| (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 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (0.9) | (32.6) | 30.0 | (0.3) | 12.8 | 3.1 | 52.1 | 27.2 | 39.2 | 21.7 | 55.8 | 43.8 | 34.7 | 24.3 | 86.8 | 54.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (3.8) | 45.6 | 140.2 | 158.6 | 220.7 | 122.0 | 52.2 | (79.5) | (45.4) | 31.8 | 4.7 | 344.1 | 34.4 | (33.9) | (145.3) | (204.9) | (34.0) | (189.4) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 18.6 | 19.2 | 14.9 | 12.2 | 13.4 | 14.0 | 15.6 | 14.8 | 13.8 | 14.0 | 13.8 | 13.3 | 13.3 | 12.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 28.5 | 22.4 | 20.3 | 15.0 | 14.6 | 10.6 | 21.4 | 17.0 | 12.4 | 12.2 | 16.0 | 14.6 | 10.8 | 17.4 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 0.0 | 250.0 | 0.0 | 0.0 | 0.0 | 0.0 | 500.0 | 400.0 | 250.0 | 642.2 | 0.0 | 325.0 | 397.1 | 23.5 | 246.4 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 3.5 | (159.9) | 157.7 | 66.0 | 17.0 | 278.5 | 92.3 | 37.8 | 92.4 | 150.8 | (97.0) | (175.0) | (185.4) | (38.2) | (199.5) | ||
| 44.7 |
| 34.9 |
| 48.4 |
| 37.1 |
| 24.5 |
| 12.0 |
| 23.7 |
| 15.2 |
| 10.6 |
| 2.7 |
| 2.4 |
| 11.6 |
| (100.9) |
| 7.3 |
| 60.6 |
| 13.4 |
| 11.6 |
| (130.9) |
| 33.7 |
| 7.1 |
| (7.5) |
| (1.4) |
| (0.9) |
| 5.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 4.1 | 4.0 | 5.9 | 4.6 | 4.6 | 4.1 | 5.2 | 3.9 | 3.6 | 2.2 | 3.8 | 2.9 | 3.0 | 2.5 | 4.3 | 3.2 | 3.0 | 2.9 | 3.5 | 3.7 | 3.7 | 3.1 | 4.8 | 3.8 | 3.6 | 3.4 | 5.8 | 3.2 | 2.9 | 2.8 | 4.6 | 3.7 | 3.1 | 2.5 | 4.9 | 3.3 | 3.2 | 2.7 | 4.4 | 3.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 1.9 | 1.6 | 1.9 | 1.8 | 1.7 | 1.9 | 1.9 | 2.5 | 1.4 | 1.7 | 2.0 | 2.0 | 1.7 | 1.6 | 2.0 | 2.0 | 2.4 | |||||||||||||||||||||||
| Deffered Income Tax | - | 1.5 | - | - | - | 0.0 | - | - | - | 1.2 | - | - | - | 4.1 | - | - | - | 6.5 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | 8.6 | 8.6 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 112.6 | - | - | - | 122.3 | - | - | - | 196.3 | - | - | - | 40.5 | - | - | - | 79.2 | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | (1.2) | - | - | - | (0.4) | - | - | - | (2.1) | - | - | - | 2.4 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (165.3) | - | - | - | (159.4) | - | - | - | (225.6) | - | - | - | (86.8) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 5.6 | - | - | - | 5.2 | - | - | - | 5.5 | - | - | - | 3.2 | - | - | - | 2.9 | - | - | - | 3.0 | - | - | - | 2.6 | - | - | - | 6.4 | - | - | - | 3.7 | - | - | - | 2.9 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | 0.8 | - | - | - | 0.5 | - | - | - | 7.3 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (6.3) | - | - | - | (5.7) | - | - | - | (12.8) | - | - | - | (3.2) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 400.0 | - | - | - | 0.0 | - | - |
| Debt Repaid | - | - | - | - | - | 0.0 | - | - | - | 4.3 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 15.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 77.4 | - | - | - | 41.9 | - | - | - | (9.6) | - | - | - | (5.2) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (94.2) | - | - | - | (123.1) | - | - | - | (248.0) | - | - | - | (95.2) | - | - | - | (87.2) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (170.9) | - | - | - | (164.6) | - | - | - | (231.1) | - | - | - | (90.0) | - | - | - | (80.7) | - | - | - | (77.5) | - | - | - | (87.2) | - | - | - | (61.0) | - | - | - | (105.9) | - | - | - | (65.7) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 13.5 |
| 10.3 |
| 12.7 |
| 18.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 7.1 | 7.3 | 7.4 | 7.3 | 8.5 | 12.2 | 10.0 | 10.5 | 10.3 | 8.2 | 8.0 | 6.1 | 2.6 | 2.9 | 4.0 | 7.2 | 11.4 | 11.8 |
| Deffered Income Tax | - | (4.7) | 18.9 | 23.9 | 53.3 | 21.5 | 17.7 | (37.2) | 93.9 | 0.7 | 15.9 | (326.4) | (12.6) | (0.4) | (38.8) | 5.0 | (0.3) | 12.7 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.1 |
| Gains & Losses On Investments | - | - | 8.6 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 1.3 | (1.3) | 0.0 | 0.0 | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (2.8) | 282.1 | 14.7 | 231.4 | 147.5 | (154.9) | (42.9) | 95.8 | (41.9) | (129.0) | 121.7 | 230.1 | 186.3 | (92.8) | 54.4 | (82.5) | (208.4) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 9.7 | (0.3) | 2.8 | 2.8 | 2.4 | (0.0) | (0.3) | 1.3 | 0.2 | 0.5 | 0.2 | (1.3) | (1.9) | (6.9) | (5.3) | (3.8) | (25.1) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.3) | (0.4) | (0.0) | (0.1) | (0.1) | 2.5 | 0.2 |
| Cash From Operating Activities | - | 32.0 | (137.5) | 178.1 | 81.1 | 31.7 | 289.1 | 113.6 | 54.8 | 104.9 | 163.0 | (81.0) | (160.5) | (174.6) | (20.8) | (178.9) | 69.7 | 93.8 |
| 20.5 |
| 10.8 |
| 7.0 |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | 4.1 | 57.3 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 1.0 | 8.1 | 9.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (19.7) | (30.0) | (29.7) | (14.7) | (14.2) | (10.2) | (25.1) | (74.1) | (13.8) | (12.7) | 3.3 | (32.0) | 190.2 | 4.6 | (260.3) | (6.2) | (79.7) |
| 15.7 |
| 223.8 |
| Debt Repaid | - | 0.0 | 202.2 | 9.0 | 73.9 | 82.5 | 51.2 | 576.5 | 522.5 | 274.4 | 828.2 | 18.6 | 307.6 | 184.7 | 290.4 | 215.4 | 619.8 | 305.4 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 60.3 | 0.0 | 166.7 | - |
| Common Stock Repurchased | - | 33.1 | 12.9 | 0.0 | 8.2 | 0.0 | 3.3 | 34.6 | 0.0 | 0.0 | - | - | - | - | - | 0.2 | 0.2 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | - | - |
| Other Financing Activities | - | - | - | - | 0.0 | 0.6 | (1.8) | 0.3 | (3.3) | (0.4) | (0.2) | (0.2) | 0.3 | (0.2) | (1.5) | (0.7) | (3.3) | - |
| Cash From Financing Activities | - | (36.4) | 23.9 | (13.9) | (88.7) | (85.9) | (59.2) | (119.0) | (132.1) | (29.7) | (197.5) | (18.9) | 12.2 | 1.2 | 133.6 | 272.5 | (33.7) | (91.1) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (24.0) | (143.7) | 134.5 | (22.3) | (68.4) | 219.7 | (30.5) | (151.4) | 61.3 | (47.2) | (96.6) | (180.3) | 16.7 | 117.4 | (166.7) | 29.8 | (77.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 58.8 |
| 86.8 |
| Free Cash Flow To Equity | - | 3.5 | (112.1) | 148.7 | (7.9) | (65.5) | 227.3 | 15.7 | (84.6) | 68.0 | (35.3) | (115.6) | (157.6) | 27.0 | (305.1) | (168.4) | (545.2) | 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.9 |
| 3.2 |
| 2.5 |
| 3.5 |
| 5.2 |
| 1.7 |
| 0.9 |
| 2.3 |
| 2.5 |
| 3.7 |
| 2.2 |
| 2.1 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.6 |
| 0.8 |
| 2.8 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| 107.8 |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.7 |
| - |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| 29.7 |
| - |
| - |
| - |
| 83.2 |
| - |
| - |
| - |
| 39.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (77.8) |
| - |
| - |
| - |
| (74.6) |
| - |
| - |
| - |
| (84.5) |
| - |
| - |
| - |
| (54.7) |
| - |
| - |
| - |
| (102.2) |
| - |
| - |
| - |
| (62.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 401.5 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 24.3 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| (80.5) |
| - |
| - |
| - |
| (62.8) |
| - |
| - |
| - |
| (56.2) |
| - |
| - |
| - |
| (114.7) |
| - |
| - |
| - |
| (68.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.5) |
| - |
| - |
| - |
| (107.4) |
| - |
| - |
| - |
| (68.2) |
| - |
| - |