| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (16.1) | (6.6) | (28.8) | (70.6) | 91.6 | 135.5 | 67.2 | (281.8) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 5.1 | 5.5 | 6.6 | 6.3 | 7.8 | 9.0 | 6.5 | 3.9 |
| Amortization Of Intangibles | 5.7 | 5.0 | 7.7 | 5.5 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | 24.0 | 25.5 | 17.4 | 22.7 | 6.2 | 8.3 | 8.8 | 10.9 |
| Acquisitions | - | 3.9 | 76.9 | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | 1.7 | (1.1) | (1.9) | (13.4) | 11.0 | 25.5 | 1.7 | (1.5) |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | (49.2) | (12.6) | (21.9) | (86.1) | 45.2 | 181.7 | 270.6 | 93.5 |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| 6.2 |
| 6.8 |
| 2.5 |
| 1.2 |
| Stock-Based Compensation | 10.5 | 8.8 | 11.0 | 22.7 | 45.5 | 62.6 | 40.5 | 33.0 |
| Deffered Income Tax | (0.6) | (0.6) | (0.6) | 3.0 | 5.0 | 2.9 | (2.1) | (7.4) |
| Asset Impairments | - | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | 0.2 | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 23.4 | 1.2 | (0.7) | (1.7) | 2.5 | 2.0 | 2.6 | 2.1 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 25.1 | 6.9 | 0.6 | (0.4) | 0.6 | 0.7 | 0.0 | (0.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (25.2) | 12.9 | (4.5) | (63.4) | 51.4 | 190.0 | 279.4 | 104.4 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 312.5 | 504.0 | 7.5 | (123.0) | (295.1) | 154.0 | (529.3) | (664.3) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 175.7 |
| Common Stock Repurchased | 12.9 | 34.0 | 28.5 | - | - | - | - | - |
| Dividends Paid | 344.3 | 391.5 | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (357.2) | (425.3) | (28.5) | 0.9 | 1.7 | 40.7 | 306.5 | 600.2 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |