| (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 | 5.1 | (1.3) | (1.4) | (76.8) | 6.6 | (397.3) | 4.3 | 1.8 | (0.9) | 10.5 | (3.7) | (68.1) | (0.5) | 16.9 | 15.7 | 12.5 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | (74.4) | (72.9) | (392.1) | (61.8) | 50.5 | 6.3 | (29.0) | (45.9) | 57.5 | 79.3 | 39.8 | (426.3) | 27.1 | 154.6 | 152.6 |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | 39.5 | 38.9 | 45.5 | 46.1 | 47.7 | 38.3 | 42.9 | 36.9 | 33.5 | 59.5 | 65.2 | 65.4 | 85.4 | 69.2 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | 31.6 | 17.8 | 17.8 | 19.3 | 21.0 | 20.2 | 50.6 | 49.1 | 43.2 | 29.1 | 70.4 | 78.5 | 49.0 | 40.8 |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 638.0 | 4.0 | 7.1 |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | 5.0 | (4.1) | 0.2 | (3.0) | (4.0) | 2.9 | 1.9 | (4.7) | 2.7 | (2.3) | (3.9) | (1.5) | 3.3 | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | 43.1 | 82.9 | 14.6 | 71.6 | 66.3 | (22.7) | (125.1) | (194.7) | 101.0 | 159.7 | 27.2 | 69.4 | 174.8 | 161.8 |
| 5.4 |
| 11.5 |
| (35.3) |
| 38.5 |
| (8.4) |
| (49.0) |
| 19.3 |
| (3.0) |
| 3.7 |
| (6.1) |
| (11.5) |
| (8.0) |
| (20.3) |
| (2.2) |
| 4.2 |
| 35.3 |
| 20.2 |
| 32.8 |
| 16.6 |
| 17.1 |
| 12.8 |
| 10.0 |
| 9.1 |
| 6.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 10.2 | 19.5 | 5.0 | 4.8 | 9.6 | 23.8 | 5.3 | 5.0 | 11.4 | 24.7 | 4.8 | 4.5 | 12.1 | 27.7 | 4.5 | 4.4 | 11.1 | 17.8 | 5.4 | 5.4 | 9.7 | 20.6 | 5.8 | 5.9 | 10.6 | 21.3 | 3.5 | 3.7 | 8.4 | 19.0 | 3.5 | 3.2 | 7.8 | 33.3 | 4.9 | 5.1 | 16.2 | 27.6 | 11.0 | 11.0 |
| Amortization Of Intangibles | - | - | - | - | 107.2 | 6.4 | 6.4 | 6.3 | 6.1 | 6.5 | 6.2 | 5.8 | 5.8 | 6.7 | 5.5 | 5.7 | 5.7 | |||||||||||||||||||||||
| Stock-Based Compensation | 3.7 | 1.2 | 3.5 | 4.1 | 3.8 | 3.8 | 2.6 | 3.8 | 3.6 | 4.0 | 3.9 | 3.9 | 4.0 | 4.0 | 4.1 | 4.0 | 3.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | 77.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 0.3 | - | - | - | (25.1) | - | - | - | (8.2) | - | - | - | (26.2) | - | - | - | 15.7 | |||||||||||||||||||||||
| Change In Inventory | (6.1) | - | - | - | (1.2) | - | - | - | 4.7 | - | - | - | 8.6 | - | - | - | 3.9 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 1.0 | - | - | - | 0.1 | - | - | - | (0.4) | - | - | - | (3.1) | - | - | - | (0.4) | |||||||||||||||||||||||
| Cash From Operating Activities | (12.3) | - | - | - | 25.7 | - | - | - | (8.0) | - | - | - | (6.8) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 4.3 | - | - | - | 6.7 | - | - | - | 4.1 | - | - | - | 4.0 | - | - | - | 5.0 | - | - | - | 5.7 | - | - | - | 5.2 | - | - | - | 12.5 | - | - | - | 9.6 | - | - | - | 10.2 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 116.7 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | 0.0 | - | - | - | 2.1 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (7.7) | - | - | - | (9.1) | - | - | - | (2.0) | - | - | - | (4.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 1.3 | - | - | - | 2.2 | - | - | - | 9.1 | - | - | - | 1.1 | - | - | - | 19.4 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (3.2) | - | - | - | (29.1) | - | - | - | (0.7) | - | - | - | (22.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.0) | - | - | - | 1.8 | - | - | - | (1.2) | - | - | - | 0.9 | - | - | - | 0.0 | - | - | - | (2.2) | - | - | - | (6.6) | - | - | - | 1.1 | - | - | - | 3.4 | - | - | - | 2.1 | - | - | - |
| Net Change In Cash | (24.2) | - | - | - | (10.7) | - | - | - | (11.9) | - | - | - | (32.0) | - | - | - | (14.2) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (16.6) | - | - | - | 19.0 | - | - | - | (12.1) | - | - | - | (10.8) | - | - | - | (3.2) | - | - | - | (9.0) | - | - | - | (11.0) | - | - | - | (35.6) | - | - | - | 16.7 | - | - | - | 26.8 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 57.6 |
| Amortization Of Intangibles | - | 19.2 | 25.2 | 24.3 | 23.6 | 14.6 | 19.4 | 20.0 | 20.0 | 20.7 | 21.4 | 25.0 | 32.0 | 29.0 | 19.0 |
| Stock-Based Compensation | 12.5 | 12.6 | 13.8 | 15.8 | 15.9 | 13.2 | 12.1 | 10.5 | 10.5 | 12.6 | 14.8 | 14.1 | 7.9 | 6.0 | 5.3 |
| Deffered Income Tax | - | (7.8) | (35.9) | (8.1) | (3.8) | 3.8 | 11.0 | (15.0) | 3.7 | (9.5) | (22.5) | (13.4) | (30.6) | (0.1) | (14.0) |
| Asset Impairments | - | 77.0 | 336.5 | 0.0 | - | 7.9 | 21.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 41.9 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (30.9) | 6.6 | (39.0) | 24.7 | 10.8 | (45.8) | 0.8 | (67.4) | 15.3 | (8.4) | (9.0) | (15.1) | 19.5 | (26.4) |
| Change In Inventory | - | (0.2) | (39.0) | (4.7) | 30.9 | (15.7) | 19.4 | 21.3 | 34.5 | 16.8 | (41.0) | 20.2 | 2.9 | (14.3) | 15.1 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (10.4) | (39.4) | (22.4) | 0.0 | - | - | - | - | - | - | - | (2.1) | 0.9 | 0.1 |
| Cash From Operating Activities | - | 74.7 | 100.7 | 32.4 | 90.9 | 87.3 | (2.5) | (74.5) | (145.6) | 144.2 | 188.8 | 97.6 | 147.9 | 223.8 | 202.6 |
| Acquisitions | - | 28.0 | 0.0 | 49.6 | 116.1 | 0.0 | 0.0 | 57.5 | 65.7 | 0.0 | 175.0 | 0.0 | 0.0 | 2.2 | 0.0 |
| Divestitures | - | 0.0 | 0.0 | 89.0 | 0.0 | 0.0 | 0.0 | 0.0 | 754.3 | 0.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 0.0 | 0.0 | 4.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (60.6) | (27.5) | 21.6 | (135.4) | (21.0) | (24.2) | (108.1) | 639.5 | (43.1) | (200.9) | (62.6) | (70.7) | (50.9) | (40.3) |
| Debt Repaid |
| - |
| - |
| - |
| 4.7 |
| 126.6 |
| 0.0 |
| 249.8 |
| 0.2 |
| 339.0 |
| 0.0 |
| 0.0 |
| 51.0 |
| 13.8 |
| 67.9 |
| 31.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 3.3 | 12.8 | 19.1 | 45.5 | 11.5 | 0.9 | 3.6 | 0.9 | 2.5 | 0.9 | 1.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.5 | 3.2 | 3.9 |
| Cash From Financing Activities | - | (37.0) | (49.1) | (94.2) | 56.7 | (55.3) | (70.0) | 1.5 | (324.4) | 2.2 | (1.4) | (50.6) | 29.2 | (180.0) | (133.9) |
| (0.6) |
| Net Change In Cash | - | (17.9) | 20.0 | (40.0) | 9.2 | 7.0 | (93.8) | (179.2) | 164.8 | 106.0 | (15.8) | (19.5) | 104.9 | (3.8) | 27.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.7 |
| (23.8) |
| 693.6 |
| 110.9 |
| 137.7 |
| 2.1 |
| 4.2 |
| 4.1 |
| 4.2 |
| 4.8 |
| 4.9 |
| 4.9 |
| 4.8 |
| 5.2 |
| 5.2 |
| 4.8 |
| 4.8 |
| 5.4 |
| 5.4 |
| 4.7 |
| 4.5 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.3 |
| 5.4 |
| 6.0 |
| 5.0 |
| 3.0 |
| 3.5 |
| 3.6 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.0 |
| 2.5 |
| 1.7 |
| 2.8 |
| 1.8 |
| 4.2 |
| 2.5 |
| 2.4 |
| 2.1 |
| 3.5 |
| 0.9 |
| 2.0 |
| 5.3 |
| 4.4 |
| 2.0 |
| 3.0 |
| 6.0 |
| - |
| - |
| - |
| 44.1 |
| (23.4) |
| (2.3) |
| (7.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| (15.5) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (23.1) |
| - |
| - |
| - |
| 26.3 |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (121.7) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (36.7) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |