| (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 | 62.2 | (7.7) | 29.3 | (116.2) | (1.1) | (187.5) | 7.0 | 16.2 | 17.3 | 12.5 | 53.2 | 60.9 | 84.1 | 81.8 | 92.4 | 123.8 | ||||||||||||||||||||||||
| (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 | (32.4) | (95.7) | (147.0) | 210.7 | 444.1 | 327.4 | 70.7 | 114.0 | 141.7 | 132.6 | 105.8 | 81.9 | 33.2 | 32.9 | 17.1 | (26.3) | (52.0) | (122.2) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 152.4 | 156.6 | 173.8 | 160.9 | 137.1 | 103.7 | 94.2 | 58.5 | 41.2 | 32.3 | 29.6 | 21.0 | 16.0 | 13.5 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 35.6 | 80.9 | 103.7 | 75.8 | 53.6 | 37.7 | 35.2 | 35.2 | 26.5 | 22.0 | 27.0 | 19.1 | 9.0 | 5.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 150.0 | 0.0 | 198.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 0.0 | 0.0 | (0.3) | (0.1) | 0.0 | 0.3 | (0.1) | 0.3 | 0.1 | 0.1 | (0.1) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 233.8 | 239.5 | 268.5 | 577.9 | 251.8 | 219.1 | 189.6 | 191.8 | 134.0 | 112.0 | 29.3 | 8.5 | 51.1 | 52.9 | 14.7 | ||
| 146.0 |
| 116.2 |
| 74.0 |
| 66.8 |
| 70.4 |
| 9.3 |
| 26.1 |
| 22.3 |
| 13.0 |
| 27.5 |
| 23.5 |
| 28.9 |
| 34.1 |
| 35.6 |
| 27.9 |
| 35.5 |
| 42.7 |
| 41.2 |
| 28.1 |
| 31.3 |
| 32.0 |
| 26.4 |
| 27.3 |
| 26.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 35.7 | 41.6 | 37.4 | 37.8 | 39.9 | 45.0 | 41.1 | 43.1 | 44.5 | 46.1 | 39.2 | 36.8 | 38.8 | 40.1 | 33.2 | 32.3 | 31.5 | 29.1 | 26.1 | 24.7 | 23.7 | 24.9 | 26.9 | 22.1 | 20.2 | 17.0 | 17.1 | 12.7 | 11.7 | 11.4 | 11.3 | 10.6 | 7.9 | 8.5 | 8.1 | 8.0 | 7.7 | 7.7 | 7.8 | 7.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 9.9 | - | - | - | 9.4 | 3.7 | 5.6 | 6.4 | 7.7 | 2.6 | 0.3 | 4.8 | 10.3 | 5.4 | 4.9 | 8.5 | 11.3 | |||||||||||||||||||||||
| Deffered Income Tax | 33.6 | - | - | - | (5.8) | - | - | - | (7.7) | - | - | - | (6.6) | - | - | - | 18.5 | |||||||||||||||||||||||
| Asset Impairments | - | 0.0 | 0.0 | 109.5 | 0.0 | 222.5 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.2) | |||||||||||||||||||||||
| Change In Accounts Receivable | 23.2 | - | - | - | (13.8) | - | - | - | (41.4) | - | - | - | 37.4 | - | - | - | 194.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 35.3 | - | - | - | 9.5 | - | - | - | (33.0) | - | - | - | (9.6) | - | - | - | 71.0 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (0.7) | - | - | - | (0.6) | - | - | - | (0.5) | - | - | - | (0.5) | - | - | - | (0.5) | |||||||||||||||||||||||
| Cash From Operating Activities | 562.5 | - | - | - | 92.7 | - | - | - | 81.4 | - | - | - | 43.4 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 7.2 | - | - | - | 10.0 | - | - | - | 18.1 | - | - | - | 17.5 | - | - | - | 13.6 | - | - | - | 11.6 | - | - | - | 13.6 | - | - | - | 7.4 | - | - | - | 5.7 | - | - | - | 5.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (7.5) | - | - | - | (26.0) | - | - | - | (21.4) | - | - | - | (32.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 174.7 | - | - | - | 228.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (27.1) | - | - | - | (61.2) | - | - | - | (39.0) | - | - | - | (44.5) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | 527.8 | - | - | - | 5.4 | - | - | - | 21.0 | - | - | - | (33.5) | - | - | - | (60.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 555.2 | - | - | - | 82.7 | - | - | - | 63.2 | - | - | - | 25.9 | - | - | - | 186.6 | - | - | - | 27.5 | - | - | - | 37.8 | - | - | - | 28.8 | - | - | - | 54.0 | - | - | - | 39.2 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 14.2 |
| 16.3 |
| 14.8 |
| 13.8 |
| Amortization Of Intangibles | - | 78.0 | 92.8 | 89.8 | 83.1 | 63.0 | 63.8 | 36.5 | 24.2 | 18.6 | 18.3 | 11.8 | 7.6 | 6.5 | 6.7 | 7.2 | - | - |
| Stock-Based Compensation | - | 30.7 | 23.3 | 18.0 | 30.1 | 25.2 | 20.5 | 16.2 | 10.8 | 10.2 | 11.4 | 10.3 | 7.2 | 6.1 | 6.2 | 7.1 | 8.3 | 8.7 |
| Deffered Income Tax | - | (19.5) | (51.1) | (12.9) | (24.6) | (16.3) | (21.6) | 0.9 | (0.7) | 5.6 | (9.4) | 12.7 | 11.8 | 3.0 | 7.0 | (1.8) | (10.7) | (51.7) |
| Asset Impairments | - | 109.5 | 222.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 50.8 | 175.7 |
| Gains & Losses On Investments | - | 0.1 | (0.2) | (0.3) | (0.7) | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (49.1) | (176.2) | (70.0) | (57.9) | 419.5 | 7.3 | (28.3) | 1.5 | 18.9 | 58.7 | 75.7 | 42.0 | 8.6 | 2.6 | 23.6 | 11.0 | (84.9) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (20.6) | (154.9) | (183.5) | 48.8 | 256.1 | 5.6 | 1.9 | 17.2 | (7.9) | 17.7 | 29.6 | 6.1 | 6.2 | (0.7) | 3.7 | 8.9 | (6.4) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | (5.2) | 5.4 | 3.6 | 4.8 | 0.3 | 11.9 | 1.5 | 0.2 | 0.9 | (1.0) |
| Other Operating Activities | - | (2.6) | (11.9) | (8.8) | (5.3) | 4.1 | (4.3) | (2.0) | 4.8 | (2.2) | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 269.5 | 320.4 | 372.2 | 653.7 | 305.4 | 256.8 | 224.9 | 227.0 | 160.5 | 133.9 | 56.3 | 27.7 | 60.2 | 58.4 | 19.3 | 8.1 | 98.7 |
| 4.6 |
| 4.2 |
| 3.8 |
| Acquisitions | - | 0.0 | 0.0 | 292.2 | 69.6 | 41.3 | 476.5 | 247.9 | 217.4 | 0.0 | 216.5 | 84.1 | 14.5 | 39.5 | 0.0 | 0.0 | - | - |
| Divestitures | - | 65.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 33.8 | 15.1 | 13.2 | 0.0 | 0.0 | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 4.3 | (79.9) | (412.5) | (170.7) | (107.4) | (538.2) | (291.8) | (279.3) | (35.4) | (258.4) | (116.1) | (28.2) | (49.2) | 1.6 | (2.0) | (6.8) | (29.2) |
| 0.0 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | 7.5 | 155.2 | 10.0 | 246.9 | 0.0 | 0.0 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 424.7 | 576.8 | 2.7 | 0.0 | 18.7 | 67.0 | 20.2 | 13.3 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (295.9) | (259.4) | 10.7 | (591.9) | (34.9) | 211.5 | 136.6 | 37.5 | (77.2) | 126.3 | 56.2 | (2.1) | (1.0) | (58.2) | (15.3) | (26.4) | (53.8) |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.1 |
| Net Change In Cash | - | (22.1) | (19.0) | (29.6) | (108.8) | 162.7 | (70.0) | 69.6 | (14.6) | 47.9 | 2.1 | (3.5) | (2.5) | 9.9 | 1.7 | 2.1 | (25.2) | 15.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.9 |
| 94.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | 21.8 | 3.3 | 41.1 | 4.0 | 14.7 | 3.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 2.6 |
| 6.0 |
| 9.3 |
| 5.4 |
| 3.8 |
| 6.3 |
| 4.9 |
| 4.5 |
| 2.8 |
| 3.7 |
| 5.2 |
| 2.9 |
| 1.8 |
| 3.3 |
| 2.9 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.6 |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.3 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.3 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.2 |
| - |
| - |
| - |
| 39.1 |
| - |
| - |
| - |
| 51.4 |
| - |
| - |
| - |
| 36.2 |
| - |
| - |
| - |
| 59.7 |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 476.4 |
| - |
| - |
| - |
| 29.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.2) |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| (492.1) |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (237.5) |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| - |
| 456.1 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| 66.7 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 35.1 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |