| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 25.0 | 35.1 | 34.9 | 37.7 | 21.8 | 24.1 | 31.3 | 27.3 | 24.2 | 27.3 | 32.7 | 33.8 | 32.9 | 35.7 | 28.5 | 22.3 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 132.6 | 104.6 | 118.0 | 119.4 | 105.6 | 74.4 | 69.1 | 63.2 | 55.1 | 50.6 | 44.7 | 45.8 | 35.3 | 34.8 | 23.4 | 23.7 | 12.7 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 27.6 | 27.2 | 22.5 | 18.6 | 24.3 | 20.0 | 19.2 | 18.6 | 15.8 | 11.7 | 16.0 | 15.6 | 14.8 | 12.2 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 4.4 | 5.3 | 7.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (0.6) | 0.3 | (0.0) | 0.1 | 0.5 | 0.2 | (0.1) | 0.0 | (0.0) | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | (120.7) | 296.9 | 240.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 24.2 |
| 26.4 |
| 31.4 |
| 23.5 |
| 15.6 |
| 21.6 |
| 19.8 |
| 17.4 |
| 13.2 |
| 19.6 |
| 20.1 |
| 16.2 |
| 15.1 |
| 14.9 |
| 18.0 |
| 15.3 |
| 8.9 |
| 15.6 |
| 17.2 |
| 13.4 |
| 10.5 |
| 12.6 |
| 16.8 |
| 10.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 6.9 | 6.5 | 6.8 | 7.4 | 8.5 | 7.7 | 5.8 | 5.2 | 5.7 | 5.4 | 5.6 | 5.8 | 4.3 | 4.7 | 5.1 | 4.5 | 5.7 | 6.6 | 6.0 | 6.1 | 6.2 | 4.3 | 4.7 | 4.8 | 3.9 | 5.1 | 5.1 | 5.0 | 5.3 | 4.5 | 4.4 | 4.5 | 4.5 | 4.6 | 3.5 | 3.2 | 3.0 | 2.9 | 3.1 | 2.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.2 | 3.4 | 3.1 | 3.4 | 2.3 | 2.9 | 2.5 | 2.8 | 2.3 | 2.5 | 2.4 | 2.2 | 2.1 | 2.0 | 2.0 | 1.8 | 1.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 181.4 | - | - | - | (67.7) | - | - | - | 166.8 | - | - | - | 53.6 | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | (19.8) | - | - | - | (50.6) | - | - | - | (0.3) | - | - | - | 92.7 | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | (4.8) | - | - | - | (40.9) | - | - | - | 124.9 | - | - | - | 30.4 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | (9.0) | - | - | - | 6.5 | - | - | - | (8.3) | - | - | - | 4.2 | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | (99.0) | - | - | - | 97.1 | - | - | - | (20.9) | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | - | - | - | 59.6 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | 155.9 | - | - | - | (1.9) | - | - | - | (63.1) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | 1.8 | - | - | - | 1.8 | - | - | - | 1.4 | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 3.3 | - | - | - | 11.6 | - | - | - | 7.5 | - | - | - | 7.2 | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | 31.9 | - | - | - | 1.6 | - | - | - | 82.6 | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | 0.3 |
| Net Change In Cash | - | - | - | 90.8 | - | - | - | 96.9 | - | - | - | (1.5) | - | - | - | (71.9) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 9.4 |
| 10.0 |
| 11.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | 9.4 | 7.9 | 6.4 | 4.4 | 3.3 | 2.4 | 1.5 | 1.3 | 0.5 | 0.1 | - |
| Stock-Based Compensation | 12.1 | 10.5 | 9.5 | 7.8 | 7.1 | 7.2 | 8.0 | 7.2 | 6.5 | 6.0 | 5.7 | 4.6 | 4.0 | 3.3 | 2.4 | 1.3 | 0.5 |
| Deffered Income Tax | 0.9 | (0.5) | (2.7) | 2.1 | (3.6) | (4.2) | (2.2) | 3.3 | (0.0) | (1.2) | 3.5 | (1.9) | (3.5) | (0.6) | 0.8 | 2.4 | (1.2) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 165.3 | (194.6) | 117.5 | 78.7 | 50.8 | 5.1 | 64.4 | 34.3 | (6.6) | 17.2 | 8.6 | (1.4) | 36.8 | 14.2 | 50.5 | 11.3 | (26.8) |
| Change In Inventory | 80.3 | (23.4) | (101.7) | 88.1 | 85.5 | 16.8 | (0.1) | 10.9 | (55.0) | 60.0 | 13.4 | (3.2) | 7.7 | (8.8) | 13.8 | (0.1) | (0.1) |
| Change In Accounts Payable | (59.3) | 6.0 | 107.0 | 75.3 | (25.2) | 76.8 | (8.9) | 12.5 | 0.3 | 3.8 | (0.7) | (16.8) | - | - | - | - | - |
| Change In Other Working Capital | 9.9 | 31.6 | 24.0 | 74.0 | 10.6 | 16.5 | 21.0 | (5.4) | 16.2 | 1.1 | (11.2) | 10.1 | 1.2 | 0.5 | (20.1) | 11.0 | (10.2) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (116.2) | 302.1 | 248.4 | (15.4) | (20.6) | 129.5 | (74.2) | 39.4 | 82.8 | 33.0 | 14.1 | 14.4 | (8.2) | 41.3 | (21.6) | (9.4) | (37.0) |
| - |
| - |
| Acquisitions | 0.0 | 124.9 | 54.2 | 13.3 | 0.0 | 27.0 | 15.0 | 49.8 | 37.7 | 9.1 | 16.6 | 8.1 | 2.8 | 0.0 | 11.8 | 1.8 | 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.2 | 7.4 | 0.0 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.0 | 7.6 | 0.0 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 159.8 | (128.9) | (62.0) | (18.9) | (1.3) | (35.8) | (20.3) | (96.2) | (57.7) | (26.3) | (50.2) | (30.6) | (28.8) | (12.7) | (38.2) | (11.1) | (5.8) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | 3.6 | 3.6 | 3.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 30.6 | 46.9 | 9.9 | 7.2 | 13.6 | 6.9 | 14.4 | 18.8 | 35.2 | 30.5 | 11.3 | 37.7 | 13.2 | 1.9 | 19.4 | 2.7 | 6.1 |
| Dividends Paid | 19.7 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 20.1 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (22.9) | (37.6) | (36.6) | (21.0) | 47.2 | (49.8) | 100.6 | 18.5 | (16.8) | 7.8 | 54.4 | 12.3 | 64.5 | (9.7) | 17.8 | 11.2 | 20.2 |
| (0.0) |
| 0.0 |
| (0.1) |
| Net Change In Cash | 21.4 | 136.4 | 149.9 | (52.3) | 25.8 | 43.3 | 6.4 | (38.4) | 8.4 | 15.0 | 18.6 | (4.0) | 27.5 | 18.9 | (42.0) | (9.3) | (22.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 3.0 |
| - |
| 2.3 |
| 2.5 |
| 2.5 |
| 1.8 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 2.2 |
| 1.9 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.1 |
| 1.9 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.5 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.6 |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| 69.3 |
| - |
| - |
| - |
| 60.1 |
| - |
| - |
| - |
| 13.8 |
| - |
| - |
| - |
| 24.3 |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| 53.7 |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (102.9) |
| - |
| - |
| - |
| (65.1) |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| (87.4) |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (31.8) |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.1 |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| 54.0 |
| - |
| - |
| - |
| 44.3 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 14.0 |
| - |
| (35.7) |
| - |
| - |
| - |
| 58.2 |
| - |
| - |
| - |
| (44.2) |
| - |
| - |
| - |
| (60.7) |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| (16.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |