| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | 2.2 | 1.5 | (1.3) | (1.6) | (1.2) | (1.0) | 3.1 | 0.2 | (0.3) | 0.3 | (0.8) | 0.1 | 3.3 | 4.9 | 9.8 | 14.3 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 0.7 | (2.7) | 2.1 | 2.9 | 29.7 | 10.0 | 1.0 | 4.0 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 27.3 | 27.4 | 25.6 | 25.8 | 23.6 | 15.9 | 9.9 | 4.9 |
| Amortization Of Intangibles | 9.0 | 8.9 | 8.7 | 8.9 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | 240.6 | 244.5 | 132.4 | 119.9 | 189.1 | 223.4 | - | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 216.0 | 122.4 | 31.8 | 277.0 | 294.6 | 115.5 | - |
| Debt Repaid | - | 140.0 | 96.9 | 23.5 | 277.8 | 162.4 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (218.7) | (109.0) | (96.7) | (164.5) | (206.2) | - | - |
| Free Cash Flow To Equity | - | (142.7) | (83.5) | (88.5) | (165.2) | |||
| 0.8 |
| 8.3 |
| 0.9 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.2 |
| 0.0 |
| - |
| 1.0 |
| 1.1 |
| 0.9 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 7.2 | 6.8 | 6.6 | 6.7 | 7.3 | 6.5 | 6.3 | 6.4 | 6.4 | 6.5 | 6.5 | 6.4 | 6.3 | 6.3 | 5.9 | 5.7 | 5.7 | 5.0 | 4.3 | 3.5 | 3.1 | 2.9 | 2.7 | 2.3 | 2.0 | - | 1.4 | 1.3 | 1.2 |
| Amortization Of Intangibles | 2.6 | 2.2 | 2.1 | 2.1 | 2.5 | 2.4 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.2 | 2.2 | 2.1 | ||||||||||||
| Stock-Based Compensation | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | 2.8 | (0.4) | (0.7) | (0.0) | - | (2.9) | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | 0.1 | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.7 | - | - | - | (0.0) | ||||||||||||
| Change In Other Working Capital | 1.9 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 1.0 | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | 4.4 | - | - | - | 5.8 | - | - | - | 6.8 | - | - | - | 5.4 | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 57.5 | 113.5 | 57.5 | 12.1 | 61.4 | 56.9 | 49.3 | 21.5 | 4.7 | - | 26.6 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (25.3) | - | - | - | (48.1) | - | - | - | (4.1) | - | - | - | 55.4 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | 240.1 | - | - | - | 56.5 | - | - | - | 6.0 | - | - | - | 1.3 | - | - | - | 62.0 | - | - | - | 12.5 | - | - | - | - | - | - | - | - |
| Debt Repaid | 256.6 | - | - | - | 1.5 | - | - | - | 9.5 | - | - | - | 19.5 | - | - | - | 11.0 | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.1 | ||||||||||||
| Common Stock Repurchased | - | - | - | - | 4.5 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | 5.3 | - | - | - | 4.5 | - | - | - | 4.1 | - | - | - | 4.3 | - | - | - | 3.6 | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 9.0 | - | - | - | 45.9 | - | - | - | (8.4) | - | - | - | (10.2) | - | - | ||||||||||||||
| 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 | (53.2) | - | - | - | (55.5) | - | - | - | 2.0 | - | - | - | 5.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | (69.7) | - | - | - | (0.5) | - | - | - | (1.5) | - | - | - | (13.0) | - | - | - | - | ||||||||||||
| 8.8 |
| 6.0 |
| 3.8 |
| 1.5 |
| Stock-Based Compensation | - | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 7.4 | 1.7 | 3.2 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (1.0) | 0.9 | 0.1 | 0.2 | 0.7 | 0.0 | (3.2) |
| Change In Other Working Capital | - | (0.4) | 1.0 | (0.2) | (0.6) | 2.4 | 0.8 | (0.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 25.8 | 23.4 | 23.2 | 24.7 | 17.2 | 9.4 | 5.6 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (103.9) | (55.7) | (11.1) | (38.8) | (196.0) | (113.9) | (5.2) |
| 8.7 |
| - |
| Common Stock Issuance | - | - | - | - | - | 67.8 | - | - |
| Common Stock Repurchased | - | 8.8 | 0.8 | 14.6 | - | - | 5.0 | - |
| Dividends Paid | - | 17.7 | 16.8 | 17.1 | 15.1 | 12.2 | 7.2 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 109.2 | 26.5 | (11.4) | 17.7 | 186.4 | 94.0 | (0.4) |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| (74.0) |
| - |
| - |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.8 |
| - |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (66.1) |
| - |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| (47.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 54.6 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |