| (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 | (23.1) | 40.0 | 19.7 | 24.8 | 24.6 | 27.3 | (4.5) | 21.8 | 22.1 | 19.1 | 13.0 | 54.3 | 16.2 | (28.3) | 81.2 | 8.0 | ||||||||||||||||||||||||
| (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 | 61.4 | 109.1 | 66.7 | 102.5 | 50.7 | 49.8 | (35.7) | (10.4) | 36.6 | 27.2 | 26.2 | 80.1 | 61.1 | 51.5 | 11.0 | 3.1 | (7.5) | (21.2) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 5.3 | 3.8 | 1.8 | 0.9 | 0.3 | 0.7 | 1.0 | 1.0 | 1.3 | 1.4 | 1.3 | 1.0 | 0.8 | 0.4 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 0.2 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | 0.0 | 0.1 | 0.3 | 1.1 | 2.6 | 4.9 | 6.2 | 0.2 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 0.0 | 200.0 | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 5.8 | (1.7) | 1.2 | (3.3) | (1.0) | 0.9 | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 147.7 | 113.3 | 85.5 | 54.9 | 75.0 | 46.7 | 57.4 | 37.4 | 48.2 | 53.8 | 152.5 | 77.7 | 63.9 | 11.0 | 13.6 | ||
| (10.3) |
| 11.2 |
| 5.8 |
| 17.6 |
| 15.1 |
| (13.5) |
| (0.3) |
| (13.3) |
| (8.6) |
| (25.9) |
| 4.2 |
| 2.5 |
| 8.8 |
| (11.6) |
| 22.0 |
| 16.7 |
| 9.4 |
| 0.2 |
| 8.0 |
| 12.1 |
| 6.9 |
| 2.5 |
| 8.0 |
| 3.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.1 | 2.0 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 8.4 | 5.0 | 4.9 | 5.5 | 6.2 | 4.7 | 5.2 | 5.6 | 5.2 | 3.8 | 3.9 | 4.0 | 4.5 | 2.6 | 2.5 | 2.4 | 2.9 | |||||||||||||||||||||||
| Deffered Income Tax | 3.4 | - | - | - | 5.8 | - | - | - | 5.6 | - | - | - | 4.8 | - | - | - | 5.3 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.3 | 2.7 | 0.0 | 4.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | (0.5) | - | - | - | 0.3 | - | - | (0.2) | 0.1 | (1.9) | (0.6) | 1.8 | 0.4 | (0.1) | (0.5) | (0.3) | 0.8 | |||||||||||||||||||||||
| Change In Accounts Receivable | 1.4 | - | - | - | 0.4 | - | - | - | 4.2 | - | - | - | 4.8 | - | - | - | 3.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | 4.3 | (0.7) | - | - | 4.9 | 1.0 | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (0.2) | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 25.3 | - | - | - | 15.4 | - | - | - | - | - | - | - | 0.5 | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Operating Activities | 18.0 | - | - | - | 6.4 | - | - | - | (1.0) | - | - | - | (5.4) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - |
| Acquisitions | 270.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 45.7 | - | - | - | 0.4 | - | - | - | 5.2 | - | - | - | 18.3 | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 38.6 | - | - | - | (0.2) | - | - | - | 2.0 | - | - | - | (2.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 25.0 | - | - | - | 12.7 | - | - | - | 7.8 | - | - | - | 3.4 | - | - | - | 3.4 | |||||||||||||||||||||||
| Dividends Paid | 4.7 | - | - | - | 4.6 | - | - | - | 5.0 | - | - | - | 4.8 | - | - | - | 4.8 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 258.8 | - | - | - | (19.2) | - | - | - | (12.8) | - | - | - | (6.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.6) | - | - | - | 2.2 | - | - | - | (0.6) | - | - | - | 0.5 | - | - | - | (0.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 313.8 | - | - | - | (10.8) | - | - | - | (12.4) | - | - | - | (13.0) | - | - | - | (30.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 17.9 | - | - | - | 6.3 | - | - | - | (1.1) | - | - | - | (5.4) | - | - | - | (2.7) | - | - | - | 2.2 | - | - | - | (2.7) | - | - | - | 7.8 | - | - | - | (4.9) | - | - | - | 2.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| Amortization Of Intangibles | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 23.8 | 21.6 | 20.7 | 16.2 | 10.4 | 10.0 | 11.7 | 11.6 | 13.3 | 14.7 | 14.9 | 10.9 | 8.1 | 6.5 | 7.4 | 7.1 | 8.8 | 10.2 |
| Deffered Income Tax | - | 1.0 | (0.4) | (0.5) | (1.3) | 0.3 | (2.2) | (0.3) | (6.1) | 8.8 | 12.9 | 53.0 | 12.4 | - | 0.0 | - | - | - |
| Asset Impairments | - | - | - | 7.9 | 0.0 | 16.2 | 22.8 | 30.7 | 17.4 | - | 1.7 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | 0.1 | (1.1) | (0.2) | (0.1) | (0.5) | 0.1 | 0.0 | (0.4) | 0.0 | (0.0) | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.3 | 9.0 | 6.2 | 0.7 | 3.5 | 0.2 | 0.0 | (3.8) | 3.5 | (9.8) | 9.3 | 0.4 | 5.0 | 3.7 | 0.8 | 1.9 | 1.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | 5.0 | 5.9 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.5 | 0.2 | (0.3) | 0.3 | 0.4 | (0.1) | (0.2) | (1.0) | 0.4 | 0.3 | 0.8 | (0.4) | 0.6 | (0.3) | 1.0 | (0.3) | 0.0 |
| Other Operating Activities | - | 73.5 | 53.5 | 49.4 | 2.0 | 0.3 | 1.0 | 0.3 | (0.8) | (0.9) | 0.3 | 0.1 | - | - | - | - | - | - |
| Cash From Operating Activities | - | 147.9 | 113.5 | 85.6 | 55.1 | 75.3 | 47.1 | 57.5 | 37.5 | 48.5 | 54.9 | 155.1 | 82.6 | 70.1 | 11.2 | 13.7 | 2.1 | (15.0) |
| 0.1 |
| 0.1 |
| 0.3 |
| Acquisitions | - | 270.3 | - | - | - | - | - | - | 239.3 | - | 11.8 | - | (1.3) | - | - | - | - | - |
| Divestitures | - | 12.6 | 48.1 | 123.6 | 52.1 | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 20.1 | 0.7 | 11.2 | 21.9 | - | - | - | - | 8.3 | 20.0 | 14.5 | 3.2 | 3.6 | 10.0 | 8.1 | 6.9 | 7.3 |
| Sales Of Investments | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (313.0) | (23.9) | 82.0 | (37.7) | (99.6) | 10.6 | (17.7) | (181.8) | (37.0) | (89.3) | (12.3) | (5.8) | (7.0) | (2.4) | (0.7) | 0.6 | 8.2 |
| - |
| - |
| Debt Repaid | - | - | - | - | 0.0 | 0.0 | 179.0 | 21.0 | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.3 | - | - | 5.0 |
| Common Stock Repurchased | - | 102.7 | 62.9 | 3.6 | 3.4 | 34.5 | 31.2 | 2.3 | 2.9 | 7.9 | 39.4 | 24.1 | 6.5 | 1.6 | 2.3 | 2.2 | - | - |
| Dividends Paid | - | 17.3 | 19.0 | 20.1 | 19.4 | 19.5 | 20.1 | 20.4 | 19.2 | 43.8 | 43.7 | 78.5 | 10.8 | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 289.8 | (36.0) | (171.6) | (22.8) | 92.6 | (60.2) | (43.6) | 169.2 | (51.1) | (82.8) | (98.1) | (15.8) | (0.0) | 6.7 | (1.6) | 0.0 | 5.0 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 130.5 | 51.9 | (2.8) | (8.6) | 67.3 | (1.5) | (2.8) | 23.6 | (38.5) | (117.3) | 44.8 | 61.0 | 63.1 | 15.6 | 11.4 | 2.8 | (1.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2.0 |
| (15.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | 36.4 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.4 |
| 2.1 |
| 3.1 |
| 2.7 |
| 2.8 |
| 2.9 |
| 3.2 |
| 3.0 |
| 2.4 |
| 3.1 |
| 3.1 |
| 3.2 |
| 3.2 |
| 3.5 |
| 3.3 |
| 4.2 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.5 |
| 3.8 |
| 3.8 |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 15.9 |
| 0.0 |
| 0.3 |
| - |
| 3.1 |
| - |
| 19.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (1.1) |
| 0.1 |
| 0.2 |
| 0.4 |
| (0.0) |
| 0.1 |
| 0.3 |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.2) |
| 0.4 |
| (0.4) |
| 0.1 |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.7) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 60.5 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| 15.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| (14.6) |
| - |
| - |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 51.5 |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |