| (in millions of USD) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 28.0 | 102.2 | (26.9) | (26.8) | 59.1 | 98.8 | (146.7) | (20.8) | 52.8 | 95.8 | (17.6) | (29.1) | 72.4 | 98.1 | (4.5) | (19.4) | ||||||||||||||||||||||||
| (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 | 76.5 | (15.6) | 110.2 | 136.9 | 148.0 | (68.4) | (82.5) | (64.2) | (254.6) | (54.2) | (665.4) | 29.6 | 33.2 | 56.4 | (11.0) | (43.6) | 32.7 | 52.6 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 104.7 | 98.4 | 98.5 | 93.4 | 89.9 | 85.4 | 80.5 | 78.8 | 101.8 | 103.4 | 150.5 | 98.6 | 84.2 | 83.3 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 80.0 | 70.9 | 88.9 | 95.2 | 59.4 | 70.5 | 108.8 | 84.9 | 50.5 | 117.5 | 72.5 | 52.6 | 40.9 | 49.3 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | 0.0 | 0.0 | 1,475.0 | 703.8 | 0.0 | 323.7 | 230.9 | 168.1 | 628.1 | 750.4 | 58.4 | 49.7 | 564.8 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 56.3 | 174.7 | 123.3 | 65.2 | 147.0 | 59.9 | (93.7) | (10.8) | 76.8 | 76.8 | 130.6 | 73.1 | 169.2 | 75.1 | 67.8 | ||
| 67.6 |
| 108.4 |
| (8.6) |
| (18.8) |
| (66.8) |
| 63.3 |
| (46.1) |
| (70.0) |
| (15.4) |
| 48.2 |
| (45.3) |
| (71.0) |
| 20.5 |
| 43.3 |
| (57.0) |
| (215.7) |
| 10.9 |
| (1.8) |
| (47.9) |
| (55.8) |
| 6.5 |
| 38.1 |
| (43.1) |
| (661.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 27.6 | 26.5 | 25.2 | 25.4 | 24.3 | 24.3 | 24.3 | 24.3 | 25.3 | 24.4 | 24.4 | 23.9 | 23.8 | 23.1 | 22.6 | 24.6 | 23.1 | 21.9 | 20.3 | 21.5 | 21.3 | 21.2 | 21.4 | 21.1 | 20.4 | 19.8 | 19.2 | 19.6 | 20.6 | 19.6 | 19.0 | 25.2 | 25.3 | 25.5 | 25.7 | 25.8 | 25.7 | 25.6 | 26.2 | 37.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | 4.1 | - | - | - | 5.0 | - | - | - | 7.7 | - | - | - | 5.0 | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 24.7 | - | - | - | 12.7 | - | - | - | 11.2 | - | - | - | 3.4 | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | (2.2) | - | - | - | (2.7) | - | - | - | (2.1) | - | - | - | (2.0) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | (8.5) | - | - | - | (34.3) | - | - | - | (18.9) | - | - | - | (66.8) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 21.7 | - | - | - | 22.0 | - | - | - | 23.5 | - | - | - | 22.2 | - | - | - | 20.4 | - | - | - | 19.5 | - | - | - | 18.1 | - | - | - | 23.4 | - | - | - | 20.2 | - | - | - | 10.0 | - |
| Acquisitions | - | - | - | - | - | - | 3.7 | - | - | - | - | - | - | - | 13.3 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (21.3) | - | - | - | (25.1) | - | - | - | (23.1) | - | - | - | (34.8) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | 650.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 23.6 | - | - | - | 25.6 | - |
| Debt Repaid | - | - | 1.1 | - | - | - | 1.2 | - | - | - | 1.2 | - | - | - | 1.0 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | (0.3) | - | - | - | 2.9 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (38.7) | - | - | - | (17.1) | - | - | - | (18.6) | - | - | - | (1.9) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | (30.2) | - | - | - | (56.3) | - | - | - | (42.4) | - | - | - | (89.0) | - | - | - | (35.7) | - | - | - | (30.9) | - | - | - | (11.0) | - | - | - | (41.0) | - | - | - | (12.2) | - | - | - | 44.5 | - |
| Free Cash Flow To Equity | - | - | 618.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 83.8 |
| 82.5 |
| 82.5 |
| 82.5 |
| Amortization Of Intangibles | - | 7.9 | 9.3 | 8.6 | 8.1 | 8.7 | 9.1 | 14.6 | 31.3 | 32.1 | 62.0 | 34.6 | 23.5 | 21.7 | 21.6 | 23.8 | 21.2 | 20.2 |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | 0.0 | 3.3 | 9.3 | 26.0 | 24.5 | 13.5 | 8.8 | 13.5 | 7.8 | 2.3 |
| Deffered Income Tax | - | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.6 | 0.1 | (3.8) | 0.0 | (0.5) | 0.3 | 0.1 | 0.1 | 0.9 | 0.8 | 0.4 | 0.4 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.0 | 0.0 | 658.1 | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (8.2) | (2.1) | (17.1) | 26.8 | 15.7 | (7.8) | (3.2) | 1.2 | 2.0 | (5.8) | (49.1) | 28.7 | (15.9) | (8.5) | (30.8) | 37.1 | (22.5) |
| Change In Accounts Payable | - | (2.5) | (2.5) | (22.6) | 9.2 | 13.8 | 1.2 | (13.3) | (24.2) | 17.5 | (14.9) | (1.5) | 16.3 | 0.5 | (19.1) | 18.6 | (0.3) | (21.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (12.9) | (8.8) | (8.1) | (6.9) | (8.7) | (12.6) | (12.7) | (10.0) | (7.9) | (5.0) | (3.4) | (5.4) | (4.5) | (2.3) | (4.4) | (2.2) | 0.6 |
| Cash From Operating Activities | - | 136.3 | 245.6 | 212.3 | 160.5 | 206.4 | 130.4 | 15.1 | 74.1 | 127.3 | 194.3 | 203.1 | 125.7 | 210.1 | 124.4 | 117.6 | 134.6 | 201.8 |
| 49.8 |
| 45.2 |
| 54.1 |
| Acquisitions | - | 3.8 | 16.5 | 24.1 | 19.7 | 6.6 | 10.2 | 13.6 | 18.1 | 3.5 | 15.1 | 641.4 | 162.0 | 37.2 | 10.4 | 7.3 | 40.9 | 2.7 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | 0.0 | 0.0 | (1.4) | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 4.5 | 4.6 |
| Cash From Investing Activities | - | (80.8) | (85.0) | (110.8) | (111.8) | (61.0) | (71.3) | (124.3) | 49.5 | (45.5) | (115.9) | (708.0) | (210.1) | (68.1) | (53.9) | (51.1) | (81.3) | (53.2) |
| 936.9 |
| 208.3 |
| Debt Repaid | - | 2.5 | 2.6 | 1.8 | 1.7 | 2.1 | 2.0 | 2.4 | 212.9 | 174.3 | 15.0 | 119.5 | 569.8 | 3.9 | 52.9 | 650.3 | 845.0 | 239.6 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.9 | 157.2 | 19.9 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.0 | 0.0 | 15.9 | 46.4 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 3.9 | 2.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (82.8) | (173.7) | (122.9) | (171.9) | (197.3) | 263.6 | 1.0 | (10.1) | (81.0) | (81.2) | 504.3 | 86.4 | (143.8) | (69.4) | (70.5) | (49.0) | (158.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| Net Change In Cash | - | - | - | - | - | - | - | - | 113.6 | 0.8 | (2.7) | (0.6) | 1.8 | (2.0) | 1.0 | (4.0) | 4.3 | (9.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 89.4 |
| 147.7 |
| Free Cash Flow To Equity | - | - | - | 121.5 | 63.5 | 1,619.9 | 761.7 | (96.2) | 100.0 | 133.4 | 230.0 | 639.3 | 253.6 | 223.7 | 71.9 | (17.7) | 181.4 | 116.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.4 |
| 1.9 |
| 2.6 |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 10.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 628.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.9 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| - |
| 33.2 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| 32.1 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 11.4 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 54.6 |
| - |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (29.6) |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| (34.7) |
| - |
| - |
| - |
| (27.3) |
| - |
| - |
| - |
| (32.8) |
| - |
| - |
| - |
| (7.7) |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (68.3) |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| 46.3 |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| - |
| (39.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (56.1) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.3) |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 67.9 |
| - |