| (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 | 29.0 | 31.8 | 29.5 | 21.2 | 24.3 | 26.9 | 31.7 | 29.0 | 29.6 | 33.8 | 31.9 | 21.1 | 26.6 | 26.8 | 26.0 | 24.9 | ||||||||||||||||||||||||
| (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 | 111.4 | 106.8 | 117.2 | 113.4 | 101.3 | 47.6 | 34.8 | 53.7 | 46.3 | 38.5 | 31.2 | 10.9 | 16.7 | 17.6 | 20.4 | 12.6 | 5.6 | 4.2 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 8.6 | 8.6 | 7.7 | 7.0 | 6.1 | 6.0 | 5.7 | 4.9 | 4.9 | 5.1 | 4.6 | 3.0 | 2.6 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 6.0 | 6.8 | 13.5 | 6.8 | 6.7 | 4.3 | 2.8 | 4.5 | 4.9 | 5.4 | 9.4 | 7.1 | 6.6 | 4.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 13.5 | 55.3 | 115.1 | 24.8 | 0.0 | 50.0 | 0.0 | 0.0 | 55.0 | 55.0 | 0.0 | 5.3 | 0.0 | 24.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 128.7 | 136.4 | 130.2 | 113.1 | 149.7 | 81.2 | 64.3 | 70.7 | 56.2 | 55.2 | 38.5 | 24.4 | 33.9 | 36.7 | 42.1 | ||
| 23.6 |
| 27.7 |
| (5.8) |
| 10.1 |
| 15.5 |
| 20.6 |
| 10.2 |
| 4.7 |
| (0.8) |
| 14.9 |
| 14.9 |
| 9.6 |
| 14.4 |
| 13.9 |
| 12.7 |
| 7.9 |
| 11.7 |
| 9.0 |
| 10.9 |
| 9.8 |
| 8.8 |
| 7.4 |
| 7.8 |
| 8.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 1.7 | 2.2 | 2.2 | 2.2 | 2.2 | 2.8 | 2.8 | 2.8 | 2.8 | 3.3 | 3.3 | 2.8 | 1.9 | 2.0 | 2.0 | 2.0 | 1.7 | |||||||||||||||||||||||
| Stock-Based Compensation | 2.0 | 1.4 | 1.3 | 1.6 | 2.6 | 1.2 | 1.4 | 1.5 | 3.2 | 6.4 | (0.1) | (0.1) | (0.1) | 4.7 | (0.1) | (0.1) | (0.1) | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 34.5 | - | - | - | 34.3 | - | - | - | 37.0 | - | - | - | 48.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.2 | - | - | - | 2.7 | - | - | - | 3.9 | - | - | - | 2.8 | - | - | - | 2.1 | - | - | - | 0.3 | - | - | - | 1.0 | - | - | - | 1.6 | - | - | - | 1.5 | - | - | - | 0.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 80.5 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 23.8 | - | - | - | 28.4 | - | - | - | 27.0 | - | - | - | 27.9 | - | - | - | 60.5 | |||||||||||||||||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (10.8) | - | - | - | (17.6) | - | - | - | (123.1) | - | - | - | (90.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 6.1 | - | - | - | 3.3 | - | - | - | 26.8 | - | - | - | 2.9 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 30.0 | - | - | - |
| Debt Repaid | 25.2 | - | - | - | 4.6 | - | - | - | 7.0 | - | - | - | 8.5 | - | - | - | 0.3 | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.4 | - | - | - | 0.3 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.3 | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 0.0 | - | - | - | 3.0 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 14.6 | - | - | - | 14.2 | - | - | - | 13.9 | - | - | - | 11.0 | - | - | - | 10.4 | - | ||||||||||||||||||||||
| Other Financing Activities | (0.5) | - | - | - | (0.3) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (22.2) | - | - | - | (47.3) | - | - | - | 89.1 | - | - | - | 45.1 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1.4 | - | - | - | (30.7) | - | - | - | 3.0 | - | - | - | 3.1 | - | - | - | (10.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 33.3 | - | - | - | 31.5 | - | - | - | 33.1 | - | - | - | 45.2 | - | - | - | 13.7 | - | - | - | 18.0 | - | - | - | 17.2 | - | - | - | 4.7 | - | - | - | 10.2 | - | - | - | 13.0 | - | - | - |
| Free Cash Flow To Equity | 14.2 | - | - | - | 30.2 | - | - | - | 52.9 | - | - | - | 39.7 | - | - | - | 13.4 | |||||||||||||||||||||||
| 2.2 |
| 2.0 |
| 1.9 |
| - |
| Amortization Of Intangibles | 8.3 | 8.8 | 11.2 | 11.2 | 7.8 | 4.8 | 3.2 | 3.4 | 3.3 | 3.5 | 4.0 | 4.1 | 1.4 | 0.8 | 0.5 | - | - | - |
| Stock-Based Compensation | 6.4 | 6.9 | 7.3 | 6.0 | 4.3 | 3.9 | (0.4) | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - |
| Deffered Income Tax | - | (1.2) | 7.0 | (0.2) | 18.6 | 2.9 | (8.1) | 0.1 | (0.3) | (2.8) | (2.5) | (1.6) | 3.8 | 4.6 | 4.5 | 0.5 | (1.8) | (5.2) |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | (2.7) | (0.4) | (3.7) | (0.1) | (0.9) | (0.4) | 0.2 | (0.1) | 3.0 | 0.9 | 0.7 | 0.4 | 0.5 | 3.5 | 0.5 | 5.1 | (6.3) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.5 | (4.2) | 13.2 | (4.7) | 2.4 | 0.8 | 0.4 | 0.1 | 1.0 | 4.0 | (4.4) | (0.6) | (0.0) | 2.3 | 1.5 | (0.2) | - |
| Change In Other Working Capital | - | 4.1 | (2.0) | (11.3) | 7.6 | (10.6) | (7.3) | 1.4 | (10.1) | (1.3) | (4.0) | (3.9) | (3.3) | 5.4 | (3.3) | (4.3) | (5.8) | 8.9 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 134.7 | 143.2 | 143.6 | 119.8 | 156.4 | 85.5 | 67.2 | 75.2 | 61.0 | 60.7 | 47.9 | 31.5 | 40.5 | 41.3 | 43.4 | 45.1 | 23.3 |
| 1.3 |
| 2.0 |
| 2.2 |
| Acquisitions | - | 0.0 | 1.6 | (92.6) | 85.8 | (132.7) | 94.9 | (7.8) | (4.7) | 1.1 | 0.2 | (97.3) | (17.1) | 4.5 | 3.3 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 128.3 | 255.7 | 151.0 | 190.1 | 297.7 | 356.9 | 199.9 | 123.0 | 143.0 | 127.8 | 126.4 | 79.8 | 99.4 | 140.5 | 126.6 | 202.7 | 174.8 |
| Other Investing Activities | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (424.4) | (344.3) | (132.9) | (414.2) | (74.4) | (393.9) | 1.1 | (130.2) | (162.7) | (198.4) | (1.1) | (14.2) | (80.0) | (69.6) | (8.9) | 141.5 | 7.8 |
| 5.0 |
| 5.0 |
| Debt Repaid | - | 49.2 | 34.6 | 40.2 | 125.3 | 2.1 | 2.7 | 3.5 | 4.6 | 5.7 | 24.4 | 72.4 | 10.3 | 7.0 | 40.5 | 15.4 | 93.4 | 67.2 |
| Common Stock Issuance | - | 1.7 | 1.5 | 1.3 | 1.2 | 0.9 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 40.2 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 |
| Common Stock Repurchased | - | 0.8 | 3.0 | 3.0 | 7.4 | 0.0 | 29.3 | 0.8 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Dividends Paid | - | 58.1 | 56.3 | 52.1 | 42.4 | 31.0 | 27.1 | 25.9 | 20.9 | 14.7 | 11.2 | 10.1 | 6.8 | 5.4 | 4.5 | 3.9 | 3.8 | 7.4 |
| Other Financing Activities | - | 0.3 | 0.5 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 261.0 | (7.9) | 262.0 | 32.7 | 181.6 | 345.3 | (30.6) | 60.3 | 107.7 | 132.7 | (37.1) | (9.7) | 30.8 | 51.9 | (70.2) | (153.7) | (24.9) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (28.7) | (209.1) | 272.7 | (261.7) | 263.6 | 36.9 | 37.6 | 5.4 | 6.0 | (5.0) | 9.7 | 7.6 | (8.7) | 23.6 | (35.7) | 32.9 | 6.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 43.1 |
| 21.1 |
| Free Cash Flow To Equity | - | 93.0 | 157.0 | 205.1 | 12.5 | 147.6 | 128.5 | 60.8 | 66.1 | 105.4 | 85.9 | (34.0) | 19.4 | 26.8 | 20.2 | 26.7 | (45.3) | (41.1) |
| 1.5 |
| 1.3 |
| 1.4 |
| 0.6 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.9 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 4.2 |
| (0.1) |
| (0.1) |
| (0.2) |
| (1.7) |
| 0.1 |
| 1.0 |
| 0.2 |
| (3.0) |
| 1.0 |
| 1.0 |
| 1.4 |
| (1.8) |
| 0.6 |
| 0.4 |
| 1.1 |
| (1.1) |
| 0.4 |
| 0.4 |
| 0.6 |
| (0.5) |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| 18.3 |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| 117.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.4 |
| - |
| - |
| - |
| 61.7 |
| - |
| - |
| - |
| 25.8 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 32.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (127.4) |
| - |
| - |
| - |
| (350.3) |
| - |
| - |
| - |
| (51.1) |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| (61.5) |
| - |
| - |
| - |
| (33.3) |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.6 |
| - |
| - |
| - |
| 380.2 |
| - |
| - |
| - |
| 81.3 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 50.2 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| 48.3 |
| - |
| - |
| - |
| 48.5 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| 66.8 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 42.3 |
| - |
| - |
| - |