| (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 | (33.0) | (33.0) | (46.0) | (40.0) | (51.0) | (12.0) | 123.0 | 216.0 | 99.0 | 6.0 | (289.0) | (7.0) | (6.0) | (333.0) | 15.0 | 0.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (152.0) | (170.0) | 426.0 | (296.0) | (182.0) | (28.0) | (118.0) | (1,934.0) | (416.0) | 181.0 | (983.0) | (414.0) | (81.0) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | - | 194.0 | 204.0 | 264.0 | 230.0 | 352.0 | 459.0 | 459.0 | 460.0 | 495.0 | 613.0 | 600.0 | 787.0 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | 59.0 | 28.0 | 51.0 | 92.0 | 80.0 | 76.0 | 148.0 | 179.0 | 96.0 | 149.0 | 159.0 | 189.0 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | 5.0 | 0.0 | 0.0 | 13.0 | 1,299.0 | 5.0 | 0.0 | 0.0 | 306.0 | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | 6.0 | (10.0) | 6.0 | (8.0) | (7.0) | 0.0 | 3.0 | (8.0) | 1.0 | (6.0) | (11.0) | (8.0) |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | (132.0) | (78.0) | 38.0 | 52.0 | 163.0 | 85.0 | (16.0) | 104.0 | 204.0 | (41.0) | 334.0 | 476.0 |
| Free Cash Flow To Equity | - | ||||||||||||
| 136.0 |
| (40.0) |
| 11.0 |
| 12.0 |
| (11.0) |
| (11.0) |
| (7.0) |
| (51.0) |
| (49.0) |
| (581.0) |
| (16.0) |
| (1,029.0) |
| (308.0) |
| (140.0) |
| (237.0) |
| 11.0 |
| (50.0) |
| 208.0 |
| (17.0) |
| (4.0) |
| (6.0) |
| (951.0) |
| 1.0 |
| (10.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 47.0 | - | - | - | 48.0 | - | - | - | 62.0 | - | - | - | 61.0 | - | - | - | 61.0 | - | - | - | 95.0 | - | - | - | 117.0 | - | - | - | 115.0 | 114.0 | 113.0 | 117.0 | 116.0 | 117.0 | 123.0 | 130.0 | 125.0 | 196.0 | 135.0 | 134.0 |
| Amortization Of Intangibles | 1.0 | 0.0 | 1.0 | 1.0 | 0.0 | 1.0 | 1.0 | 2.0 | 1.0 | 2.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 3.0 | 6.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.0 | - | - | - | 3.0 | - | - | - | 3.0 | - | - | - | 2.0 | - | - | - | 2.0 | |||||||||||||||||||||||
| Deffered Income Tax | (2.0) | - | - | - | (8.0) | - | - | - | 13.0 | - | - | - | (8.0) | - | - | - | 31.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | 0.0 | - | - | - | 287.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 1.0 | - | - | - | (16.0) | - | - | - | 52.0 | - | - | - | (42.0) | - | - | - | (27.0) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (1.0) | - | - | - | (6.0) | - | - | - | (10.0) | - | - | - | (65.0) | - | - | - | (33.0) | |||||||||||||||||||||||
| Change In Other Working Capital | 26.0 | - | - | - | 45.0 | - | - | - | 23.0 | - | - | - | 33.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (8.0) | - | - | - | (58.0) | - | - | - | (37.0) | - | - | - | (12.0) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 9.0 | - | - | - | 14.0 | - | - | - | 13.0 | - | - | - | 11.0 | - | - | - | 34.0 | - | - | - | 14.0 | - | - | - | 11.0 | - | - | - | 53.0 | 60.0 | 43.0 | 43.0 | 33.0 | 39.0 | 20.0 | 20.0 | 17.0 | 63.0 | 31.0 | 25.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 0.0 | - | - | - | 1.0 | - | - | - | 164.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (14.0) | - | - | - | (17.0) | - | - | - | 143.0 | - | - | - | (22.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 150.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 306.0 | - | 2.0 | 2.0 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 30.0 | - | - | - | (10.0) | - | - | - | (199.0) | - | - | - | (19.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | 1.0 | - | - | - | (2.0) | - | - | - | 2.0 | - | - | - | (1.0) | - | - | - | (3.0) | - | - | - | (7.0) | - | - | - | 2.0 | 1.0 | (3.0) | (6.0) | 0.0 | (1.0) | 0.0 | 0.0 | 2.0 | (4.0) | (2.0) | (1.0) |
| Net Change In Cash | 8.0 | - | - | - | (84.0) | - | - | - | (95.0) | - | - | - | (51.0) | - | - | - | 173.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (17.0) | - | - | - | (72.0) | - | - | - | (50.0) | - | - | - | (23.0) | - | - | - | (23.0) | - | - | - | (16.0) | - | - | - | (203.0) | - | - | - | (102.0) | 193.0 | (73.0) | 55.0 | (71.0) | 197.0 | 84.0 | 47.0 | (124.0) | 83.0 | 109.0 | (86.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 3.0 |
| 2.0 |
| 5.0 |
| 7.0 |
| 13.0 |
| 135.0 |
| 239.0 |
| 246.0 |
| 242.0 |
| 243.0 |
| 280.0 |
| 250.0 |
| 250.0 |
| Stock-Based Compensation | - | 19.0 | 19.0 | 19.0 | 21.0 | 21.0 | 20.0 | 24.0 | 38.0 | 40.0 | 23.0 | 19.0 | 28.0 |
| Deffered Income Tax | - | (22.0) | (5.0) | (54.0) | 9.0 | (21.0) | (21.0) | (220.0) | (75.0) | (230.0) | (160.0) | (115.0) | (123.0) |
| Asset Impairments | - | 0.0 | 28.0 | 287.0 | 358.0 | 0.0 | 0.0 | 1,952.0 | 0.0 | 0.0 | 11.0 | 146.0 | 2.0 |
| Gains & Losses On Investments | - | - | - | 0.0 | 0.0 | (5.0) | 3.0 | 4.0 | 2.0 | 10.0 | 7.0 | 0.0 | - |
| Change In Accounts Receivable | - | (2.0) | (34.0) | (26.0) | (54.0) | 45.0 | 14.0 | (107.0) | (133.0) | (32.0) | 23.0 | (243.0) | 44.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (12.0) | (14.0) | (52.0) | (10.0) | 23.0 | 39.0 | (15.0) | (14.0) | (49.0) | (60.0) | 22.0 | 0.0 |
| Change In Other Working Capital | - | 33.0 | 60.0 | 111.0 | 123.0 | 44.0 | 36.0 | 14.0 | 111.0 | 32.0 | 90.0 | 86.0 | 168.0 |
| Other Operating Activities | - | - | - | - | - | - | 0.0 | 0.0 | (4.0) | (15.0) | (5.0) | (8.0) | 0.0 |
| Cash From Operating Activities | - | (73.0) | (50.0) | 89.0 | 144.0 | 243.0 | 161.0 | 132.0 | 283.0 | 300.0 | 108.0 | 493.0 | 665.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 90.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 197.0 |
| 306.0 |
| Divestitures | - | - | - | - | - | - | - | 0.0 | 675.0 | 56.0 | (54.0) | 742.0 | 16.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | 0.0 | 0.0 | 4.0 | 0.0 | 1.0 | (2.0) | 4.0 |
| Cash From Investing Activities | - | (28.0) | 795.0 | (93.0) | 173.0 | (142.0) | (134.0) | (310.0) | 460.0 | 74.0 | 16.0 | 522.0 | (488.0) |
| 105.0 |
| 676.0 |
| 41.0 |
| 33.0 |
| 1,500.0 |
| 55.0 |
| 54.0 |
| 519.0 |
| 241.0 |
| 32.0 |
| 293.0 |
| 76.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | 0.0 | 0.0 | (5.0) | 0.0 | 5.0 | (10.0) |
| Cash From Financing Activities | - | (39.0) | (877.0) | (81.0) | (131.0) | (132.0) | (74.0) | (85.0) | (637.0) | (124.0) | 132.0 | (1,023.0) | (149.0) |
| - |
| (134.0) |
| (142.0) |
| (79.0) |
| 178.0 |
| (38.0) |
| (47.0) |
| (260.0) |
| 98.0 |
| 251.0 |
| 250.0 |
| (19.0) |
| 20.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (232.0) |
| (754.0) |
| (3.0) |
| 32.0 |
| (38.0) |
| 35.0 |
| (70.0) |
| (415.0) |
| 269.0 |
| - |
| - |
| - |
| 32.0 |
| 31.0 |
| 32.0 |
| 40.0 |
| 59.0 |
| 60.0 |
| 60.0 |
| 60.0 |
| 62.0 |
| 61.0 |
| 61.0 |
| 62.0 |
| 61.0 |
| 60.0 |
| 60.0 |
| 61.0 |
| 61.0 |
| 60.0 |
| 61.0 |
| 61.0 |
| 80.0 |
| 63.0 |
| 62.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 7.0 |
| 8.0 |
| 11.0 |
| 12.0 |
| 7.0 |
| 14.0 |
| 8.0 |
| 12.0 |
| 6.0 |
| 5.0 |
| 8.0 |
| 6.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (45.0) |
| 15.0 |
| (43.0) |
| (39.0) |
| (8.0) |
| (223.0) |
| 24.0 |
| (25.0) |
| (6.0) |
| (149.0) |
| (35.0) |
| 19.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 568.0 |
| 0.0 |
| 1,100.0 |
| 284.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 3.0 |
| 4.0 |
| 3.0 |
| 1.0 |
| 3.0 |
| 3.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| 60.0 |
| (173.0) |
| 54.0 |
| (89.0) |
| 75.0 |
| (108.0) |
| 6.0 |
| (40.0) |
| 110.0 |
| (117.0) |
| 27.0 |
| (28.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (39.0) |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| - |
| 58.0 |
| 22.0 |
| (11.0) |
| 15.0 |
| (40.0) |
| 37.0 |
| (1.0) |
| (36.0) |
| (49.0) |
| 94.0 |
| (15.0) |
| (73.0) |
| 69.0 |
| - |
| - |
| - |
| 58.0 |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| 112.0 |
| (5.0) |
| 21.0 |
| 46.0 |
| 49.0 |
| (3.0) |
| (12.0) |
| 13.0 |
| 34.0 |
| 26.0 |
| (2.0) |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.0) |
| 0.0 |
| 0.0 |
| (3.0) |
| (1.0) |
| (9.0) |
| (3.0) |
| (1.0) |
| (2.0) |
| - |
| (2.0) |
| 0.0 |
| - |
| 11.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (192.0) |
| - |
| - |
| - |
| (49.0) |
| 253.0 |
| (30.0) |
| 98.0 |
| (38.0) |
| 236.0 |
| 104.0 |
| 67.0 |
| (107.0) |
| 146.0 |
| 140.0 |
| (61.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 90.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 272.0 |
| 400.0 |
| - |
| - |
| 56.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (1.0) |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 1.0 |
| - |
| 273.0 |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| (168.0) |
| (74.0) |
| 212.0 |
| 361.0 |
| (39.0) |
| (48.0) |
| 141.0 |
| 6.0 |
| (25.0) |
| 145.0 |
| (1.0) |
| (31.0) |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 14.0 |
| 6.0 |
| 484.0 |
| 8.0 |
| 21.0 |
| 9.0 |
| 79.0 |
| 9.0 |
| 144.0 |
| 14.0 |
| 6.0 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (2.0) |
| (2.0) |
| 1.0 |
| (2.0) |
| 1.0 |
| 0.0 |
| (1.0) |
| - |
| (110.0) |
| - |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| 130.0 |
| - |
| - |
| - |
| (22.0) |
| (10.0) |
| (587.0) |
| (13.0) |
| (27.0) |
| (13.0) |
| (86.0) |
| (19.0) |
| (6.0) |
| (45.0) |
| (149.0) |
| 110.0 |
| - |
| - |
| (59.0) |
| - |
| - |
| - |
| (92.0) |
| - |
| - |
| - |
| (237.0) |
| 170.0 |
| (408.0) |
| 440.0 |
| (104.0) |
| 174.0 |
| 159.0 |
| 54.0 |
| (136.0) |
| 242.0 |
| (12.0) |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (39.0) |
| - |
| - |
| - |
| (68.0) |
| - |
| - |
| - |
| (116.0) |
| 187.0 |
| (557.0) |
| 47.0 |
| (92.0) |
| 188.0 |
| 5.0 |
| 38.0 |
| 38.0 |
| - |
| 105.0 |
| (90.0) |