| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (53.2) | (4.3) | (5.4) | (34.0) | 20.1 | (32.1) | (37.8) | 38.5 | (35.4) | (28.8) | (50.5) | 42.9 | (13.3) | 19.8 | 78.9 | 24.1 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (96.9) | (57.8) | (154.5) | (1.1) | 187.2 | (140.4) | 101.0 | 84.7 | 102.3 | 57.9 | 56.9 | 63.2 | 74.3 | 79.3 | 88.4 | 82.4 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 29.8 | 39.6 | 47.2 | 51.5 | 58.4 | 66.4 | 68.9 | 68.2 | 65.7 | 62.7 | 60.5 | 77.4 | 74.6 | 71.6 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 15.8 | 27.6 | 45.6 | 29.3 | 30.6 | 71.1 | 58.7 | 34.7 | 42.1 | 72.2 | 90.2 | 79.8 | 83.9 | 62.2 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | (3.3) | 0.2 | (1.0) | (0.0) | 0.2 | 0.7 | 2.2 | 6.2 | (6.4) | (12.8) | (0.1) | (0.4) | 3.1 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | (133.4) | 65.2 | (53.8) | 104.0 | (66.3) | 68.8 | 155.7 | 164.6 | 140.5 | 89.2 | 114.9 | 76.3 | 90.6 | 93.0 | 166.7 |
| 13.3 |
| (114.8) |
| 43.0 |
| 1.5 |
| 4.5 |
| 49.9 |
| 7.5 |
| 31.5 |
| 44.1 |
| 14.3 |
| 36.2 |
| 34.2 |
| 44.2 |
| (2.0) |
| 26.0 |
| 38.5 |
| 15.6 |
| 36.9 |
| (10.7) |
| 13.6 |
| 41.7 |
| (23.6) |
| 19.3 |
| 37.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 6.7 | 7.3 | 7.6 | 8.2 | 9.3 | 9.5 | 11.6 | 11.7 | 12.0 | 11.8 | 12.1 | 12.5 | 13.2 | 13.6 | 14.2 | 14.4 | 15.8 | 17.9 | 18.8 | 18.5 | 18.6 | 17.4 | 16.6 | 17.4 | 16.8 | 16.0 | 15.7 | 16.8 | 16.6 | 15.9 | 16.5 | 16.1 | 14.4 | 15.2 | 15.6 | 14.2 | 16.5 | 15.6 | 16.8 | 23.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | (0.4) | 0.3 | 0.9 | 1.7 | 0.0 | (1.2) | 12.6 | (4.7) | (4.8) | 3.1 | 10.1 | 5.2 | 6.3 | 7.6 | 6.6 | 10.5 | 3.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | 0.0 | - | - | 0.1 | - | - | - | (1.6) | - | - | - | (55.7) | ||||||||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.0 | 0.0 | 0.6 | 0.8 | 1.8 | 1.9 | 0.0 | 1.4 | 0.0 | 1.3 | 0.0 | 0.3 | 37.1 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 4.4 | - | - | (1.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | 1.3 | - | - | 21.6 | - | - | 63.5 | - | - | 57.1 | - | - | - | 120.8 | - | - | - | 8.6 | ||||||||||||||||||||||
| Change In Accounts Payable | (7.8) | - | - | 9.4 | - | - | (46.0) | - | - | 61.6 | - | - | - | 53.0 | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (53.8) | - | - | (43.0) | - | - | (110.8) | - | - | 5.1 | - | - | - | (18.8) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 8.0 | - | - | 3.4 | - | - | 4.7 | - | 7.2 | 11.0 | 14.4 | 12.4 | 8.0 | 10.7 | 8.5 | 6.8 | 9.5 | 5.7 | 20.6 | 10.8 | 11.0 | 27.7 | 16.8 | 11.1 | 14.7 | 9.9 | 13.3 | 8.2 | 10.4 | 9.0 | 7.1 | 13.8 | 10.1 | 13.9 | 14.9 | 15.9 | 18.5 | 16.6 | 22.1 | 27.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (8.0) | - | - | (3.4) | - | - | (4.7) | - | - | (11.0) | - | - | - | (11.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | 0.1 | - | - | 0.3 | - | - | 6.1 | - | - | - | 40.4 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 60.4 | - | - | 42.3 | - | - | 114.9 | - | - | 7.8 | - | - | - | 33.9 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.7 | - | - | 4.4 | - | - | (0.1) | - | - | (0.3) | - | - | - | (0.3) | - | - | - | 0.1 | - | - | 0.3 | - | - | 0.1 | - | - | 0.7 | - | - | - | 8.8 | - | 3.9 | - | - | 1.2 | - | - | (0.6) | - |
| Net Change In Cash | (0.7) | - | - | 0.3 | - | - | (0.7) | - | - | 1.6 | - | - | - | 3.7 | - | - | - | 3.3 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (61.8) | - | - | (46.4) | - | - | (115.5) | - | - | (5.8) | - | - | - | (29.6) | - | - | - | (46.2) | - | - | 10.2 | - | - | (23.8) | - | - | 15.9 | - | - | - | 21.2 | - | 3.3 | - | - | (11.7) | - | - | 15.8 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 71.4 |
| 71.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 2.5 | 12.8 | (5.6) | 29.2 | 30.9 | 14.3 | 27.4 | 30.8 | 28.0 | 21.1 | 17.8 | 14.3 | 9.3 | 8.0 | 8.5 | 7.4 |
| Deffered Income Tax | - | 0.0 | 37.0 | (13.7) | 25.8 | (32.3) | (5.6) | 34.9 | (9.4) | 12.2 | 5.6 | 2.0 | 2.3 | 24.2 | 17.3 | 32.2 |
| Asset Impairments | 0.0 | 28.0 | 34.5 | 3.3 | 1.5 | 38.5 | 6.1 | 5.2 | 4.0 | 2.4 | 11.1 | 2.3 | 2.2 | 2.7 | 2.2 | 6.5 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | (3.6) | (9.1) | 5.4 | (5.1) | 5.5 | - | - | - | - | - | - |
| Change In Inventory | - | 38.3 | (85.3) | 20.7 | 40.9 | 61.1 | (19.4) | 36.4 | 16.1 | (26.1) | (21.0) | 28.8 | (1.8) | (4.7) | (8.4) | 19.9 |
| Change In Accounts Payable | - | (107.9) | 40.0 | (41.7) | (58.3) | 71.7 | (56.9) | 28.9 | 19.0 | (4.0) | 6.0 | 63.3 | (0.6) | (13.6) | (35.2) | 49.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (117.6) | 92.8 | (8.2) | 133.3 | (35.7) | 139.9 | 214.4 | 199.3 | 182.7 | 161.4 | 205.0 | 156.1 | 174.5 | 155.2 | 218.4 |
| 51.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (15.8) | (27.8) | (45.9) | (29.3) | (30.4) | (56.9) | (25.1) | (44.3) | (30.6) | (61.7) | (105.2) | (77.7) | (84.3) | (64.3) | (60.8) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.7 | 7.1 | 94.6 | 84.0 | 15.5 | 253.5 | 118.6 | 157.8 | 120.9 | 76.1 | 89.0 | 91.8 | 90.6 | 74.0 | 0.6 |
| Dividends Paid | - | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 | 33.0 | 28.1 | 14.8 | 12.2 | 11.5 | 0.0 | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 128.4 | (68.3) | 17.1 | (112.7) | 60.9 | (259.2) | (140.6) | (155.0) | (131.4) | (87.6) | (82.3) | (85.0) | (78.0) | (154.0) | (4.4) |
| 5.3 |
| (8.6) |
| Net Change In Cash | - | (8.3) | (3.1) | (38.1) | (8.8) | (4.9) | (175.4) | 50.8 | 6.2 | 14.2 | (0.7) | 17.5 | (7.0) | 15.3 | (57.8) | 144.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 2.4 |
| 3.5 |
| 7.8 |
| 4.5 |
| 7.4 |
| 8.8 |
| 8.1 |
| 6.8 |
| 7.7 |
| 7.1 |
| 8.3 |
| 6.1 |
| 6.5 |
| 4.3 |
| 3.9 |
| 4.7 |
| 5.3 |
| 3.1 |
| 5.5 |
| 5.5 |
| 5.4 |
| 3.4 |
| - |
| - |
| 3.2 |
| - |
| - |
| 2.6 |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (5.3) |
| - |
| (0.9) |
| - |
| - |
| (2.8) |
| - |
| - |
| (1.9) |
| - |
| 0.8 |
| 0.1 |
| 0.3 |
| 0.4 |
| 4.0 |
| 1.3 |
| 3.2 |
| 1.0 |
| 0.5 |
| 0.8 |
| 0.4 |
| 2.8 |
| 0.0 |
| 0.9 |
| - |
| 3.3 |
| 3.0 |
| - |
| 0.0 |
| 21.8 |
| 0.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.3 |
| - |
| - |
| 11.1 |
| - |
| - |
| (28.2) |
| - |
| - |
| - |
| (21.3) |
| - |
| (17.8) |
| - |
| - |
| (18.6) |
| - |
| - |
| (15.3) |
| - |
| 69.3 |
| - |
| - |
| 28.7 |
| - |
| - |
| (40.3) |
| - |
| - |
| (58.2) |
| - |
| - |
| - |
| (51.8) |
| - |
| (42.4) |
| - |
| - |
| (40.5) |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.5) |
| - |
| - |
| 21.2 |
| - |
| - |
| (12.7) |
| - |
| - |
| 29.2 |
| - |
| - |
| - |
| 28.3 |
| - |
| 13.4 |
| - |
| - |
| 4.2 |
| - |
| - |
| 37.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| (86.5) |
| - |
| - |
| 3.6 |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (25.8) |
| - |
| (17.3) |
| - |
| - |
| (17.4) |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| 33.3 |
| - |
| - |
| 162.2 |
| - |
| - |
| 32.8 |
| - |
| - |
| - |
| 46.2 |
| - |
| 41.2 |
| - |
| - |
| 27.6 |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| 8.4 |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| (3.1) |
| - |
| - |
| (2.9) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| - |
| - |
| 62.0 |
| - |
| - |
| (145.3) |
| - |
| - |
| (27.8) |
| - |
| - |
| - |
| (23.9) |
| - |
| (31.9) |
| - |
| - |
| (30.5) |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| (154.4) |
| - |
| - |
| (18.1) |
| - |
| - |
| - |
| (12.7) |
| - |
| (32.0) |
| - |
| - |
| (42.6) |
| - |
| - |
| (7.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |