| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 24.3 | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 | 10.1 | 9.5 | 15.7 | 5.4 | 7.7 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 105.5 | 102.3 | 45.9 | 45.7 | 40.4 | (58.7) | 34.5 | 33.9 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 41.5 | 40.2 | 40.4 | 37.9 | 29.0 | 20.1 | 16.3 |
| Amortization Of Intangibles | 20.0 | 20.0 | 19.9 | 20.3 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 63.5 | 39.1 | 31.0 | 43.8 | 59.4 | 28.9 | 20.0 |
| Acquisitions | - | - | 0.0 | 0.0 | 23.2 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 15.2 | 8.4 | 3.7 | 273.1 | 6.6 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | (10.0) | (8.2) | (0.8) | (4.7) | (6.5) | 3.2 | 1.3 |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 73.7 | 99.8 | 112.7 | 103.3 | (92.0) | 30.0 | 23.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 11.6 |
| 19.1 |
| 11.6 |
| (105.9) |
| 16.5 |
| 13.6 |
| 11.5 |
| 8.0 |
| 1.5 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 11.1 | - | - | 9.9 | 10.0 | 9.7 | 9.8 | 10.0 | 10.8 | 10.9 | 9.8 | 10.1 | 9.7 | 9.9 | 9.4 | 9.7 | 8.9 | 8.7 | 7.4 | 6.7 | 6.2 | - | - | - | - |
| Amortization Of Intangibles | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.1 | 5.0 | 5.1 | 5.1 | 5.1 | 5.1 | 5.0 | 4.7 | ||||||||
| Stock-Based Compensation | 6.6 | 6.2 | 6.4 | 8.3 | 8.7 | 9.9 | 10.6 | 11.1 | 10.2 | 10.4 | 13.8 | 15.0 | 13.5 | 14.2 | 16.2 | 18.9 | 19.6 | ||||||||
| Deffered Income Tax | (0.1) | - | - | - | 0.1 | - | - | - | (1.1) | - | - | - | (0.1) | - | - | - | (0.0) | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (7.9) | - | - | - | 6.7 | - | - | - | (11.3) | - | - | - | (8.1) | - | - | - | 10.0 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (4.2) | - | - | - | 1.4 | - | - | - | (3.9) | - | - | - | (5.4) | - | - | - | (1.1) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 46.3 | - | - | - | 36.3 | - | - | - | 51.2 | - | - | - | 43.7 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 10.2 | - | - | - | 14.5 | - | - | - | 3.6 | - | - | - | 5.2 | - | - | - | 17.8 | - | - | - | 10.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (10.2) | - | - | - | (14.5) | - | - | - | (3.6) | - | - | - | (6.2) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 242.0 | - | - | - | 3.4 | - | - | - | 1.7 | - | - | - | 0.7 | - | - | - | 2.6 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 9.7 | - | - | - | 2.6 | - | - | - | 6.4 | - | - | - | 0.0 | ||||||||
| Dividends Paid | 332.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (88.8) | - | - | - | (18.0) | - | - | - | (5.7) | - | - | - | (7.1) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (6.7) | - | - | - | 0.8 | - | - | - | (2.4) | - | - | - | 2.7 | - | - | - | (1.5) | - | - | - | (0.7) | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 36.1 | - | - | - | 21.8 | - | - | - | 47.6 | - | - | - | 38.4 | - | - | - | 19.1 | - | - | - | 29.8 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 19.9 |
| 18.8 |
| 18.8 |
| 18.8 |
| Stock-Based Compensation | 27.5 | 29.7 | 41.8 | 52.8 | 69.0 | 46.2 | 0.0 | 0.0 |
| Deffered Income Tax | - | (7.5) | (10.9) | (8.0) | (11.8) | (11.5) | (7.0) | (8.8) |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 55.1 | 22.8 | (1.9) | 15.1 | 76.2 | 32.0 | 13.0 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (12.8) | 23.5 | (9.8) | 1.8 | 4.5 | 13.5 | (2.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 137.2 | 138.9 | 143.7 | 147.1 | (32.7) | 58.9 | 43.8 |
| 0.0 |
| 0.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (63.5) | (39.1) | (32.0) | (68.0) | (59.4) | (28.9) | (20.0) |
| 2.9 |
| 1.0 |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 120.7 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 27.8 | 18.6 | 112.0 | 31.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | 0.0 | 0.0 | 50.0 | 0.0 | 135.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (44.2) | (25.2) | (119.1) | (4.0) | 54.4 | 37.0 | (12.8) |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| - |
| 4.7 |
| 4.7 |
| - |
| (106.3) |
| 19.2 |
| 133.3 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.9 |
| - |
| - |
| - |
| 39.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.8) |
| - |
| - |
| - |
| (10.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |