| (in millions of USD) | Q3 FY 26 | Q4 FY 25 | Q3 FY 25 | Q4 FY 24 | Q3 FY 24 | Q4 FY 23 | Q3 FY 23 | Q4 FY 22 | Q3 FY 22 | Q4 FY 21 | Q3 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 | Q3 FY 19 | Q4 FY 18 | Q3 FY 18 | Q4 FY 17 | Q3 FY 17 | Q4 FY 16 | Q3 FY 16 | Q4 FY 15 | Q3 FY 15 | Q4 FY 14 | Q3 FY 14 | Q4 FY 13 | Q3 FY 13 | Q4 FY 12 | Q3 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q4 FY 10 | Q3 FY 10 | Q4 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | 10.2 | 22.0 | (142.2) | (122.3) | 25.0 | 29.2 | 26.5 | 22.9 | 7.8 | 40.0 | 35.9 | 32.6 | 11.5 | 13.2 | 25.1 | 45.3 | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (232.3) | (80.7) | 130.8 | 115.8 | 165.8 | 89.8 | 94.4 | 121.4 | 124.1 | 108.8 | 89.0 | 51.2 | 57.7 | 70.2 | 118.4 | 119.3 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 45.7 | 58.3 | 62.3 | 56.1 | 46.5 | 52.8 | 55.2 | 59.4 | 72.8 | 89.5 | 91.4 | 96.2 | 98.0 | 101.5 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 88.2 | 60.0 | 46.5 | 41.0 | 19.5 | 47.6 | 37.8 | 43.3 | 86.2 | 60.5 | 84.7 | 80.2 | 95.6 | 153.5 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | 1,300.0 | 0.0 | 417.6 | 300.0 | 200.0 | 200.0 | 0.0 | 200.0 | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 74.1 | 155.0 | 116.4 | 160.1 | 124.0 | 120.8 | 66.2 | 61.2 | 140.6 | 140.5 | 114.2 | 56.5 | (33.7) | (4.8) | (6.2) |
| 47.6 |
| 36.4 |
| 33.1 |
| 30.2 |
| 28.7 |
| 26.8 |
| 23.0 |
| 24.7 |
| 15.8 |
| (5.7) |
| 13.3 |
| 11.6 |
| 21.6 |
| 18.7 |
| 6.8 |
| - |
| 24.2 |
| 17.7 |
| 19.6 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 11.0 | 12.8 | 8.1 | 13.8 | 13.9 | 14.5 | 14.6 | 16.7 | 11.5 | 10.4 | 10.7 | 12.1 | 12.3 | 12.8 | 12.7 | 13.2 | 14.0 | 15.3 | 16.1 | 20.8 | 20.6 | 20.2 | 20.3 | 20.7 | 21.1 | 21.1 | 21.4 | 21.1 | 22.0 | 22.4 | 22.1 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | - | - | - | 2.4 | 3.8 | 2.1 | 2.4 | 1.6 | 2.9 | 0.5 | 1.6 | - | - | - | - | 1.7 | 3.2 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | 0.2 | 1.1 | 0.1 | 0.1 | 0.0 | 4.4 | - | 1.7 | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | 32.6 | 13.2 | 13.6 | 11.4 | 12.2 | 15.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 6.8 | 11.3 | 31.5 | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| 100.8 |
| 96.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.8 | 0.9 | 1.0 | 0.9 | 0.7 | 0.8 | - |
| Stock-Based Compensation | - | 8.2 | 11.2 | 7.1 | 4.0 | 4.4 | 8.1 | 9.1 | 11.3 | 12.4 | 10.4 | 11.4 | 6.9 | 10.6 | 9.3 | 10.6 |
| Deffered Income Tax | - | (57.7) | (12.0) | 7.9 | 8.0 | 5.2 | 4.1 | 25.4 | 33.3 | (3.2) | 4.2 | (18.6) | (6.6) | (27.6) | (15.3) | 6.6 |
| Asset Impairments | 1.4 | 4.4 | 4.6 | 5.9 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.6 | 0.6 | 3.9 | 3.1 | 13.0 | 6.6 | 3.5 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.2 | 4.0 | 18.1 | (5.1) | 27.9 | (4.1) | (24.2) | 9.7 | 0.1 | (19.6) | (34.0) | (3.5) | 8.2 | (3.5) | 9.2 |
| Change In Inventory | - | 0.0 | (1.4) | (0.3) | 0.3 | (0.0) | (0.1) | (1.6) | 0.2 | (0.1) | 0.3 | (27.4) | (4.3) | (0.3) | (7.6) | 4.5 |
| Change In Accounts Payable | - | (1.8) | (1.7) | 16.2 | (3.1) | 2.0 | 6.5 | 4.9 | 2.7 | 2.3 | (0.6) | (26.9) | (3.3) | (2.2) | (15.0) | 4.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | 9.1 | 17.0 | 6.7 | 1.4 | (7.3) | 14.0 | 16.5 |
| Other Operating Activities | - | 25.1 | (1.3) | (7.5) | 0.5 | (0.8) | (9.4) | (16.4) | (8.2) | (9.1) | 17.0 | - | - | - | - | - |
| Cash From Operating Activities | - | 162.4 | 215.0 | 162.9 | 201.1 | 143.5 | 168.4 | 104.1 | 104.4 | 226.9 | 201.0 | 198.9 | 136.7 | 61.9 | 148.8 | 172.4 |
| 178.6 |
| Acquisitions | - | 7.2 | 0.0 | 580.8 | 0.0 | 0.0 | - | - | 19.8 | 0.0 | 1.8 | 12.1 | 48.9 | 8.1 | 6.8 | - |
| Divestitures | - | - | - | - | - | 3.4 | 1.3 | 26.5 | 1.4 | 4.0 | 10.5 | 30.6 | 47.1 | 66.2 | 94.9 | 57.1 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (3.3) | (3.1) | (0.4) | (2.6) | (2.7) | (1.6) | (3.0) | 0.9 | (2.3) | (2.9) | (4.4) | (0.3) | (3.1) | 1.0 | 4.9 |
| Cash From Investing Activities | - | (74.7) | 42.2 | (578.6) | (20.9) | 29.1 | (13.8) | 65.7 | (32.5) | (84.5) | (43.0) | (33.9) | (81.5) | 19.2 | (41.0) | (134.4) |
| Debt Repaid | - | - | - | - | - | - | 337.2 | 304.6 | 26.1 | 198.4 | 193.4 | 175.9 | 21.1 | 418.8 | 2.3 | - |
| Common Stock Issuance | - | 0.0 | 0.3 | 0.1 | 6.6 | 4.6 | 1.2 | 8.0 | 10.6 | 15.2 | 31.7 | 62.0 | 10.2 | 5.2 | 4.6 | 8.6 |
| Common Stock Repurchased | - | 5.0 | 90.0 | 25.0 | 200.0 | 155.6 | 137.7 | 325.6 | 284.6 | 320.2 | 323.9 | 132.8 | 30.0 | 97.0 | - | 100.0 |
| Dividends Paid | - | 16.6 | 35.9 | 37.0 | 37.3 | 27.5 | 41.2 | 45.4 | 40.3 | 37.4 | 15.8 | 0.0 | 0.0 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (60.0) | (207.4) | 478.2 | (343.5) | (87.3) | (5.7) | (445.5) | (43.6) | (135.2) | (157.1) | (163.8) | (58.2) | (123.4) | (102.7) | (5.8) |
| - |
| - |
| Net Change In Cash | - | 27.6 | 49.9 | 62.5 | (163.4) | 85.4 | 148.9 | - | (0.7) | 7.2 | 0.9 | 1.2 | (3.0) | (42.4) | 5.1 | 32.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | 1,083.6 | (238.4) | 452.6 | 242.3 | 147.1 | 138.2 | 35.4 | (252.6) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.6 |
| 1.3 |
| 3.8 |
| 2.7 |
| 3.5 |
| 1.8 |
| 2.5 |
| 2.5 |
| 3.5 |
| 1.4 |
| 1.5 |
| 1.8 |
| 2.3 |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.9 |
| 0.5 |
| 0.9 |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| - |
| 0.0 |
| 0.0 |
| 1.5 |
| 0.4 |
| 7.4 |
| 5.5 |
| 2.0 |
| 7.3 |
| 20.7 |
| 27.3 |
| 5.5 |
| - |
| 32.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |