| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 19.4 | 21.3 | 4.0 | 29.2 | (13.2) | 20.6 | 9.3 | (125.2) | (6.3) | (59.4) | 14.9 | 26.4 | (3.7) | 18.8 | (68.7) | 39.4 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 73.9 | 41.3 | (101.6) | (21.8) | (13.2) | 101.9 | 62.0 | 106.8 | 106.7 | 131.7 | 95.5 | 85.9 | 91.6 | 77.1 | 115.4 | 56.7 | 12.4 | (126.1) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 25.3 | 26.6 | 28.4 | 32.7 | 37.9 | 39.4 | 37.9 | 34.9 | 34.0 | 35.6 | 30.4 | 32.4 | 35.3 | 39.9 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | 17.7 | 21.2 | 15.3 | 32.8 | 34.1 | 31.0 | 18.5 | 27.6 | 29.6 | 36.6 | 30.3 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 165.1 | 207.0 | 121.9 | 236.7 | 659.7 | 438.6 | 325.8 | 225.3 | 484.1 | 587.4 | 300.0 | 0.0 | 530.0 | 1,270.0 | 0.1 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 7.6 | (5.6) | 4.4 | 1.0 | (2.0) | (0.4) | (0.1) | (7.2) | 6.0 | 3.2 | (6.6) | (4.2) | (2.2) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | 59.9 | 138.4 | 103.9 | 171.1 | 160.7 | 173.9 | 148.6 | 143.6 | 142.1 | 157.9 | (37.8) | 48.3 | ||
| (2.7) |
| 53.5 |
| 20.2 |
| 48.6 |
| (20.4) |
| 29.8 |
| 18.8 |
| 5.4 |
| 8.0 |
| 43.5 |
| 28.0 |
| 35.9 |
| (0.6) |
| 35.0 |
| 35.6 |
| 25.7 |
| 10.4 |
| 74.0 |
| 30.6 |
| 23.5 |
| 3.6 |
| 6.1 |
| 22.7 |
| 61.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 5.4 | 6.6 | 6.7 | 6.6 | 6.7 | 7.2 | 7.1 | 6.7 | 7.4 | - | - | - | 9.0 | - | - | - | 9.9 | - | - | - | 9.6 | - | - | - | 8.6 | - | - | - | 8.8 | - | - | - | 9.0 | - | - | - | 9.0 | - | - | - |
| Amortization Of Intangibles | 11.4 | 11.6 | 11.7 | 11.6 | 11.3 | 11.5 | 11.7 | 10.9 | 10.6 | 10.7 | 10.8 | 11.0 | 10.9 | 10.0 | 9.9 | 10.5 | ||||||||||||||||||||||||
| Stock-Based Compensation | 4.4 | 2.6 | 0.6 | 0.5 | 7.8 | 2.7 | 1.6 | 2.5 | 5.1 | 4.4 | 1.5 | 3.3 | 5.6 | 1.7 | 0.6 | 2.3 | 4.9 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | 127.5 | - | - | 0.0 | - | - | - | 98.7 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (106.6) | - | - | - | (107.0) | - | - | - | (153.8) | - | - | - | (88.6) | - | - | - | ||||||||||||||||||||||||
| Change In Inventory | 36.5 | - | - | - | 35.9 | - | - | - | 26.5 | - | - | - | 25.0 | - | - | - | 37.3 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (12.4) | - | - | - | 1.8 | - | - | - | (12.7) | - | - | - | (38.0) | - | - | - | (87.5) | |||||||||||||||||||||||
| Change In Other Working Capital | 0.1 | - | - | - | 4.8 | - | - | - | 18.6 | - | - | - | (3.6) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 3.5 | - | - | - | 5.5 | - | - | - | 28.2 | - | - | - | (23.2) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | - | - | 3.8 | - | - | - | 6.9 | - | - | - | 7.2 | - | - | - | 8.0 | - | - | - | 5.2 | - | - | - |
| Acquisitions | 1.1 | - | - | - | 10.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (3.2) | - | - | - | (12.3) | - | - | - | (2.3) | - | - | - | (2.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 60.7 | - | - | - | 106.3 | - | - | - | 61.4 | - | - | - | 101.1 | - | - | - | 168.0 | - | - | - | 595.8 | - | - | - | 117.4 | - | - | - | 123.7 | - | - | - | 21.5 | - | - | - | 412.0 | - | - | - |
| Debt Repaid | 20.1 | - | - | - | 17.5 | - | - | - | 18.9 | - | - | - | 10.0 | - | - | - | 5.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 15.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 6.9 | - | - | - | 6.8 | - | - | - | 7.2 | - | - | - | 0.0 | - | - | - | 7.3 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 53.9 | - | - | - | 64.0 | - | - | - | 33.2 | - | - | - | 88.2 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.3 | - | - | - | 3.3 | - | - | - | (0.9) | - | - | - | 1.9 | - | - | - | 4.2 | - | - | - | (1.8) | - | - | - | (2.1) | - | - | - | (0.3) | - | - | - | 0.4 | - | - | - | 1.3 | - | - | - |
| Net Change In Cash | 54.5 | - | - | - | 60.5 | - | - | - | 58.2 | - | - | - | 64.9 | - | - | - | 50.1 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (107.6) | - | - | - | (46.2) | - | - | - | (32.1) | - | - | - | (68.5) | - | - | - | 52.4 | - | - | - | 60.2 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 55.4 | |||||||||||||||||||||||
| 34.5 |
| 26.5 |
| 29.6 |
| 32.1 |
| Amortization Of Intangibles | 46.3 | 46.2 | 44.7 | 43.4 | 41.5 | 46.3 | 32.8 | 35.4 | 36.7 | 35.6 | 21.6 | 19.6 | 22.2 | 24.7 | 19.9 | 6.3 | 6.7 | 7.1 |
| Stock-Based Compensation | 8.1 | 11.5 | 11.9 | 14.8 | 9.5 | 15.2 | 6.5 | 10.1 | 8.8 | 17.0 | 19.4 | 16.0 | 15.7 | 16.4 | 9.2 | 6.3 | 4.2 | 3.0 |
| Deffered Income Tax | - | (3.5) | (6.9) | (20.1) | 1.3 | (21.0) | (7.6) | 8.7 | 22.7 | (45.2) | 6.0 | 27.4 | 20.6 | (11.7) | (154.5) | 4.2 | 12.0 | 112.7 |
| Asset Impairments | - | - | 127.5 | 89.5 | 98.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (5.2) | (43.3) | 38.6 | (31.6) | 77.6 | (101.6) | 14.8 | (46.0) | (10.2) | (13.4) | 3.9 | (20.4) | (0.5) | 153.8 | (0.6) | 18.5 | (41.5) |
| Change In Inventory | - | (1.1) | (38.3) | (85.5) | (23.2) | 131.8 | (2.2) | (71.4) | 92.9 | (2.5) | (16.7) | (9.8) | (11.6) | (6.5) | (61.8) | (5.4) | 9.8 | (78.7) |
| Change In Accounts Payable | - | 10.0 | (6.3) | (68.0) | (66.0) | 131.2 | (68.8) | (32.8) | 101.0 | (18.7) | (19.3) | (2.6) | (10.1) | 26.8 | (25.0) | 16.8 | 14.8 | (54.9) |
| Change In Other Working Capital | - | (1.6) | 9.0 | (5.9) | (0.4) | 1.2 | (14.7) | 0.4 | (5.5) | (4.2) | (5.5) | (1.2) | 6.1 | (0.1) | (7.4) | (0.2) | 5.1 | (10.2) |
| Other Operating Activities | - | - | - | - | 0.0 | 0.0 | (1.1) | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | (0.7) | (1.2) | (2.3) | (0.1) | (0.7) | - |
| Cash From Operating Activities | - | 68.7 | 148.2 | 128.7 | 77.6 | 159.6 | 119.2 | 203.9 | 194.8 | 204.9 | 167.1 | 171.2 | 171.7 | 194.5 | (7.5) | 61.8 | 54.9 | 71.5 |
| 13.5 |
| 12.6 |
| 10.3 |
| Acquisitions | - | 10.1 | 0.0 | 0.0 | 0.0 | (15.4) | 339.4 | 41.3 | 38.0 | 292.3 | 88.8 | 0.0 | 0.0 | 1.3 | 397.5 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.2) | (0.2) | 0.0 | 0.0 | - | - | - | - |
| Cash From Investing Activities | - | (9.3) | (12.3) | (11.2) | (9.3) | (5.8) | (354.7) | (79.6) | (71.9) | (319.1) | (106.4) | (24.6) | (25.8) | (33.3) | (423.2) | 40.0 | (14.9) | (3.9) |
| 1.5 |
| 469.3 |
| Debt Repaid | - | 185.1 | 292.5 | 199.2 | 220.5 | 766.3 | 151.9 | 387.9 | 249.5 | 296.5 | 685.1 | 370.1 | 121.1 | 679.5 | 872.0 | 63.0 | 0.2 | 397.9 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 15.1 | 15.0 | 0.0 | 19.4 | 0.0 | 18.9 | 65.0 | 75.0 | 36.6 | 0.0 | 60.0 | 19.4 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | 27.0 | 28.4 | 28.5 | 28.6 | 25.8 | 24.6 | 24.4 | 25.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | (0.6) | (0.2) | (0.1) | (0.3) |
| Cash From Financing Activities | - | (76.7) | (122.6) | (117.7) | (48.3) | (147.2) | 244.7 | (163.4) | (125.6) | 142.2 | (76.4) | (137.8) | (142.0) | (155.5) | 360.1 | (63.1) | (0.1) | (44.5) |
| (0.6) |
| (0.7) |
| (0.3) |
| 2.4 |
| Net Change In Cash | - | (9.7) | 7.7 | 4.2 | 21.0 | 4.6 | 8.8 | (39.2) | (9.9) | 34.0 | (12.5) | 2.2 | (0.3) | 3.5 | (71.2) | 38.0 | 39.6 | 25.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 42.3 |
| 61.2 |
| Free Cash Flow To Equity | - | - | - | - | 76.1 | 31.8 | 390.6 | 109.0 | 136.5 | 361.5 | 50.9 | 73.5 | 21.0 | 8.4 | 360.2 | (14.6) | 43.6 | 132.6 |
| 11.1 |
| 11.1 |
| 11.6 |
| 11.6 |
| 12.0 |
| 8.7 |
| 7.9 |
| 7.8 |
| 8.4 |
| 8.6 |
| 8.6 |
| 8.9 |
| 9.3 |
| 9.5 |
| 9.4 |
| 8.5 |
| 9.3 |
| 9.2 |
| 9.4 |
| 9.0 |
| 8.0 |
| 5.7 |
| 5.8 |
| 5.4 |
| 3.0 |
| 3.2 |
| 4.2 |
| 4.8 |
| 1.3 |
| 1.8 |
| 2.5 |
| 0.9 |
| 3.8 |
| 0.9 |
| 3.4 |
| 2.0 |
| 2.8 |
| (1.2) |
| 4.0 |
| 3.2 |
| 5.1 |
| 4.1 |
| 5.4 |
| 2.4 |
| 7.3 |
| 4.2 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (84.1) |
| - |
| - |
| - |
| (34.4) |
| - |
| - |
| - |
| (112.0) |
| - |
| - |
| - |
| (108.1) |
| - |
| - |
| - |
| (162.0) |
| - |
| - |
| - |
| (165.3) |
| - |
| - |
| - |
| - |
| - |
| 54.4 |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| - |
| 57.3 |
| - |
| - |
| - |
| 43.5 |
| - |
| - |
| - |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| (45.2) |
| - |
| - |
| - |
| (79.9) |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 13.8 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (104.2) |
| - |
| - |
| - |
| (42.4) |
| - |
| - |
| - |
| (25.2) |
| - |
| - |
| - |
| (61.3) |
| - |
| - |
| - |
| 60.4 |
| - |
| - |
| - |
| 65.4 |
| - |
| - |
| - |
| - |
| - |
| (18.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 292.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (297.7) |
| - |
| - |
| - |
| - |
| - |
| 509.0 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 94.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 18.9 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.5 |
| - |
| - |
| - |
| 68.3 |
| - |
| - |
| - |
| 99.2 |
| - |
| - |
| - |
| 107.6 |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 306.4 |
| - |
| - |
| - |
| - |
| - |
| 38.5 |
| - |
| - |
| - |
| 65.6 |
| - |
| - |
| - |
| 33.5 |
| - |
| - |
| - |
| 45.8 |
| - |
| - |
| - |
| 75.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.6 |
| - |
| - |
| - |
| 80.0 |
| - |
| - |
| - |
| 55.2 |
| - |
| - |
| - |
| 62.3 |
| - |
| - |
| - |
| 377.8 |
| - |
| - |
| - |