| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | 1.7 | (15.2) | 27.7 | 32.3 | 6.4 | (10.4) | 25.6 | 23.5 | 33.7 | (16.4) | 16.4 | 16.8 | (22.0) | (18.9) | 15.3 | 10.8 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 46.5 | 56.0 | 66.4 | (7.7) | 14.0 | 46.3 | (41.6) | 44.4 | (15.1) | (52.4) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 170.3 | 142.2 | 108.4 | 105.2 | 98.9 | 84.7 | 80.5 | 80.1 | 75.3 | 79.3 |
| Amortization Of Intangibles | 25.6 | 29.3 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 254.2 | 78.4 | 71.3 | 107.3 | 61.2 | 52.7 | 89.9 | 86.4 | 75.6 |
| Acquisitions | - | 0.0 | 0.0 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | 14.5 | 0.5 | 549.5 | 391.7 | 34.5 | 80.0 | 120.0 | 115.0 | - |
| Debt Repaid | - | 29.1 | 87.3 | 554.5 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (65.9) | 73.4 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 37.6 | 127.2 | 58.6 | (0.4) | 87.2 | 192.4 | 79.8 | 94.0 | 36.3 |
| Free Cash Flow To Equity | - | 23.0 | 40.4 | 53.6 | ||||||
| 0.7 |
| (12.8) |
| 26.8 |
| 25.2 |
| 6.3 |
| (12.0) |
| (6.1) |
| (2.4) |
| (20.5) |
| (12.6) |
| - |
| 31.7 |
| (3.6) |
| (11.0) |
| (1.4) |
| (22.1) |
| 19.3 |
| 15.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 47.4 | 42.9 | 41.1 | 38.9 | 31.8 | 30.4 | 28.6 | 28.1 | 26.1 | 25.6 | 24.3 | 26.4 | 27.4 | 27.1 | 27.4 | 25.7 | 24.4 | 21.4 | 21.1 | 21.3 | 20.7 | 21.6 | 20.1 | 20.9 | 19.3 | 20.2 | 13.4 | 20.9 | 21.7 | 18.7 | 17.8 | 17.7 | 21.1 | 19.9 |
| Amortization Of Intangibles | 5.3 | 6.2 | 7.0 | 7.1 | 7.1 | 8.1 | 8.4 | 8.6 | 8.7 | 10.1 | 10.8 | 10.8 | 11.0 | 11.9 | 12.9 | 13.2 | 12.0 | |||||||||||||||||
| Stock-Based Compensation | 4.6 | 3.9 | 4.5 | 4.6 | 4.6 | 4.5 | 5.2 | 5.1 | 4.8 | 5.1 | 6.3 | 3.9 | 6.3 | 5.6 | 4.8 | 4.8 | 4.6 | |||||||||||||||||
| Deffered Income Tax | - | (6.1) | - | - | - | (4.2) | - | - | - | (6.7) | - | - | - | (8.3) | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | - | (24.2) | - | - | - | (20.7) | - | - | - | (21.0) | - | - | - | 15.6 | - | - | - | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Other Working Capital | - | 6.2 | - | - | - | 9.9 | - | - | - | 9.9 | - | - | - | 5.8 | - | - | ||||||||||||||||||
| Other Operating Activities | - | 1.2 | - | - | - | 4.3 | - | - | - | 1.9 | - | - | - | 0.6 | - | - | - | |||||||||||||||||
| Cash From Operating Activities | - | 36.1 | - | - | - | 60.5 | - | - | - | 26.2 | - | - | - | (29.6) | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 54.7 | - | - | - | 58.7 | - | - | - | 10.1 | 13.4 | 15.2 | 15.5 | 27.2 | 19.1 | 23.9 | 35.7 | 28.6 | 16.5 | 16.8 | 18.2 | 9.7 | 6.8 | 10.8 | 20.6 | 14.5 | - | 34.6 | 25.3 | 14.7 | 27.6 | 14.3 | 29.8 | 18.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 10.0 | - | - | - | 6.0 | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | 0.3 | - | - | - | (0.8) | - | - | - | (0.3) | - | - | - | (0.8) | - | - | - | |||||||||||||||||
| Cash From Investing Activities | - | (51.8) | - | - | - | (55.3) | - | - | - | (8.6) | - | - | - | (35.0) | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | 10.1 | - | - | - | 1.6 | - | - | - | 0.5 | - | - | - | 171.0 | - | - | - | 75.0 | - | - | - | 0.0 | - | - | - | 10.0 | - | - | - | - | - | - | 20.0 | - |
| Debt Repaid | - | 0.0 | - | - | - | 8.4 | - | - | - | 9.5 | - | - | - | 114.0 | - | - | - | 0.0 | ||||||||||||||||
| Common Stock Issuance | - | 0.3 | - | - | - | 1.5 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | 18.8 | - | - | - | 5.1 | - | - | - | 2.5 | - | - | - | 1.2 | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | |||||||||||||||||
| Cash From Financing Activities | - | (21.8) | - | - | - | (47.3) | - | - | - | (20.1) | - | - | - | 66.9 | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (37.5) | - | - | - | (42.1) | - | - | - | (2.5) | - | - | - | 2.3 | - | - | - | 9.1 | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (18.6) | - | - | - | 1.8 | - | - | - | 16.1 | - | - | - | (56.8) | - | - | - | (51.0) | - | - | - | (4.6) | - | - | - | (7.2) | - | - | - | - | - | - | 52.7 | - |
| Free Cash Flow To Equity | - | (8.5) | - | - | - | (5.0) | - | - | - | 7.1 | - | - | - | 0.2 | - | - | - | |||||||||||||||||
| 35.8 |
| 44.5 |
| 51.5 |
| 52.3 |
| 55.8 |
| 56.3 |
| 104.9 |
| 131.6 |
| Stock-Based Compensation | 17.6 | 18.2 | 20.2 | 22.1 | 18.9 | 19.7 | 23.6 | 15.7 | 28.8 | 2.8 |
| Deffered Income Tax | - | 21.0 | 1.7 | (21.5) | (6.6) | 28.9 | (27.1) | (2.3) | (63.4) | (42.8) |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 15.5 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (12.2) | (19.9) | 52.6 | 6.3 | 41.9 | (18.6) | 12.8 | (25.2) | 23.7 |
| Change In Inventory | - | - | - | - | - | 0.0 | (0.7) | 2.4 | (1.7) | (0.7) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 7.6 | (11.4) | (17.1) | 10.5 | 28.4 | 4.5 | (17.1) | 16.5 | 28.0 |
| Other Operating Activities | - | 9.6 | 6.3 | 7.3 | (1.7) | (4.1) | 6.1 | (0.3) | 1.5 | 0.1 |
| Cash From Operating Activities | - | 291.8 | 205.6 | 129.9 | 106.9 | 148.4 | 245.1 | 169.7 | 180.4 | 111.9 |
| 13.8 |
| 93.1 |
| 110.4 |
| 90.3 |
| 64.0 |
| 104.4 |
| - |
| Divestitures | - | 0.0 | 51.0 | 0.0 | 0.0 | 2.7 | 28.5 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (2.7) | (3.7) | (2.1) | 0.4 | (0.7) | (0.9) | 1.6 | 0.5 | (0.1) |
| Cash From Investing Activities | - | (223.9) | (5.6) | (61.4) | (193.7) | (158.7) | (108.8) | (145.5) | (179.3) | (69.5) |
| 374.4 |
| 24.6 |
| 80.0 |
| 120.0 |
| 108.7 |
| 14.6 |
| Common Stock Issuance | - | 3.1 | 3.0 | 1.2 | 1.6 | 1.8 | 1.8 | - | 501.2 | 1.9 |
| Common Stock Repurchased | - | 24.2 | 3.1 | 2.2 | 163.8 | 1.9 | 1.5 | 1.2 | 2.9 | 30.2 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | 1.9 | (0.1) | (14.1) | (2.0) | 1.7 | (0.3) | - | - |
| Cash From Financing Activities | - | (133.8) | (126.6) | (21.6) | (16.8) | (23.1) | (18.3) | (20.3) | 21.3 | (46.4) |
| 46.9 |
| (103.6) |
| (33.4) |
| 118.0 |
| 3.9 |
| 22.4 |
| (4.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| 16.9 |
| 97.1 |
| 192.4 |
| 79.8 |
| 100.3 |
| - |
| 13.4 |
| 13.3 |
| 12.6 |
| 12.5 |
| 13.9 |
| 15.1 |
| 13.6 |
| 13.6 |
| 13.5 |
| - |
| 13.9 |
| 13.8 |
| 15.3 |
| 29.2 |
| 29.3 |
| 31.0 |
| 31.3 |
| 4.7 |
| 4.2 |
| 5.3 |
| 5.3 |
| 4.9 |
| 5.6 |
| 4.9 |
| 4.9 |
| 8.2 |
| - |
| 0.3 |
| 5.6 |
| 8.0 |
| 15.0 |
| 4.3 |
| 1.5 |
| 2.2 |
| (5.6) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| (52.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| (22.4) |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.5 |
| - |
| - |
| 106.2 |
| - |
| 62.2 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (33.7) |
| - |
| - |
| - |
| (71.4) |
| - |
| - |
| - |
| (31.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.7) |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.2 |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| (75.5) |
| - |
| - |
| - |
| (28.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.2 |
| - |