| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 337.5 | 1.8 | 14.9 | (4.6) | 29.7 | 45.2 | 47.3 | (2.5) | 246.8 | 30.0 | (42.0) | 7.5 | (38.6) | (113.5) | 44.3 | 37.4 | ||||||||||||||||||||||||
| (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 | 349.6 | 41.8 | 336.8 | (43.1) | (14.1) | (167.1) | (123.3) | (80.8) | (66.2) | 48.6 | (252.4) | (59.3) | 126.5 | (40.3) | (35.6) | 11.3 | 60.0 | (206.0) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 91.8 | 86.7 | 79.0 | 73.4 | 82.6 | 83.0 | 83.2 | 90.1 | 84.2 | 84.8 | 80.1 | 70.8 | 66.6 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 100.2 | 82.3 | 95.0 | 86.3 | 83.0 | 13.4 | 59.6 | 83.0 | 31.8 | 21.9 | 54.7 | 55.1 | 46.5 | 17.7 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 0.0 | 243.8 | 40.0 | 0.0 | - | - | - | 0.0 | 246.3 | 0.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 84.8 | (106.9) | 10.6 | (60.4) | (147.7) | 29.5 | (41.9) | (152.1) | 19.7 | 16.3 | (22.8) | 152.6 | (26.8) | 19.5 | (23.0) | ||
| 17.7 |
| 60.4 |
| (52.4) |
| (35.1) |
| (140.0) |
| (35.5) |
| (58.2) |
| (26.9) |
| (2.7) |
| (4.8) |
| (20.7) |
| (20.7) |
| (34.6) |
| (65.0) |
| (20.3) |
| 19.4 |
| (0.3) |
| 35.8 |
| 20.8 |
| 7.1 |
| (15.1) |
| (168.4) |
| (58.3) |
| (9.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 22.7 | - | - | - | 24.0 | - | - | - | 19.9 | - | - | - | 15.9 | - | - | - | 19.4 | - | - | - | 20.9 | - | - | - | 20.2 | - | - | - | 24.3 | - | - | - | 21.5 | - | - | - | 20.9 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 9.4 | - | - | - | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 2.2 | - | - | - | 1.2 | - | - | - | 0.4 | - | - | - | (1.5) | - | - | - | 1.3 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 159.4 | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 8.9 | - | - | - | 12.5 | - | - | - | 1.4 | - | - | - | (19.1) | - | - | - | 47.1 | |||||||||||||||||||||||
| Change In Inventory | (6.8) | - | - | - | 0.1 | - | - | - | 7.2 | - | - | - | 41.1 | - | - | - | 0.9 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 7.7 | - | - | - | 0.2 | - | - | - | (1.0) | - | - | - | (2.6) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (0.9) | - | - | - | 4.7 | - | - | - | 1.5 | - | - | - | 0.5 | - | - | - | 1.7 | |||||||||||||||||||||||
| Cash From Operating Activities | 68.4 | - | - | - | 72.3 | - | - | - | (14.8) | - | - | - | (0.2) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 74.8 | - | - | - | 21.2 | - | - | - | 29.7 | - | - | - | 14.3 | - | - | - | 26.0 | - | - | - | 7.4 | - | - | - | 6.0 | - | - | - | 10.6 | - | - | - | 3.5 | - | - | - | 9.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 130.2 | - | - | - | (21.2) | - | - | - | (29.7) | - | - | - | (14.3) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (0.6) | - | - | - | (39.1) | - | - | - | 49.2 | - | - | - | (9.4) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 198.0 | - | - | - | 12.0 | - | - | - | 4.7 | - | - | - | (23.9) | - | - | - | 7.5 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (6.4) | - | - | - | 51.1 | - | - | - | (44.5) | - | - | - | (14.5) | - | - | - | 11.4 | - | - | - | (57.2) | - | - | - | 28.6 | - | - | - | (32.1) | - | - | - | (36.5) | - | - | - | (20.3) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 62.6 |
| 62.2 |
| 63.6 |
| 72.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.8 |
| Stock-Based Compensation | - | 47.0 | 15.4 | 6.6 | (0.6) | 20.8 | 9.6 | 6.5 | 3.7 | 1.9 | 1.5 | 1.8 | 1.3 | 1.1 | 0.6 | 2.9 | (2.9) | 3.3 |
| Deffered Income Tax | - | (13.7) | (1.7) | (30.9) | 43.2 | (30.7) | (7.1) | (8.4) | 0.1 | (5.8) | (2.6) | (3.5) | 1.1 | (3.2) | (0.1) | (0.5) | 0.5 | 13.2 |
| Asset Impairments | - | - | 0.0 | 0.0 | 159.4 | 0.0 | 0.0 | - | - | - | 3.8 | 30.9 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | 0.0 | 0.0 | (4.3) | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 24.0 | 18.3 | (36.9) | (13.7) | 16.2 | (19.1) | (12.4) | 39.4 | 30.6 | 3.0 | (68.2) | 8.7 | 6.0 | 2.5 | 3.7 | 6.2 | (23.2) |
| Change In Inventory | - | (10.8) | 64.3 | (25.8) | 12.8 | 134.5 | 15.5 | (4.4) | 62.8 | 67.5 | (0.9) | (44.9) | 16.5 | 21.7 | (31.9) | 35.8 | 24.0 | (35.8) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 13.2 | 1.9 | (2.8) | (1.4) | (1.8) | (2.4) | 1.0 | (2.9) | (4.3) | (3.1) | 3.1 | (8.0) | (19.1) | (1.6) | 1.2 | 13.6 | 3.1 |
| Other Operating Activities | - | (7.4) | 4.1 | 16.7 | (22.8) | (1.7) | (0.9) | (5.9) | (13.2) | (6.7) | 1.8 | (0.8) | - | - | - | - | - | - |
| Cash From Operating Activities | - | 185.0 | (24.6) | 105.6 | 25.9 | (64.7) | 42.9 | 17.7 | (69.1) | 51.5 | 38.2 | 31.9 | 207.7 | 19.7 | 37.1 | (2.9) | 131.5 | 39.4 |
| 20.1 |
| 12.2 |
| 16.9 |
| Acquisitions | - | 0.0 | 0.0 | (11.5) | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 1.0 | 48.1 | 0.0 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (100.2) | (80.0) | (57.8) | (85.5) | (82.6) | (11.8) | (38.8) | (82.9) | (17.4) | (20.9) | (43.4) | (120.3) | (117.2) | (32.5) | (24.9) | (25.5) | (46.2) |
| - |
| - |
| Debt Repaid | - | 250.0 | 0.0 | 0.0 | 0.0 | 0.0 | 250.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 2.6 | 249.6 | 0.0 | 47.1 | 0.0 | - |
| Common Stock Issuance | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.1 | 0.0 | 103.1 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 36.4 | 0.0 | 0.0 | 4.0 | 45.9 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 15.1 | 50.0 | (13.0) | 74.4 | 103.7 | 13.5 | 21.1 | 23.7 | 0.4 | 0.0 | (36.4) | (8.2) | (2.4) | (4.0) | (93.1) | 0.0 | 75.6 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 99.9 | (54.6) | 34.8 | 14.8 | (43.6) | 44.6 | 0.0 | (128.3) | 34.5 | 17.3 | (47.8) | 79.2 | (99.9) | 0.6 | (120.9) | 106.1 | 68.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 119.3 |
| 22.5 |
| Free Cash Flow To Equity | - | - | - | - | (60.4) | (147.7) | 23.3 | (1.9) | (152.1) | - | - | - | 150.0 | (30.1) | 19.5 | (70.1) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| (17.2) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| (16.4) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| 37.4 |
| - |
| - |
| - |
| (49.8) |
| - |
| - |
| - |
| 34.6 |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (56.8) |
| - |
| - |
| - |
| 109.7 |
| - |
| - |
| - |
| (16.7) |
| - |
| - |
| - |
| (36.4) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |