| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q3 FY 22 | Q2 FY 22 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 67.1 | 113.0 | 141.4 | 80.4 | 132.0 | 133.2 | 113.9 | 96.2 | 56.9 | 16.6 | 38.3 | (2.2) | (16.8) | (16.5) | 47.2 | 108.5 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 401.9 | 566.2 | 328.1 | 2.8 | 263.0 | 39.4 | 74.5 | 7.1 | 4.0 | 35.6 | 51.8 | 237.0 | 143.9 | 155.7 | 0.3 | 272.3 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 156.9 | 153.8 | 141.1 | 132.2 | 144.0 | 173.6 | 178.0 | 194.5 | 195.4 | 213.7 | 226.4 | 224.2 | 233.0 | 229.2 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 182.9 | 157.8 | 164.6 | 97.0 | 202.8 | 152.4 | 107.0 | 140.8 | 143.2 | 174.6 | 339.9 | 318.6 | 160.9 | 175.5 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 48.1 | 100.0 |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | (7.1) | (2.9) | (8.5) | (23.7) | (3.6) | (21.0) | 24.3 | (5.4) | (12.6) | (35.4) | 3.1 | (2.1) | 2.9 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 527.5 | 495.6 | (166.9) | 180.8 | 97.9 | 200.5 | 180.7 | 44.3 | 166.8 | 137.9 | 344.3 | 46.6 | 230.9 | 220.0 | 123.4 |
| 42.3 |
| (244.1) |
| 6.5 |
| (31.1) |
| (19.2) |
| 23.9 |
| (3.9) |
| (42.5) |
| 10.1 |
| (15.5) |
| (61.7) |
| 48.8 |
| 7.9 |
| (13.1) |
| (39.6) |
| 41.9 |
| (63.2) |
| 18.2 |
| 12.9 |
| (23.7) |
| (15.6) |
| 11.4 |
| (7.2) |
| 84.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 42.3 | 38.6 | 37.4 | 38.6 | 39.6 | 39.4 | 37.7 | - | - | 36.0 | - | - | - | 33.9 | - | - | - | 44.0 | - | - | 41.0 | - | - | 47.6 | - | - | 48.8 | - | - | - | 50.9 | - | 53.3 | - | - | 58.9 | - | - | 59.5 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 12.1 | 9.1 | 9.8 | 10.6 | 9.5 | 9.2 | 11.4 | 9.7 | 11.6 | 8.1 | 5.6 | 7.3 | 7.8 | 8.4 | 7.3 | 6.5 | 4.7 | |||||||||||||||||||||||
| Deffered Income Tax | 5.1 | - | - | 9.5 | - | - | 3.1 | - | - | 9.7 | - | - | - | (5.9) | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 2.2 | 2.3 | 2.8 | 0.7 | 5.5 | 0.7 | 0.9 | 0.0 | 0.0 | 4.4 | 4.7 | 3.7 | 2.2 | 3.4 | 6.7 | 0.8 | - | 42.9 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (68.3) | - | - | (35.5) | - | - | (19.9) | - | - | (57.7) | - | - | - | 38.5 | - | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | (159.3) | - | - | (168.9) | - | - | (65.7) | - | - | (100.8) | - | - | - | (138.8) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 8.7 | - | - | 27.9 | - | - | 40.1 | - | - | 11.0 | - | - | - | 33.5 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 44.3 | - | - | (4.0) | - | - | 95.0 | - | - | (0.6) | - | - | - | (217.8) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 61.3 | - | - | 50.8 | - | - | 38.9 | - | - | 46.4 | - | - | - | 26.3 | - | - | - | 47.0 | - | - | 43.9 | - | - | 23.7 | - | - | 32.1 | - | - | - | 26.0 | - | 29.9 | - | - | 37.8 | - | - | 42.4 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 9.8 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 9.8 | - | - | 20.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (61.3) | - | - | (30.8) | - | - | (38.9) | - | - | (46.4) | - | - | - | (18.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 105.0 | - | - | 200.0 | - | - | 15.0 | - | - | 0.0 | - | - | - | 100.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.6 | ||||||||||||||||||||||
| Other Financing Activities | (4.2) | - | - | (0.5) | - | - | (3.4) | - | - | (3.6) | - | - | - | (16.9) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (147.6) | - | - | (234.5) | - | - | (93.0) | - | - | (22.0) | - | - | - | (116.9) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.8) | - | - | 7.4 | - | - | (0.9) | - | - | (2.0) | - | - | - | (2.6) | - | - | - | (3.9) | - | - | (2.6) | - | - | (5.9) | - | - | 4.5 | - | - | - | 13.8 | - | 0.8 | - | - | 6.7 | - | - | (7.2) | - |
| Net Change In Cash | (165.5) | - | - | (261.9) | - | - | (37.7) | - | - | (70.9) | - | - | - | (355.9) | - | - | - | 30.0 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (17.1) | - | - | (54.8) | - | - | 56.1 | - | - | (47.0) | - | - | - | (244.1) | - | - | - | (187.8) | - | - | (115.2) | - | - | (39.9) | - | - | (116.2) | - | - | - | (101.7) | - | (123.7) | - | - | (78.0) | - | - | (186.0) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 238.8 |
| 225.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 41.6 | 38.7 | 40.1 | 29.0 | 29.3 | 14.0 | 21.8 | 22.1 | 22.1 | 28.4 | 23.0 | 52.9 | 51.1 | 40.6 | 36.1 | 42.0 |
| Deffered Income Tax | - | (12.3) | (4.7) | 11.5 | (31.9) | 9.2 | 5.9 | 37.5 | (7.9) | 7.5 | (4.5) | (15.1) | (50.2) | (44.3) | (1.7) | 14.0 |
| Asset Impairments | 7.9 | 11.6 | 8.3 | 14.0 | 12.1 | 22.4 | 11.6 | 14.4 | 7.9 | 18.2 | 45.0 | 7.4 | 68.0 | 50.6 | 84.8 | 30.6 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | (9.4) | 0.6 | 8.2 | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 106.9 | (35.0) | (18.5) | 123.2 | (2.3) | 23.8 | 18.3 | (24.5) | (21.3) | (62.9) | (253.7) | 216.1 | 79.9 | (62.7) | 40.5 |
| Change In Accounts Payable | - | 129.3 | 82.9 | (115.2) | 77.9 | 10.8 | 63.2 | 13.6 | (32.6) | 51.1 | (37.4) | (34.7) | 130.2 | 27.1 | 37.1 | (23.9) |
| Change In Other Working Capital | - | 71.4 | (22.8) | 88.3 | (0.4) | 20.1 | (33.3) | (25.2) | 32.4 | (9.2) | (8.5) | 56.8 | 45.6 | 60.3 | 69.8 | 4.1 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 710.4 | 653.4 | (2.3) | 277.8 | 300.7 | 352.9 | 287.7 | 185.2 | 310.0 | 312.5 | 684.2 | 365.2 | 391.8 | 395.5 | 491.0 |
| 367.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 139.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 24.8 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 102.0 | 2.7 | 84.5 | 77.5 | 308.7 |
| Other Investing Activities | - | - | - | - | - | - | - | 0.0 | 0.0 | (9.5) | 0.5 | 9.3 | 24.7 | 0.0 | 0.0 | - |
| Cash From Investing Activities | - | (297.7) | (157.2) | (140.7) | (97.0) | (202.8) | (152.4) | (106.8) | (136.7) | (122.6) | (175.1) | (247.2) | (340.7) | (93.0) | (111.6) | (113.2) |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 20.0 | 0.0 | - | - | - | - | - | - | 12.1 | 100.0 | 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 229.8 | 0.0 | 125.8 | 377.3 | 63.5 | 68.7 | 0.0 | 0.0 | 50.0 | 285.0 | 321.7 | 196.6 | 76.2 | 0.0 | 50.0 |
| Dividends Paid | - | - | - | 0.0 | 0.0 | 51.5 | 53.7 | 54.4 | 54.1 | 55.1 | 57.4 | 57.6 | 61.0 | 61.7 | 61.5 | 60.8 |
| Other Financing Activities | - | (11.5) | (3.7) | (7.0) | (20.6) | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (534.9) | (111.2) | (155.3) | (446.9) | (147.9) | (131.7) | (74.8) | (84.5) | (106.9) | (181.5) | (380.1) | (265.3) | (145.3) | (136.1) | 30.5 |
| 3.4 |
| (4.0) |
| Net Change In Cash | - | (129.3) | 382.1 | (306.8) | (289.8) | (53.6) | 47.9 | 130.3 | (41.5) | 67.9 | (79.4) | 60.0 | (242.9) | 156.4 | 151.3 | 404.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | 218.8 | 168.1 | 223.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.8 |
| 0.0 |
| 2.6 |
| (6.0) |
| (6.2) |
| 4.8 |
| 5.4 |
| 5.5 |
| 4.9 |
| 5.4 |
| 5.7 |
| 4.4 |
| 6.6 |
| 7.6 |
| 6.9 |
| 6.0 |
| 6.1 |
| 5.3 |
| 13.3 |
| 13.6 |
| 13.2 |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 3.9 |
| 1.7 |
| 0.7 |
| 8.7 |
| 1.1 |
| 3.5 |
| 6.1 |
| 0.7 |
| 1.6 |
| 0.0 |
| 6.4 |
| 0.0 |
| 12.1 |
| 6.1 |
| 16.7 |
| 0.0 |
| 0.0 |
| 43.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| (5.0) |
| - |
| - |
| 11.4 |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (3.5) |
| - |
| (19.9) |
| - |
| - |
| (45.5) |
| - |
| - |
| 32.6 |
| - |
| (72.5) |
| - |
| - |
| (74.2) |
| - |
| - |
| (32.2) |
| - |
| - |
| (62.1) |
| - |
| - |
| - |
| (63.7) |
| - |
| (32.9) |
| - |
| - |
| (45.8) |
| - |
| - |
| (75.1) |
| - |
| - |
| (32.2) |
| - |
| - |
| 10.3 |
| - |
| - |
| 5.9 |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| 10.3 |
| - |
| 8.0 |
| - |
| - |
| (6.9) |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (140.8) |
| - |
| - |
| (71.3) |
| - |
| - |
| (16.2) |
| - |
| - |
| (84.1) |
| - |
| - |
| - |
| (75.7) |
| - |
| (93.8) |
| - |
| - |
| (40.1) |
| - |
| - |
| (143.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| (43.9) |
| - |
| - |
| (23.7) |
| - |
| - |
| (31.9) |
| - |
| - |
| - |
| (21.9) |
| - |
| (29.9) |
| - |
| - |
| (37.8) |
| - |
| - |
| (45.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| 18.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 75.0 |
| 60.0 |
| 150.0 |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| 13.6 |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 13.5 |
| - |
| 13.9 |
| - |
| - |
| 14.7 |
| - |
| - |
| 15.7 |
| - |
| (10.6) |
| - |
| - |
| (7.1) |
| - |
| - |
| (5.2) |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.4) |
| - |
| 0.0 |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 171.7 |
| - |
| - |
| (20.3) |
| - |
| - |
| (37.5) |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| (13.8) |
| - |
| (14.6) |
| - |
| - |
| (171.7) |
| - |
| - |
| 108.3 |
| - |
| - |
| - |
| (138.1) |
| - |
| - |
| (83.3) |
| - |
| - |
| (125.6) |
| - |
| - |
| - |
| (97.6) |
| - |
| (137.5) |
| - |
| - |
| (243.0) |
| - |
| - |
| (87.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |