| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (16.0) | (102.8) | 24.5 | 14.7 | (7.2) | 50.3 | 22.9 | 19.4 | (2.1) | (254.5) | (454.1) | 14.0 | 15.7 | (2.6) | 16.1 | 14.0 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (79.6) | (70.8) | 90.4 | (678.9) | 69.3 | 156.2 | (161.6) | (21.3) | 23.3 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 394.1 | 381.9 | 365.3 | 382.8 | 351.2 | 258.1 | 82.4 | 62.6 | 47.9 |
| Amortization Of Intangibles | 20.0 | 20.3 | 22.3 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 382.4 | 306.1 | 337.5 | 391.4 | 203.3 | 39.8 | 21.3 | 9.9 |
| Acquisitions | - | 42.4 | 9.5 | 19.7 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | 305.0 | 140.0 |
| Debt Repaid | - | 250.0 | 423.5 | 95.0 | 20.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (3.6) | 32.6 | 30.9 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 219.4 | 235.8 | 143.2 | (17.6) | 72.4 | 155.9 | 39.1 | 58.5 |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 41.8 |
| 22.9 |
| 58.1 |
| 79.1 |
| (4.0) |
| (80.5) |
| (51.0) |
| 4.5 |
| (34.6) |
| (9.8) |
| (3.7) |
| (2.1) |
| (5.8) |
| 21.8 |
| 0.5 |
| 0.7 |
| 0.2 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 106.5 | 107.8 | 92.6 | 87.2 | 94.3 | 101.7 | 85.2 | 85.6 | 92.9 | 109.4 | 90.3 | 89.3 | 93.8 | 122.3 | 82.4 | 69.4 | 77.0 | 101.2 | 59.7 | 49.9 | 47.2 | - | - | - | 16.7 | - | - | - | 15.0 | - | - | - | - |
| Amortization Of Intangibles | 4.9 | 4.9 | 5.1 | 5.1 | 5.2 | 5.5 | 5.6 | 5.6 | 5.6 | 5.6 | 7.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||||||||||||||||
| Stock-Based Compensation | 6.5 | 5.2 | 5.3 | 6.1 | 5.3 | 4.2 | 0.9 | 5.2 | 4.5 | 5.3 | 4.5 | 6.8 | 5.9 | 5.6 | 5.6 | 5.7 | 5.5 | ||||||||||||||||
| Deffered Income Tax | (5.6) | - | - | - | (0.8) | - | - | - | 4.4 | - | - | - | (2.3) | - | - | - | 4.3 | ||||||||||||||||
| Asset Impairments | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | (4.5) | 0.0 | 6.5 | 0.7 | 318.9 | 511.9 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | 21.1 | - | - | - | 15.4 | - | - | - | 40.6 | - | - | - | (5.9) | - | - | - | 9.5 | ||||||||||||||||
| Change In Inventory | 7.8 | - | - | - | (9.2) | - | - | - | (5.1) | - | - | - | 8.1 | - | - | - | (21.3) | ||||||||||||||||
| Change In Accounts Payable | 11.6 | - | - | - | 4.5 | - | - | - | (65.1) | - | - | - | 54.6 | - | - | - | (60.6) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | (0.8) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | 93.7 | - | - | - | 95.5 | - | - | - | 49.0 | - | - | - | 140.2 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 121.2 | - | - | - | 95.6 | - | - | - | 87.9 | - | - | - | 89.1 | - | - | - | 77.2 | - | - | - | 35.6 | - | - | - | 7.5 | - | - | - | 5.3 | - | - | - | - |
| Acquisitions | 84.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 2.9 | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (204.5) | - | - | - | (95.6) | - | - | - | (87.9) | - | - | - | (89.6) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 70.0 | - | - | - | 317.0 | - | - | - | - |
| Debt Repaid | 14.1 | - | - | - | 25.0 | - | - | - | 25.0 | - | - | - | 30.0 | - | - | - | 5.0 | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 9.2 | - | - | - | 0.0 | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 52.6 | - | - | - | (56.0) | - | - | - | 41.3 | - | - | - | 4.4 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (58.2) | - | - | - | (56.1) | - | - | - | 2.4 | - | - | - | 55.1 | - | - | - | (30.2) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (27.5) | - | - | - | (0.1) | - | - | - | (38.9) | - | - | - | 51.1 | - | - | - | (10.7) | - | - | - | (17.2) | - | - | - | 16.8 | - | - | - | 10.9 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | 71.1 | - | - | - | (15.7) | ||||||||||||||||
| 32.6 |
| 40.0 |
| 46.5 |
| 6.0 |
| 0.0 |
| - |
| Stock-Based Compensation | 23.1 | 21.9 | 14.9 | 22.5 | 22.4 | 25.3 | 18.7 | 11.1 | 0.9 |
| Deffered Income Tax | - | 47.2 | 32.0 | (62.6) | 18.0 | 22.4 | (21.1) | 0.5 | (2.9) |
| Asset Impairments | 1.2 | 1.2 | 2.7 | 830.8 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | 0.6 | - | - |
| Change In Accounts Receivable | - | (31.0) | 26.2 | 28.9 | 0.2 | 29.7 | 29.5 | 20.2 | 22.0 |
| Change In Inventory | - | 11.5 | 28.1 | (15.5) | 6.3 | 14.9 | 19.4 | 1.3 | (2.3) |
| Change In Accounts Payable | - | 139.3 | 33.8 | 41.0 | (57.1) | (83.4) | 136.6 | 14.2 | (0.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (2.7) | (2.1) | (0.4) | 0.3 | 3.6 | 5.6 | (0.8) | - |
| Cash From Operating Activities | - | 601.8 | 541.8 | 480.7 | 373.9 | 275.7 | 195.6 | 60.4 | 68.4 |
| 19.0 |
| 1,620.3 |
| 769.3 |
| 63.5 |
| 86.3 |
| Divestitures | - | 120.4 | 0.0 | 0.0 | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 0.0 | 0.1 | 0.7 | 1.1 | 8.7 | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (303.2) | (310.3) | (357.3) | (411.2) | (1,824.8) | (815.7) | (84.9) | (96.3) |
| 827.3 |
| 547.5 |
| 237.6 |
| 24.8 |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 278.9 | 142.6 | 125.0 | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 29.3 | 14.0 | 0.0 | 0.0 | 20.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (302.2) | (198.9) | (92.5) | (66.1) | 1,598.7 | 643.2 | 76.1 | 48.8 |
| (103.4) |
| 49.7 |
| 23.1 |
| 51.7 |
| 20.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 106.5 |
| 173.6 |
| 12.2 |
| 10.1 |
| 13.9 |
| 10.3 |
| 3.3 |
| 2.7 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 5.4 |
| 7.4 |
| 8.6 |
| 7.6 |
| 5.5 |
| 3.3 |
| 2.2 |
| 5.2 |
| 0.4 |
| 0.2 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (43.4) |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.5 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| 1,178.2 |
| - |
| - |
| - |
| 105.8 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (80.1) |
| - |
| - |
| - |
| (1,213.8) |
| - |
| - |
| - |
| (111.3) |
| - |
| - |
| - |
| (26.2) |
| - |
| - |
| - |
| (250.0) |
| - |
| - |
| 303.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 151.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| 1,227.6 |
| - |
| - |
| - |
| 58.2 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 251.3 |
| - |
| - |
| 32.2 |
| - |
| - |
| - |
| (28.7) |
| - |
| - |
| - |
| (10.3) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.9 |
| - |
| - |
| - |
| 176.0 |
| - |
| - |
| - |
| - |