| (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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | 62.3 | 35.1 | 2.4 | 22.4 | 12.2 | (31.1) | (0.2) | 6.0 | (91.6) | (98.6) | 9.7 | 11.9 | (6.9) | (12.0) | (7.6) | (242.1) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 122.1 | 72.1 | (116.9) | (84.0) | (270.6) | 13.2 | 67.8 | (603.6) | (19.7) | 0.0 | 0.0 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 57.3 | 62.6 | 66.2 | 68.1 | 60.7 | 60.4 | 63.3 | 64.4 | 42.0 | 29.3 |
| Amortization Of Intangibles | 151.1 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 70.1 | 51.9 | 43.2 | 46.4 | 47.7 | 56.4 | 47.2 | 83.1 | 94.8 | 122.8 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | 2,694.8 | 0.0 | 217.7 | 0.0 | 0.0 | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | (1.7) | (1.0) | 0.1 | (5.7) | 0.1 | 1.0 | (2.2) | (0.7) | (0.2) | 1.5 |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 269.9 | 243.2 | 302.4 | 18.7 | 194.1 | 322.6 | (45.5) | 167.1 | 139.4 | (7.7) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (8.8) |
| (21.8) |
| (7.8) |
| 30.0 |
| 12.7 |
| (6.8) |
| (21.6) |
| (24.2) |
| 120.4 |
| (273.8) |
| (265.0) |
| (16.9) |
| (47.9) |
| (8.8) |
| 6.9 |
| (17.9) |
| 0.0 |
| 0.0 |
| 0.0 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.4 | 15.5 | - | 10.7 | 9.7 |
| Amortization Of Intangibles | 30.0 | 35.7 | 39.6 | 45.8 | 45.2 | 50.3 | 43.3 | 40.1 | 39.9 | 40.7 | 40.6 | 40.8 | 41.1 | 44.7 | 44.5 | 42.0 | |||||||||||||||||||
| Stock-Based Compensation | 8.8 | - | - | - | 7.3 | - | - | - | 6.7 | - | - | - | 7.6 | - | - | - | 8.1 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | (44.0) | - | - | - | (21.1) | - | - | - | 55.2 | - | - | - | (196.0) | - | - | - | (124.3) | ||||||||||||||||||
| Change In Inventory | 55.0 | - | - | - | 13.3 | - | - | - | 12.2 | - | - | - | 22.5 | - | - | - | 25.5 | - | |||||||||||||||||
| Change In Accounts Payable | (124.6) | - | - | - | (112.6) | - | - | - | 62.2 | - | - | - | (150.5) | - | - | - | (48.8) | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | (1.5) | - | - | - | (1.3) | - | - | - | (1.4) | - | - | - | (2.0) | - | - | - | (1.2) | ||||||||||||||||||
| Cash From Operating Activities | (26.7) | - | - | - | 7.4 | - | - | - | (4.4) | - | - | - | 139.7 | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 8.2 | - | - | - | 13.2 | - | - | - | 9.2 | - | - | - | 9.7 | - | - | - | 10.8 | - | - | - | 11.8 | - | - | - | 7.4 | - | - | - | 18.0 | - | - | - | 19.5 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (21.7) | - | - | - | (17.8) | - | - | - | (19.8) | - | - | - | (11.7) | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | 134.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | (59.1) | - | - | - | (39.2) | - | - | - | (23.2) | - | - | - | (12.9) | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.0) | - | - | - | (0.5) | - | - | - | (0.2) | - | - | - | 0.8 | - | - | - | (1.6) | - | - | - | (0.6) | - | - | - | (0.9) | - | - | - | (0.3) | - | - | - | 0.4 | - | - |
| Net Change In Cash | (108.5) | - | - | - | (50.0) | - | - | - | (47.5) | - | - | - | 115.8 | - | - | - | (40.2) | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | (34.9) | - | - | - | (5.8) | - | - | - | (13.6) | - | - | - | 130.0 | - | - | - | 109.6 | - | - | - | 136.4 | - | - | - | 41.7 | - | - | - | (126.4) | - | - | - | 7.5 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| 166.3 |
| 173.6 |
| 163.2 |
| 172.1 |
| 172.7 |
| 175.0 |
| 144.0 |
| 144.0 |
| 73.0 |
| 3.7 |
| Stock-Based Compensation | - | 32.0 | 27.8 | 26.8 | 31.8 | 28.4 | 20.8 | 21.7 | 167.6 | 0.0 | 0.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 371.7 | (9.4) | 0.7 | 0.1 |
| Asset Impairments | - | 0.0 | 0.0 | 30.8 | 13.0 | 0.7 | 2.7 | 46.6 | 39.3 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 120.6 | 162.6 | (126.3) | 79.7 | 23.6 | (16.8) | 132.7 | (89.1) | (35.3) | 122.5 |
| Change In Inventory | - | 87.0 | 130.5 | 126.2 | 102.4 | 49.0 | 113.8 | 20.4 | 42.0 | 31.8 | 42.6 |
| Change In Accounts Payable | - | 21.3 | 235.1 | (94.4) | 109.6 | (43.9) | 0.3 | (10.3) | (53.5) | 18.1 | 6.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (4.7) | (1.5) | (9.9) | (8.8) | (5.6) | (11.8) | (7.3) | 1.9 | (9.9) | (0.2) |
| Cash From Operating Activities | - | 340.0 | 295.1 | 345.6 | 65.1 | 241.8 | 379.0 | 1.7 | 250.2 | 234.2 | 115.1 |
| 0.0 |
| 0.0 |
| 84.7 |
| 146.5 |
| 251.4 |
| 0.0 |
| 324.6 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | 0.0 | 0.0 | 34.8 | 0.0 | 15.7 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (112.3) | (63.0) | (69.2) | (174.3) | (194.2) | (317.5) | (19.6) | (396.4) | (98.6) | (124.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | 0.0 | 0.0 | 183.0 | 375.3 | 200.6 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (31.5) | (211.8) | (212.6) | (106.6) | (138.1) | 131.8 | (45.8) | 287.7 | (95.0) | (19.5) |
| 194.5 |
| 19.3 |
| 63.9 |
| (221.5) |
| (90.4) |
| 194.3 |
| (66.0) |
| 140.9 |
| 40.4 |
| (27.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 43.7 |
| 43.8 |
| 43.5 |
| 41.7 |
| 43.9 |
| 44.5 |
| 44.0 |
| 42.6 |
| 40.2 |
| 38.0 |
| 34.8 |
| 31.0 |
| 99.8 |
| 25.7 |
| 16.7 |
| 1.8 |
| 1.3 |
| 0.9 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 4.3 |
| 162.4 |
| 3.6 |
| 1.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| 0.0 |
| 0.7 |
| 0.0 |
| 1.7 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.5 |
| 23.4 |
| 0.0 |
| 22.8 |
| 38.6 |
| 0.7 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (108.4) |
| - |
| - |
| - |
| 60.9 |
| - |
| - |
| - |
| 165.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 47.6 |
| - |
| - |
| - |
| - |
| - |
| (37.2) |
| - |
| - |
| - |
| 34.8 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 120.3 |
| - |
| - |
| - |
| 148.1 |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| (108.4) |
| - |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 253.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (97.4) |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (262.0) |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| (19.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.6) |
| - |
| - |
| - |
| (26.1) |
| - |
| - |
| - |
| 468.0 |
| - |
| - |
| - |
| (21.9) |
| - |
| - |
| - |
| (33.2) |
| - |
| - |
| - |
| - |
| 108.7 |
| - |
| - |
| - |
| 254.1 |
| - |
| - |
| - |
| (152.0) |
| - |
| - |
| - |
| (25.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |