| (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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Net Income | (32.1) | (93.0) | (68.4) | (238.8) | (113.0) | (46.1) | (13.6) | (155.0) | (89.9) | (64.8) | (157.3) | (87.2) | (4.1) | 27.5 | 55.3 | (263.3) | ||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (432.3) | (513.2) | (304.6) | (313.4) | (428.1) | (287.0) | 1,786.2 | 77.3 | 27.6 | 108.8 | (12.4) | (22.9) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 11.4 | 11.9 | 13.3 | 19.0 | 22.8 | 26.4 | 30.7 | 54.5 | 61.3 | 58.1 | 62.9 | 65.5 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 10.4 | 7.0 | 10.0 | 14.3 | 13.7 | 22.3 | 28.3 | 15.6 | 39.0 | 49.6 | 55.4 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | 44.9 | 103.7 | 65.7 | 308.6 | 206.6 | 45.2 | 367.3 | 33.9 | 84.4 | 76.7 | 132.0 |
| Debt Repaid | - | 142.7 | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | |||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (28.5) | (97.1) | (97.8) | (219.4) | (189.8) | (136.2) | (112.5) | (38.5) | (129.7) | 10.7 | (44.3) |
| Free Cash Flow To Equity | - | (126.3) | ||||||||||
| (247.6) |
| (109.3) |
| (121.0) |
| 176.4 |
| (233.1) |
| 531.3 |
| 131.9 |
| 475.3 |
| 647.7 |
| 24.5 |
| 46.2 |
| 23.4 |
| (16.8) |
| 47.0 |
| 1.5 |
| (19.8) |
| (1.1) |
| (1.5) |
| (16.6) |
| 126.4 |
| 0.5 |
| (26.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.6 | 2.9 | 2.9 | 3.0 | 3.1 | 3.3 | 3.3 | 3.4 | 3.3 | 3.4 | 5.9 | 4.6 | 5.1 | 5.1 | 5.7 | 6.2 | 5.8 | 5.8 | 6.3 | 6.4 | 7.9 | 8.5 | 6.5 | 7.3 | 8.4 | 21.2 | 9.5 | 9.9 | 13.9 | 16.0 | 16.1 | 14.9 | 14.3 | 18.1 | 11.9 | 11.6 | 16.5 | 11.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Stock-Based Compensation | 2.2 | - | - | - | 3.7 | - | - | - | 3.4 | - | - | - | 0.6 | - | - | - | 0.3 | |||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Other Working Capital | (2.1) | - | - | - | (2.0) | - | - | - | (2.7) | - | - | - | (3.0) | - | - | - | ||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Operating Activities | (21.2) | - | - | - | 9.1 | - | - | - | (36.0) | - | - | - | (19.7) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.8 | - | - | - | 1.9 | - | - | - | 1.3 | - | - | - | 2.5 | - | - | - | 4.0 | - | - | - | 1.9 | - | - | - | 13.6 | - | - | - | 3.2 | - | - | - | 3.1 | - | - | - | 6.3 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Investing Activities | (1.8) | - | - | - | (7.0) | - | - | - | 194.5 | - | - | - | (44.4) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.2 | - | - | - | 2.3 | - | - | - | 0.3 | - | - | - | 5.4 | - | - | - | 151.0 | - | - | - | 4.6 | - | - | - | 12.5 | - | - | - | 262.2 | - | - | - | 0.1 | - | - | - | 38.7 | - |
| Debt Repaid | 0.6 | - | - | - | 0.5 | - | - | - | 26.1 | - | - | - | 1.0 | - | - | - | 152.3 | - | ||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Common Stock Repurchased | 14.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 3.1 | - | - | - | 61.1 | |||||||||||||||||||||
| Dividends Paid | 6.9 | - | - | - | 7.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Financing Activities | (23.3) | - | - | - | (7.4) | - | - | - | (26.4) | - | - | - | 1.2 | - | - | |||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (46.3) | - | - | - | (5.3) | - | - | - | 132.1 | - | - | - | (62.9) | - | - | - | (35.1) | - | ||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (23.0) | - | - | - | 7.2 | - | - | - | (37.3) | - | - | - | (22.2) | - | - | - | (42.5) | - | - | - | 4.1 | - | - | - | (47.9) | - | - | - | 2.8 | - | - | - | (14.4) | - | - | - | 7.1 | - |
| Free Cash Flow To Equity | (23.4) | - | - | - | 9.0 | - | - | - | (63.1) | - | - | - | (17.8) | - | - | - | (43.8) | |||||||||||||||||||||
| - |
| 2.0 |
| 2.1 |
| 2.7 |
| 3.5 |
| 4.1 |
| 4.0 |
| 4.9 |
| 8.3 |
| 4.4 |
| 3.4 |
| 2.1 |
| Stock-Based Compensation | - | 18.7 | 19.0 | 3.5 | 1.5 | 2.4 | 4.2 | 4.6 | 21.8 | 0.5 | 1.2 | 1.4 |
| Deffered Income Tax | - | 66.4 | 11.6 | (53.3) | (155.6) | (175.5) | 365.1 | (40.5) | (12.3) | 14.2 | (16.6) | (66.2) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 24.4 | 90.8 | 55.2 | 9.9 | 3.3 | 18.5 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | 1.6 | (18.2) | 7.3 | 1.2 | 4.2 | 1.6 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.6 | (3.1) | 9.5 | (8.6) | (27.7) | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (18.1) | (90.1) | (87.8) | (205.1) | (176.1) | (113.9) | (84.2) | (22.9) | (90.7) | 60.3 | 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 222.7 |
| 75.8 |
| 24.7 |
| Divestitures | - | - | - | 0.0 | 0.0 | 63.2 | 0.0 | 0.0 | 4.6 | 326.0 | 0.0 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | 0.0 | 0.0 | (2.6) | (0.1) | (3.0) | (0.1) | (1.4) | 0.7 | 0.6 |
| Cash From Investing Activities | - | 518.1 | 298.3 | 53.1 | 521.2 | (272.4) | (74.2) | (24.2) | 186.7 | 91.7 | (168.2) | 273.1 |
| 28.9 |
| 58.4 |
| 225.2 |
| 236.4 |
| 108.8 |
| 290.8 |
| 124.1 |
| 35.8 |
| 44.7 |
| 31.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 319.7 | 231.4 | 113.2 | 229.5 | 160.2 | 14.4 | 4.9 | 0.0 | 0.0 | - | - |
| Dividends Paid | - | 30.5 | 22.4 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (449.5) | (182.9) | (106.8) | (154.2) | (190.4) | 379.1 | 319.1 | (86.4) | 98.2 | (20.8) | (212.5) |
| 50.5 |
| 25.3 |
| (141.5) |
| 161.9 |
| (638.9) |
| 191.0 |
| 210.7 |
| 77.4 |
| 99.2 |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| (22.3) |
| (90.5) |
| (136.0) |
| (219.6) |
| (199.8) |
| (36.0) |
| (128.7) |
| (81.1) |
| 42.7 |
| 56.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 16.7 |
| 0.0 |
| 0.0 |
| 7.7 |
| 90.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (31.7) |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.5) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (34.3) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 65.8 |
| - |
| - |
| - |
| (282.8) |
| - |
| - |
| - |
| 31.3 |
| - |
| - |
| - |
| (481.8) |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 91.2 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 123.8 |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.4) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (86.4) |
| - |
| - |
| - |
| 274.0 |
| - |
| - |
| - |
| (123.7) |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| (280.9) |
| - |
| - |
| - |
| (89.4) |
| - |
| - |
| - |
| (201.8) |
| - |
| - |
| - |
| (141.4) |
| - |
| - |
| - |
| 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (126.6) |
| - |
| - |
| - |
| 264.0 |
| - |
| - |
| - |
| (138.1) |
| - |
| - |
| - |
| 33.1 |
| - |