| (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 | (63.8) | (69.3) | (60.1) | (30.4) | (20.0) | (124.2) | (57.9) | 50.3 | 71.6 | (29.4) | (63.6) | (24.6) | (60.9) | (56.1) | (22.1) | (6.2) | ||||||||||||||||||||||||
| (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 | (223.6) | (179.8) | (60.3) | (178.5) | (139.8) | (267.0) | (543.9) | (113.6) | (127.0) | (67.0) | (46.3) | 270.9 | (31.4) | (41.3) | (53.8) | 2.1 | (51.7) | (250.2) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 136.0 | 141.3 | 152.8 | 187.8 | 201.8 | 218.9 | 252.8 | 269.0 | 258.5 | 246.7 | 243.9 | 210.4 | 110.9 | 128.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 560.4 | 63.8 | 134.8 | 1.6 | 377.5 | 88.0 | 404.8 | 2,705.8 | 704.8 | 487.5 | 2,277.8 | 718.8 | 287.1 | 346.0 | 25.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (55.4) |
| (56.0) |
| (43.7) |
| (64.3) |
| (103.0) |
| (125.8) |
| (129.3) |
| (204.6) |
| (84.2) |
| (28.2) |
| (31.2) |
| (16.3) |
| (38.0) |
| (54.8) |
| (27.6) |
| (18.3) |
| (26.3) |
| (30.0) |
| (21.8) |
| 10.2 |
| (25.4) |
| (46.9) |
| (20.1) |
| 30.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 32.0 | 34.1 | 34.6 | 35.3 | 37.3 | 37.3 | 37.7 | 37.2 | 40.5 | 46.8 | 46.0 | 47.2 | 47.9 | 49.4 | 49.4 | 50.9 | 52.1 | 52.6 | 53.1 | 55.6 | 57.6 | 58.5 | 62.9 | 65.0 | 66.4 | 66.4 | 67.9 | 67.5 | 67.2 | 65.9 | 64.9 | 64.6 | 63.0 | 61.4 | 60.1 | 60.5 | 64.7 | 61.5 | 60.2 | 60.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.0 | - | - | - | (0.1) | - | - | - | 0.6 | - | - | - | 1.3 | - | - | - | 1.9 | |||||||||||||||||||||||
| Deffered Income Tax | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | |||||||||||||||||||||||
| Asset Impairments | 112.6 | 47.8 | 18.4 | 1.4 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 27.0 | - | - | - | 0.8 | - | - | - | 4.0 | - | - | - | 12.8 | - | - | - | 3.1 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 29.5 | - | - | - | (25.0) | - | - | - | (46.5) | - | - | - | 4.6 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 197.1 | - | - | - | 99.5 | - | - | - | (16.8) | - | - | - | (29.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 471.6 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 195.5 | - | - | - | 37.0 | - | - | - | 385.0 | - | - | - | 401.5 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 218.4 | - | - | - | 523.5 | - | - | - | 22.1 | - | - | - | 50.8 | - | - | - | 4.7 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 2.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 0.0 | - | - | - | 5.6 | - | - | - | 4.6 | - | - | - | 3.2 | - | - | - | 3.1 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (222.0) | - | - | - | (70.0) | - | - | - | 0.1 | - | - | - | (45.5) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 4.6 | - | - | - | 4.5 | - | - | - | (63.1) | - | - | - | (70.3) | - | - | - | (40.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 136.5 |
| 134.3 |
| 145.3 |
| 157.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | (0.2) | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Stock-Based Compensation | - | (0.8) | 2.1 | 4.0 | 6.0 | 10.0 | 10.7 | 19.7 | 26.9 | 12.3 | 9.7 | 3.5 | 19.2 | 25.5 | 17.4 | 12.4 | 7.1 | 5.0 |
| Deffered Income Tax | - | (0.2) | 0.0 | (0.0) | (0.1) | 0.1 | (1.1) | (0.2) | 0.1 | 2.3 | (0.3) | 0.1 | 0.1 | (0.1) | 0.1 | 0.9 | 0.9 | (0.0) |
| Asset Impairments | 180.3 | 67.6 | 59.3 | 0.0 | 0.0 | 0.0 | 91.7 | 33.6 | 23.4 | 10.2 | 17.8 | - | - | - | - | - | 35.7 | 70.2 |
| Gains & Losses On Investments | - | - | - | - | 0.0 | 0.0 | (1.5) | 1.9 | (1.0) | (4.6) | 4.9 | 0.1 | (0.3) | 5.1 | 2.5 | (0.4) | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 3.1 | 9.3 | 4.4 | (4.7) | (28.9) | 143.2 | (4.2) | 0.4 | (5.3) | 1.7 | (1.4) | 12.4 | 4.6 | 11.7 | 2.7 | 8.9 | 1.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (15.7) | (23.6) | 14.4 | 39.2 | (144.2) | (149.5) | 177.2 | 181.6 | 207.4 | 179.7 | 203.6 | 111.3 | 145.5 | 130.6 | 74.6 | 82.6 | 65.6 |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | 0.0 | 0.0 | 1.1 | 212.6 | 162.6 | 0.4 | 3.3 | 620.4 | 71.6 | 88.2 | 0.0 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (13.6) | 13.6 | 0.0 | - | - | - |
| Cash From Investing Activities | - | 190.8 | 191.3 | (89.8) | (70.3) | (34.0) | (7.6) | (253.2) | (329.6) | (63.9) | (21.9) | (780.3) | (207.2) | (354.0) | (68.4) | (47.8) | (47.5) | (44.8) |
| 259.0 |
| 208.8 |
| Debt Repaid | - | 709.2 | 388.3 | 396.9 | 50.9 | 189.6 | 137.8 | 272.4 | 2,463.1 | 754.8 | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 0.0 | 8.8 | 1.0 | 0.0 | 562.8 | 31.9 | 0.0 | 14.8 | 0.0 | 0.0 | 110.9 | 85.8 | 140.1 | 0.0 | 86.0 | 70.4 | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 0.1 | 0.3 | 0.0 | 0.4 | 1.0 | 1.6 | 1.3 | 0.7 | 52.3 | 0.5 | 0.4 | 0.5 | 0.0 | - | - |
| Dividends Paid | - | 24.0 | 20.4 | 14.9 | 12.4 | 18.6 | 28.6 | 86.2 | 97.4 | 101.6 | 91.5 | 91.3 | 85.4 | 78.8 | 71.6 | 53.3 | - | - |
| Other Financing Activities | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 1.0 | (5.3) | - |
| Cash From Financing Activities | - | (179.2) | (258.8) | (172.1) | (101.5) | 702.6 | (73.8) | 34.4 | 115.8 | (163.9) | (34.2) | 644.6 | 182.2 | 151.4 | (43.9) | (76.9) | 17.4 | (97.3) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (4.1) | (91.1) | (247.5) | (132.6) | 524.3 | (230.9) | (41.6) | (32.3) | - | 133.0 | 0.0 | 86.3 | (57.2) | 18.3 | (50.1) | 52.5 | (76.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 4.9 |
| 11.3 |
| 1.7 |
| 2.1 |
| 4.6 |
| 12.4 |
| 2.2 |
| 5.3 |
| 7.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 6.6 |
| 29.9 |
| 27.6 |
| 27.6 |
| 27.1 |
| 0.0 |
| 6.5 |
| 0.0 |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| (0.8) |
| 0.5 |
| (1.5) |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.8 |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.6) |
| 0.2 |
| (0.9) |
| (0.5) |
| (3.3) |
| 4.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.4) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 21.2 |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| (91.9) |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 26.8 |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| 39.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 212.8 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.3) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| (242.1) |
| - |
| - |
| - |
| (53.7) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 45.3 |
| - |
| - |
| - |
| 179.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 23.2 |
| - |
| - |
| - |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| 218.8 |
| - |
| - |
| - |
| (27.5) |
| - |
| - |
| - |
| 170.2 |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (68.5) |
| - |
| - |
| - |
| - |
| - |
| 125.8 |
| (43.1) |
| (50.4) |
| (106.2) |
| (31.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |