| (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 | 59.0 | 118.0 | 79.0 | 73.0 | 31.0 | 120.0 | 86.0 | 97.0 | 49.0 | 137.0 | 78.0 | 66.0 | 17.0 | 106.0 | 48.0 | 52.0 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 329.0 | 301.0 | 352.0 | 298.0 | 258.0 | 324.0 | 363.0 | 225.0 | 176.0 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 136.0 | 135.0 | 129.0 | 124.0 | 117.0 | 109.0 | 99.0 | 91.0 | 87.0 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 161.0 | 120.0 | 104.0 | 128.0 | 141.0 | 143.0 | 109.0 | 82.0 |
| Acquisitions | - | 0.0 | 0.0 | 6.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 743.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,472.0 | - | - |
| Debt Repaid | - | 108.0 | 150.0 | 262.0 | 25.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (1.0) | 0.0 | 0.0 | - | - | - | - |
| Net Change In Cash | - | 10.0 | 22.0 | 77.0 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 316.0 | 369.0 | 540.0 | 91.0 | 169.0 | 176.0 | 294.0 | 448.0 |
| Free Cash Flow To Equity | - | 951.0 | 219.0 | 278.0 | |||||
| 52.0 |
| 104.0 |
| 66.0 |
| 80.0 |
| 74.0 |
| - |
| 113.0 |
| 112.0 |
| 26.0 |
| 90.0 |
| 63.0 |
| 55.0 |
| 17.0 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 33.0 | 36.0 | 34.0 | 33.0 | 32.0 | 32.0 | 33.0 | 32.0 | 32.0 | 33.0 | 31.0 | 30.0 | 30.0 | 30.0 | 30.0 | 29.0 | 28.0 | 29.0 | 27.0 | 27.0 | 26.0 | - | 24.0 | 24.0 | 24.0 | 28.0 | 21.0 | 21.0 | 21.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 4.0 | 3.0 | 7.0 | 5.0 | 6.0 | 5.0 | 5.0 | 5.0 | 4.0 | 5.0 | 3.0 | 3.0 | 3.0 | 1.0 | 0.0 | 2.0 | 2.0 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | 13.0 | - | - | - | (27.0) | - | - | - | (17.0) | - | - | - | (6.0) | - | - | - | 6.0 | ||||||||||||
| Change In Inventory | 53.0 | - | - | - | 66.0 | - | - | - | 45.0 | - | - | - | (40.0) | - | - | - | 64.0 | ||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Other Working Capital | 1.0 | - | - | - | (9.0) | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | 71.0 | - | - | - | 56.0 | - | - | - | 99.0 | - | - | - | 88.0 | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 44.0 | - | - | - | 39.0 | - | - | - | 29.0 | - | - | - | 22.0 | - | - | - | 28.0 | - | - | - | 23.0 | - | - | - | 23.0 | - | - | - | 15.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (44.0) | - | - | - | (39.0) | - | - | - | (29.0) | - | - | - | (22.0) | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 743.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,472.0 | - | - | - | - |
| Debt Repaid | 50.0 | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | 6.0 | - | - | - | 6.0 | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | 48.0 | - | - | - | 48.0 | - | - | - | 48.0 | - | - | - | 48.0 | - | - | - | 48.0 | - | |||||||||||
| Other Financing Activities | (5.0) | - | - | - | 2.0 | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - | - | ||||||||||||
| Cash From Financing Activities | (103.0) | - | - | - | (96.0) | - | - | - | (50.0) | - | - | - | (54.0) | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (76.0) | - | - | - | (79.0) | - | - | - | 20.0 | - | - | - | 12.0 | - | - | - | (63.0) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | 27.0 | - | - | - | 17.0 | - | - | - | 70.0 | - | - | - | 66.0 | - | - | - | (9.0) | - | - | - | (14.0) | - | - | - | (278.0) | - | - | - | (111.0) |
| Free Cash Flow To Equity | (23.0) | - | - | - | 710.0 | - | - | - | 70.0 | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 19.0 | 21.0 | 19.0 | 14.0 | 5.0 | 4.0 | 5.0 | - | - |
| Deffered Income Tax | - | 13.0 | (11.0) | (7.0) | 1.0 | 22.0 | 68.0 | - | (22.0) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 11.0 | (11.0) | 0.0 | 31.0 | 24.0 | 279.0 | (2.0) | 7.0 |
| Change In Inventory | - | 18.0 | 42.0 | (198.0) | 139.0 | 165.0 | 0.0 | (2.0) | 65.0 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (7.0) | 23.0 | 0.0 | 0.0 | 1.0 | (8.0) | 7.0 | 2.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 477.0 | 489.0 | 644.0 | 219.0 | 310.0 | 319.0 | 403.0 | 530.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (161.0) | (120.0) | (110.0) | (128.0) | (141.0) | (143.0) | (128.0) | (554.0) |
| 125.0 |
| 218.0 |
| 21.0 |
| 21.0 |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 1,410.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 192.0 | 192.0 | 192.0 | 192.0 | 192.0 | 124.0 | - | - |
| Other Financing Activities | - | (6.0) | (4.0) | (3.0) | 0.0 | 0.0 | - | - | - |
| Cash From Financing Activities | - | (306.0) | (346.0) | (457.0) | (217.0) | (317.0) | 34.0 | (196.0) | 24.0 |
| (126.0) |
| (148.0) |
| 210.0 |
| 79.0 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| 66.0 |
| 44.0 |
| 2,430.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 1.0 |
| 2.0 |
| 1.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| 303.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 88.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| (255.0) |
| - |
| - |
| - |
| (96.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.0) |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| 106.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,410.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (54.0) |
| - |
| - |
| - |
| (154.0) |
| - |
| - |
| - |
| 376.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| (168.0) |
| - |
| - |
| - |
| 98.0 |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |