| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 21.2 | 43.5 | 2.3 | 17.2 | 41.3 | (18.4) | (11.7) | (21.1) | (3.2) | (24.6) | (9.0) | 80.3 | 10.9 | (193.8) | (197.8) | 0.1 | 30.1 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | - | - | 24.7 | 23.4 | 17.2 | 12.7 | 11.0 | 10.9 | 10.5 | 8.5 | 1.9 | 0.0 | 1.0 | 15.6 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 35.6 | 70.7 | 0.3 | 70.3 | 197.2 | 20.2 | 12.3 | 30.9 | 33.0 | 40.8 | 201.7 | 0.0 | 0.0 | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 67.1 | 34.5 | 32.0 | 179.0 | 0.0 | 0.0 | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 17.0 | 4.6 | 31.0 | (33.0) | (116.5) | (29.9) | 0.8 | (25.2) | (30.2) | (56.1) | (206.4) | (14.9) | 1.0 | - | - | - | |
| 28.9 |
| 29.3 |
| 26.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 4.1 | 5.0 | 9.1 | 7.2 | 5.1 | 0.9 | 1.3 | 1.3 | 0.7 | 0.6 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.6 | 147.1 | 189.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 0.5 | (0.5) | 0.2 | 0.8 | (0.8) | (1.0) | (0.8) | 0.5 | 0.8 | 1.5 | 1.3 | (1.2) | (1.0) | 1.2 | 0.8 | 0.5 | 0.3 |
| Change In Inventory | (0.0) | 0.1 | (0.2) | 0.8 | (3.2) | 0.8 | (1.4) | 0.5 | 0.7 | 1.1 | 3.0 | (0.1) | 1.0 | (1.2) | 1.1 | 0.1 | (1.2) |
| Change In Accounts Payable | 5.3 | 1.5 | (2.2) | (0.6) | 0.3 | (12.4) | 1.7 | 5.5 | 2.3 | 0.4 | 5.7 | (1.9) | (0.7) | 2.3 | 0.3 | 0.0 | (3.3) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 52.6 | 75.3 | 31.3 | 37.3 | 80.8 | (9.7) | 13.1 | 5.7 | 2.8 | (15.3) | (4.7) | (14.9) | 1.0 | 2.4 | 26.4 | 31.5 | 43.2 |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (17.9) | (36.4) |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (23.3) | (79.4) | 17.7 | (56.3) | (184.6) | (21.9) | (12.3) | (8.8) | (33.0) | (40.8) | (201.7) | 105.9 | 1.0 | 55.4 | 0.0 | 7.9 | 36.4 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 13.8 | 3.2 | 0.0 | 10.0 | 0.0 | 28.5 | 0.0 |
| Common Stock Repurchased | 0.0 | 4.9 | 1.7 | 0.0 | 1.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 9.5 | 10.8 | 6.0 | 17.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | 0.8 | 0.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (1.5) | 14.1 | (56.6) | 5.8 | 127.4 | 39.1 | 6.4 | (0.5) | 25.3 | 68.7 | 206.9 | (91.2) | (3.2) | (71.3) | (62.5) | (49.2) | (43.5) |
| - |
| - |
| - |
| Net Change In Cash | 27.7 | 10.0 | (7.5) | (13.1) | 23.6 | 7.5 | 7.1 | (3.6) | (4.9) | 12.6 | 0.5 | (0.2) | (1.2) | (13.4) | (36.1) | (9.8) | 36.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |