| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (6.6) | 1.9 | 13.5 | 20.1 | (12.7) | (2.3) | 9.7 | 14.1 | (0.6) | 1.1 | 21.4 | 14.4 | (2.6) | 12.8 | 24.9 | 31.8 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 28.8 | 22.7 | 20.8 | 34.4 | 71.7 | 59.2 | 13.7 | (43.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 131.9 | 134.5 | 132.4 | 127.6 | 101.8 | 97.2 | 74.4 | 62.4 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 127.3 | 113.9 | 111.2 | 98.6 | 226.2 | 44.6 | 58.3 |
| Acquisitions | - | - | - | 494.9 | 419.7 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 38.8 | 47.6 | 99.6 | 70.9 | 484.1 | 570.2 | 50.9 |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | (0.1) | (1.5) | 2.9 | 1.3 |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 65.3 | 107.9 | 24.9 | 110.7 | (67.0) | 129.2 | (15.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 2.2 |
| 12.9 |
| 35.5 |
| 25.5 |
| (14.7) |
| (7.4) |
| 9.7 |
| 21.9 |
| (10.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 32.4 | 33.0 | 32.9 | 33.6 | 34.9 | 34.0 | 33.1 | 33.6 | 31.7 | 32.6 | 33.7 | 32.8 | 28.4 | 26.7 | 26.1 | 24.4 | 24.6 | 25.6 | 22.0 | 25.3 | 24.2 | 24.3 | 16.2 | 16.8 | 17.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 4.0 | - | - | - | 3.3 | - | - | - | 3.3 | - | - | - | 4.1 | - | - | - | 2.8 | ||||||||
| Deffered Income Tax | (5.5) | - | - | - | (15.4) | - | - | - | (10.1) | - | - | - | (10.2) | - | - | - | (2.6) | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 73.3 | - | - | - | 14.4 | - | - | - | 24.3 | - | - | - | 11.2 | - | - | - | 12.9 | ||||||||
| Change In Inventory | 15.6 | - | - | - | (10.6) | - | - | - | (0.2) | - | - | - | 2.8 | - | - | - | 21.3 | ||||||||
| Change In Accounts Payable | 44.4 | - | - | - | 6.7 | - | - | - | 21.3 | - | - | - | 5.9 | - | - | - | 20.2 | ||||||||
| Change In Other Working Capital | (2.2) | - | - | - | (5.3) | - | - | - | (5.1) | - | - | - | (3.5) | - | - | - | |||||||||
| Other Operating Activities | 0.0 | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.3 | - | - | - | 0.1 | ||||||||
| Cash From Operating Activities | 18.7 | - | - | - | 43.4 | - | - | - | 12.8 | - | - | - | 15.9 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 30.3 | - | - | - | 27.4 | - | - | - | 29.2 | - | - | - | 23.4 | - | - | - | 20.7 | - | - | - | 17.5 | - | - | - | 12.0 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 338.3 | - | - | - | 6.7 | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (29.4) | - | - | - | (26.9) | - | - | - | (28.2) | - | - | - | (153.3) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | 0.7 | - | - | - | 0.0 | - | - | - | 41.6 | - | - | - | 55.0 | - | - | - | 0.0 | - | - | - | 1.1 | - | - | - | 156.7 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 4.3 | - | - | - | 7.4 | - | - | - | 31.9 | - | - | - | 2.3 | - | - | - | 13.1 | ||||||||
| Dividends Paid | 3.4 | - | - | - | 3.5 | - | - | - | 3.6 | - | - | - | 3.6 | - | - | - | 2.5 | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (23.9) | - | - | - | (19.4) | - | - | - | (20.3) | - | - | - | 92.3 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (1.5) | - | - | - | (97.3) |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (11.6) | - | - | - | 16.0 | - | - | - | (16.5) | - | - | - | (7.5) | - | - | - | 9.4 | - | - | - | (6.2) | - | - | - | 11.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 15.2 | 12.3 | 15.0 | 12.2 | 5.8 | 1.9 | 0.5 |
| Deffered Income Tax | - | 5.1 | (12.8) | (4.7) | 22.3 | 4.8 | (4.7) | 4.3 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (7.7) | (38.1) | 17.9 | 50.2 | 16.0 | 24.0 | 1.7 |
| Change In Inventory | - | (40.6) | (22.7) | 2.0 | 6.9 | 21.8 | (6.6) | 7.3 |
| Change In Accounts Payable | - | (34.0) | (24.2) | (6.2) | 31.6 | 16.8 | 26.9 | 8.8 |
| Change In Other Working Capital | - | 14.9 | (13.9) | 29.4 | (1.5) | 5.4 | 7.9 | (7.2) |
| Other Operating Activities | - | (1.0) | 0.1 | 2.6 | 0.8 | 0.7 | 0.1 | 0.0 |
| Cash From Operating Activities | - | 192.6 | 221.9 | 136.1 | 209.3 | 159.2 | 173.8 | 43.3 |
| 203.1 |
| 364.0 |
| 33.6 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (119.8) | (114.9) | (296.8) | (175.5) | (171.8) | (407.6) | (73.0) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 28.0 | 32.0 | 33.7 | 40.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | 13.6 | 14.0 | 14.3 | 10.9 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (41.5) | (56.0) | 85.4 | 10.6 | (26.4) | 491.0 | 31.7 |
| (39.0) |
| 257.3 |
| 2.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.1 |
| (1.4) |
| 0.5 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| (11.0) |
| (18.2) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 30.1 |
| - |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| 23.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.9) |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| (83.1) |
| - |
| - |
| - |
| 85.9 |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |