| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 122.6 | 89.2 | 52.9 | 172.5 | 200.0 | 79.7 | 64.4 | 98.1 | 75.0 | 110.9 | 60.3 | 44.5 | 27.4 | 47.2 | 41.5 | (5.2) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 30.2 | 25.3 | 21.8 | 18.9 | 17.2 | 13.6 | 12.4 | 11.8 | 10.6 | 9.5 | 7.9 | 6.9 | 6.4 | 5.9 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | 55.1 | 44.4 | 50.3 | 32.9 | 24.7 | 19.5 | 11.0 | 74.9 | 11.7 | 12.2 | 23.7 | 11.6 | 12.8 | 4.3 | 4.9 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | 0.3 | (0.4) | (1.4) | 3.7 | (0.5) | (0.8) | (1.0) | (1.3) | 2.8 | (0.5) | (1.0) | (1.1) | 0.2 | 1.3 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | 6.3 | 32.7 | 98.8 | 51.0 | 150.0 | 97.7 | 66.7 | 33.4 | 92.2 | 113.3 | 42.3 | 57.1 | 36.4 | 65.0 | 49.3 | (16.3) |
| 5.6 |
| 4.8 |
| Amortization Of Intangibles | - | - | - | - | 0.0 | 0.0 | 0.8 | 3.0 | 2.5 | 2.1 | 1.1 | 0.0 | 0.0 | 0.0 | 0.7 | 2.1 |
| Stock-Based Compensation | 26.3 | 17.0 | 17.5 | 26.7 | 19.5 | 14.6 | 14.6 | 20.8 | 15.5 | 17.4 | 10.4 | 10.3 | 10.3 | 11.8 | 8.9 | 6.1 |
| Deffered Income Tax | (0.2) | (0.4) | 0.4 | (2.5) | (1.7) | (0.7) | 1.1 | (1.7) | 0.6 | (3.4) | 0.9 | 0.5 | 1.2 | 1.6 | 2.5 | (0.8) |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 17.5 | 15.7 | 0.6 | 10.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | 215.2 | (4.9) | (72.1) | 102.8 | 78.1 | 21.7 | 10.2 | (12.7) | 22.3 | 24.8 | 0.4 | 10.4 | 1.5 | 1.8 | 6.3 | 9.7 |
| Change In Accounts Payable | 107.9 | 12.8 | (1.6) | 0.7 | 26.4 | 7.3 | 10.6 | (4.7) | 0.5 | 12.2 | 11.0 | 5.5 | (7.4) | 6.4 | 3.9 | 1.4 |
| Change In Other Working Capital | 0.0 | 1.0 | 0.0 | 0.7 | (0.0) | (0.2) | 0.4 | (0.1) | 0.1 | 0.0 | (0.1) | (0.1) | 0.1 | (0.6) | 0.5 | 0.5 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 61.4 | 77.1 | 149.1 | 83.9 | 174.7 | 117.2 | 77.7 | 108.2 | 103.9 | 125.6 | 65.9 | 68.7 | 49.1 | 69.2 | 54.3 | (12.0) |
| 4.3 |
| Acquisitions | - | - | - | - | - | - | - | - | 2.9 | - | 30.3 | - | 0.0 | 0.0 | 0.7 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 0.1 | 0.5 | 8.3 | 5.7 |
| Cash From Investing Activities | (27.4) | (44.1) | (49.1) | (32.9) | (28.2) | (21.5) | 34.7 | (79.6) | (14.5) | (8.2) | (58.5) | (11.6) | (12.7) | (4.7) | (13.9) | (9.9) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 24.3 | 0.0 | 0.0 | 133.2 | 45.7 | 25.0 | 26.2 | 33.5 | - | - | - | - | 10.0 | 0.0 | 0.0 | - |
| Dividends Paid | 67.2 | 67.3 | 16.7 | 49.9 | 54.0 | 48.9 | 44.0 | 43.3 | 32.1 | 22.9 | 20.8 | 20.2 | 19.9 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (91.5) | (67.3) | (16.7) | (183.1) | (99.7) | (73.9) | (70.3) | (101.8) | (31.7) | 2.2 | (20.3) | (19.7) | (29.5) | 0.2 | 2.3 | - |
| (7.7) |
| 14.8 |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | (12.7) | 33.6 | 6.8 | 64.7 | 42.6 | (21.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |