| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||
| Net Income | 17.5 | (10.4) | (9.5) | 34.9 | 30.2 | (59.1) | 84.2 | (2.1) | (7.5) | 61.4 | (65.4) | (79.1) | 3.1 | (57.0) | (84.5) | (40.7) | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 32.5 | 45.2 | 15.5 | (80.1) | (190.7) | 518.4 | 54.4 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 38.8 | 38.6 | 38.9 | 47.5 | 65.0 | 19.3 | 19.3 |
| Amortization Of Intangibles | - | 37.2 | 37.2 | 37.2 | 37.8 | 2.5 | - |
| Stock-Based Compensation | - | - | - | - | - | - | 2.9 |
| Deffered Income Tax | - | (3.5) | (2.4) | 0.7 | (16.8) | (0.2) | (0.1) |
| Asset Impairments | - | - | 0.5 | 1.8 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | 0.0 | (16.8) | (6.9) | (3.8) | 0.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | 0.8 | 0.1 |
| Change In Other Working Capital | - | (5.8) | (33.4) | (33.8) | (421.3) | (17.8) | 72.2 |
| Other Operating Activities | - | 3.2 | 9.3 | (1.6) | - | - | - |
| Cash From Operating Activities | - | (429.7) | (423.8) | (71.6) | 1,407.8 | (686.1) | 101.1 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | - | 11.2 | 9.0 | 4.3 |
| Acquisitions | - | - | 0.0 | 140.9 | 0.0 | 0.2 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | 0.0 |
| Net Change In Cash | - | 22.7 | 77.2 | (52.6) | (186.2) | 156.7 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | - | 1,396.6 | (695.1) | 96.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (8.5) |
| 21.4 |
| 2.3 |
| 119.9 |
| 117.0 |
| 246.3 |
| 148.3 |
| 6.7 |
| 49.3 |
| 0.5 |
| 4.6 |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||
| Depreciation & Amortization | 9.9 | 9.6 | 9.6 | 9.7 | 9.7 | 9.7 | 9.8 | 9.8 | 9.7 | 15.1 | 10.0 | 12.4 | 10.1 | 14.2 | 17.4 | 16.8 | 16.6 | 16.5 | 16.5 | 3.5 | - | 3.4 | 3.5 | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | - | 13.8 | - | 9.3 | |||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.8 | 13.1 | |||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Operating Activities | (130.9) | - | - | - | (92.1) | - | - | - | (132.2) | - | - | - | 221.8 | - | - | |||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.5 | - | - | - | 1.9 | - | - | - | 4.2 | - | 4.9 | 4.2 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 140.9 | - | - | - | 0.0 | - | ||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Investing Activities | (0.6) | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 1.5 | - | - | - | 13.5 | |||||||||||
| Cash From Investing Activities | 95.1 | - | - | - | 45.5 | - | - | - | 85.2 | - | - | - | (226.8) | - | - | |||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Financing Activities | (2.0) | - | - | - | (0.9) | - | - | - | (0.3) | - | - | - | (0.8) | - | - | - | (0.2) | |||||||||||
| Cash From Financing Activities | 87.7 | - | - | - | (3.5) | - | - | - | 65.9 | - | - | - | 59.2 | - | - | |||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | (0.0) | (0.0) | - | - | - | - | - | - | - | - |
| Net Change In Cash | 52.0 | - | - | - | (50.1) | - | - | - | 18.8 | - | - | - | 54.3 | - | - | - | 79.2 | - | ||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (132.7) | - | - | - | 219.9 | - | - | - | 319.6 | - | (14.6) | 113.9 | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| - |
| Divestitures | - | 0.0 | 3.0 | 71.2 | 0.0 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | 5.2 | 0.3 | 5.3 | 16.3 | 7.5 | 0.5 |
| Cash From Investing Activities | - | 854.9 | 340.9 | 158.1 | (1,819.1) | (875.1) | (2,025.6) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | (4.0) | (10.4) | (2.7) | (7.1) | (11.0) | (0.2) |
| Cash From Financing Activities | - | (402.5) | 160.1 | (139.2) | 225.2 | 1,717.9 | 2,067.9 |
| 143.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| 13.5 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 323.7 |
| - |
| (9.7) |
| 118.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| 20.0 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (600.1) |
| - |
| (337.9) |
| (312.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.5 |
| - |
| 232.4 |
| 307.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (115.1) |
| 113.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |