| (in millions of USD) | Q2 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 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 38.7 | 32.9 | (30.3) | 26.4 | 18.0 | 1.2 | 8.2 | (1,151.6) | 23.6 | (217.4) | 21.5 | 51.9 | 43.8 | 47.6 | 74.9 | 92.9 | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 67.7 | 47.0 | (1,118.6) | (100.2) | 243.1 | 340.5 | 33.3 | 217.6 | 230.7 | 301.1 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 117.3 | 116.0 | 123.1 | 135.6 | 137.8 | 117.8 | 121.7 | 120.4 | 130.0 | 121.4 |
| Amortization Of Intangibles | - | 75.9 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 45.3 | 33.8 | 58.2 | 75.7 | 54.7 | 47.7 | 77.8 | 72.2 | 48.9 |
| Acquisitions | - | - | 0.0 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 88.9 | (49.1) | 0.9 | (4.6) | 26.0 | (29.6) | (0.2) | 0.0 | 0.0 |
| Net Change In Cash | - | 142.6 | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 230.4 | 302.7 | 217.5 | 107.0 | 306.9 | 236.2 | 319.7 | 327.9 | 310.2 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 90.1 |
| 71.7 |
| 35.6 |
| (93.5) |
| (17.2) |
| 56.1 |
| 62.1 |
| 61.5 |
| 37.9 |
| 64.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 29.2 | 29.1 | 29.2 | 29.8 | 27.9 | 27.8 | 29.2 | 34.0 | 32.1 | - | - | - | 8.5 | - | 7.8 | - | - | 10.3 | - | - | 9.5 | - | - | - | 9.8 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 10.2 | - | - | - | 7.1 | - | - | - | 11.0 | - | - | - | 15.0 | - | 7.5 | - | - | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | - | - | - | - | - | 946.7 | 0.0 | 13.0 | 0.8 | 212.0 | 0.0 | 0.0 | 0.3 | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | (2.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | 13.3 | - | - | - | 21.3 | - | - | - | 16.3 | - | - | - | 8.5 | - | 16.2 | - | - | |||||||||
| Change In Inventory | 9.6 | - | - | - | 10.1 | - | - | - | 12.2 | - | - | - | 7.1 | - | 20.3 | - | - | 20.4 | ||||||||
| Change In Accounts Payable | (21.4) | - | - | - | (15.1) | - | - | - | (2.7) | - | - | - | (38.1) | - | (2.5) | - | - | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | (3.3) | - | - | - | 0.3 | - | - | - | 40.3 | - | - | - | 3.1 | - | 3.5 | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 12.5 | - | - | - | 5.9 | - | - | - | 11.0 | - | - | - | 17.5 | - | 19.8 | - | - | 8.3 | - | - | 13.6 | - | - | - | 15.6 | - |
| Acquisitions | 54.4 | - | - | - | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 30.0 | - | - | 0.0 | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | (0.8) | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | 4.5 | - | 5.1 | - | - | |||||||||
| Cash From Investing Activities | (68.9) | - | - | - | (8.8) | - | - | - | (10.7) | - | - | - | (22.0) | - | 5.1 | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | (0.4) | - | - | - | 0.0 | - | - | - | (0.6) | - | - | - | 0.0 | - | 0.0 | - | - | |||||||||
| Cash From Financing Activities | (45.6) | - | - | - | (17.6) | - | - | - | (2.6) | - | - | - | (1.5) | - | 5.3 | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (11.1) | - | - | - | 34.3 | - | - | - | (18.5) | - | - | - | (1.3) | - | (9.2) | - | - | 10.8 | - | - | (2.4) | - | - | - | 0.0 | - |
| Net Change In Cash | (128.9) | - | - | - | 8.2 | - | - | - | 8.5 | - | - | - | (21.7) | - | 4.7 | - | - | (447.7) | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (15.8) | - | - | - | (5.6) | - | - | - | 29.3 | - | - | - | (14.4) | - | (16.3) | - | - | 8.3 | - | - | (75.9) | - | - | - | (24.6) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 82.3 |
| 99.6 |
| 106.0 |
| 81.5 |
| 87.3 |
| 85.5 |
| 90.6 |
| 82.0 |
| Stock-Based Compensation | - | 37.6 | 35.3 | 30.7 | 30.5 | 28.2 | 22.6 | 18.4 | 13.3 | 12.3 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 960.5 | 212.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | (6.2) | (1.1) | 3.6 | 0.0 | - | - | - | - | - |
| Change In Accounts Receivable | - | 48.5 | (10.0) | 17.0 | 71.0 | 43.2 | (71.9) | (3.3) | 8.5 | 18.9 |
| Change In Inventory | - | 29.1 | (3.6) | (35.1) | 39.9 | 66.0 | (11.9) | 1.5 | 8.9 | 30.5 |
| Change In Accounts Payable | - | 7.5 | (1.2) | (46.3) | 44.5 | (20.3) | 21.6 | (7.9) | (3.8) | (0.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 275.7 | 336.5 | 275.7 | 182.7 | 361.6 | 283.9 | 397.5 | 400.1 | 359.1 |
| 0.0 |
| 696.2 |
| 2.1 |
| 40.7 |
| 0.0 |
| 0.0 |
| - |
| Divestitures | - | - | 0.0 | 0.0 | 73.9 | 312.5 | 0.0 | 0.0 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 6.8 | (2.2) | 21.0 | 18.6 | 16.0 | 0.0 | 2.2 | 3.3 | 6.1 |
| Cash From Investing Activities | - | (51.1) | (54.6) | (62.4) | (657.3) | 262.7 | (69.1) | (78.4) | (75.5) | (54.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | 0.0 | 0.0 | 643.4 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | (0.8) | 0.1 | 0.0 | 0.1 | 4.3 | (0.2) | 0.0 | 0.0 |
| Cash From Financing Activities | - | (170.9) | (103.7) | 118.9 | 12.5 | (465.6) | 492.5 | (107.7) | (324.6) | (304.2) |
| 129.1 |
| 333.1 |
| (466.7) |
| 184.7 |
| 677.7 |
| 211.2 |
| 0.0 |
| 0.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| 6.0 |
| - |
| 3.6 |
| - |
| 4.1 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| (66.9) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| 7.7 |
| - |
| (27.6) |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (39.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| (62.3) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| 41.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| (51.4) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (469.6) |
| - |
| - |
| 258.5 |
| - |
| - |
| - |
| 24.3 |
| - |
| - |
| - |
| 142.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |