| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q3 FY 22 | Q2 FY 22 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | 56.4 | 46.2 | 61.3 | 47.6 | 35.9 | 49.0 | 46.3 | 31.8 | 42.2 | 31.0 | 53.1 | 23.1 | 14.1 | 12.5 | 23.2 | 34.3 | |||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 211.4 | 199.8 | 181.4 | 102.8 | 157.5 | 242.7 | 135.0 | 127.6 | 59.8 | 35.8 | 26.9 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 41.1 | 44.0 | 34.9 | 28.7 | 24.9 | 22.5 | 14.0 | 11.9 | 10.3 | 8.9 | 8.1 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 120.6 | 124.4 | 51.7 | 35.0 | 30.5 | 74.2 | 19.3 | 16.4 | 14.2 | 14.1 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | 0.0 | 0.0 | 200.0 | 59.6 |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 106.9 | 130.1 | 62.7 | 10.0 | 330.7 | 51.9 | 76.7 | 50.7 | 31.6 | 17.7 |
| Free Cash Flow To Equity | - | - | - | ||||||||
| 45.2 |
| 33.5 |
| 27.0 |
| 25.2 |
| 38.7 |
| 24.8 |
| 29.8 |
| 30.5 |
| 18.9 |
| 19.7 |
| 19.0 |
| 24.4 |
| 10.5 |
| 13.1 |
| 11.7 |
| 6.8 |
| 6.7 |
| 4.9 |
| 5.7 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 11.3 | 10.6 | 9.9 | 9.4 | 8.3 | 8.0 | 7.7 | 7.1 | 6.7 | 6.5 | 12.0 | 5.9 | 5.6 | 5.2 | 5.0 | 4.7 | 4.2 | 3.9 | 3.8 | 3.5 | 3.4 | 2.9 | 2.9 | 3.3 | 2.5 | 2.4 | 2.8 | 3.7 | 2.1 | 2.1 | 2.4 | 1.8 | 1.7 | 1.8 | 1.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 3.4 | - | - | 3.2 | - | - | 3.1 | - | - | 2.9 | - | - | - | 2.4 | - | - | - | ||||||||||||||||||
| Deffered Income Tax | 2.0 | - | - | (0.1) | - | - | (0.2) | - | - | 0.5 | - | - | - | 0.2 | - | - | - | (0.2) | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | 1.1 | - | - | (0.0) | - | - | (1.3) | - | - | (1.4) | - | - | - | (0.3) | - | - | - | ||||||||||||||||||
| Change In Inventory | 36.7 | - | - | 59.3 | - | - | 21.7 | - | - | 27.5 | - | - | - | 49.7 | - | - | - | 8.6 | |||||||||||||||||
| Change In Accounts Payable | (19.4) | - | - | 7.2 | - | - | (21.2) | - | - | 12.7 | - | - | - | (5.3) | - | - | - | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | 0.4 | - | - | 0.8 | - | - | 0.5 | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | 45.5 | - | - | 28.7 | - | - | 40.2 | - | - | 35.9 | - | - | - | (31.5) | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 25.5 | - | - | 26.7 | - | - | 26.9 | - | - | 19.0 | - | - | - | 9.7 | - | - | - | 12.4 | - | - | 20.1 | - | - | 4.7 | - | - | 3.0 | - | - | - | 4.8 | - | 2.5 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (49.6) | - | - | (18.3) | - | - | (68.5) | - | - | (99.3) | - | - | - | (9.6) | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | 53.4 | - | - | 17.1 | - | - | 25.0 | - | - | 12.3 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | (57.9) | - | - | (16.5) | - | - | (25.7) | - | - | (12.2) | - | - | - | (0.4) | - | ||||||||||||||||||||
| 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 | 20.0 | - | - | 2.0 | - | - | 13.3 | - | - | 16.9 | - | - | - | (41.2) | - | - | - | 29.0 | - | - | 1.9 | - | - | 10.6 | - | - | (1.0) | - | - | - | (4.5) | - | (17.0) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.7 |
| Stock-Based Compensation | - | 19.4 | 12.2 | 10.0 | 8.0 | 6.5 | 7.3 | 7.4 | 6.7 | 5.0 | 3.8 |
| Deffered Income Tax | - | 9.2 | 1.2 | 4.5 | 1.1 | 5.7 | (1.6) | (30.3) | 1.9 | (1.7) | (3.4) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.1 | (0.2) | 1.0 | 0.8 | (2.2) | (0.7) | 1.0 | 0.1 | (0.1) | (0.0) |
| Change In Inventory | - | 46.8 | 35.3 | 3.2 | 113.6 | 18.5 | 41.2 | 45.1 | 19.5 | 20.7 | 23.7 |
| Change In Accounts Payable | - | 4.1 | 38.3 | (20.4) | (11.1) | 55.6 | 3.6 | 23.0 | (1.8) | 1.5 | 13.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 1.4 | 0.7 | 0.0 | 0.0 | - | - | - | - | - | - |
| Cash From Operating Activities | - | 227.5 | 254.5 | 114.3 | 45.0 | 361.3 | 126.1 | 95.9 | 67.1 | 45.8 | 31.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (255.3) | (150.1) | (111.5) | (31.8) | (30.4) | (73.8) | (19.2) | (16.4) | (14.3) | (14.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 0.0 | 0.0 | 149.8 | 0.0 |
| Common Stock Repurchased | - | 53.0 | 52.5 | 41.8 | 220.0 | 0.3 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | 0.0 | 0.0 | 48.8 | 58.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (33.3) | (48.7) | (39.3) | (213.4) | 26.4 | (39.5) | (136.2) | 17.8 | (23.2) | (8.0) |
| - |
| - |
| - |
| - |
| 12.7 |
| (59.4) |
| 68.4 |
| 8.3 |
| 9.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| 1.3 |
| - |
| - |
| 2.2 |
| - |
| - |
| 1.6 |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 1.5 |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (0.1) |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.6) |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| 0.4 |
| - |
| - |
| (0.9) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| 32.7 |
| - |
| - |
| 20.9 |
| - |
| - |
| 36.5 |
| - |
| - |
| - |
| 15.8 |
| - |
| 21.8 |
| - |
| - |
| (4.6) |
| - |
| - |
| 15.4 |
| - |
| - |
| 1.5 |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 6.8 |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.4 |
| - |
| - |
| 22.0 |
| - |
| - |
| 15.3 |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.3 |
| - |
| (14.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| (20.1) |
| - |
| - |
| (4.7) |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (4.8) |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| 4.7 |
| - |
| - |
| (22.3) |
| - |
| - |
| (63.9) |
| - |
| - |
| - |
| 11.4 |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| 6.9 |
| - |
| (17.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |