| (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 | 20.0 | 22.8 | 21.6 | 23.6 | 20.6 | 21.4 | 21.1 | 16.7 | 11.3 | 16.0 | 16.2 | 19.1 | 17.6 | 7.2 | 13.9 | 14.4 | ||||||||||||||||||||||||
| (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 | 88.1 | 88.7 | 70.5 | 68.8 | 48.2 | 16.5 | (29.3) | 37.0 | 38.3 | 16.9 | 7.7 | (38.5) | (45.2) | 60.2 | 51.0 | 31.4 | 19.4 | (42.4) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 10.4 | 9.0 | 8.4 | 9.6 | 9.9 | 10.4 | 10.1 | 9.6 | 10.5 | 30.0 | 33.2 | 35.1 | 21.7 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 40.3 | 25.1 | 12.3 | 4.9 | 6.0 | 6.7 | 22.1 | 9.3 | 2.8 | 4.9 | 14.0 | 11.1 | 7.7 | 14.1 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | 649.5 | 550.0 | 105.0 | 0.0 | 330.0 | 0.0 | 0.0 | 728.8 | 517.7 | 393.6 | 744.1 | 458.4 | 465.2 | 224.3 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.5 | (2.1) | (0.1) | 0.3 | 0.1 | (0.2) | 0.7 | (0.4) | 0.1 | (0.1) | 0.3 | 0.1 | 0.4 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 54.0 | 77.1 | 94.0 | 1.0 | 31.1 | 103.0 | 19.2 | 26.5 | 9.7 | 43.4 | 84.8 | 89.4 | 74.5 | 37.1 | 21.7 | ||
| 12.6 |
| 0.9 |
| 7.1 |
| 8.1 |
| 0.4 |
| (3.1) |
| (34.7) |
| 2.4 |
| 6.1 |
| 3.2 |
| 13.1 |
| 13.5 |
| 7.3 |
| 13.8 |
| 8.4 |
| 11.6 |
| 4.6 |
| 6.7 |
| 3.0 |
| 4.1 |
| 3.1 |
| 7.4 |
| 0.3 |
| 5.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.9 | - | - | - | 2.3 | - | - | - | 2.2 | - | - | - | 2.0 | - | - | - | 2.5 | - | - | - | 2.5 | - | - | - | 2.8 | - | - | - | 2.4 | - | - | - | 2.4 | - | - | - | 2.7 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | 5.4 | 5.5 | 5.2 | 4.7 | 4.4 | 3.0 | 5.9 | 4.6 | 4.8 | 5.0 | 5.1 | 4.6 | 4.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.8 | - | - | - | 1.3 | - | - | - | 0.9 | - | - | - | 0.5 | - | - | - | 0.4 | |||||||||||||||||||||||
| Deffered Income Tax | 2.9 | - | - | - | 3.9 | - | - | - | (3.1) | - | - | - | (2.8) | - | - | - | 0.4 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 2.8 | - | - | - | 13.2 | - | - | - | (9.0) | - | - | - | (9.1) | - | - | - | 9.5 | |||||||||||||||||||||||
| Change In Inventory | 7.7 | - | - | - | 3.5 | - | - | - | (0.8) | - | - | - | 8.0 | - | - | - | 10.9 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | 6.5 | - | - | - | (6.8) | - | - | - | 13.3 | - | - | - | 9.6 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | 20.3 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 2.1 | - | - | - | 6.1 | - | - | - | 1.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 29.6 | - | - | - | 3.0 | - | - | - | 27.0 | - | - | - | 26.4 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 3.3 | - | - | - | 19.9 | - | - | - | 2.9 | - | - | - | 3.8 | - | - | - | 0.7 | - | - | - | 0.7 | - | - | - | 3.2 | - | - | - | 2.3 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - |
| Acquisitions | 102.7 | - | - | - | 12.9 | - | - | - | 39.3 | - | - | - | 0.0 | - | - | - | 5.3 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (106.0) | - | - | - | (30.1) | - | - | - | (42.2) | - | - | - | (3.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 192.9 | - | - | - |
| Debt Repaid | 2.1 | - | - | - | 1.6 | - | - | - | 1.4 | - | - | - | - | - | - | - | 0.8 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 14.8 | - | - | - | 9.1 | - | - | - | 8.3 | |||||||||||||||||||||||
| Dividends Paid | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (13.1) | - | - | - | (7.1) | - | - | - | (18.1) | - | - | - | (10.4) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.9) | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | (1.7) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - |
| Net Change In Cash | (90.4) | - | - | - | (34.1) | - | - | - | (33.4) | - | - | - | 12.3 | - | - | - | (12.4) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 26.3 | - | - | - | (16.9) | - | - | - | 24.1 | - | - | - | 22.6 | - | - | - | 1.9 | - | - | - | 7.9 | - | - | - | (4.8) | - | - | - | (7.6) | - | - | - | (1.6) | - | - | - | (2.8) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (18.1) |
| 3.5 |
| 3.7 |
| 4.3 |
| Amortization Of Intangibles | - | 21.7 | 19.8 | 18.2 | 18.9 | 17.2 | 12.3 | 15.1 | 16.6 | 17.3 | 18.1 | 20.6 | 22.5 | 11.8 | 10.9 | 6.6 | 5.8 | 7.2 |
| Stock-Based Compensation | - | 5.7 | 4.7 | 3.1 | 1.9 | 1.8 | 3.5 | 2.0 | 2.5 | 1.7 | 3.6 | 3.0 | 3.6 | 2.8 | (2.0) | 1.3 | 1.0 | 1.6 |
| Deffered Income Tax | - | 26.8 | (15.0) | (9.1) | (7.5) | 6.1 | (14.7) | 0.8 | 1.0 | (3.8) | 2.7 | (9.0) | (12.1) | 2.8 | 1.2 | 2.4 | 3.4 | (16.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 59.9 | 0.0 | - | 0.0 | 0.0 | 68.7 | 117.6 | 0.0 | 0.0 | 0.0 | 0.0 | 13.8 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 41.5 | 12.6 | (13.3) | 93.9 | 43.7 | (44.9) | (7.9) | 25.0 | 20.5 | (12.1) | (71.3) | 14.0 | 6.7 | 3.3 | 21.5 | 14.5 | (24.1) |
| Change In Inventory | - | (1.0) | (8.4) | 2.0 | (2.1) | 5.3 | (22.4) | 13.9 | 21.4 | 7.5 | (5.5) | (12.7) | 1.9 | (3.9) | 3.5 | 4.3 | (2.0) | (32.7) |
| Change In Accounts Payable | - | - | 7.5 | 10.6 | 36.0 | 27.0 | (15.3) | (19.0) | 7.4 | 3.2 | (8.6) | (42.9) | 11.1 | (6.4) | (13.4) | 9.2 | 2.4 | (24.0) |
| Change In Other Working Capital | - | - | 1.1 | 3.5 | 2.9 | (2.6) | (11.1) | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 11.4 | (3.9) | (2.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 94.3 | 102.2 | 106.2 | 5.9 | 37.1 | 109.7 | 41.3 | 35.8 | 12.5 | 48.2 | 98.8 | 100.5 | 82.2 | 51.2 | 25.8 | 23.9 | 51.6 |
| 4.1 |
| 1.2 |
| 1.6 |
| Acquisitions | - | 61.7 | 156.6 | 10.4 | 48.5 | 64.7 | 115.2 | 0.0 | 10.8 | 0.0 | 0.0 | 15.5 | 300.8 | 61.2 | 144.9 | 18.4 | 18.4 | 0.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (99.2) | (181.7) | (22.6) | (53.4) | (69.0) | (121.8) | (22.1) | (17.6) | (2.8) | 27.8 | (29.5) | (310.3) | (69.0) | (159.1) | (24.1) | (18.2) | (2.1) |
| 141.2 |
| 133.7 |
| Debt Repaid | - | - | 550.2 | 429.5 | 3.6 | 3.3 | 244.4 | 4.3 | 3.4 | 702.4 | 643.6 | 453.5 | 527.0 | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.0 | 51.9 | 0.0 | 0.0 | 24.4 | 0.0 | 0.0 | - | - |
| Common Stock Repurchased | - | 17.1 | 29.0 | 56.2 | 47.9 | 33.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 158.9 | 56.8 | 43.6 | 44.3 | (38.5) | 77.4 | (6.1) | (2.9) | 14.2 | (76.1) | (67.9) | 204.2 | (18.6) | 117.1 | (1.0) | (7.3) | (52.9) |
| (0.3) |
| 0.0 |
| 0.0 |
| - |
| Net Change In Cash | - | 155.4 | (24.8) | 127.1 | (3.0) | (70.3) | 65.1 | 13.8 | 14.9 | 24.0 | (0.1) | 1.6 | (5.4) | (5.0) | 8.9 | 0.7 | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 22.7 |
| 50.0 |
| Free Cash Flow To Equity | - | - | 176.4 | 214.5 | 102.4 | 27.8 | 188.6 | 14.8 | 23.1 | 36.2 | (82.5) | 24.9 | 306.4 | - | - | - | - | - |
| 4.5 |
| 4.2 |
| 4.3 |
| 4.1 |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.2 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 190.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |