| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (318.6) | (150.2) | (109.5) | (76.2) | (96.2) | (54.1) | (71.0) | 45.2 | (29.0) | (22.0) | (21.1) | 91.3 | 107.9 | 59.2 | 150.6 | 292.0 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (654.4) | (432.1) | (108.9) | 156.1 | 771.7 | 189.4 | (226.5) | 305.5 | 114.7 | 142.4 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 188.2 | 185.4 | 187.4 | 160.7 | 167.0 | 177.9 | 191.2 | 176.5 | 162.1 | 75.5 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 244.8 | 248.1 | 237.2 | 199.7 | 89.7 | 117.9 | 183.3 | 114.3 | 63.9 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 4.2 | (10.1) | (0.8) | (37.4) | 3.7 | (1.2) | (1.0) | (8.8) | 0.0 |
| Net Change In Cash | - | - | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (324.8) | (174.1) | 31.1 | 726.9 | 352.4 | (120.9) | 294.1 | 250.5 | 191.7 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 269.9 |
| 203.5 |
| 82.0 |
| (55.1) |
| (41.0) |
| (61.5) |
| (41.8) |
| (114.3) |
| (8.9) |
| 22.1 |
| 69.1 |
| 117.5 |
| 96.8 |
| 33.8 |
| 45.2 |
| 59.3 |
| (23.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 43.3 | 50.1 | 49.2 | 45.5 | 40.5 | 45.2 | 45.6 | 51.3 | 45.3 | 47.7 | 34.7 | 38.9 | 39.4 | 40.1 | 37.5 | 51.4 | 38.0 | 45.1 | 38.5 | 41.2 | 53.1 | 55.6 | 48.7 | 41.5 | 45.3 | 51.3 | 39.9 | 45.5 | 39.8 | - | 48.2 | 42.6 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | (4.7) | - | - | - | (1.2) | - | - | - | (1.2) | - | - | - | (0.3) | - | - | - | 0.1 | ||||||||||||||||
| Deffered Income Tax | (11.8) | - | - | - | (36.8) | - | - | - | (0.7) | - | - | - | 8.1 | - | - | - | 19.0 | ||||||||||||||||
| Asset Impairments | 159.8 | - | - | - | 0.0 | - | 10.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | (32.7) | - | - | - | (44.7) | - | - | - | 46.2 | - | - | - | (105.3) | - | - | - | 227.0 | ||||||||||||||||
| Change In Inventory | (33.5) | - | - | - | (21.9) | - | - | - | (36.5) | - | - | - | 28.0 | - | - | - | 10.6 | ||||||||||||||||
| Change In Accounts Payable | 36.7 | - | - | - | 13.6 | - | - | - | (24.0) | - | - | - | 7.6 | - | - | - | (34.5) | ||||||||||||||||
| Change In Other Working Capital | (8.4) | - | - | - | (2.7) | - | - | - | (6.7) | - | - | - | (5.4) | - | - | - | |||||||||||||||||
| Other Operating Activities | (16.4) | - | - | - | (8.8) | - | - | - | (8.9) | - | - | - | (8.1) | - | - | - | (7.7) | ||||||||||||||||
| Cash From Operating Activities | (40.9) | - | - | - | (37.3) | - | - | - | (53.8) | - | - | - | 223.6 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 34.1 | - | - | - | 72.1 | 59.2 | 69.5 | 64.5 | 54.9 | 73.3 | 61.5 | 47.6 | 54.8 | 61.7 | 48.6 | 51.7 | 37.8 | 13.8 | 17.6 | 29.7 | 28.6 | 32.6 | 23.3 | 20.5 | 41.4 | 67.2 | 50.9 | 36.8 | 28.3 | - | 26.8 | 31.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (35.0) | - | - | - | (70.9) | - | - | - | (55.3) | - | - | - | (54.1) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 23.6 | - | - | - | (1.5) | - | - | - | (0.9) | - | - | - | (1.0) | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.4 | - | - | - | (0.2) | - | - | - | (4.4) | - | - | - | (4.9) | - | - | - | 7.7 | - | - | - | 1.5 | - | - | - | (4.0) | - | - | - | (0.4) | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (75.0) | - | - | - | (109.3) | - | - | - | (108.7) | - | - | - | 168.8 | - | - | - | 134.1 | - | - | - | (23.4) | - | - | - | (101.4) | - | - | - | 113.2 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| Stock-Based Compensation | - | 0.2 | 0.1 | 2.1 | 2.7 | (0.3) | 1.6 | 0.3 | 0.5 | 0.0 |
| Deffered Income Tax | - | (14.3) | (39.5) | (21.3) | 40.0 | 24.0 | (11.1) | 15.2 | 53.2 | 0.0 |
| Asset Impairments | - | 0.0 | 10.6 | 0.0 | 0.0 | 0.0 | 78.1 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 35.3 | (35.5) | (155.1) | 156.8 | 33.5 | 38.0 | (20.2) | 63.1 | (37.9) |
| Change In Inventory | - | 32.7 | (27.6) | 32.8 | 41.2 | 9.6 | (53.7) | 67.4 | (23.4) | 0.1 |
| Change In Accounts Payable | - | (13.8) | (9.4) | 40.2 | (27.7) | 24.2 | 6.8 | 21.4 | 12.7 | (2.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.2) | (0.7) | 0.5 | 0.9 | (29.1) | (22.4) | (19.9) | (9.9) | (0.4) |
| Cash From Operating Activities | - | (80.0) | 74.0 | 268.3 | 926.6 | 442.0 | (3.0) | 477.4 | 364.8 | 255.6 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 537.2 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (298.7) | (226.3) | (238.2) | (208.3) | (134.3) | (114.1) | (183.7) | (666.4) | (59.3) |
| - |
| - |
| 207.4 |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 97.7 | 171.6 | 0.0 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 8.3 | 16.7 | 16.8 | 700.2 | 0.0 | 24.2 | 408.0 | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 208.0 | 162.8 | (24.7) | (784.3) | 80.8 | 137.5 | (391.0) | 407.3 | (258.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| (63.1) |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (59.7) |
| - |
| - |
| - |
| 103.3 |
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.8) |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| - |
| - |
| 171.8 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (60.0) |
| - |
| - |
| - |
| 141.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.2) |
| - |
| - |
| - |
| (32.9) |
| - |
| - |
| - |
| (41.4) |
| - |
| - |
| - |
| (28.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 299.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 97.3 |
| - |
| - |
| - |
| (225.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |