Financials
| Millions USD (ex. Per Share) | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/29/2024 | FY202512/28/2025 | Last 12M03/29/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -40.0 | 30.7 | -3.3 | -9.2 | |||||||
| Depreciation & Amortization | 79.5 | 70.9 | 82.4 | 85.8 | |||||||
| Stock Based Compensation | 17.1 | 18.3 | 17.1 | 7.4 | |||||||
| Change in Working Capital | 9.8 | 21.8 | 47.5 | 49.9 | |||||||
| Other Non-Cash Items | 19.2 | -49.7 | -33.9 | -14.6 | |||||||
| Net Cash from Operating Activities | 76.6 | 106.2 | 112.2 | 120.2 | |||||||
| -Investments in Property, Plant & Equipment | -55.7 | -98.6 | -102.8 | -50.9 | |||||||
| -Acquisitions Net | - | - | - | 0.2 | |||||||
| -Purchases of Investments | - | - | - | - | |||||||
| Sales/Maturities of Investments | 1.7 | - | - | - | |||||||
| Other Investing Activities | 5.5 | 173.6 | 15.9 | -11.0 | |||||||
| Net Cash from Investing Activities | -48.5 | 75.0 | -86.9 | -61.7 | |||||||
| Net Debt Issuance | -15.7 | -134.8 | 80.6 | -7.4 | |||||||
| Net Stock Issuance | - | -1.4 | - | -0.0 | |||||||
| -Net Dividends Paid | -18.5 | -21.7 | -22.3 | -23.1 | |||||||
| Other Financing Activities | -14.8 | -19.1 | -19.3 | -17.1 | |||||||
| Net Cash from Financing Activities | -49.1 | -177.0 | 39.0 | -47.6 | |||||||
| Effect of Forex Changes | - | - | - | -0.0 | |||||||
| Net Change in Cash | -20.9 | 4.1 | 64.3 | 11.0 | |||||||
| Cash at End of Period | 52.0 | 56.1 | 120.4 | 306.4 | |||||||
| Operating Cash Flow | 76.6 | 106.2 | 112.2 | 120.2 | |||||||
| -Capital Expenditure | -55.7 | -98.6 | -102.8 | -77.8 | |||||||
| Free Cash Flow | 20.9 | 7.5 | 9.4 | 42.4 | |||||||
