| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||
| Net Income | 9.2 | 17.2 | 56.6 | 44.0 | 4.2 | (3.1) | 29.3 | 30.9 | (1.1) | 9.8 | 30.9 | 21.7 | (5.5) | 1.9 | 13.1 | 12.2 | ||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 127.0 | 101.8 | 68.9 | 49.0 | 21.4 | 20.2 | 40.3 | 43.1 | 50.8 | 26.0 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 164.7 | 144.0 | 80.0 | 68.9 | 65.7 | 49.8 | 39.3 | 31.2 | 25.3 | 21.1 |
| Amortization Of Intangibles | - | 5.0 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 137.9 | 87.9 | 97.8 | 68.9 | 56.3 | 52.6 | 42.5 | 42.8 | 24.4 |
| Acquisitions | - | 1,155.2 | 231.8 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | 1,242.1 | 210.2 | 103.0 | 167.3 | 219.2 | 72.3 | 0.0 | 21.9 | 49.6 |
| Debt Repaid | - | 147.4 | 72.8 | 103.1 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 82.3 | 27.6 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 153.4 | 121.1 | 59.3 | (52.4) | (7.8) | 52.6 | 12.8 | 23.3 | 22.5 |
| Free Cash Flow To Equity | - | 1,248.1 | 258.6 | 59.2 | ||||||
| (9.4) |
| 5.5 |
| 7.9 |
| 9.3 |
| (4.9) |
| 7.9 |
| 17.6 |
| 15.7 |
| 1.5 |
| 5.5 |
| 16.6 |
| 17.2 |
| 4.2 |
| 5.2 |
| 15.1 |
| 13.4 |
| 11.2 |
| 11.0 |
| 6.4 |
| 2.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 44.2 | 43.0 | 39.3 | 38.2 | 36.2 | 30.3 | 12.4 | 23.5 | 23.1 | 21.0 | 9.9 | 20.2 | 20.4 | 18.4 | 15.2 | 17.6 | 17.0 | 15.9 | 14.1 | 12.4 | 12.2 | 11.1 | 10.4 | 10.0 | 9.5 | 9.4 | 9.0 | 7.8 | 7.3 | 7.1 | - | - | - | 5.7 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Stock-Based Compensation | 7.8 | 14.9 | 9.4 | 8.6 | 4.7 | 14.4 | 3.9 | 4.0 | 3.6 | 2.9 | 2.9 | 2.7 | 2.7 | 2.5 | - | - | - | |||||||||||||||||||
| Deffered Income Tax | - | (0.8) | - | - | - | (1.4) | - | - | - | (0.4) | - | - | - | (0.3) | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Gains & Losses On Investments | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | |||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Inventory | - | 3.3 | - | - | - | 10.4 | - | - | - | 9.9 | - | - | - | 3.5 | - | - | - | 2.5 | ||||||||||||||||||
| Change In Accounts Payable | - | (74.9) | - | - | - | (47.5) | - | - | - | (26.3) | - | - | - | (23.6) | - | - | - | |||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Operating Activities | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | |||||||||||||||||||
| Cash From Operating Activities | - | 82.6 | - | - | - | 40.7 | - | - | - | 60.4 | - | - | - | 28.9 | - | |||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 35.5 | - | - | - | 26.8 | - | - | - | 26.8 | - | - | - | 31.7 | - | - | - | 15.1 | - | - | - | 10.5 | - | - | - | 23.6 | - | - | - | 7.4 | - | - | - | 9.5 | - | - |
| Acquisitions | - | 215.1 | - | - | - | 654.2 | - | - | - | 81.4 | - | - | - | 77.2 | - | - | - | 65.9 | ||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 36.4 | - | - | - | - | ||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | |||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Cash From Investing Activities | - | (242.9) | - | - | - | (679.0) | - | - | - | (104.7) | - | - | - | (70.7) | - | |||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 0.0 | - | - | - | 835.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 9.8 | - | - | - | 0.0 | - | - | - | - | - | - |
| Debt Repaid | - | 9.6 | - | - | - | 128.2 | - | - | - | 23.8 | - | - | - | 3.1 | - | - | - | 2.5 | ||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Repurchased | - | 22.4 | - | - | - | 12.1 | - | - | - | 1.3 | - | - | - | 0.1 | - | - | - | |||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Cash From Financing Activities | - | 105.5 | - | - | - | 694.8 | - | - | - | 64.9 | - | - | - | 49.7 | - | |||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (54.8) | - | - | - | 56.4 | - | - | - | 20.6 | - | - | - | 8.0 | - | - | - | (13.4) | ||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 47.1 | - | - | - | 13.8 | - | - | - | 33.6 | - | - | - | (2.8) | - | - | - | (15.7) | - | - | - | (9.8) | - | - | - | (21.9) | - | - | - | (6.2) | - | - | - | 10.0 | - | - |
| Free Cash Flow To Equity | - | 37.5 | - | - | - | 720.7 | - | - | - | 9.8 | - | - | - | - | - | - | - | |||||||||||||||||||
| 2.2 |
| 2.4 |
| 0.8 |
| 0.3 |
| 0.2 |
| 1.1 |
| 0.5 |
| 0.3 |
| Stock-Based Compensation | 40.6 | 37.0 | 14.4 | 10.8 | 8.0 | 3.5 | 1.6 | 1.0 | 1.0 | 0.5 |
| Deffered Income Tax | - | 27.5 | 22.7 | 11.2 | 6.0 | 3.7 | 3.3 | 3.0 | (0.5) | 0.9 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 5.2 | 15.5 | 7.3 | 17.5 | 3.9 | 1.2 | 8.8 | 2.7 | 3.1 |
| Change In Accounts Payable | - | 47.5 | 13.4 | 17.2 | 41.3 | 20.2 | (5.7) | 6.9 | 7.5 | 11.6 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.6 | 0.3 | 0.3 | (0.0) | 0.0 | 0.0 | 0.0 | - | - |
| Cash From Operating Activities | - | 291.3 | 209.1 | 157.2 | 16.5 | 48.5 | 105.2 | 55.3 | 66.1 | 46.9 |
| 91.8 |
| 128.6 |
| 210.7 |
| 30.2 |
| 13.9 |
| 51.3 |
| 10.8 |
| Divestitures | - | 0.0 | 0.0 | 37.0 | 0.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,280.2) | (307.6) | (143.4) | (197.3) | (263.4) | (79.4) | (60.2) | (89.6) | (30.7) |
| 8.1 |
| 95.4 |
| 30.4 |
| 13.0 |
| 12.4 |
| 60.6 |
| Common Stock Issuance | - | - | - | - | - | - | - | 0.0 | 98.0 | 0.0 |
| Common Stock Repurchased | - | 23.5 | 11.3 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | 0.0 | 31.3 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1,071.2 | 126.1 | (0.3) | 159.1 | 123.8 | 41.9 | (13.6) | 95.1 | (39.8) |
| 13.5 |
| (21.7) |
| (91.1) |
| 67.7 |
| (18.5) |
| 71.6 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| 106.8 |
| 116.0 |
| 94.5 |
| (0.2) |
| 32.9 |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| (25.3) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| 84.1 |
| - |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (80.3) |
| - |
| - |
| - |
| (94.1) |
| - |
| - |
| - |
| (40.5) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 67.5 |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| - |
| - |
| (96.6) |
| - |
| - |
| - |
| (31.2) |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| - |
| - |
| - |