| (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 | (11.0) | (17.3) | (5.5) | (5.0) | (33.9) | (2.1) | 3.8 | 58.9 | 127.0 | 176.0 | 93.8 | 181.4 | 270.8 | 220.7 | 252.8 | 574.2 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (38.8) | (61.7) | 187.6 | 722.0 | 1,448.5 | 288.8 | (446.9) | (316.3) | 299.2 | 154.5 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 174.5 | 167.3 | 136.9 | 107.6 | 110.0 | - | - | - | - |
| Amortization Of Intangibles | 4.9 | 5.4 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 127.2 | 198.8 | 245.4 | 164.3 | 83.3 | 119.6 | 160.4 | 81.9 | 72.7 |
| Acquisitions | - | 0.0 | 0.0 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | 0.0 | 0.0 | 57.5 | 544.9 | 537.8 | 396.0 |
| Debt Repaid | - | 2.0 | 2.2 | 2.3 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (111.3) | 220.0 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 17.8 | 381.1 | 605.8 | 1,319.7 | 91.6 | 9.7 | (28.6) | 76.5 | 241.6 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 400.9 |
| 257.4 |
| 83.3 |
| (19.0) |
| (32.9) |
| (100.2) |
| (68.6) |
| (238.3) |
| (39.8) |
| (140.9) |
| (68.5) |
| (113.7) |
| 6.8 |
| 156.5 |
| 11.9 |
| 73.8 |
| 56.9 |
| 10.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 39.9 | - | - | - | 43.9 | 40.8 | 42.4 | 43.4 | 40.7 | 42.6 | 32.6 | 32.2 | 29.4 | - | - | - | 28.0 | - | - | - | 28.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.9 | 1.4 | 1.4 | 1.4 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 2.1 | 2.1 | 2.2 | 2.2 | 3.5 | 4.5 | 5.7 | 5.7 | |||||||||||||||||
| Stock-Based Compensation | 3.7 | - | - | - | 3.4 | 3.0 | 3.0 | 3.5 | 2.8 | 9.3 | 3.0 | 3.6 | 3.0 | - | - | - | 1.2 | |||||||||||||||||
| Deffered Income Tax | (5.3) | - | - | - | (11.4) | - | - | - | 1.6 | - | - | - | 14.4 | - | - | - | 4.7 | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Activities | 2.5 | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | 0.1 | |||||||||||||||||
| Cash From Operating Activities | 29.0 | - | - | - | 22.2 | - | - | - | 196.1 | - | - | - | 177.4 | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | 40.7 | - | - | - | 38.5 | - | - | - | 63.6 | 61.5 | 54.7 | 54.9 | 74.2 | 61.0 | 33.3 | 41.9 | 28.1 | 22.9 | 22.3 | 17.6 | 20.4 | 29.2 | 23.5 | 30.7 | 36.3 | 16.3 | 60.3 | 42.8 | 41.1 | 25.2 | 18.4 | 18.9 | 19.4 | 17.8 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 11.9 | - | - | - | 0.0 | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | 27.8 | - | - | - | 14.7 | - | - | - | 7.2 | - | - | - | 141.8 | - | - | - | 0.1 | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 1.2 | |||||||||||||||||
| Cash From Investing Activities | (53.6) | - | - | - | (47.8) | - | - | - | (68.9) | - | - | - | (27.9) | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.9 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - | 0.4 | - | - | - | 200.5 | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 654.5 | - | - | - | 16.5 | |||||||||||||||||
| Dividends Paid | - | - | - | - | 0.4 | - | - | - | 3.0 | - | - | - | 86.0 | - | - | - | 0.0 | - | ||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | (0.4) | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | 0.3 | |||||||||||||||||
| Cash From Financing Activities | (23.9) | - | - | - | (6.4) | - | - | - | (120.0) | - | - | - | (231.5) | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (48.4) | - | - | - | (32.0) | - | - | - | 7.2 | - | - | - | (82.0) | - | - | - | 112.9 | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | (11.6) | - | - | - | (16.3) | - | - | - | 132.5 | - | - | - | 103.1 | - | - | - | 308.0 | - | - | - | (39.5) | - | - | - | (36.3) | - | - | - | (26.5) | - | - | - | (49.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 6.7 |
| 8.5 |
| 19.5 |
| 13.2 |
| 9.2 |
| (3.2) |
| - |
| - |
| Stock-Based Compensation | - | 13.6 | 12.3 | 19.0 | 7.5 | 5.3 | 4.9 | 12.4 | 13.4 | 20.4 |
| Deffered Income Tax | - | (23.7) | 5.6 | 39.7 | (14.5) | (0.2) | 33.1 | (12.1) | (66.7) | (78.7) |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 66.3 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (83.4) | (145.4) | 102.5 | (82.8) | 336.2 | (91.2) | (47.4) | 84.1 | (34.8) |
| Change In Inventory | - | 21.5 | (64.2) | 27.9 | 63.2 | 21.3 | (48.7) | 40.7 | (33.2) | (0.4) |
| Change In Accounts Payable | - | (29.1) | (19.3) | 15.7 | 3.7 | 25.2 | (28.6) | (28.1) | (7.1) | 6.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (1.4) | 1.9 | 1.6 | (0.8) | (5.9) | (6.0) | (5.2) | 1.6 | 0.0 |
| Cash From Operating Activities | - | 144.9 | 579.9 | 851.2 | 1,484.0 | 174.9 | 129.2 | 131.9 | 158.4 | 314.3 |
| 11.9 |
| 24.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 106.2 | 48.7 | 207.1 | 269.4 | 18.0 | 21.1 | 92.9 | 3.3 | 0.4 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (0.1) | (0.0) | (0.0) | 4.2 | 3.4 | (0.1) | (0.5) | 0.0 | 0.0 |
| Cash From Investing Activities | - | (204.0) | (231.0) | (166.0) | (329.4) | (89.9) | (210.0) | (191.8) | 102.2 | (121.3) |
| 450.6 |
| 119.1 |
| 76.5 |
| 552.8 |
| 471.7 |
| 369.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 521.8 | 0.8 | 0.2 | 37.6 | 20.3 | 49.9 |
| Dividends Paid | - | 0.4 | 3.1 | 113.0 | 13.4 | 0.0 | 0.0 | 0.0 | 0.0 | 100.7 |
| Other Financing Activities | - | (4.7) | (1.3) | (1.0) | 3.9 | (8.7) | (3.2) | 1.0 | 0.2 | 0.4 |
| Cash From Financing Activities | - | (52.2) | (128.9) | (656.4) | (981.9) | (147.0) | (22.4) | (69.7) | 22.7 | (170.3) |
| 28.7 |
| 172.8 |
| (62.0) |
| (103.1) |
| (129.6) |
| 283.3 |
| 22.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| 869.1 |
| (27.5) |
| (9.3) |
| (36.4) |
| 142.5 |
| 268.1 |
| 3.8 |
| 3.0 |
| 2.6 |
| 3.9 |
| 4.7 |
| 2.1 |
| 1.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 5.3 |
| - |
| 2.3 |
| - |
| 4.8 |
| 5.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| (199.0) |
| 3.5 |
| 161.7 |
| 33.7 |
| 60.5 |
| 0.0 |
| 5.8 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| 336.1 |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| (30.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (29.7) |
| - |
| - |
| - |
| (58.8) |
| - |
| - |
| - |
| (45.3) |
| - |
| - |
| - |
| (31.3) |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| (219.7) |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| 55.1 |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (55.3) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (42.5) |
| - |
| - |
| - |
| (68.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |