| (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 | (4.3) | (82.9) | (4.8) | (6.7) | (0.5) | (3.8) | 2.6 | (16.1) | 2.7 | 9.0 | 12.8 | 21.3 | 29.4 | 38.8 | 34.8 | 52.9 | ||||||||||||||||||||||||
| (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 | (98.6) | (94.9) | (14.6) | 72.6 | 188.5 | 132.0 | (13.0) | (57.7) | (17.0) | 37.5 | 8.0 | 4.4 | (31.8) | (52.0) | (42.2) | 4.1 | (2.8) | 6.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 15.7 | 16.8 | 18.2 | 18.3 | 12.6 | 9.9 | 12.7 | 14.1 | 11.8 | 10.2 | 9.2 | 8.1 | 7.4 | 3.9 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 8.2 | 8.7 | 14.0 | 8.8 | 7.2 | 4.6 | 2.9 | 4.6 | 5.1 | 6.5 | 2.4 | 4.6 | 1.8 | 2.2 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 0.0 | 0.0 | 62.0 | 40.0 | 0.0 | 28.9 | 0.0 | 25.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | (0.1) | 0.0 | (0.0) | (0.1) | 0.0 | (0.2) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 40.1 | 111.4 | 234.5 | 125.3 | (92.8) | 22.6 | 2.6 | 16.4 | 40.4 | 23.6 | 15.9 | (8.6) | 6.9 | 7.9 | 14.3 | ||
| 62.0 |
| 77.6 |
| 23.4 |
| 11.5 |
| 19.4 |
| 4.6 |
| (1.3) |
| (14.2) |
| (2.1) |
| (1.1) |
| (3.1) |
| (51.7) |
| (1.8) |
| (19.7) |
| (0.4) |
| 1.5 |
| 1.6 |
| 28.0 |
| 6.7 |
| 4.9 |
| (2.0) |
| (7.9) |
| 14.1 |
| (17.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 3.7 | 3.8 | 4.1 | 4.1 | 4.8 | 4.3 | 4.5 | 4.7 | 4.6 | 4.5 | 4.5 | 4.4 | 4.9 | 3.2 | 3.2 | 3.5 | 2.7 | 2.7 | 2.7 | 2.2 | 2.3 | 2.2 | 3.2 | 3.9 | 3.3 | 4.6 | 2.9 | 3.6 | 3.0 | 3.0 | 2.9 | 3.0 | 2.9 | 2.8 | 2.8 | 2.3 | 2.2 | 2.2 | 2.1 | 2.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 1.2 | - | - | - | 1.3 | - | - | - | 1.2 | - | - | - | 1.8 | - | - | - | 1.6 | |||||||||||||||||||||||
| Deffered Income Tax | 0.2 | - | - | - | (0.7) | - | - | - | (0.8) | - | - | - | (0.6) | - | - | - | 2.4 | |||||||||||||||||||||||
| Asset Impairments | 0.2 | 77.9 | 0.0 | 0.0 | 0.0 | 2.2 | 0.0 | 0.1 | 0.6 | 0.0 | 0.2 | 0.5 | 0.0 | 0.0 | 3.9 | 0.0 | 1.7 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 9.0 | - | - | - | (3.6) | - | - | - | (13.7) | - | - | - | (7.9) | - | - | - | 186.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 13.6 | - | - | - | (9.2) | - | - | - | (15.5) | - | - | - | (12.0) | - | - | - | 63.0 | |||||||||||||||||||||||
| Change In Other Working Capital | (0.3) | - | - | - | (0.1) | - | - | - | 1.2 | - | - | - | 0.5 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (0.2) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | (0.4) | |||||||||||||||||||||||
| Cash From Operating Activities | 4.8 | - | - | - | 5.7 | - | - | - | 6.0 | - | - | - | 46.9 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.5 | - | - | - | 1.9 | - | - | - | 2.2 | - | - | - | 3.7 | - | - | - | 2.1 | - | - | - | 1.2 | - | - | - | 1.0 | - | - | - | 1.1 | - | - | - | 1.0 | - | - | - | 1.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (1.5) | - | - | - | (1.9) | - | - | - | (2.2) | - | - | - | (3.5) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 5.9 | - | - | - | 0.3 | - | - | - | 6.4 | - | - | - | 31.8 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (6.5) | - | - | - | (4.7) | - | - | - | (15.7) | - | - | - | (46.7) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | (3.2) | - | - | - | (0.9) | - | - | - | (11.9) | - | - | - | (3.3) | - | - | - | 0.2 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 3.3 | - | - | - | 3.8 | - | - | - | 3.8 | - | - | - | 43.2 | - | - | - | (31.1) | - | - | - | (26.1) | - | - | - | 16.2 | - | - | - | 11.7 | - | - | - | 12.3 | - | - | - | 0.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 4.9 |
| 6.0 |
| 8.0 |
| 8.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | 5.0 | 4.2 | 3.6 | 2.3 | 2.3 | - | - | - |
| Stock-Based Compensation | - | 7.1 | 6.0 | 6.6 | 7.4 | 6.9 | 5.4 | 3.4 | 3.6 | 4.1 | 3.4 | 2.5 | 1.4 | 2.1 | 2.6 | 2.9 | 2.7 | 2.0 |
| Deffered Income Tax | - | 10.1 | (1.9) | 1.3 | 5.1 | (9.9) | (0.9) | 31.2 | (3.4) | (33.8) | (5.3) | (1.5) | (0.9) | 43.3 | (8.9) | 1.1 | 4.5 | 9.2 |
| Asset Impairments | 78.1 | 77.9 | 2.9 | 0.7 | 5.6 | 2.1 | 16.2 | 16.3 | 22.4 | 14.4 | 24.3 | 2.1 | 10.0 | 6.4 | 18.7 | 0.0 | 10.8 | 1.7 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (56.7) | (128.3) | (251.4) | 153.2 | 318.4 | 4.7 | 6.6 | (2.8) | (9.7) | 30.8 | 28.7 | 16.1 | (2.0) | 4.3 | 8.0 | (5.5) | (47.7) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (34.6) | (29.8) | (126.6) | 82.9 | 83.3 | 7.2 | (1.3) | (7.1) | (9.3) | 20.4 | 11.2 | 5.7 | (0.3) | 4.1 | (1.3) | 2.1 | (11.3) |
| Change In Other Working Capital | - | 2.3 | 5.0 | (0.3) | 6.9 | 3.4 | 2.1 | 1.6 | 2.5 | (1.8) | 1.9 | (2.7) | (1.4) | 1.8 | 0.4 | (1.9) | 4.6 | - |
| Other Operating Activities | - | (0.8) | (0.1) | (1.3) | (0.2) | (1.8) | (1.0) | (0.5) | (3.7) | (0.1) | (0.8) | (2.2) | (0.1) | (0.0) | (0.8) | (0.0) | 0.2 | (0.5) |
| Cash From Operating Activities | - | 48.3 | 120.1 | 248.5 | 134.1 | (85.6) | 27.2 | 5.5 | 21.0 | 45.5 | 30.1 | 18.2 | (4.1) | 8.7 | 10.1 | 18.3 | 31.5 | 72.4 |
| 4.0 |
| 2.4 |
| 2.5 |
| Acquisitions | - | - | 0.0 | 0.0 | 35.2 | 28.0 | 0.0 | 0.0 | 1.9 | 86.0 | 1.9 | 28.7 | 44.6 | 28.7 | 0.0 | 0.0 | 12.8 | - |
| Divestitures | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 7.5 | 3.8 | 45.7 | 0.0 | 0.0 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.2 | 1.0 | - |
| Cash From Investing Activities | - | (8.2) | (8.7) | (13.8) | (43.9) | (34.0) | (4.6) | (2.9) | (6.7) | (91.4) | (9.8) | (24.1) | (45.5) | 15.2 | 0.2 | (4.2) | (16.2) | (11.7) |
| 4.0 |
| 20.1 |
| Debt Repaid | - | - | - | - | - | - | - | 83.9 | 16.1 | 1.5 | 30.5 | 0.0 | 0.0 | 23.1 | 43.3 | 14.1 | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 6.8 | 37.3 | 57.7 | 35.3 | 0.0 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.4 | 2.2 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | 0.0 | (0.5) | (1.0) | (0.3) | (0.0) | (0.3) | (1.1) | (2.0) | (1.8) | (0.1) | 0.0 | - | - | - | - | - |
| Cash From Financing Activities | - | (13.0) | (46.8) | (221.2) | (87.6) | 119.1 | (22.0) | (17.6) | (23.8) | 50.8 | (2.2) | 3.4 | 46.5 | (26.1) | (10.6) | (14.2) | (11.2) | (64.2) |
| 0.1 |
| (0.2) |
| (0.0) |
| - |
| Net Change In Cash | - | 27.1 | 64.5 | 13.5 | 2.6 | (0.6) | 0.6 | (15.0) | (9.5) | 4.9 | 18.2 | (2.5) | (3.1) | (2.4) | (0.2) | (0.3) | 4.1 | (3.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 29.1 |
| 69.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | (81.3) | 0.3 | 100.9 | 33.1 | 15.9 | 20.2 | (16.2) | (10.4) | 0.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| 1.9 |
| 0.1 |
| 0.2 |
| 1.1 |
| 15.0 |
| 0.0 |
| 0.0 |
| 1.8 |
| 14.5 |
| 0.0 |
| 22.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 14.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.6 |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.5 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| (24.9) |
| - |
| - |
| - |
| 17.2 |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| 31.3 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |