| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 88.4 | 61.0 | 13.1 | - | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 88.4 | 61.0 | 13.1 | - | - |
| Receivables | |||||
| Accounts Receivable | 989.7 | 902.8 | 881.6 | - | - |
| Current Assets | |||||
| Inventory | 815.2 | 636.6 | 402.8 | - | - |
| Prepaid Expenses | 118.6 | 161.3 | 159.2 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 609.6 | 520.5 | 614.0 | - | - |
| Accumulated Depreciation | 404.9 | 339.9 | 368.1 | - | - |
| Property,Plant & Equipment Net | 204.7 | ||||
| Current Liabilities | |||||
| Accounts Payable | 1,217.9 | 923.9 | 641.6 | - | - |
| Short Term Debt | 52.3 | 48.7 | 32.3 | - | - |
| Deferred Revenue Current | 9.0 | 10.2 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 2,455.2 | 2,561.9 | 3,331.9 | - | - |
| Operating Lease Liabilities Non-Current | 135.4 | 129.5 | 201.7 | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 1.9 | 1.7 | 1.2 | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (74.6) | (222.2) | |||
| Supplementary Data | |||||
| Total Debt | 2,507.5 | 2,610.6 | 3,364.2 | - | - |
| Net debt | 2,419.2 | 2,549.6 | 3,351.1 | - | - |
| Working Capital | 1,045.0 | 464.7 | |||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 2,894.1 | 1,893.1 | 1,456.6 | - | - |
| 180.6 |
| 245.9 |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 0.7 | 0.4 | 0.7 | - | - |
| Goodwill | 2,545.7 | 2,363.9 | 2,300.8 | 2,576.1 | - |
| Intangible Assets | 557.6 | 595.2 | 881.5 | - | - |
| Operating Lease Right Of Use Assets | 171.6 | 161.0 | 267.4 | - | - |
| Deferred Tax Assets | 0.0 | 5.3 | - | - | - |
| Other Non-Current Assets | 39.7 | 39.1 | 72.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 6,413.3 | 5,926.1 | 5,532.7 | - | - |
| 30.8 |
| - |
| - |
| Operating Lease Liabilities Current | 42.9 | 38.9 | 71.1 | - | - |
| Accrued Expenses | 333.0 | 295.7 | 492.4 | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 1,849.0 | 1,428.3 | 1,248.4 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 6.2 | - | 23.7 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 6.6 | 5.3 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 4,526.9 | 4,274.6 | 4,920.2 | - | - |
| (200.3) |
| - |
| - |
| Accumulated Other Comprehensive Income | (6.7) | 1.4 | 12.5 | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 0.1 | 0.0 | 0.7 | - | - |
| Total Stockholders Equity | 1,875.1 | 1,647.9 | 584.7 | 754.8 | 774.8 |
| Total Equity | 1,875.1 | 1,647.9 | 585.4 | 754.8 | 774.8 |
| 208.2 |
| - |
| - |
| Book Value | 1,875.1 | 1,647.9 | 584.7 | 754.8 | 774.8 |
| Tangible Book Value | (1,228.2) | (1,311.3) | (2,597.5) | (1,821.3) | - |
| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 888.8 | 88.4 | 140.3 | 70.1 | 52.3 | 61.0 | 36.0 | 25.0 | 58.0 | 13.1 | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 888.8 | 88.4 | 140.3 | 70.1 | 52.3 | 61.0 | 36.0 | 25.0 | 58.0 | 13.1 | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 1,113.5 | 989.7 | 1,012.9 | 972.7 | 975.3 | 902.8 | 1,025.7 | 984.8 | 990.6 | 881.6 | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 560.2 | 815.2 | 639.2 | 625.5 | 533.6 | 636.6 | 478.3 | 374.3 | 373.7 | 402.8 | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 1,091.4 | 1,217.9 | 954.5 | 965.3 | 868.1 | 923.9 | 783.8 | 669.4 | 655.8 | 641.6 | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 2,444.9 | 2,455.2 | 2,465.3 | 2,477.9 | 2,489.3 | 2,561.9 | 2,608.5 | 2,563.5 | 2,515.1 | 3,331.9 | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.2 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 2,497.8 | 2,507.5 | 2,517.2 | 2,528.8 | 2,538.1 | 2,610.6 | 2,657.4 | 2,612.2 | 2,563.8 | 3,364.2 | - | - | - | - | - |
| 126.8 |
| 118.6 |
| 124.0 |
| 129.2 |
| 131.0 |
| 161.3 |
| 169.6 |
| 137.8 |
| 150.5 |
| 159.2 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,689.3 | 2,894.1 | 2,780.3 | 2,648.0 | 2,528.4 | 1,893.1 | 1,709.6 | 1,521.9 | 1,572.8 | 1,456.6 | - | - | - | - | - |
| - |
| Accumulated Depreciation | 421.3 | 404.9 | 387.9 | 372.2 | 355.6 | 339.9 | 426.5 | 406.2 | 386.6 | 368.1 | - | - | - | - | - |
| Property,Plant & Equipment Net | 201.9 | 204.7 | 175.5 | 177.6 | 177.2 | 180.6 | 248.5 | 245.6 | 245.7 | 245.9 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 0.7 | 0.7 | 5.8 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | - | - | - |
| Goodwill | 2,533.6 | 2,545.7 | 2,370.6 | 2,370.1 | 2,370.0 | 2,363.9 | 2,672.8 | 2,626.4 | 2,609.2 | 2,608.4 | - | - | - | - | - |
| Intangible Assets | 536.9 | 557.6 | 521.6 | 544.3 | 568.3 | 595.2 | 842.5 | 851.3 | 856.0 | 881.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 173.3 | 171.6 | 159.6 | 164.1 | 162.4 | 161.0 | 259.1 | 258.6 | 276.1 | 267.4 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 3.3 | 2.3 | 5.3 | 6.7 | 22.0 | 11.2 | - | - | - | - | - | - |
| Other Non-Current Assets | 78.4 | 39.7 | 42.0 | 36.2 | 38.3 | 39.1 | 46.7 | 79.3 | 84.6 | 72.8 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,213.3 | 6,413.3 | 6,049.5 | 5,943.6 | 5,846.9 | 5,926.1 | 5,786.0 | 5,605.1 | 5,655.6 | 5,532.7 | - | - | - | - | - |
| Short Term Debt | 53.0 | 52.3 | 51.9 | 50.8 | 48.7 | 48.7 | 48.9 | 48.7 | 48.7 | 32.3 | - | - | - | - | - |
| Deferred Revenue Current | 9.2 | 9.0 | 8.3 | 8.2 | 8.7 | 10.2 | 20.1 | 24.3 | 25.9 | 30.8 | - | - | - | - | - |
| Operating Lease Liabilities Current | 45.4 | 42.9 | 38.2 | 38.5 | 38.7 | 38.9 | 69.8 | 68.3 | 77.1 | 71.1 | - | - | - | - | - |
| Accrued Expenses | 351.9 | 333.0 | 304.0 | 252.8 | 302.6 | 295.7 | 349.1 | 346.7 | 451.8 | 492.4 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,548.4 | 1,849.0 | 1,550.0 | 1,505.4 | 1,457.6 | 1,428.3 | 1,263.9 | 1,145.0 | 1,245.0 | 1,248.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 136.7 | 135.4 | 128.8 | 132.5 | 130.4 | 129.5 | 195.9 | 195.5 | 208.2 | 201.7 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.2 | 6.2 | 10.4 | - | - | - | - | - | - | 23.7 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.8 | 0.7 | 2.3 | 6.9 | 5.9 | 2.6 | 6.2 | 5.9 | 5.7 | 5.3 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,223.4 | 4,526.9 | 4,228.5 | 4,198.2 | 4,156.4 | 4,274.6 | 4,166.9 | 3,999.2 | 4,081.3 | 4,920.2 | - | - | - | - | - |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 14.1 | (74.6) | (108.6) | (164.4) | (192.6) | (222.2) | (234.4) | (226.2) | (246.1) | (200.3) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.3) | (6.7) | (6.3) | (4.3) | (1.9) | 1.4 | (0.7) | 19.0 | 23.1 | 12.5 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 0.1 | 0.1 | 0.1 | (0.3) | (0.1) | - | 0.2 | 0.4 | 0.5 | 0.7 | - | - | - | - | - |
| Total Stockholders Equity | 1,979.3 | 1,875.1 | 1,818.6 | 1,742.9 | 1,687.4 | 1,647.9 | 1,614.8 | 1,599.6 | 1,567.5 | 584.7 | 631.5 | 749.2 | 723.8 | 754.8 | 774.8 |
| Total Equity | 1,979.4 | 1,875.1 | 1,818.7 | 1,742.6 | 1,687.2 | 1,647.9 | 1,615.0 | 1,599.9 | 1,568.0 | 585.4 | 631.5 | 749.2 | 723.8 | 754.8 | 774.8 |
| Net debt |
| 1,609.0 |
| 2,419.2 |
| 2,376.9 |
| 2,458.7 |
| 2,485.7 |
| 2,549.6 |
| 2,621.4 |
| 2,587.2 |
| 2,505.8 |
| 3,351.1 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 1,140.9 | 1,045.0 | 1,230.3 | 1,142.6 | 1,070.8 | 464.7 | 445.7 | 376.8 | 327.8 | 208.2 | - | - | - | - | - |
| Book Value | 1,979.3 | 1,875.1 | 1,818.6 | 1,742.9 | 1,687.4 | 1,647.9 | 1,614.8 | 1,599.6 | 1,567.5 | 584.7 | 631.5 | 749.2 | 723.8 | 754.8 | 774.8 |
| Tangible Book Value | (1,091.1) | (1,228.2) | (1,073.6) | (1,171.6) | (1,250.9) | (1,311.3) | (1,900.5) | (1,878.1) | (1,897.8) | (2,905.1) | - | - | - | - | - |