| (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 | Q3 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Net Income | 9.8 | 8.9 | 27.6 | 10.9 | 8.3 | 7.2 | 10.6 | 1.0 | 5.2 | (0.1) | (0.1) | (0.6) | (0.5) | (1.3) | (0.8) | 0.3 | |||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 57.2 | 55.7 | 24.0 | (1.3) | (2.2) | 1.4 | 25.7 | (33.6) | (17.8) | 3.8 | 20.2 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 67.0 | 63.2 | 58.0 | 68.4 | 70.7 | 49.7 | 40.8 | 39.1 | 19.7 | 14.7 | 14.7 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 24.9 | 21.7 | 21.3 | 18.9 | 9.7 | 7.5 | 11.1 | 10.6 | 6.6 | 4.1 |
| Acquisitions | - | 39.3 | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | 1,066.6 | 945.1 | 49.8 | 0.0 | 607.3 | 0.0 | 69.7 | 126.8 | 276.3 | 0.0 |
| Debt Repaid | - | 961.0 | 658.8 | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 352.1 | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 75.1 | 63.9 | 60.0 | 51.6 | (0.3) | 4.7 | 1.0 | 20.8 | 30.3 | 18.2 |
| Free Cash Flow To Equity | - | 180.7 | 350.2 | ||||||||
| (0.3) |
| 14.1 |
| (0.5) |
| (9.5) |
| (2.7) |
| (46.4) |
| 85.7 |
| (7.9) |
| (5.9) |
| (7.2) |
| (5.8) |
| (14.1) |
| (6.4) |
| (6.5) |
| (2.6) |
| (5.6) |
| (3.2) |
| 1.8 |
| 2.3 |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 17.6 | 20.2 | 15.1 | 14.1 | 13.8 | 13.8 | 13.7 | 15.2 | 15.3 | 15.1 | 17.3 | 18.0 | 18.0 | 18.0 | 17.8 | 17.5 | 17.4 | 17.6 | 12.3 | 10.7 | 9.1 | 9.9 | 10.3 | 10.4 | 10.3 | 10.3 | 10.1 | 9.8 | 8.9 | 7.1 | 4.9 | 4.0 | 3.8 | - | 3.6 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 11.9 | 14.5 | 15.2 | 15.3 | 15.4 | 15.5 | 15.2 | 15.1 | ||||||||||||||||||||||
| Stock-Based Compensation | 2.1 | 3.7 | 2.3 | 3.2 | 1.6 | 1.2 | 1.4 | 1.8 | 1.6 | 1.6 | 1.5 | 1.7 | 1.9 | - | - | - | 1.6 | ||||||||||||||||||||||
| Deffered Income Tax | (0.8) | - | - | - | (2.2) | - | - | - | (1.9) | - | - | - | (5.7) | - | - | - | (3.2) | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Receivable | (2.8) | - | - | - | 12.2 | - | - | - | 8.3 | - | - | - | (0.1) | - | - | - | 14.4 | ||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Accounts Payable | (11.7) | - | - | - | (8.8) | - | - | - | 1.6 | - | - | - | 3.9 | - | - | - | 5.3 | ||||||||||||||||||||||
| Change In Other Working Capital | 0.0 | - | - | - | (0.5) | - | - | - | 1.4 | - | - | - | 0.5 | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 0.2 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | (0.0) | - | - | - | 0.0 | ||||||||||||||||||||||
| Cash From Operating Activities | 23.8 | - | - | - | 10.0 | - | - | - | 13.3 | - | - | - | 27.7 | - | - | ||||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 5.5 | - | - | - | 5.1 | - | - | - | 6.6 | - | - | - | 5.0 | 12.3 | 2.1 | 2.1 | 2.4 | - | - | - | 2.8 | - | - | - | 2.3 | - | - | - | 2.4 | - | - | - | 2.6 | - | - | - | - | - | - |
| Acquisitions | 0.0 | - | - | - | 4.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | 11.4 | - | - | - | (9.7) | - | - | - | (7.7) | - | - | - | (7.6) | - | - | ||||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||||
| Debt Issued | 6.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 69.7 | - | - | - | 67.1 | - | - | - | - | - | - |
| Debt Repaid | 0.2 | - | - | - | 10.0 | - | - | - | 1.7 | - | - | - | 1.6 | - | - | - | 1.6 | - | |||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | - | - | - | 0.2 | ||||||||||||||||||||||
| Dividends Paid | - | - | - | - | 0.0 | - | - | - | 7.0 | - | - | - | 11.4 | - | - | - | 3.5 | - | |||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | ||||||||||||||||||||||
| Cash From Financing Activities | 70.6 | - | - | - | 47.3 | - | - | - | (10.3) | - | - | - | 57.5 | - | - | ||||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 105.9 | - | - | - | 47.5 | - | - | - | (4.6) | - | - | - | 77.6 | - | - | - | 6.4 | - | |||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 18.3 | - | - | - | 4.9 | - | - | - | 6.7 | - | - | - | 22.6 | - | - | - | 7.2 | - | - | - | 6.3 | - | - | - | (9.5) | - | - | - | (3.6) | - | - | - | 10.0 | - | - | - | - | - | - |
| Free Cash Flow To Equity | 24.9 | - | - | - | (5.1) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 44.4 |
| 44.1 |
| 56.9 |
| 61.2 |
| 41.2 |
| 33.1 |
| 32.4 |
| 14.7 |
| 10.5 |
| 11.9 |
| Stock-Based Compensation | 11.3 | 10.8 | 6.1 | 6.8 | 6.2 | 3.2 | 2.4 | 3.7 | 1.6 | 1.0 | 2.3 |
| Deffered Income Tax | - | (12.2) | (2.2) | (6.1) | (8.2) | (2.6) | 3.0 | (8.5) | (2.9) | 0.0 | 0.0 |
| Asset Impairments | - | - | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 21.9 | 9.4 | (24.5) | 19.6 | 16.7 | 5.2 | 1.7 | (8.2) | 15.5 | (8.4) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 5.7 | 4.5 | (3.0) | 19.8 | 7.0 | 1.3 | (1.1) | - | 0.2 | 0.1 |
| Change In Other Working Capital | - | 4.4 | 5.0 | 5.0 | 6.0 | 2.4 | (1.3) | 0.4 | (0.7) | (0.6) | 0.1 |
| Other Operating Activities | - | 0.3 | 0.1 | 3.9 | (0.1) | (0.5) | (0.4) | 0.8 | (0.2) | (0.1) | - |
| Cash From Operating Activities | - | 100.0 | 85.6 | 81.3 | 70.5 | 9.4 | 12.2 | 12.1 | 31.3 | 36.9 | 22.3 |
| 0.0 |
| 28.2 |
| 5.0 |
| 407.1 |
| 0.0 |
| 0.2 |
| 7.5 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | 0.0 | 0.0 | 15.3 | 179.4 | 0.0 | 0.0 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 29.2 | 4.8 | 0.0 | - | - | 0.0 | 0.2 | 0.0 | - | - |
| Cash From Investing Activities | - | (174.0) | (35.5) | (55.7) | (36.5) | (451.0) | 166.4 | (97.7) | (108.9) | (9.0) | (6.4) |
| 6.3 |
| 6.2 |
| 361.4 |
| 110.5 |
| 3.8 |
| 2.8 |
| 90.7 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 1.3 | 7.5 | 1.7 | 0.0 | 2.4 | 0.0 | 0.0 | - |
| Dividends Paid | - | 0.0 | 23.6 | 24.7 | 11.5 | 7.5 | 0.0 | 0.0 | 7.1 | 3.4 | 10.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 426.2 | 147.6 | 210.1 | 8.5 | 871.6 | (140.9) | 102.3 | 67.3 | (25.4) | (10.5) |
| 197.6 |
| 235.6 |
| 42.5 |
| 430.0 |
| 37.7 |
| 16.6 |
| - |
| (0.2) |
| 0.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| 103.4 |
| 45.4 |
| 245.6 |
| (105.8) |
| 66.8 |
| 144.8 |
| 215.9 |
| 18.2 |
| 15.4 |
| 10.2 |
| 8.7 |
| 7.0 |
| 7.9 |
| 8.3 |
| 8.4 |
| 8.5 |
| 8.3 |
| 8.4 |
| 8.2 |
| 7.5 |
| 5.4 |
| 3.8 |
| 2.8 |
| 2.7 |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| 0.6 |
| - |
| 0.6 |
| - |
| 0.3 |
| 0.3 |
| 1.2 |
| 1.0 |
| 1.2 |
| 0.6 |
| 0.3 |
| 0.6 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (7.5) |
| 14.0 |
| (1.9) |
| (1.7) |
| (3.2) |
| (1.7) |
| (2.1) |
| (1.6) |
| - |
| (1.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| (0.3) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (82.2) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (26.8) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 78.8 |
| - |
| - |
| - |
| (12.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.4) |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| 65.2 |
| - |
| - |
| - |
| 76.4 |
| - |
| - |
| - |
| - |
| - |
| - |