | 6.7 | 6.6 | 6.7 | 5.7 | 3.6 | 3.4 | 3.7 | 5.7 | 2.2 | 2.2 | 3.2 | 6.2 | 2.1 | 2.3 | 4.3 | 7.9 | 2.3 | 2.5 | 4.1 | 7.7 | 2.3 | 2.3 | 4.1 | 7.4 | 2.5 | 2.5 | 4.1 | 7.7 | 2.8 | 2.9 | 4.8 | 8.5 | 3.6 | 3.4 | 5.2 | 8.9 | 3.7 | 3.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.1 | - | - | - | 1.2 | - | - | - | 0.8 | - | - | - | 0.9 | - | - | - | 0.6 | |||||||||||||||||||||||
| Deffered Income Tax | (2.7) | - | - | - | (1.4) | - | - | - | (1.7) | - | - | - | (1.1) | - | - | - | (0.5) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (3.8) | - | - | - | (8.2) | - | - | - | (0.7) | - | - | - | 1.3 | - | - | - | 6.7 | |||||||||||||||||||||||
| Change In Inventory | 13.4 | - | - | - | 2.5 | - | - | - | (5.7) | - | - | - | (7.7) | - | - | - | 16.3 | |||||||||||||||||||||||
| Change In Accounts Payable | 9.7 | - | - | - | (3.4) | - | - | - | (7.6) | - | - | - | (4.8) | - | - | - | (1.2) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | 1.6 | - | - | - | 6.2 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | (0.5) | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Operating Activities | 13.8 | - | - | - | 8.1 | - | - | - | 6.2 | - | - | - | 16.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 2.6 | - | - | - | 2.8 | - | - | - | 2.9 | - | - | - | 3.8 | - | - | - | 2.0 | - | - | - | 1.2 | - | - | - | 1.8 | - | - | - | 2.4 | - | - | - | 2.2 | - | - | - | 1.0 | - | - | - |
| Acquisitions | 15.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | 42.7 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (17.9) | - | - | - | (3.1) | - | - | - | (15.6) | - | - | - | (13.7) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 12.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 6.3 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 6.2 | - | - | - | (8.3) | - | - | - | (7.1) | - | - | - | 4.2 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 0.9 | - | - | - | (1.5) | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | (1.1) | - | - | - | (0.5) | - | - | - | (0.5) | - | - | - | 0.9 | - | - | - | 0.1 | - | - | - |
| Net Change In Cash | 1.6 | - | - | - | (2.3) | - | - | - | (18.1) | - | - | - | 7.6 | - | - | - | (10.5) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 11.2 | - | - | - | 5.4 | - | - | - | 3.2 | - | - | - | 13.1 | - | - | - | (9.8) | - | - | - | 0.6 | - | - | - | 6.2 | - | - | - | (8.7) | - | - | - | (1.9) | - | - | - | (1.7) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (2.1) | - | - | - | 3.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 9.1 |
| 8.7 |
| 8.8 |
| 6.8 |
| Amortization Of Intangibles | - | 14.8 | 6.5 | 4.7 | 6.0 | 7.1 | 7.1 | 6.4 | 6.4 | 6.7 | 7.0 | 7.0 | 5.4 | 1.9 | 0.8 | 0.4 | 0.6 | - |
| Stock-Based Compensation | - | 6.8 | 3.7 | 3.5 | 2.4 | 2.3 | 2.3 | 2.9 | 2.8 | 3.0 | 2.8 | 2.8 | 2.7 | 1.9 | 1.8 | 1.7 | 2.2 | 1.7 |
| Deffered Income Tax | - | 1.4 | (6.3) | (3.9) | (4.6) | 0.4 | (1.7) | (2.2) | 2.5 | (0.3) | (6.4) | (0.4) | (2.7) | (0.9) | (1.2) | 0.7 | 0.7 | 4.0 |
| Asset Impairments | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 106.0 | - | - | - | 1.4 | 0.0 | 0.0 | 12.9 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | (0.1) | 0.1 | 0.0 | 7.1 |
| Change In Accounts Receivable | - | 8.6 | 6.8 | (22.5) | 20.7 | 13.0 | (5.4) | (19.3) | 13.0 | 2.9 | (10.8) | (12.2) | (1.4) | 8.0 | (0.3) | (14.2) | 12.2 | 11.3 |
| Change In Inventory | - | 2.4 | (15.1) | (33.6) | 36.6 | 34.0 | (9.7) | (17.1) | 24.7 | 6.2 | 2.8 | (13.0) | (9.1) | 6.5 | 0.3 | (3.6) | 17.6 | 14.8 |
| Change In Accounts Payable | - | 2.4 | 0.1 | (22.7) | 1.5 | 24.0 | (6.0) | (15.1) | 9.0 | (1.4) | (0.6) | (10.0) | (3.9) | 1.5 | 1.4 | 2.7 | (1.7) | (2.9) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | 15.7 | (16.6) | 16.6 | 0.3 | 0.4 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 |
| Other Operating Activities | - | (2.2) | (2.3) | 1.0 | (1.2) | (1.3) | (1.3) | (1.5) | (0.8) | (1.9) | (0.9) | (3.2) | (0.4) | (0.4) | (0.4) | (1.1) | (0.7) | (0.8) |
| Cash From Operating Activities | - | 80.6 | 74.1 | 108.3 | 40.3 | 4.6 | 46.1 | 24.5 | 10.1 | 24.1 | 38.6 | 65.8 | 22.5 | 10.6 | 11.6 | 30.3 | 7.6 | 29.2 |
| 2.9 |
| 2.4 |
| 2.4 |
| Acquisitions | - | 0.0 | 320.5 | 0.0 | 0.0 | 16.8 | 0.0 | 29.0 | 2.2 | 0.0 | 0.0 | 0.0 | 208.7 | 31.0 | 19.4 | 0.0 | 40.4 | 0.5 |
| Divestitures | - | 0.0 | 0.0 | 5.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 60.0 | 0.0 | - | - | - | 1.3 | 0.0 | 0.0 | 0.0 | 2.9 | 0.0 | 0.0 | 5.1 | 6.2 | 3.5 |
| Sales Of Investments | - | - | - | - | - | - | - | - | 1.3 | 0.0 | 2.2 | 2.8 | 0.0 | 2.8 | 5.1 | 0.4 | 0.0 | 20.6 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (3.2) | (297.9) | (53.5) | (7.0) | (18.9) | (1.5) | (33.1) | (13.7) | (6.3) | (2.4) | (9.8) | (217.7) | (26.2) | (18.9) | (22.5) | (44.8) | 23.3 |
| - |
| - |
| Debt Repaid | - | - | - | - | 0.0 | 104.8 | 8.2 | 3.0 | 9.0 | 143.8 | 43.4 | 22.4 | 5.4 | 0.0 | 0.0 | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 16.1 | 0.1 | 0.3 | 0.0 | 0.0 | 0.4 | - | - | - | 0.0 | 0.0 | 3.4 | 6.6 | 0.0 | 0.0 | 0.1 |
| Dividends Paid | - | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.2 | 3.1 | 3.2 | 3.2 | 3.2 | 3.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (94.1) | 206.3 | (38.6) | (21.3) | (8.4) | (32.1) | 25.2 | (12.3) | (24.3) | (47.5) | (48.8) | 211.5 | 6.0 | (9.9) | (3.2) | (3.2) | (3.2) |
| 0.2 |
| (0.2) |
| (0.1) |
| 0.0 |
| Net Change In Cash | - | (10.5) | (21.1) | 19.1 | 8.5 | (23.2) | 12.7 | 18.4 | (15.4) | (4.1) | (11.6) | 7.9 | 15.0 | (9.1) | (17.0) | 4.4 | (40.4) | 49.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5.2 |
| 26.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | (10.5) | (1.1) | (13.0) | 33.5 | 223.0 | 3.6 | 6.9 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.8 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |