| (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 | Q3 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | 25.3 | 19.4 | (1.3) | 22.9 | (13.7) | 8.9 | (6.3) | 3.1 | 8.7 | (27.1) | 18.2 | 7.6 | (11.9) | (0.3) | 11.7 | 8.4 | |||||||||||
| 21.9 |
| 17.0 |
| 25.2 |
| 8.3 |
| 48.0 |
| (0.9) |
| (5.3) |
| (0.0) |
| 0.5 |
| (0.0) |
| 0.5 |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 15.6 | 17.9 | 12.7 | 12.2 | 12.6 | 13.4 | 11.6 | 11.4 | 12.3 | 14.4 | 11.6 | 11.4 | 12.7 | 15.9 | 11.4 | 11.2 | 10.9 | 13.3 | 9.0 | 8.4 | 7.3 | 8.8 | 2.7 | 2.7 | 2.6 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Stock-Based Compensation | 13.2 | 15.7 | 14.8 | 11.6 | 8.3 | 9.0 | 5.8 | 3.9 | 5.9 | 3.8 | 3.9 | 3.7 | 2.5 | 2.0 | 2.0 | 1.7 | 1.8 | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Other Working Capital | 702.8 | - | - | - | 10.2 | - | - | - | (35.7) | - | - | - | 27.8 | - | - | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Operating Activities | (2,229.9) | - | - | - | 593.9 | - | - | - | (2,202.7) | - | - | - | 1,992.9 | - | - | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | 19.1 | - | - | - | 17.8 | - | - | - | 7.0 | - | - | - | 8.0 | - | - | - | 6.1 | - | - | - | 9.8 | - | - | - | 13.8 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | 524.3 | - | - | - | 928.4 | - | - | - | 1,287.5 | - | - | - | 644.4 | - | - | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | 26.8 | - | - | - | 15.8 | - | - | - | 9.4 | - | - | - | 9.3 | - | - | - | 9.2 | - | |||||||||
| Other Financing Activities | (0.3) | - | - | - | (0.3) | - | - | - | (0.9) | - | - | - | (1.3) | - | - | - | - | ||||||||||
| Cash From Financing Activities | 1,626.2 | - | - | - | (1,544.6) | - | - | - | 1,023.4 | - | - | - | (2,602.1) | - | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (79.4) | - | - | - | (22.3) | - | - | - | 108.2 | - | - | - | 35.2 | - | - | - | 170.1 | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | (2,248.9) | - | - | - | 576.1 | - | - | - | (2,209.7) | - | - | - | 1,985.0 | - | - | - | 11,745.7 | - | - | - | 2,627.2 | - | - | - | (649.9) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.1 |
| 2.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.9 |
| - |
| - |
| - |
| 648.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.3 |
| - |
| - |
| - |
| 296.2 |
| - |
| - |
| 173.1 |
| - |
| - |
| - |
| 309.0 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,751.8 |
| - |
| - |
| - |
| 2,637.0 |
| - |
| - |
| - |
| (636.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 610.5 |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| 232.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12,192.2) |
| - |
| - |
| - |
| (2,261.0) |
| - |
| - |
| - |
| 326.6 |
| 0.2 |
| - |
| - |
| - |
| 368.8 |
| - |
| - |
| - |
| (77.1) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 66.4 | 27.4 | 14.4 | (13.2) | 41.7 | 98.4 | (5.8) | 415.1 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 58.5 | 55.5 | 48.8 | 50.1 | 49.4 | 38.0 | 16.8 | 9.4 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 74.0 | 39.5 | 26.4 | 26.6 | 65.4 | 57.3 | 16.8 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (4.0) | 9.9 | (207.4) | (26.2) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (2,721.6) | (6,281.0) | 138.8 | 8,241.6 | (10,022.3) | (0.9) | (3,512.8) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 55.2 | 50.4 | 24.6 | 13.8 | 7.5 | 6.5 | 0.0 | 0.0 |
| Deffered Income Tax | - | 6.8 | 5.3 | (6.6) | 3.5 | 8.3 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 9.6 | (57.1) | 169.3 | (56.6) | 166.3 | 119.6 | 14.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (2,647.6) | (6,241.5) | 165.2 | 8,268.2 | (9,957.0) | 56.4 | (3,496.0) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 100.0 | 0.0 | 0.0 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 2,259.6 | 2,676.1 | 1,830.0 | 1,290.3 | 199.8 | 231.9 | 577.4 |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 81.6 | 0.0 | 0.0 |
| Dividends Paid | - | 78.6 | 39.7 | 37.2 | 36.9 | 30.6 | 0.0 | 0.0 |
| Other Financing Activities | - | (0.4) | (0.9) | (1.3) | 0.0 | 0.0 | - | - |
| Cash From Financing Activities | - | 384.0 | 3,575.3 | (2,202.6) | (9,584.7) | 9,264.5 | 802.3 | 3,009.8 |
| (492.7) |
| 1,090.6 |
| 91.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |