| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 79.9 | 65.1 | 142.2 | 141.6 | 206.2 | (114.2) | 119.1 | 118.0 | 117.3 | 92.7 | 82.7 | 72.4 | 51.4 | 22.8 | 24.0 | 11.5 | 3.6 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 22.4 | 21.5 | 22.3 | 22.6 | 23.0 | 15.1 | 15.1 | 13.4 | 12.6 | 8.8 | 5.3 | 3.6 | 2.5 | 1.8 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 19.2 | 11.3 | 22.2 | 9.1 | 356.4 | 7.9 | 9.4 | 18.6 | 23.5 | 14.6 | 21.0 | 9.6 | 6.8 | 1.9 | 3.6 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (7.3) | (22.8) | 5.4 | 8.2 | (12.2) | 7.6 | 0.7 | (4.1) | 2.8 | 1.1 | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 120.5 | 41.8 | 163.4 | 82.7 | (117.6) | 114.1 | 175.7 | 131.1 | 73.1 | 84.2 | 83.2 | 85.5 | 87.2 | 28.1 | 17.7 | 20.3 | |
| 1.0 |
| 0.4 |
| 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 9.6 | 14.9 | 1.6 | 6.1 | 8.0 | 9.2 | 13.6 | 16.4 | 14.4 | 11.4 | 10.4 | 5.3 | 5.2 | 4.0 | 2.2 | 2.2 | 0.9 |
| Deffered Income Tax | 3.8 | 12.4 | 2.0 | (12.6) | (18.8) | (10.1) | (9.0) | (3.5) | 0.0 | (1.2) | (1.1) | (3.5) | (0.1) | (0.5) | (1.7) | - | - |
| Asset Impairments | - | 0.1 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (5.8) | (3.1) | (0.0) | (44.2) | 57.0 | 33.6 | (6.9) | 14.5 | (3.3) | 11.8 | 8.4 | 2.7 | (1.9) | 3.8 | 5.1 | 1.0 | 0.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | (22.7) | 38.4 | (18.0) | 18.3 | 3.7 | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | (0.0) | - | - | - | - | - | - | - | (0.0) |
| Cash From Operating Activities | 139.7 | 53.1 | 185.7 | 91.8 | 238.8 | 122.0 | 185.0 | 149.7 | 96.6 | 98.8 | 104.2 | 95.1 | 94.0 | 30.0 | 21.3 | 21.4 | 7.1 |
| 1.2 |
| 0.2 |
| Acquisitions | 7.2 | - | 7.8 | - | 4.4 | (1.2) | 1.2 | 28.1 | - | - | 1.9 | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 8.1 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 42.8 | (115.2) | (34.8) | 10.8 | (403.6) | 54.0 | (26.1) | (57.5) | (128.2) | (127.3) | (117.2) | (14.8) | (17.1) | (34.6) | (20.8) | (6.1) | (2.7) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | 35.8 | 1.7 | 5.1 | 4.6 | 6.7 | 3.0 | 0.7 | 0.7 | 0.7 | 1.1 | 0.4 | 0.6 | - | - |
| Common Stock Repurchased | 7.5 | 7.3 | - | - | 58.4 | 43.2 | - | - | 4.8 | 1.8 | 6.9 | 11.7 | 11.7 | 8.5 | - | - | - |
| Dividends Paid | 78.2 | 138.1 | 25.0 | - | - | - | - | - | - | - | - | 0.3 | 7.7 | 7.9 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (10.8) | - |
| Cash From Financing Activities | (90.9) | (155.4) | (28.1) | 33.9 | (80.5) | (56.9) | 78.0 | 16.0 | (121.7) | 143.3 | 71.4 | 9.7 | (3.1) | (13.8) | 0.7 | 105.1 | - |
| 2.4 |
| 0.7 |
| 0.0 |
| Net Change In Cash | 77.4 | (207.6) | 129.5 | 148.2 | (252.7) | 96.4 | 242.4 | 116.3 | (165.5) | 122.4 | 59.1 | 86.0 | 76.6 | (17.3) | 3.6 | 121.2 | 4.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |