| (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 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 6.4 | (48.1) | (21.4) | 8.0 | 19.5 | 9.1 | (1.8) | (21.7) | (24.6) | 10.7 | 9.8 | (15.4) | 8.4 | 19.2 | 34.6 | (54.8) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | (55.1) | 34.8 | 25.5 | 15.5 | 67.5 | 49.0 | 5.4 | (48.6) | (99.2) | (88.1) | (17.8) | - | - | (61.8) | (909.5) |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | - | 38.4 | 36.2 | 35.7 | 35.8 | 40.0 | 39.7 | 35.7 | 38.1 | 80.8 | 72.5 | 68.4 | 70.3 | 58.3 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | 27.8 | 51.1 | 72.5 | 52.1 | 31.9 | 45.0 | 42.5 | 35.5 | 101.5 | 99.8 | 65.1 | 72.2 | 41.4 | 54.7 |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | 12.5 | 5.8 | (32.3) | 25.2 | (17.1) | (12.9) | 3.1 | (14.4) | (18.5) | 1.8 | 0.9 | (5.8) | (1.5) | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | 62.0 | 63.0 | 105.6 | 191.2 | 103.7 | 93.8 | 23.5 | 28.8 | (19.2) | 76.8 | 122.7 | 46.9 | 77.8 | 52.7 |
| 17.2 |
| 27.3 |
| 19.7 |
| 47.0 |
| (32.8) |
| 28.0 |
| 6.8 |
| 12.5 |
| (4.8) |
| 13.0 |
| (15.3) |
| (29.2) |
| (10.7) |
| (1.1) |
| (7.6) |
| 26.0 |
| 49.2 |
| 33.8 |
| 4.0 |
| (69.1) |
| (40.1) |
| (13.2) |
| (25.1) |
| (9.7) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | 9.8 | - | - | - | 9.7 | - | - | - | 9.8 | - | - | - | - | 8.9 | - | - | 8.8 | - | - | - | 9.8 | - | - | - | 9.9 | - | - | - | 8.4 | - | - | - | - | 13.0 | - | - | - | 19.6 |
| Amortization Of Intangibles | 7.4 | 6.3 | 1.5 | 1.5 | 1.2 | 1.0 | 1.1 | 1.3 | 1.5 | 1.4 | 2.1 | 2.1 | 2.2 | 2.2 | 2.6 | 2.7 | 8.3 | |||||||||||||||||||||||
| Stock-Based Compensation | 13.9 | 13.9 | 13.4 | 12.6 | 14.1 | 13.7 | 12.7 | 12.9 | 12.8 | 12.5 | 11.2 | 12.7 | 13.0 | 12.8 | 13.3 | 13.6 | 11.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | 10.7 | - | - | - | (4.7) | - | - | - | 1.2 | - | - | - | - | 0.2 | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | (17.4) | - | - | - | (13.2) | - | - | - | (38.0) | - | - | - | - | (10.9) | - | |||||||||||||||||||||||
| Change In Inventory | - | - | 11.6 | - | - | - | (2.9) | - | - | - | 0.3 | - | - | - | - | 10.3 | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | (0.5) | - | - | - | (4.0) | - | - | - | (7.6) | - | - | - | - | 3.4 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | 0.5 | - | - | - | 2.4 | - | - | - | (3.9) | - | - | - | - | 7.4 | ||||||||||||||||||||||||
| Other Operating Activities | - | - | (1.3) | - | - | - | 0.2 | - | - | - | (0.2) | - | - | - | - | (1.3) | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | 31.0 | - | - | - | 13.5 | - | - | - | 50.3 | - | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 8.5 | - | - | - | 7.3 | - | - | - | 6.7 | - | - | - | - | 15.7 | - | - | 8.0 | - | - | - | 7.1 | - | - | - | 12.1 | - | - | - | 8.4 | - | - | - | - | 14.2 | - | - | - | 26.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | 1.2 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | 0.0 | - | - | - | 3.0 | - | - | - | 0.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (8.3) | - | - | - | (11.5) | - | - | - | (12.6) | - | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | 30.0 | - | - | - | 16.4 | - | - | - | 10.0 | - | - | - | - | 8.8 | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | 97.7 | - | - | - | (21.0) | - | - | - | (16.1) | - | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (0.4) | - | - | - | 15.3 | - | - | - | (9.3) | - | - | - | - | (3.1) | - | - | 11.2 | - | - | - | (14.4) | - | - | - | (7.2) | - | - | - | 9.1 | - | - | - | - | (6.1) | - | - | - | (5.5) |
| Net Change In Cash | - | - | 120.0 | - | - | - | (3.7) | - | - | - | 12.3 | - | - | - | - | 218.3 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 22.5 | - | - | - | 6.2 | - | - | - | 43.6 | - | - | - | - | 37.7 | - | - | 55.9 | - | - | - | 24.2 | - | - | - | 15.5 | - | - | - | 2.6 | - | - | - | - | (14.5) | - | - | - | 14.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 68.5 |
| Amortization Of Intangibles | 16.7 | 4.8 | 8.7 | 9.7 | 33.3 | 35.1 | 38.1 | 21.0 | 14.6 | 19.5 | 15.5 | 12.7 | 21.7 | 21.7 | 27.0 |
| Stock-Based Compensation | 53.8 | 53.1 | 51.2 | 52.3 | 48.3 | 44.6 | 38.2 | 30.5 | 44.0 | 66.9 | 64.1 | 56.5 | 49.1 | 43.1 | 50.6 |
| Deffered Income Tax | - | (28.4) | 4.8 | (10.5) | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | 0.0 | 91.4 | 0.0 | 0.0 | 0.0 | 0.0 | - | 741.7 |
| Gains & Losses On Investments | - | - | - | 0.0 | 0.0 | (0.1) | (0.5) | (0.1) | 71.6 | 0.1 | 0.4 | 0.5 | 1.6 | 2.0 | (0.9) |
| Change In Accounts Receivable | - | 34.1 | (37.4) | 18.3 | 15.0 | 5.1 | 17.8 | 53.2 | (23.4) | 12.5 | 9.6 | (39.2) | (17.2) | 62.3 | (105.5) |
| Change In Inventory | - | 7.5 | 10.7 | 27.7 | 14.3 | (3.7) | 15.4 | 5.5 | 2.6 | 6.0 | 3.2 | (27.2) | 7.7 | (22.2) | (15.4) |
| Change In Accounts Payable | - | 14.6 | (9.4) | (5.6) | 7.0 | (9.2) | 8.7 | 13.2 | (2.1) | (10.1) | 25.9 | (16.1) | (29.2) | 20.8 | (12.6) |
| Change In Other Working Capital | - | 4.0 | (10.3) | 11.3 | (14.9) | (10.6) | (0.1) | (3.9) | (5.1) | 9.0 | (5.4) | 15.3 | 14.8 | (18.3) | 10.3 |
| Other Operating Activities | - | 6.2 | (5.6) | (4.3) | (2.8) | (5.7) | (5.1) | (2.2) | (2.1) | (7.1) | (4.4) | (4.3) | (4.5) | - | - |
| Cash From Operating Activities | - | 89.8 | 114.1 | 178.1 | 243.3 | 135.6 | 138.8 | 66.0 | 64.3 | 82.3 | 176.6 | 187.8 | 119.1 | 119.2 | 107.4 |
| Acquisitions | - | 120.9 | 67.3 | 8.3 | 0.7 | 2.5 | 47.0 | 509.9 | 0.9 | 0.0 | 216.0 | 83.2 | 12.5 | 207.3 | 12.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 0.0 | 0.0 | 47.3 | 438.3 | 395.7 | 574.8 | 480.9 | 287.7 | 316.6 | - | - |
| Other Investing Activities | - | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (128.4) | (127.1) | (71.0) | (48.7) | (29.8) | 80.6 | (286.5) | 244.2 | (5.8) | (651.8) | (25.0) | (105.7) | (65.4) | 140.8 |
| Debt Repaid |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 16.4 | 83.9 | 235.9 | 42.2 | 44.4 | 11.2 | 40.8 | 44.5 | 4.8 | 155.2 | - | - | - | 86.8 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (23.6) | (50.0) | (210.4) | (58.8) | (71.7) | (300.4) | (180.5) | (159.1) | (7.3) | 489.6 | (283.8) | (1.9) | 1.0 | (220.9) |
| (6.0) |
| Net Change In Cash | - | (49.7) | (57.2) | (135.6) | 161.0 | 17.0 | (93.9) | (398.1) | 135.0 | 50.7 | 16.2 | (120.1) | 5.7 | 53.3 | 21.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 8.5 |
| 8.7 |
| 8.9 |
| 8.8 |
| 8.7 |
| 8.7 |
| 9.2 |
| 10.4 |
| 9.8 |
| 10.0 |
| 4.5 |
| 3.4 |
| 3.1 |
| 3.5 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.8 |
| 4.8 |
| 4.8 |
| 4.9 |
| 5.0 |
| 9.9 |
| 12.5 |
| 11.3 |
| 11.7 |
| 11.3 |
| 10.3 |
| 9.7 |
| 10.8 |
| 9.6 |
| 8.1 |
| 7.7 |
| 7.6 |
| 7.7 |
| 7.5 |
| 8.1 |
| 9.1 |
| 9.1 |
| 8.9 |
| 17.6 |
| 25.9 |
| 14.8 |
| 10.5 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.0 |
| (0.2) |
| (0.2) |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| 51.2 |
| 53.9 |
| 39.8 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| - |
| - |
| - |
| (19.7) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| 0.5 |
| 3.4 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 3.2 |
| - |
| (8.5) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| 2.8 |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.4) |
| 53.4 |
| - |
| - |
| 63.9 |
| - |
| - |
| - |
| 31.3 |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 40.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 55.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 36.5 |
| - |
| - |
| - |
| 140.6 |
| - |
| - |
| - |
| - |
| 169.3 |
| - |
| - |
| - |
| 145.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 107.0 |
| - |
| - |
| - |
| (61.4) |
| - |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.0 |
| (0.1) |
| 9.9 |
| 21.8 |
| 9.2 |
| 51.9 |
| 14.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.8 |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| (138.4) |
| - |
| - |
| - |
| (174.6) |
| - |
| - |
| - |
| - |
| (101.5) |
| - |
| - |
| - |
| (9.4) |
| 51.8 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| (215.9) |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |