| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (106.3) | (116.0) | (20.6) | (272.6) | (134.6) | (104.0) | (19.7) | (2.9) | (48.2) | (13.5) | (10.4) | (18.7) | (115.7) | 11.0 | 6.9 | 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 | (515.6) | (530.8) | (75.0) | (116.5) | 77.9 | 77.4 | (80.4) | (183.3) | 9.7 | 67.4 | 47.4 | 165.0 | 129.9 | 114.7 | 79.2 | 55.0 | 28.6 | (24.7) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 50.4 | 44.3 | 44.7 | 50.8 | 46.8 | 49.6 | 52.1 | 50.9 | 54.3 | 59.6 | 58.7 | 57.4 | 48.2 | 40.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 0.0 | 299.2 | 0.0 | 0.0 | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 18.2 | (1.8) | 3.7 | (15.1) | 6.1 | (0.6) | (1.5) | 0.2 | (3.1) | (11.3) | (8.2) | 3.1 | 0.4 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 24.5 |
| 30.9 |
| 19.4 |
| 40.5 |
| 34.3 |
| 2.1 |
| 0.5 |
| 3.2 |
| 24.3 |
| (1.0) |
| (107.0) |
| (13.6) |
| (65.8) |
| (66.5) |
| (37.4) |
| (69.9) |
| 12.7 |
| 47.1 |
| 19.8 |
| 0.3 |
| 31.3 |
| 27.2 |
| 8.6 |
| (88.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 12.5 | 11.1 | 15.4 | 11.4 | 10.5 | 11.0 | 11.4 | 10.3 | 10.9 | 11.2 | 12.3 | 12.9 | 13.8 | 12.2 | 12.0 | 20.5 | 8.3 | 7.2 | 10.9 | 19.2 | 9.1 | 7.5 | 13.8 | 22.4 | 7.8 | 8.0 | 13.9 | 24.2 | 7.1 | 6.8 | 12.9 | 22.9 | 8.2 | 8.1 | 15.1 | 24.1 | 8.4 | 9.9 | 17.2 | 13.5 |
| Amortization Of Intangibles | 3.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.8 | 2.2 | 1.1 | 1.3 | 1.5 | 2.0 | 1.6 | 2.8 | 2.8 | 2.8 | 3.0 | 3.1 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.1 | 1.1 | 2.0 | (1.3) | 3.0 | 3.6 | 2.9 | 2.6 | 3.0 | 3.4 | 3.7 | 3.8 | 3.2 | 3.4 | 4.0 | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | 0.2 | - | - | - | (0.7) | - | - | - | (11.3) | - | - | - | (1.5) | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 31.0 | 119.9 | 0.0 | 227.3 | 110.3 | 91.3 | 0.0 | 48.9 | 5.9 | 20.7 | 0.7 | 18.6 | 156.6 | 0.3 | 0.0 | 1.6 | 0.0 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | 15.7 | - | - | - | 3.9 | - | - | - | 1.2 | - | - | - | 9.6 | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | (16.2) | - | - | - | (2.3) | - | - | - | 7.4 | - | - | - | 16.9 | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 1.5 | - | - | - | (6.4) | - | - | - | 21.9 | - | - | - | (2.8) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | 2.9 | - | - | - | (0.6) | - | - | - | 3.2 | - | - | - | (1.3) | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | (0.2) | - | - | - | (1.1) | - | - | - | 0.6 | - | - | - | 1.5 | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | (8.5) | - | - | - | (10.8) | - | - | - | 14.0 | - | - | - | (5.1) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (5.2) | - | - | - | 6.3 | - | - | - | (5.6) | - | - | - | (6.9) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | 9.0 | - | - | - | (4.2) | - | - | - | (17.6) | - | - | - | 9.8 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (1.8) | - | - | - | 11.2 | - | - | - | (5.9) | - | - | - | (11.5) | - | - | - | (2.9) | - | - | - | 2.5 | - | - | - | (0.9) | - | - | - | (1.1) | - | - | - | 3.1 | - | - | - | (2.1) | - |
| Net Change In Cash | - | - | (6.5) | - | - | - | 2.5 | - | - | - | (15.1) | - | - | - | (13.7) | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 30.5 |
| 24.1 |
| 18.8 |
| 21.4 |
| Amortization Of Intangibles | 7.0 | 6.5 | 5.8 | 10.0 | 10.2 | 8.9 | 11.6 | 13.1 | 15.9 | 17.0 | 17.5 | 17.8 | 15.4 | 12.2 | 8.0 | 4.4 | 2.3 | 3.2 |
| Stock-Based Compensation | 2.9 | 8.1 | 12.7 | 14.4 | 15.6 | 15.7 | 13.1 | 9.9 | 11.2 | 9.7 | 12.7 | 12.2 | 12.4 | 13.0 | 8.3 | 9.0 | 7.0 | 7.2 |
| Deffered Income Tax | - | (4.4) | (23.4) | (26.0) | 9.0 | 9.9 | 36.2 | (23.7) | (20.7) | (10.5) | 33.1 | (2.7) | (2.6) | (7.4) | 2.7 | 5.7 | 3.4 | (2.2) |
| Asset Impairments | 378.3 | 428.9 | 76.1 | 175.5 | 1.9 | 57.9 | 0.4 | 33.7 | 21.7 | 40.5 | 127.7 | 0.0 | 7.5 | 0.0 | - | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (25.2) | 19.0 | (13.1) | 5.3 | 2.9 | (33.9) | (26.7) | 26.1 | (33.5) | 12.1 | 19.6 | (12.6) | 47.8 | 4.3 | 22.5 | (4.6) | 7.9 |
| Change In Inventory | - | 3.4 | (31.5) | (0.2) | 25.3 | 38.5 | (33.2) | (30.6) | 28.4 | (0.2) | 9.3 | 30.5 | 24.8 | 28.3 | 5.6 | 5.7 | (5.9) | 26.6 |
| Change In Accounts Payable | - | (17.9) | 50.6 | (40.7) | (19.9) | (10.4) | (31.6) | (33.5) | 43.3 | 3.0 | (54.2) | 34.9 | 20.2 | 47.2 | 12.5 | 4.5 | (15.2) | 11.7 |
| Change In Other Working Capital | - | (1.3) | 3.3 | (2.5) | 2.7 | 0.2 | (6.0) | (3.6) | 2.7 | 4.5 | (3.8) | 4.0 | 0.5 | 10.1 | 5.2 | 6.1 | 3.3 | 4.7 |
| Other Operating Activities | - | (2.1) | (1.1) | 1.3 | 1.6 | (0.4) | (0.3) | (1.7) | 1.6 | (2.8) | (26.1) | 1.4 | (1.2) | (0.1) | (0.6) | (0.3) | (0.8) | 0.7 |
| Cash From Operating Activities | - | 22.1 | 116.4 | 66.8 | 80.2 | 196.8 | 156.9 | 39.3 | 121.3 | 232.7 | 185.0 | 185.5 | 184.8 | 121.0 | 122.0 | 58.7 | 71.0 | 21.6 |
| - |
| - |
| - |
| Acquisitions | - | - | 0.0 | 0.0 | 260.0 | 0.0 | 0.0 | 0.0 | 12.4 | 19.5 | 157.1 | 104.6 | 177.3 | 350.4 | 257.3 | 45.3 | 51.4 | 1.0 |
| Divestitures | - | - | - | 0.0 | 0.0 | 59.6 | 15.8 | 7.1 | - | - | - | - | - | 15.1 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 3.6 | (23.9) | (19.6) | (288.3) | (2.4) | (45.1) | (68.6) | (82.5) | (60.4) | (205.0) | (151.3) | (206.2) | (406.1) | (270.7) | (55.5) | (62.8) | 3.2 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | 90.0 | 3.8 | 0.0 | 0.0 | 54.9 | 7.2 | (12.4) | 0.5 | 0.0 | 0.1 | 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 410.5 | 106.1 | 60.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (43.9) | (89.7) | (63.1) | 212.8 | (162.4) | (104.5) | (22.8) | (69.5) | (147.1) | (3.2) | 17.2 | 100.8 | 296.1 | 147.4 | 7.1 | (32.4) | (39.7) |
| 3.7 |
| (0.1) |
| (0.0) |
| (2.2) |
| Net Change In Cash | - | 0.0 | 0.9 | (12.1) | (10.4) | 38.1 | (1.8) | (73.5) | (34.0) | 19.1 | (39.0) | 43.2 | 82.5 | 11.4 | 2.4 | 10.3 | (24.1) | (17.1) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 2.0 |
| 2.1 |
| 2.2 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.2 |
| 3.2 |
| 3.2 |
| 3.1 |
| 3.2 |
| 3.3 |
| 3.3 |
| 3.4 |
| 2.1 |
| 4.7 |
| 4.6 |
| 4.6 |
| 3.4 |
| 4.2 |
| 4.7 |
| 4.7 |
| 3.6 |
| - |
| 4.3 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.9 |
| 2.9 |
| 4.2 |
| 3.2 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.7 |
| 2.7 |
| (2.1) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (4.0) |
| - |
| 0.3 |
| 0.0 |
| 0.2 |
| 0.0 |
| 25.2 |
| 32.5 |
| (15.0) |
| 13.5 |
| 1.9 |
| 0.0 |
| 10.0 |
| 0.0 |
| 19.5 |
| 4.2 |
| 13.4 |
| 4.8 |
| 3.4 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| (18.6) |
| - |
| (2.3) |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| 28.2 |
| - |
| - |
| - |
| 37.7 |
| - |
| - |
| 13.8 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| 37.6 |
| - |
| - |
| - |
| 40.7 |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| - |
| (19.4) |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| (18.1) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (22.9) |
| - |
| - |
| - |
| (14.9) |
| - |
| - |
| - |
| (13.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 177.1 |
| - |
| - |
| - |
| 42.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.5) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| (11.6) |
| - |
| (46.9) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| (53.1) |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |