| (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 | Q4 FY 18 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 18.7 | 21.6 | 16.0 | 19.6 | 13.0 | 17.6 | 25.5 | 8.8 | 11.1 | 1.8 | 18.7 | 16.6 | 23.8 | 105.2 | 53.7 | 48.5 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 75.8 | 70.2 | 63.0 | 60.9 | 242.2 | 116.7 | (277.4) | (449.3) | (9.1) | 47.1 | (3,697.5) | 253.3 | (553.9) | 141.6 | 108.1 | 190.6 | (1,775.6) | (1,441.3) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 42.9 | 32.5 | 22.2 | 17.9 | 15.4 | 58.1 | 158.6 | 139.3 | 131.9 | 367.3 | 493.9 | 629.9 | 628.8 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 58.6 | 26.4 | 26.4 | 44.1 | 11.6 | 8.3 | - | - | - | 879.2 | 1,553.3 | 1,496.7 | 2,146.4 | 1,727.1 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 0.0 | 59.0 | 211.1 | 10.0 | 0.0 | 2,065.0 | 0.0 | 0.0 | 1,850.3 | 2,033.0 | 2,117.9 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 41.5 | 47.5 | 89.2 | 120.6 | 98.7 | 27.9 | - | - | - | (505.7) | (932.2) | (628.1) | (1,363.2) | (1,268.2) | (654.2) | |||
| 34.7 |
| 36.8 |
| 28.6 |
| 16.3 |
| 35.0 |
| (0.2) |
| (48.7) |
| (215.8) |
| (12.7) |
| (249.1) |
| (181.6) |
| (13.3) |
| (5.3) |
| 54.2 |
| 11.7 |
| (34.1) |
| (40.9) |
| (18.8) |
| (8.5) |
| 23.5 |
| 50.8 |
| (404.3) |
| (515.9) |
| (313.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 11.4 | - | - | - | 10.0 | - | - | - | 5.8 | - | - | - | 5.1 | - | - | - | 4.0 | - | - | - | 4.0 | - | - | - | 27.5 | - | - | - | 39.4 | - | - | - | 31.2 | - | - | - | 30.8 | - | - | 39.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.7 | - | - | - | 0.7 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.4 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 19.8 | - | - | - | 20.3 | - | - | - | 15.7 | - | - | - | 39.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 20.9 | - | - | - | 6.4 | - | - | - | 1.1 | - | - | - | 9.4 | - | - | - | 5.6 | - | - | - | 3.1 | - | - | - | 5.5 | - | - | - | 62.3 | - | - | - | 65.5 | - | - | - | 43.7 | - | - | 70.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (23.5) | - | - | - | (9.3) | - | - | - | (1.1) | - | - | - | (9.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 21.0 | - | - | - | 39.6 | - | - | - | 0.0 | - | - | - | - | - | - | 488.9 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 3.9 | - | - | - | 4.1 | - | - | - | 59.7 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (4.5) | - | - | - | (9.5) | - | - | - | (60.0) | - | - | - | (0.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (8.2) | - | - | - | 1.6 | - | - | - | (45.5) | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (1.1) | - | - | - | 13.9 | - | - | - | 14.6 | - | - | - | 30.5 | - | - | - | 26.6 | - | - | - | 11.2 | - | - | - | 12.7 | - | - | - | (30.7) | - | - | - | (35.1) | - | - | - | 20.6 | - | - | (233.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 50.2 |
| 370.9 |
| 316.7 |
| 226.9 |
| 361.4 |
| 227.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 2.7 | 2.4 | 1.9 | 1.5 | 1.4 | 3.0 | 4.3 | 23.4 | 15.8 | 18.4 | 20.0 | 85.3 | 42.8 | 38.7 | 37.7 | 22.8 | 18.8 | 7.2 |
| Deffered Income Tax | - | (5.5) | (22.2) | 14.0 | (64.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (100.3) | (7.0) | (447.5) | 0.0 | (47.5) | 28.9 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 256.4 | 409.6 | 4.2 | 4.0 | 4,534.7 | 192.8 | 26.3 | 316.0 | 2.8 | 0.0 | 1,707.2 | 1,867.5 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 0.5 | 0.1 | 0.4 | - |
| Change In Accounts Receivable | - | 3.5 | 0.8 | (12.1) | 13.2 | (0.8) | (5.9) | (15.8) | (16.6) | (0.1) | (201.9) | 63.5 | (90.0) | 141.5 | 61.6 | 11.5 | (8.8) | (3.7) | 19.1 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.1) | 3.0 | 0.2 | (0.1) | (0.3) | 1.7 |
| Change In Accounts Payable | - | (1.4) | 2.8 | (1.4) | (5.2) | (2.2) | (13.0) | (17.2) | (4.3) | (2.2) | (86.5) | (66.5) | 101.5 | 44.1 | 40.5 | 42.1 | (108.7) | 27.0 | 75.3 |
| Change In Other Working Capital | - | (0.3) | 1.5 | 0.1 | 0.1 | 1.2 | (1.1) | 0.6 | 1.8 | (4.2) | (2.2) | 1.1 | (5.8) | (34.4) | 35.8 | (2.7) | 26.9 | (14.3) | 5.1 |
| Other Operating Activities | - | 0.4 | 1.5 | 0.2 | 0.2 | 0.1 | 0.1 | (0.2) | (1.6) | 0.3 | 1.4 | 0.4 | 3.9 | 1.4 | 5.8 | (0.5) | - | - | - |
| Cash From Operating Activities | - | 100.1 | 73.9 | 115.6 | 164.7 | 110.3 | 36.2 | 121.3 | 145.5 | 181.2 | 373.5 | 621.1 | 868.6 | 783.2 | 459.0 | 380.9 | 311.6 | 579.2 | 357.5 |
| 1,035.1 |
| 715.2 |
| 2,058.4 |
| 1,280.8 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 18.4 | 17.0 | 840.7 | 34.6 | 138.4 | 795.1 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | (56.5) | 18.4 | 17.0 | 0.0 | 34.6 | (15.1) | - | - | - |
| Cash From Investing Activities | - | (64.0) | (154.7) | (36.2) | (45.1) | 23.0 | 25.1 | (189.8) | (183.5) | (245.7) | (1,039.6) | (857.2) | 1,070.4 | (2,555.9) | (902.3) | (953.5) | (1,247.1) | (1,909.4) | (1,385.6) |
| 2,619.6 |
| 3,252.2 |
| 1,331.5 |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 20.0 | 96.5 | 153.6 | 46.3 | 0.0 | 939.5 | 0.0 | 1,115.5 | 366.0 | 2,130.3 | 1,789.9 | 2,417.0 | 1,944.5 | 1,332.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 324.8 | 0.0 | 1,114.7 |
| Common Stock Repurchased | - | 6.4 | 0.2 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 111.8 | 0.0 | 0.0 | 13.8 | 7.2 | 5.7 | 3.6 | 1.7 |
| Dividends Paid | - | 15.9 | 72.3 | 81.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | (66.8) | (91.6) | 5.4 | (98.6) | (58.1) | (48.1) | - | - | - |
| Cash From Financing Activities | - | (23.3) | (73.7) | (82.9) | (1.6) | (22.0) | (39.0) | 54.8 | (43.7) | (8.2) | 920.4 | (397.3) | (1,434.1) | 1,874.9 | 645.2 | 570.6 | 942.7 | 1,267.8 | 1,052.3 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 12.8 | (154.4) | (3.5) | 117.9 | - | - | - | - | - | 254.3 | (633.4) | 504.9 | 102.1 | 201.8 | (2.0) | 7.2 | (62.5) | 24.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (403.6) |
| (1,479.2) |
| (923.4) |
| Free Cash Flow To Equity | - | - | - | - | 120.6 | 78.7 | (9.6) | - | - | - | 619.9 | (932.2) | (1,743.6) | 121.1 | (1,365.4) | (326.2) | (201.0) | (171.6) | (924.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 3.3 |
| 1.8 |
| 2.0 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.6 |
| 44.0 |
| 201.8 |
| 8.0 |
| 244.1 |
| 165.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.2 |
| 0.5 |
| 0.5 |
| 0.4 |
| 2.5 |
| 354.5 |
| 253.6 |
| 110.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| 0.1 |
| - |
| 32.2 |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| 30.4 |
| - |
| - |
| - |
| 64.2 |
| - |
| - |
| (162.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.1) |
| - |
| (5.6) |
| - |
| - |
| - |
| 34.1 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (61.6) |
| - |
| - |
| - |
| (64.6) |
| - |
| - |
| - |
| (81.6) |
| - |
| - |
| (67.5) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 32.5 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| 36.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| (38.0) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| 488.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 258.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (71.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.7 |