| (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 | (17.4) | (11.6) | 1.1 | 19.2 | (17.3) | (50.2) | 9.9 | (9.7) | (13.2) | (15.1) | (6.2) | 0.0 | (3.5) | (5.3) | (204.4) | (26.8) | ||||||||||||||||||||||||
| (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 | (8.7) | (8.7) | (63.2) | (24.7) | (256.9) | (112.6) | (109.6) | 15.3 | (6.5) | (89.1) | (132.6) | 72.3 | (462.9) | (591.1) | (112.2) | (54.9) | (97.5) | (74.9) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 86.1 | 87.9 | 87.2 | 85.5 | 84.2 | 84.9 | 83.6 | 81.8 | 77.2 | 77.0 | 76.7 | 84.8 | 89.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 4.6 | 7.3 | 5.5 | 9.4 | 5.5 | 3.3 | 1.7 | 0.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.2 | (1.4) | 0.1 | (0.0) | (0.1) | 0.1 | 0.0 | (0.1) | 0.2 | 0.1 | (1.6) | (0.3) | 0.2 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | (1.5) | (1.4) | 8.3 | (0.6) | (3.4) | 0.7 | (8.1) | 6.1 | (8.1) | ||
| (20.5) |
| (24.0) |
| (30.9) |
| (21.4) |
| (36.3) |
| (21.7) |
| (24.9) |
| (24.7) |
| (38.2) |
| (37.7) |
| 21.1 |
| 6.2 |
| 25.8 |
| (96.5) |
| 9.0 |
| (7.0) |
| 87.9 |
| (22.6) |
| 52.4 |
| (98.7) |
| (20.2) |
| (117.2) |
| (2.6) |
| 14.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.2 | 19.5 | 19.3 | 19.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.7 | 5.6 | 4.9 | 5.9 | 7.0 | 8.9 | 8.3 | 9.2 | 9.2 | 11.9 | 4.3 | 2.5 | 3.8 | - | 2.1 | - | 1.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.1 | 0.1 | 0.1 | 0.0 | 7.0 | 0.0 | 0.2 | 0.0 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | - | 161.2 | 0.5 | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (0.4) | - | - | - | (6.8) | - | - | - | (5.1) | - | - | - | 3.8 | - | - | - | 0.2 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | 0.4 | - | ||||||||||||||||||||||
| Change In Accounts Payable | 1.4 | - | - | - | 5.2 | - | - | - | (2.7) | - | - | - | (3.2) | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | (0.8) | - | - | - | (0.3) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (4.1) | - | - | - | (1.0) | - | - | - | (1.0) | - | - | - | 0.6 | - | - | - | (0.2) | |||||||||||||||||||||||
| Cash From Operating Activities | 35.2 | - | - | - | 51.9 | - | - | - | 29.8 | - | - | - | 22.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | - | - | 1.4 | - | - | - | 1.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (116.4) | - | - | - | (190.6) | - | - | - | (54.2) | - | - | - | (71.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 2.6 | - | - | - | 2.6 | - | - | - | 2.6 | - | - | - | 4.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (8.0) | - | - | - | (11.4) | - | - | - | 27.1 | - | - | - | 37.1 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.2 | - | - | - | 0.4 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - |
| Net Change In Cash | (89.0) | - | - | - | (149.8) | - | - | - | 2.5 | - | - | - | (11.6) | - | - | - | (2.8) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 8.4 | - | - | - | 4.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 67.3 |
| 47.0 |
| 24.4 |
| - |
| Amortization Of Intangibles | - | 4.7 | 3.6 | 1.4 | 1.2 | 1.2 | 1.1 | - | - | 0.3 | 0.3 | 0.4 | 0.6 | 0.8 | 1.2 | 1.6 | - | - |
| Stock-Based Compensation | 19.2 | 23.4 | 35.5 | 22.5 | 10.8 | 6.7 | 5.9 | 5.7 | 7.0 | 5.1 | 4.9 | 3.0 | 3.4 | 2.1 | 0.8 | 2.0 | 0.9 | 9.9 |
| Deffered Income Tax | - | 0.1 | 0.4 | 0.0 | 0.0 | (0.5) | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | 1.6 | (1.6) | 0.0 | 0.0 | - | - | - |
| Asset Impairments | 0.3 | 7.2 | 0.6 | 0.4 | 166.5 | 0.2 | 0.4 | 1.1 | 0.0 | 17.0 | 0.4 | 0.0 | 0.1 | 0.0 | 7.2 | 3.6 | 3.2 | 0.9 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (7.5) | (26.7) | (12.7) | 1.0 | (1.4) | 8.5 | 4.3 | 3.8 | 3.0 | 2.2 | 3.5 | 2.2 | 4.3 | 2.9 | 1.0 | 5.2 | (1.4) |
| Change In Inventory | - | (1.5) | (2.8) | 4.2 | 2.4 | 0.1 | (2.2) | 1.7 | 0.5 | (0.1) | (4.6) | (1.1) | (4.2) | (3.1) | 1.0 | (4.3) | 1.4 | (4.1) |
| Change In Accounts Payable | - | 1.1 | (1.4) | (3.4) | (11.4) | (3.6) | (0.2) | (0.2) | 4.0 | (1.1) | 0.1 | 0.7 | (1.7) | (2.6) | 3.4 | 6.8 | (0.2) | (8.6) |
| Change In Other Working Capital | - | 1.1 | (0.3) | (0.6) | 0.2 | (0.1) | 0.9 | (0.9) | 3.8 | 0.7 | 0.5 | 0.8 | (0.2) | 0.1 | (5.4) | 1.5 | 4.2 | 4.7 |
| Other Operating Activities | - | 17.3 | 0.7 | 4.0 | (0.5) | 0.5 | (0.1) | (0.1) | (0.9) | 0.3 | (1.2) | 0.0 | (0.5) | (1.4) | (1.6) | (2.9) | (0.2) | - |
| Cash From Operating Activities | - | 621.7 | 439.2 | 74.3 | 63.8 | 131.9 | 22.2 | 3.0 | 5.9 | 13.9 | 8.8 | 2.2 | 4.0 | (6.5) | 6.9 | (5.5) | (23.3) | (18.4) |
| 2.6 |
| 7.3 |
| 2.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (550.4) | (260.6) | (175.6) | (40.0) | (45.2) | (14.5) | (11.5) | (17.4) | (20.8) | (24.6) | (33.5) | (19.3) | (37.1) | (58.0) | (99.4) | (205.4) | (311.7) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 0.0 | 176.2 | 0.0 | 0.0 | 43.7 | 0.0 | 3.6 | 59.1 | 115.0 | 0.0 | 0.0 | - | 65.0 | - | - | 0.1 | 1.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 10.6 | 10.6 | 11.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.1 | 45.8 | 14.2 | - | - |
| Cash From Financing Activities | - | (16.2) | 157.2 | 125.8 | (6.0) | (140.3) | 1.2 | (7.9) | (18.2) | 63.8 | 18.5 | 33.3 | 5.3 | 49.0 | 52.4 | 82.6 | 194.7 | 386.8 |
| 0.6 |
| (0.8) |
| (0.8) |
| (1.1) |
| Net Change In Cash | - | 56.3 | 334.4 | 24.7 | 17.8 | (53.7) | 8.9 | (16.4) | (29.8) | 57.1 | 2.8 | 0.4 | (10.3) | 5.6 | 1.8 | (23.1) | (34.9) | 55.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (30.6) |
| (20.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| 38.7 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |