| (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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (12.9) | (18.4) | 53.8 | (14.5) | (3.7) | (5.1) | (1.0) | (1.3) | (3.9) | (8.2) | 7.8 | (1.9) | 43.6 | (2.0) | (0.5) | (3.0) | ||||||||||||||||||||||||
| (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 | 7.9 | 17.1 | (11.3) | 41.3 | (14.1) | (0.0) | 4.4 | 78.7 | 116.8 | 43.3 | 72.0 | 24.1 | (13.2) | 25.5 | 8.2 | 20.1 | 4.0 | 8.5 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 113.5 | 114.6 | 107.6 | 103.2 | 106.2 | 93.1 | 76.6 | 75.4 | 83.3 | 46.1 | 41.1 | 43.8 | 42.0 | 67.6 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | 0.0 | 0.1 | 1.3 | 1.7 | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | 90.0 | 0.0 | 196.7 | 0.0 | 59.9 | 0.0 | 84.2 | 143.6 | 90.7 | 50.3 | 85.2 | 117.6 | 139.9 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | 89.5 | 91.9 | 82.8 | 59.6 | - | - | - | - | - | - | - | - | - | ||
| (8.6) |
| (7.2) |
| (9.5) |
| 21.5 |
| (4.9) |
| (4.4) |
| 19.6 |
| (3.8) |
| (7.0) |
| 48.7 |
| 31.6 |
| 3.1 |
| (4.7) |
| 127.7 |
| 2.7 |
| (20.2) |
| 6.6 |
| 12.8 |
| (11.3) |
| 23.1 |
| 11.6 |
| (21.6) |
| 39.8 |
| 16.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 26.9 | 30.5 | 29.1 | 27.1 | 28.0 | 28.5 | 26.1 | 25.7 | 27.3 | 27.5 | 24.7 | 24.4 | 26.7 | 26.6 | 23.7 | 24.8 | 31.1 | 31.1 | 22.4 | 19.3 | 20.2 | 21.0 | 19.0 | 18.2 | 18.4 | 19.8 | 18.8 | 18.4 | 18.4 | 24.1 | 19.2 | 19.1 | 20.9 | 17.3 | 25.6 | 10.8 | 13.5 | 14.6 | 12.7 | 12.4 |
| Amortization Of Intangibles | 0.7 | 3.5 | 3.6 | 0.1 | 1.1 | 1.0 | 0.0 | 0.0 | 1.7 | 1.7 | 0.0 | 0.0 | 0.8 | - | - | - | 8.3 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.1 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 1.5 | 0.7 | 0.7 | 0.5 | 0.7 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 1.0 | - | - | - | 0.5 | - | - | - | 0.2 | - | 0.7 | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | (0.1) | 79.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.6) | (0.1) | 11.2 | (0.1) | 60.2 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (3.0) | - | - | - | (1.3) | - | - | - | (1.7) | - | - | - | (0.6) | - | - | - | (10.8) | |||||||||||||||||||||||
| Change In Other Working Capital | (0.3) | - | - | - | (0.9) | - | - | - | (1.8) | - | - | - | (1.8) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 0.2 | - | - | - | (0.1) | - | - | - | (0.3) | - | - | - | (0.3) | - | - | - | (0.4) | |||||||||||||||||||||||
| Cash From Operating Activities | 21.4 | - | - | - | 25.4 | - | - | - | 24.4 | - | - | - | 21.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.1 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 0.1 | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.3) | |||||||||||||||||||||||
| Cash From Investing Activities | (5.0) | - | - | - | (4.9) | - | - | - | (9.0) | - | - | - | 131.2 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - |
| Debt Repaid | 1.6 | - | - | - | 1.9 | - | - | - | 1.5 | - | - | - | 20.7 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 31.7 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 4.7 | - | - | - | 1.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 12.9 | - | - | - | 12.4 | - | - | - | 10.9 | - | - | - | 10.9 | - | - | - | 10.8 | - | ||||||||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | (0.3) | |||||||||||||||||||||||
| Cash From Financing Activities | (21.8) | - | - | - | (15.6) | - | - | - | (10.9) | - | - | - | (107.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (5.4) | - | - | - | 4.9 | - | - | - | 4.5 | - | - | - | 46.0 | - | - | - | (22.9) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 62.0 |
| 61.3 |
| 61.2 |
| 57.8 |
| Amortization Of Intangibles | 7.9 | 8.3 | 2.8 | 2.6 | 12.3 | 13.5 | 3.1 | 2.0 | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 3.7 | 3.4 | 3.0 | 3.3 | 2.6 | 2.7 | 2.1 | 1.9 | 1.6 | 0.0 | 2.3 | 2.2 | 0.0 | 0.0 | 332.0 | 404.0 | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 1.9 | 3.3 | 4.2 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | 79.5 | (0.6) | 71.2 | 0.0 | 27.5 | 25.5 | 97.6 | - | - | - | - | - | - | (0.3) | (19.4) | (0.1) | (0.1) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | (0.9) | (1.8) | (4.1) | (1.9) | (0.7) | (1.5) | 0.9 | 3.4 | (0.6) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.2 | 1.4 | (2.1) | 0.7 | 15.8 | 1.1 | 1.9 | (7.9) | 2.4 | (14.3) | 7.2 | 7.0 | 0.2 | 4.5 | 0.6 | 5.6 | (3.2) |
| Change In Other Working Capital | - | 5.6 | 4.9 | 0.8 | 0.6 | 5.4 | 4.8 | (1.1) | 0.6 | 0.2 | (2.6) | (1.4) | 1.0 | 0.3 | - | - | - | - |
| Other Operating Activities | - | 0.5 | 0.6 | (0.3) | 0.6 | (0.3) | (1.3) | (0.0) | (0.0) | (3.7) | (0.7) | - | (0.4) | (0.7) | (0.3) | 0.7 | - | - |
| Cash From Operating Activities | - | 98.5 | 98.2 | 89.5 | 92.0 | 84.0 | 61.2 | 69.6 | 55.2 | 79.1 | 72.3 | 114.2 | 92.5 | 77.7 | 65.1 | 58.8 | 61.4 | 60.1 |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 38.6 | 38.2 | 76.0 | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | 0.0 | 0.2 | 6.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 0.0 | 0.0 | 3.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (0.1) | (0.3) | 0.7 | 0.6 | 3.8 | (1.3) | (0.4) | 3.1 | 1.0 | (0.3) | 0.0 | (0.3) | 0.0 | 0.0 | 0.2 | 0.0 | - |
| Cash From Investing Activities | - | (26.9) | (50.7) | 120.2 | (160.1) | (267.2) | (165.0) | 7.0 | 80.1 | 224.2 | 128.6 | (176.4) | (121.8) | (134.1) | (128.3) | 11.7 | (79.0) | (54.4) |
| 166.5 |
| 73.5 |
| Debt Repaid | - | 96.8 | 10.9 | 46.7 | 29.0 | 36.3 | 33.4 | 177.7 | 205.2 | 299.0 | 241.2 | 127.6 | 101.9 | 105.0 | 77.1 | 213.7 | 180.5 | 67.2 |
| Common Stock Issuance | - | - | 112.1 | 0.0 | 31.4 | 156.0 | 58.9 | - | - | - | - | 0.0 | 0.0 | 55.4 | 24.4 | 16.4 | 106.9 | 6.0 |
| Common Stock Repurchased | - | 3.5 | 4.7 | 11.5 | 29.1 | 0.0 | 0.0 | 18.0 | 9.9 | 4.5 | 35.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividends Paid | - | 51.1 | 45.8 | 43.7 | 44.5 | 38.5 | 35.0 | 32.9 | 33.7 | 55.9 | 60.1 | 45.7 | 40.8 | 36.5 | 36.5 | 43.2 | 37.3 | 29.0 |
| Other Financing Activities | - | (0.5) | (0.1) | (0.2) | (0.4) | (0.4) | (0.3) | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 7.9 | 0.0 | 0.0 | - | - | - |
| Cash From Financing Activities | - | (69.1) | (43.7) | (212.4) | 41.4 | 214.5 | 64.9 | (49.8) | (176.0) | (317.9) | (189.3) | 63.9 | (17.5) | 110.6 | 61.9 | (84.1) | 39.1 | (26.0) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 2.5 | 3.9 | (2.6) | (26.7) | 31.3 | (38.8) | 26.9 | (40.7) | (14.7) | 11.5 | 1.7 | (46.9) | 54.1 | (1.2) | (13.6) | 21.5 | (20.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | 132.8 | 62.9 | 243.2 | 26.1 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| 0.7 |
| 0.5 |
| 0.3 |
| - |
| 0.6 |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| 1.0 |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.8 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.7 |
| 0.0 |
| 26.8 |
| 0.0 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (4.0) |
| - |
| (2.0) |
| - |
| - |
| (2.4) |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 5.0 |
| - |
| (1.0) |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.8) |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 3.7 |
| - |
| 15.7 |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (85.0) |
| - |
| - |
| - |
| (31.9) |
| - |
| - |
| - |
| (25.5) |
| - |
| - |
| - |
| (101.2) |
| - |
| (68.6) |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 42.8 |
| - |
| 25.4 |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 1.4 |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| 8.4 |
| - |
| 8.4 |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| 75.2 |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| (160.3) |
| - |
| 23.6 |
| - |
| - |
| (25.6) |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| (257.8) |
| - |
| (29.3) |
| - |
| - |
| (12.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |