| (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 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | 37.8 | 52.1 | 73.0 | 59.7 | 23.6 | (7.7) | 16.6 | 45.6 | 39.2 | 27.1 | 35.5 | 40.9 | 55.7 | 154.6 | 32.0 | 39.0 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 222.6 | 208.4 | 93.7 | 159.2 | 245.8 | 69.6 | 106.6 | 113.3 | 75.7 | 89.7 | 123.0 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 224.8 | 223.0 | 195.0 | 159.5 | 154.1 | 144.3 | 114.5 | 85.8 | 67.6 | 65.7 | 65.6 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | 176.1 | 165.6 | 189.7 | 203.5 | 138.0 | 85.1 | 82.1 | 85.4 | 44.8 | 82.4 | 84.8 |
| Acquisitions | - | (17.6) | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | 0.0 | 1,635.0 | 160.0 | 80.0 | 500.0 | 251.4 | 0.0 | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 27.3 | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 175.5 | 312.3 | 57.5 | 36.3 | 81.4 | 177.8 | 273.4 | 73.7 | 79.6 | 143.0 |
| Free Cash Flow To Equity | - | - | - | ||||||||
| 20.2 |
| 9.2 |
| 23.7 |
| 20.8 |
| 15.9 |
| 10.5 |
| 31.2 |
| 33.3 |
| 31.6 |
| 21.1 |
| 32.7 |
| 31.8 |
| 27.7 |
| 27.7 |
| 3.2 |
| 22.6 |
| 22.2 |
| 20.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 53.5 | 59.0 | 56.2 | 56.1 | 51.7 | 60.4 | 45.2 | 46.6 | 42.8 | - | - | - | 38.8 | - | - | - | 37.8 | - | - | - | 31.4 | - | - | - | 26.8 | - | - | - | 19.8 | - | - | - | 17.1 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Stock-Based Compensation | 6.3 | 6.9 | 6.4 | 6.7 | 6.4 | 5.3 | 4.9 | 7.4 | 6.7 | 5.6 | 5.7 | 7.1 | 5.5 | 3.6 | 5.4 | 5.7 | 4.4 | |||||||||||||||||
| Deffered Income Tax | 9.5 | - | - | - | 0.9 | - | - | - | 7.1 | - | - | - | 7.4 | - | - | - | 5.1 | - | ||||||||||||||||
| Asset Impairments | - | - | - | 0.0 | - | - | 0.0 | 5.8 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | 0.0 | - | - | - | 70.7 | - | - | - | 10.2 | - | - | - | 66.4 | - | - | - | 69.3 | |||||||||||||||||
| Change In Inventory | 14.6 | - | - | - | 4.1 | - | - | - | (4.5) | - | - | - | 10.9 | - | - | - | 18.2 | - | ||||||||||||||||
| Change In Accounts Payable | 15.3 | - | - | - | 43.8 | - | - | - | 3.7 | - | - | - | 10.5 | - | - | - | 44.0 | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Activities | (3.0) | - | - | - | (2.3) | - | - | - | 4.4 | - | - | - | (3.5) | - | - | - | (0.5) | |||||||||||||||||
| Cash From Operating Activities | 71.9 | - | - | - | (0.7) | - | - | - | 80.5 | - | - | - | 27.3 | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | 43.5 | 65.2 | 39.6 | 27.8 | 33.0 | 53.3 | 34.4 | 47.6 | 54.4 | - | - | - | 44.4 | - | - | - | 25.9 | - | - | - | 19.9 | - | - | - | 21.1 | - | - | - | 18.0 | - | - | - | 7.6 | - |
| Acquisitions | 60.0 | - | - | - | (17.6) | - | - | - | 0.0 | - | - | - | 15.6 | - | - | - | 0.0 | - | ||||||||||||||||
| Divestitures | - | - | - | - | 0.0 | - | - | - | 6.7 | - | - | - | 2.0 | - | - | - | 0.0 | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | (98.3) | - | - | - | (11.4) | - | - | - | (43.5) | - | - | - | (34.1) | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | 17.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | 2.4 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | 2.4 | 2.5 | 2.4 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 | 2.4 | 2.6 | 2.4 | 2.4 | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | (35.0) | - | - | - | (7.3) | - | - | - | 34.7 | - | - | - | (4.4) | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (61.4) | - | - | - | (19.4) | - | - | - | 71.7 | - | - | - | (11.2) | - | - | - | 15.7 | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | 28.4 | - | - | - | (33.7) | - | - | - | 26.1 | - | - | - | (17.1) | - | - | - | (1.4) | - | - | - | (19.5) | - | - | - | 20.4 | - | - | - | 107.0 | - | - | - | 82.0 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 26.9 |
| 26.3 |
| 20.9 |
| 19.7 |
| 18.1 |
| 12.6 |
| 3.4 |
| 4.7 |
| 5.0 |
| 5.3 |
| Stock-Based Compensation | 26.3 | 26.4 | 24.3 | 23.9 | 19.1 | 18.0 | 20.0 | 14.6 | 9.9 | 9.0 | 10.5 |
| Deffered Income Tax | - | 26.0 | 25.2 | 31.8 | 44.8 | 11.9 | 9.6 | 17.3 | 22.4 | 10.3 | 23.1 |
| Asset Impairments | - | 1.6 | 5.8 | 0.0 | 0.0 | 2.9 | 7.1 | 0.0 | 23.2 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 69.5 | (70.0) | 47.8 | 65.9 | 25.9 | 13.5 | (99.0) | 80.9 | 26.4 | (0.3) |
| Change In Inventory | - | 72.6 | (59.2) | 83.5 | 26.7 | 24.6 | (32.6) | 22.7 | 29.9 | (24.3) | (56.4) |
| Change In Accounts Payable | - | 21.9 | (48.3) | 77.2 | 27.0 | 34.7 | 43.5 | 3.5 | 20.6 | 7.1 | (20.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (13.3) | (0.4) | (6.5) | 3.7 | 2.2 | (0.8) | 4.1 | 3.1 | (0.1) | 0.0 |
| Cash From Operating Activities | - | 341.1 | 502.0 | 261.0 | 174.3 | 166.5 | 259.9 | 358.8 | 118.5 | 162.0 | 227.8 |
| 1,424.1 |
| 120.9 |
| 75.1 |
| 523.4 |
| 455.7 |
| 32.9 |
| 333.2 |
| 47.5 |
| 0.0 |
| Divestitures | - | 0.0 | 86.6 | 2.0 | 271.6 | 19.0 | 0.0 | 0.0 | 3.3 | 0.0 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (121.4) | (1,508.9) | (285.8) | 90.7 | (570.3) | (528.2) | (109.4) | (364.5) | (126.4) | (79.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 13.8 | 15.0 | 9.4 | 8.0 | 11.0 | 3.0 | 0.0 | 0.0 |
| Dividends Paid | 9.9 | 10.0 | 9.7 | 9.8 | 9.8 | 9.8 | 9.8 | 9.9 | 2.4 | - | - |
| Other Financing Activities | - | - | - | - | 0.0 | 0.0 | (1.2) | (1.9) | (3.1) | (0.3) | (2.0) |
| Cash From Financing Activities | - | (192.4) | 1,089.4 | (30.8) | (177.5) | 380.9 | 123.7 | (108.4) | 338.6 | (42.8) | (144.2) |
| 82.5 |
| (55.6) |
| 87.5 |
| (22.9) |
| (144.6) |
| 141.0 |
| 92.6 |
| (7.2) |
| 3.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 4.0 |
| 4.1 |
| 4.7 |
| 6.0 |
| 5.2 |
| 5.1 |
| 3.7 |
| 3.5 |
| 4.0 |
| 3.7 |
| 3.4 |
| 2.4 |
| 2.7 |
| 2.6 |
| 2.2 |
| 2.3 |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 23.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.9 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| (85.2) |
| - |
| - |
| - |
| (35.5) |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 17.5 |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 24.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 41.5 |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| 89.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 309.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (325.4) |
| - |
| - |
| - |
| (17.3) |
| - |
| - |
| - |
| (31.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 244.2 |
| - |
| - |
| - |
| (89.1) |
| - |
| - |
| - |
| (57.8) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| - |
| (39.7) |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |