| (in millions of USD) | Q4 FY 25 | Q3 FY 25 | Q4 FY 24 | Q3 FY 24 | Q4 FY 23 | Q3 FY 23 | Q4 FY 22 | Q3 FY 22 | Q4 FY 21 | Q3 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 | Q3 FY 19 | Q4 FY 18 | Q3 FY 18 | Q4 FY 17 | Q3 FY 17 | Q4 FY 16 | Q3 FY 16 | Q4 FY 15 | Q3 FY 15 | Q4 FY 14 | Q3 FY 14 | Q4 FY 13 | Q3 FY 13 | Q3 FY 12 | Q4 FY 11 | Q3 FY 11 | Q4 FY 10 | Q3 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | (18.4) | 4.0 | (18.9) | (9.5) | (8.2) | 3.9 | (12.7) | (18.0) | (15.0) | (5.0) | (6.2) | (56.3) | (1.8) | 1.0 | 1.7 | (1.9) | |||||||||||||||
| (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 | (42.8) | (23.3) | (77.5) | (21.2) | (78.9) | (50.4) | (276.1) | (7.9) | (6.4) | 30.0 | 11.7 | 47.7 | 32.6 | 32.2 | 28.3 | - | - | - |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 50.3 | 51.1 | 57.7 | 66.2 | 76.2 | 83.4 | 87.6 | 91.8 | 95.4 | 92.5 | 86.7 | 77.4 | 64.6 | 58.2 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 30.8 | 26.0 | 49.4 | 38.2 | 42.3 | 22.1 | - | - | - | - | - | - | - | 60.0 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | 0.0 | 297.2 | 192.5 | 211.0 | 273.5 | 215.5 | 186.6 | 366.5 | 415.5 | 231.0 | 141.5 | 125.0 | 188.5 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | (1.1) | 0.9 | (1.3) | 0.6 | 0.1 | (0.3) | (0.1) | 0.0 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 6.2 | (19.0) | (50.6) | (2.6) | 5.0 | (1.9) | - | - | - | - | - | - | - | 34.4 | 51.6 | ||
| 2.7 |
| 6.9 |
| (1.3) |
| 7.6 |
| 8.3 |
| 11.2 |
| 7.2 |
| 9.5 |
| 4.7 |
| 11.1 |
| - |
| - |
| 6.9 |
| - |
| 4.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | 12.0 | 11.6 | 13.3 | 13.4 | 14.7 | 15.8 | 17.4 | 17.6 | 18.9 | 19.2 | 19.2 | 20.6 | 21.3 | 21.4 | 21.8 | 22.3 | 21.3 | 21.2 | 21.5 | 19.2 | 18.6 | 17.3 | 15.2 | 14.1 | 13.4 | 13.3 | 13.3 | 13.0 | 12.6 | 13.3 | 13.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | 42.8 | - | - | - | - | - | - | - | |||||||||||||
| Asset Impairments | 0.0 | 0.7 | 0.2 | 1.1 | 4.8 | 1.7 | 2.2 | 8.7 | 0.0 | 0.1 | 0.0 | 5.3 | 0.0 | 14.1 | 0.0 | 9.6 | 0.0 | 1.6 | |||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| 55.5 |
| 55.3 |
| 56.7 |
| 57.2 |
| Amortization Of Intangibles | - | 1.8 | 2.3 | 2.4 | 2.5 | 2.9 | 4.4 | 4.4 | 4.3 | 4.9 | 5.1 | 4.7 | 3.9 | 3.7 | 4.6 | 4.6 | 4.6 | - |
| Stock-Based Compensation | - | 1.5 | 7.0 | 6.9 | 6.3 | 6.6 | 4.3 | 3.3 | 4.0 | 4.8 | 4.5 | 4.7 | 4.2 | 3.8 | 3.8 | 3.3 | 4.1 | 6.9 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 51.5 | (9.6) | (18.6) | (6.5) | (11.9) | 2.7 | (2.0) | (1.7) | 1.8 | 2.2 | (2.2) | (1.3) |
| Asset Impairments | 2.0 | 2.7 | 32.8 | 9.1 | 38.5 | 7.1 | 26.9 | 15.1 | 28.1 | 6.9 | 34.4 | 0.6 | 8.8 | 1.5 | 0.0 | 4.3 | 6.1 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.2) | (1.9) | (0.4) | 0.0 | 4.9 | (5.6) | (2.8) | 2.9 | 0.6 | (6.8) | (4.3) | 1.3 | - | 0.6 | 7.8 | 1.1 | (0.9) |
| Change In Inventory | - | (0.1) | 0.2 | 0.3 | 1.8 | 1.9 | (2.2) | (0.2) | (0.8) | (0.4) | 1.2 | 2.4 | 1.9 | 3.6 | 0.3 | 2.0 | 1.5 | 1.4 |
| Change In Accounts Payable | - | 7.7 | 3.4 | (9.8) | 11.7 | 19.4 | (9.6) | (15.5) | 5.7 | 21.0 | (22.4) | 1.5 | 12.1 | 17.6 | (0.7) | 3.0 | 1.4 | (2.1) |
| Change In Other Working Capital | - | (1.6) | 2.0 | 0.9 | 8.5 | 8.3 | (18.0) | 0.4 | 0.5 | (5.8) | (1.1) | 3.1 | 6.5 | 1.8 | 3.4 | 0.3 | 3.2 | 0.8 |
| Other Operating Activities | - | (0.9) | 0.1 | 0.8 | (3.8) | 3.1 | 1.1 | 0.7 | 1.1 | 1.0 | (3.0) | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 37.0 | 7.0 | (1.2) | 35.5 | 47.3 | 20.2 | 57.9 | 126.3 | 156.6 | 99.0 | 140.9 | 123.6 | 113.5 | 94.4 | 95.7 | 70.6 | 90.6 |
| 44.1 |
| 35.0 |
| 48.5 |
| Acquisitions | - | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 40.0 | 2.5 | 47.5 | 0.0 | 3.2 | 0.0 | - | 1.2 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.1 | (0.6) | 0.1 | (0.7) | - | - |
| Cash From Investing Activities | - | (24.6) | (1.7) | 8.2 | (29.6) | (42.2) | (21.4) | (57.0) | (49.8) | (83.3) | (199.4) | (169.1) | (155.3) | (78.2) | (63.3) | (43.4) | (35.1) | (49.5) |
| 193.2 |
| 204.9 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | 7.1 | 0.0 | 0.0 | 0.0 | 28.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 10.0 | 0.0 | 0.0 | 1.6 | 3.5 | 1.5 | 0.0 | 46.1 | 40.0 | 26.9 | 5.0 | 24.3 | 33.0 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.5 | (0.3) | 2.0 | (0.1) | (0.4) | 0.7 | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (22.3) | 2.5 | (33.7) | 29.5 | 1.6 | (11.7) | 9.7 | (74.3) | (67.9) | 89.3 | 28.8 | 37.1 | (40.6) | (43.7) | (35.2) | (37.9) | (32.0) |
| 0.0 |
| - |
| - |
| - |
| Net Change In Cash | - | (9.9) | 7.8 | (26.6) | 35.5 | 6.6 | (13.9) | 11.5 | 0.9 | 0.6 | (11.0) | 0.3 | 5.3 | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 35.7 |
| 42.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.4 |
| 1.0 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| 0.5 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.2 |
| 1.0 |
| 0.9 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 3.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |