| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 43.9 | 45.0 | 52.6 | 58.6 | 40.1 | 40.2 | 58.6 | 60.4 | 42.1 | 26.8 | 36.4 | 36.2 | 31.7 | 41.6 | 52.5 | |||||||||||||||||||||||||
| 607.2 |
| 527.2 |
| 511.6 |
| 415.1 |
| 308.0 |
| 223.0 |
| 234.8 |
| 192.0 |
| 314.1 |
| 322.0 |
| 33.8 |
| 31.6 |
| 34.4 |
| 31.8 |
| 26.6 |
| 30.9 |
| 37.1 |
| 36.8 |
| 235.3 |
| 238.8 |
| 198.0 |
| 187.5 |
| 202.5 |
| 206.0 |
| 207.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 43.9 | 45.0 | 52.6 | 58.6 | 40.1 | 40.2 | 58.6 | 60.4 | 42.1 | 26.8 | 36.4 | 36.2 | 31.7 | 41.6 | 52.5 | 607.2 | 527.2 | 511.6 | 415.1 | 308.0 | 223.0 | 234.8 | 192.0 | 314.1 | 322.0 | 33.8 | 31.6 | 34.4 | 31.8 | 26.6 | 30.9 | 37.1 | 36.8 | 235.3 | 238.8 | 198.0 | 187.5 | 202.5 | 206.0 | 207.9 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 243.5 | 207.5 | 236.5 | 218.5 | 194.3 | 176.7 | 210.9 | 235.4 | 225.2 | 195.9 | 223.8 | 220.1 | 214.1 | 216.6 | 297.6 | 203.9 | 175.1 | 153.1 | 198.0 | 201.0 | 156.8 | 149.9 | 175.4 | 149.1 | 148.3 | 141.6 | 171.8 | 181.5 | 154.0 | 138.0 | 185.6 | 186.0 | 143.0 | 125.9 | 151.7 | 146.7 | 117.9 | 107.3 | 129.4 | 126.7 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 54.1 | 45.4 | 45.4 | 40.8 | 44.1 | 41.3 | 42.8 | 30.5 | 40.6 | 38.8 | 34.1 | 33.8 | 37.5 | 32.5 | 56.1 | 115.7 | 26.8 | 29.9 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 410.8 | 406.0 | 450.3 | 400.7 | 358.2 | 339.1 | 338.6 | 448.2 | 338.5 | 296.5 | 352.8 | 348.1 | 341.1 | 347.9 | 459.1 | 983.6 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 176.7 | 162.1 | 147.5 | 135.6 | 138.9 | 125.9 | 307.1 | 304.7 | 292.8 | 280.5 | 292.8 | 280.3 | 266.8 | 253.3 | 248.1 | 236.2 | 242.4 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 649.9 | 649.3 | 628.3 | 660.8 | 631.6 | 604.3 | 580.0 | 541.2 | 517.9 | 493.5 | 469.8 | 449.3 | 434.3 | 427.3 | 417.4 | 319.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | 304.6 | 305.8 | 304.5 | 220.2 | 220.2 | 220.2 | 220.2 | 220.2 | 220.2 | 220.2 | 220.2 | 220.2 | 220.2 | 218.7 | 227.7 | 159.2 | 159.2 | 159.2 | ||||||||||||||||||||||
| Intangible Assets | 1,096.1 | 1,082.5 | 1,045.5 | 882.5 | 880.8 | 884.0 | 863.8 | 833.0 | 821.0 | 811.1 | 781.1 | 764.4 | 750.2 | 742.2 | 723.6 | 319.9 | 311.1 | |||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 76.6 | 77.7 | 79.0 | 79.7 | 81.9 | 83.5 | 82.0 | 83.4 | 84.9 | 85.1 | 90.5 | 63.9 | 66.4 | 69.0 | 70.5 | 29.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | 76.7 | 75.4 | 88.0 | 107.7 | 107.7 | 108.3 | 110.6 | 92.2 | 90.2 | 89.5 | 92.4 | 86.0 | 80.6 | 88.2 | 90.8 | 74.0 | 71.8 | |||||||||||||||||||||||
| Other Non-Current Assets | 121.8 | 123.9 | 112.2 | 105.3 | 98.1 | 93.8 | 91.6 | 97.1 | 92.7 | 93.3 | 84.8 | 87.2 | 89.1 | 91.1 | 86.5 | 85.0 | 85.2 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 2,944.6 | 2,918.2 | 2,907.5 | 2,664.8 | 2,577.6 | 2,530.5 | 2,544.0 | 2,518.9 | 2,475.1 | 2,394.8 | 2,232.2 | 2,150.3 | 2,106.2 | 2,102.2 | 2,189.0 | 2,076.8 | ||||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 146.2 | 156.3 | 154.2 | 142.9 | 121.6 | 134.9 | 152.8 | 151.1 | 135.3 | 131.3 | 124.1 | 121.0 | 93.1 | 118.9 | 129.9 | 106.4 | 89.8 | 81.2 | 88.1 | 90.4 | 71.0 | 83.3 | 80.2 | 57.8 | 69.0 | 73.4 | 84.5 | 96.8 | 72.1 | 73.5 | 71.7 | 72.3 | 62.7 | 67.8 | 68.3 | 67.7 | 59.1 | 48.1 | 60.4 | 74.9 |
| Short Term Debt | - | - | - | - | - | - | 0.0 | 0.0 | 499.5 | 499.3 | 4.4 | 4.4 | 4.4 | 3.0 | 3.0 | 216.6 | 216.5 | 216.4 | ||||||||||||||||||||||
| Deferred Revenue Current | 112.9 | 100.7 | 109.5 | 105.8 | 115.8 | 102.1 | 103.2 | 105.9 | 116.0 | 108.3 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Accrued Expenses | 86.7 | 125.3 | 114.9 | 116.6 | 100.8 | 136.7 | 122.2 | 96.6 | 70.2 | 109.2 | 96.5 | 98.8 | 78.8 | 131.4 | 125.2 | 100.6 | 81.3 | |||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 434.0 | 467.3 | 468.5 | 451.9 | 427.4 | 462.7 | 478.8 | 452.1 | 919.5 | 942.7 | 419.0 | 406.7 | 369.6 | 435.9 | 426.4 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 2,003.2 | 1,906.1 | 1,918.5 | 1,900.1 | 1,874.8 | 1,768.5 | 1,810.7 | 1,868.4 | 1,195.7 | 1,068.8 | 1,391.3 | 1,384.3 | 1,374.8 | 1,200.5 | 1,155.1 | 844.7 | 844.4 | 844.1 | 843.8 | - | - | 1,058.7 | 1,058.3 | 1,232.1 | 1,208.9 | 844.1 | 875.8 | 784.3 | 804.7 | 753.5 | 781.4 | 795.1 | 795.7 | 725.3 | 800.0 | 863.0 | 862.4 | 839.4 | 866.2 | 901.4 |
| Operating Lease Liabilities Non-Current | 106.4 | 108.0 | 109.8 | 111.2 | 112.3 | 113.3 | 109.9 | 110.3 | 110.5 | 109.5 | 109.7 | 68.8 | 69.7 | 71.0 | 70.6 | |||||||||||||||||||||||||
| Deferred Revenue Non-Current | 129.9 | 130.5 | 134.6 | 128.6 | 131.0 | 132.3 | 132.3 | 132.2 | 132.3 | 133.5 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Deferred Tax Liabilities | 34.1 | 25.3 | 22.9 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 3.6 | 3.5 | 5.7 | 5.5 | 5.3 | 5.1 | 8.3 | 7.7 | 7.4 | 7.3 | 10.7 | 7.8 | 8.3 | 6.4 | 10.6 | 7.4 | ||||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 2,807.2 | 2,737.0 | 2,757.8 | 2,691.0 | 2,641.5 | 2,575.8 | 2,640.2 | 2,665.7 | 2,468.4 | 2,359.2 | 2,159.8 | 2,095.6 | 2,059.2 | 1,947.5 | 1,904.5 | 1,660.1 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | 2,325.2 | 2,318.0 | 2,267.6 | 2,100.9 | 2,032.4 | 2,001.3 | 1,939.0 | 1,846.7 | 1,773.2 | 1,756.4 | 1,741.6 | 1,664.0 | 1,593.8 | 1,555.7 | 1,512.6 | 1,422.3 | 1,329.4 | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (8.2) | (5.3) | (5.6) | (4.1) | (6.1) | (6.2) | (5.4) | (5.9) | (5.2) | (5.7) | (4.7) | (4.5) | (4.8) | (5.2) | (5.7) | |||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,507.4 | 1,276.1 | 1,276.3 | 1,265.0 | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 137.4 | 181.2 | 149.8 | (26.2) | (63.9) | (45.3) | (96.2) | (146.8) | 6.7 | 35.6 | 72.4 | 54.7 | 47.0 | 154.7 | 284.5 | 416.7 | 314.6 | |||||||||||||||||||||||
| Total Equity | 137.4 | 181.2 | 149.8 | (26.2) | (63.9) | (45.3) | (96.2) | (146.8) | 6.7 | 35.6 | 72.4 | 54.7 | 47.0 | 154.7 | 284.5 | 416.7 | 314.6 | 265.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 2,003.2 | 1,906.1 | 1,918.5 | 1,900.1 | 1,874.8 | 1,768.5 | 1,810.7 | 1,868.4 | 1,695.2 | 1,568.0 | 1,395.7 | 1,388.7 | 1,379.2 | 1,203.5 | 1,158.1 | 1,061.3 | 1,060.9 | 1,060.5 | 1,060.0 | - | - | 1,058.7 | 1,058.3 | 1,232.1 | 1,208.9 | 844.1 | 875.8 | 784.3 | 804.7 | 753.5 | 781.4 | 795.1 | 795.7 | 725.3 | 800.0 | 863.0 | 862.4 | 839.4 | 866.2 | 901.4 |
| Net debt | 1,959.4 | 1,861.1 | 1,865.9 | 1,841.5 | 1,834.8 | 1,728.3 | 1,752.2 | 1,808.0 | 1,653.1 | 1,541.3 | 1,359.3 | 1,352.5 | 1,347.6 | 1,162.0 | 1,105.6 | 454.1 | 533.7 | 548.9 | ||||||||||||||||||||||
| Working Capital | (23.2) | (61.3) | (18.2) | (51.3) | (69.2) | (123.6) | (140.2) | (3.9) | (581.0) | (646.2) | (66.2) | (58.6) | (28.5) | (88.0) | 32.8 | 401.3 | 224.5 | |||||||||||||||||||||||
| Book Value | 137.4 | 181.2 | 149.8 | (26.2) | (63.9) | (45.3) | (96.2) | (146.8) | 6.7 | 35.6 | 72.4 | 54.7 | 47.0 | 154.7 | 284.5 | 416.7 | 314.6 | 265.9 | ||||||||||||||||||||||
| Tangible Book Value | (1,263.3) | (1,207.0) | (1,200.2) | (1,128.9) | (1,164.9) | (1,149.5) | (1,180.2) | (1,200.0) | (1,034.5) | (995.7) | (928.9) | (929.9) | (923.4) | (806.2) | (666.8) | (62.4) | (155.6) | |||||||||||||||||||||||
| 26.5 |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| 20.3 |
| 20.7 |
| 22.3 |
| 18.4 |
| 20.3 |
| 19.0 |
| 17.0 |
| 14.2 |
| 20.6 |
| 22.7 |
| 23.6 |
| 22.2 |
| 24.3 |
| 25.8 |
| - |
| - |
| 27.3 |
| 24.4 |
| 20.0 |
| 18.2 |
| 22.5 |
| 26.3 |
| 24.7 |
| 23.2 |
| 23.3 |
| 27.9 |
| 32.2 |
| 31.2 |
| 30.7 |
| 34.1 |
| 26.0 |
| 34.3 |
| 25.2 |
| 29.4 |
| 26.9 |
| 28.6 |
| 34.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 788.0 |
| 761.7 |
| 711.0 |
| 607.5 |
| 445.1 |
| 432.9 |
| 415.6 |
| 524.5 |
| 531.3 |
| 236.6 |
| 260.3 |
| 276.9 |
| 250.7 |
| 243.8 |
| 280.6 |
| 283.2 |
| 231.8 |
| 400.4 |
| 455.3 |
| 380.2 |
| 342.9 |
| 344.9 |
| 371.9 |
| 378.0 |
| 232.5 |
| 248.7 |
| - |
| - |
| 223.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.0 |
| 377.4 |
| 351.8 |
| 342.1 |
| 336.5 |
| 334.9 |
| 339.0 |
| 350.5 |
| 351.0 |
| 351.5 |
| 347.3 |
| 149.1 |
| 134.9 |
| 127.5 |
| 117.6 |
| 112.6 |
| 98.4 |
| 83.4 |
| 83.6 |
| 83.1 |
| 82.7 |
| 84.1 |
| 86.7 |
| 86.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 159.2 |
| 165.6 |
| 169.0 |
| 173.6 |
| 173.7 |
| 174.5 |
| 80.8 |
| 80.5 |
| 80.0 |
| 79.1 |
| 78.9 |
| 79.8 |
| 79.6 |
| 312.4 |
| 306.0 |
| 307.6 |
| 306.9 |
| 303.7 |
| 290.9 |
| 291.2 |
| 292.0 |
| 290.4 |
| 279.5 |
| 272.2 |
| 264.7 |
| 271.2 |
| 263.9 |
| 248.5 |
| 246.9 |
| 100.5 |
| 14.7 |
| 15.1 |
| 15.3 |
| 15.7 |
| 11.5 |
| 11.7 |
| 31.9 |
| 34.2 |
| 10.7 |
| 13.2 |
| 15.3 |
| 17.7 |
| 19.8 |
| 21.7 |
| 23.7 |
| 24.1 |
| 26.3 |
| 25.6 |
| 28.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.6 |
| 101.9 |
| 71.2 |
| 69.1 |
| 67.7 |
| 54.2 |
| 49.9 |
| 49.3 |
| 20.7 |
| 27.2 |
| 28.1 |
| 32.9 |
| 30.6 |
| 32.7 |
| 23.3 |
| 24.6 |
| 27.2 |
| 7.8 |
| 54.0 |
| 54.6 |
| 52.8 |
| 47.0 |
| 38.6 |
| 90.0 |
| 83.4 |
| 85.9 |
| 87.8 |
| 88.4 |
| 94.6 |
| 93.1 |
| 94.9 |
| 97.4 |
| 88.8 |
| 84.1 |
| 84.5 |
| 84.4 |
| 80.0 |
| 49.0 |
| 49.1 |
| 67.7 |
| 28.5 |
| 52.3 |
| 63.4 |
| 53.7 |
| 50.7 |
| 61.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,972.0 |
| 1,931.8 |
| 1,865.9 |
| 1,728.8 |
| 1,584.1 |
| 1,587.3 |
| 1,570.1 |
| 1,686.0 |
| 1,704.0 |
| 1,386.7 |
| 1,374.3 |
| 1,214.3 |
| 1,173.8 |
| 1,138.4 |
| 1,161.0 |
| 1,123.0 |
| 1,052.0 |
| 995.2 |
| 961.2 |
| 948.0 |
| 904.1 |
| 852.5 |
| 846.3 |
| 843.4 |
| 216.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.8 |
| 58.2 |
| 62.2 |
| 52.1 |
| 137.0 |
| 135.4 |
| 145.8 |
| 133.2 |
| 121.6 |
| 113.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.3 |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.5 |
| 129.2 |
| 103.2 |
| 65.7 |
| 78.9 |
| 67.7 |
| 59.3 |
| 65.9 |
| 90.4 |
| 73.7 |
| 73.9 |
| 67.0 |
| 92.7 |
| 78.6 |
| 73.9 |
| 59.0 |
| 84.3 |
| 66.5 |
| 65.8 |
| 54.0 |
| 80.4 |
| 59.6 |
| 64.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 7.4 |
| 15.1 |
| 2.0 |
| - |
| - |
| 582.4 |
| 563.5 |
| 570.3 |
| 590.6 |
| 316.0 |
| 243.8 |
| 255.8 |
| 252.4 |
| 218.7 |
| 255.4 |
| 325.9 |
| 316.3 |
| 321.0 |
| 303.9 |
| 318.4 |
| 299.5 |
| 286.7 |
| 269.3 |
| 284.7 |
| 273.0 |
| 276.4 |
| 274.1 |
| 263.7 |
| 258.5 |
| 259.3 |
| 30.4 |
| 32.5 |
| 35.5 |
| 5.7 |
| 7.8 |
| 10.2 |
| 12.7 |
| 15.0 |
| 17.3 |
| 20.2 |
| 21.3 |
| 23.8 |
| 23.6 |
| 27.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.4 |
| 103.8 |
| 96.4 |
| 98.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 9.1 |
| 10.5 |
| 9.8 |
| 9.5 |
| 9.1 |
| 9.3 |
| 6.7 |
| 3.3 |
| 3.5 |
| 6.4 |
| 3.5 |
| 4.8 |
| 37.1 |
| 38.3 |
| 38.9 |
| 45.3 |
| 42.0 |
| 64.2 |
| 37.3 |
| 37.0 |
| 38.9 |
| 37.4 |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,657.4 |
| 1,665.9 |
| 1,653.8 |
| 1,623.9 |
| 1,564.9 |
| 1,593.1 |
| 1,591.6 |
| 1,728.8 |
| 1,747.8 |
| 1,410.2 |
| 1,431.0 |
| 1,336.9 |
| 1,359.3 |
| 1,322.1 |
| 1,329.1 |
| 1,327.0 |
| 1,311.9 |
| 1,253.8 |
| 1,161.6 |
| 1,200.6 |
| 1,196.6 |
| 1,163.8 |
| 1,183.7 |
| 1,217.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,275.2 |
| 1,224.3 |
| 1,120.2 |
| 1,046.8 |
| 1,024.5 |
| 1,016.6 |
| 1,002.1 |
| 1,004.7 |
| 968.8 |
| 939.2 |
| 874.9 |
| 812.5 |
| 795.2 |
| 775.7 |
| 707.9 |
| 640.2 |
| 627.3 |
| 692.4 |
| 657.0 |
| 624.1 |
| 607.6 |
| 587.8 |
| 551.7 |
| (4.8) |
| (4.7) |
| (4.6) |
| (4.6) |
| (4.5) |
| (4.6) |
| (4.6) |
| (4.8) |
| (5.0) |
| (5.2) |
| (4.6) |
| (5.7) |
| (5.7) |
| (5.4) |
| (5.4) |
| (5.3) |
| (5.3) |
| (3.6) |
| (4.7) |
| (5.0) |
| (6.1) |
| (7.7) |
| (8.5) |
| (7.1) |
| (7.4) |
| 1,261.9 |
| 1,258.3 |
| 1,261.5 |
| 1,260.5 |
| 1,262.7 |
| 1,264.5 |
| 1,265.9 |
| 1,219.9 |
| 1,216.2 |
| 1,215.3 |
| 1,209.9 |
| 1,187.6 |
| 1,148.4 |
| 1,112.4 |
| 1,093.1 |
| 1,064.6 |
| 1,066.9 |
| 1,069.2 |
| 1,070.5 |
| 1,070.4 |
| 1,074.5 |
| 1,071.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 265.9 |
| 212.1 |
| 104.9 |
| 19.2 |
| (5.8) |
| (21.4) |
| (42.8) |
| (43.9) |
| (23.5) |
| (56.7) |
| (122.7) |
| (185.5) |
| (183.8) |
| (168.1) |
| (204.0) |
| (259.9) |
| (258.6) |
| (200.4) |
| (252.6) |
| (292.5) |
| (311.3) |
| (337.4) |
| (373.8) |
| 212.1 |
| 104.9 |
| 19.2 |
| (5.8) |
| (21.4) |
| (42.8) |
| (43.9) |
| (23.5) |
| (56.7) |
| (122.7) |
| (185.5) |
| (183.8) |
| (168.1) |
| (204.0) |
| (259.9) |
| (258.6) |
| (200.4) |
| (252.6) |
| (292.5) |
| (311.3) |
| (337.4) |
| (373.8) |
| 644.9 |
| - |
| - |
| 824.0 |
| 866.3 |
| 918.0 |
| 887.0 |
| 810.3 |
| 844.3 |
| 749.9 |
| 772.9 |
| 726.9 |
| 750.5 |
| 758.0 |
| 758.9 |
| 490.0 |
| 561.2 |
| 665.0 |
| 674.9 |
| 636.9 |
| 660.3 |
| 693.5 |
| 191.4 |
| 120.4 |
| 291.6 |
| 201.3 |
| 177.1 |
| 163.2 |
| 305.7 |
| 275.9 |
| (89.3) |
| (56.0) |
| (44.1) |
| (53.2) |
| (74.7) |
| (18.9) |
| (3.5) |
| (37.4) |
| 115.8 |
| 182.3 |
| 103.9 |
| 68.8 |
| 81.2 |
| 113.4 |
| 118.7 |
| 212.1 |
| 104.9 |
| 19.2 |
| (5.8) |
| (21.4) |
| (42.8) |
| (43.9) |
| (23.5) |
| (56.7) |
| (122.7) |
| (185.5) |
| (183.8) |
| (168.1) |
| (204.0) |
| (259.9) |
| (258.6) |
| (200.4) |
| (252.6) |
| (292.5) |
| (311.3) |
| (337.4) |
| (373.8) |
| (205.7) |
| (253.1) |
| (361.8) |
| (446.8) |
| (468.7) |
| (471.5) |
| (493.1) |
| (495.1) |
| (473.1) |
| (495.4) |
| (554.1) |
| (615.8) |
| (624.0) |
| (605.6) |
| (626.2) |
| (681.4) |
| (439.9) |
| (295.6) |
| (347.8) |
| (386.9) |
| (406.0) |
| (428.8) |
| (465.1) |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 45.0 | 40.2 | 26.8 | 41.6 | 511.6 | 234.8 | - | 26.6 | 235.3 | 202.5 | 193.4 | 214.9 | 167.8 | 134.2 | 107.1 | 91.3 | 67.9 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 45.0 | 40.2 | 26.8 | 41.6 | 511.6 | 234.8 | - | 26.6 | 235.3 | 202.5 | 193.4 | 214.9 | 167.8 | 134.2 | 107.1 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 207.5 | 176.7 | 195.9 | 216.6 | 153.1 | 149.9 | 141.6 | 138.0 | 125.9 | 107.3 | 89.4 | 91.7 | 82.4 | 80.0 | 53.0 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 811.4 | 730.2 | 774.0 | 680.6 | 609.9 | 558.3 | 538.2 | 296.3 | 236.7 | 214.5 | 201.1 | 170.0 | 150.3 | 151.3 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 156.3 | 134.9 | 131.3 | 118.9 | 81.2 | 83.3 | 73.4 | 73.5 | 67.8 | 48.1 | 64.4 | 57.1 | 41.7 | 38.7 | 38.4 | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,906.1 | 1,768.5 | 1,068.8 | 1,200.5 | 844.1 | 1,058.7 | - | - | - | - | - | - | - | - | 252.7 | 251.6 | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,906.1 | 1,768.5 | 1,568.0 | 1,203.5 | 1,060.5 | 1,058.7 | - | - | - | - | - | - | - | - | 253.4 | 252.0 | |||
| 52.7 |
| 46.4 |
| - |
| - |
| - |
| 91.3 |
| 67.9 |
| 52.7 |
| 46.4 |
| 47.6 |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 45.4 | 41.3 | 38.8 | 32.5 | 29.9 | 20.0 | 21.0 | 18.4 | 14.2 | 22.2 | 14.1 | 12.3 | 13.7 | 10.7 | 8.2 | 8.1 | - | - | - |
| Other Current Assets | - | - | - | - | - | 20.0 | 24.7 | 32.2 | 26.0 | 26.9 | 17.6 | 13.5 | 29.7 | 36.7 | 22.6 | 24.3 | 10.1 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 406.0 | 339.1 | 296.5 | 347.9 | 761.7 | 432.9 | 236.6 | 243.8 | 400.4 | 344.9 | 311.0 | 325.4 | 307.0 | 282.7 | 194.8 | 163.6 | 127.9 | - | - |
| 165.1 |
| 169.3 |
| - |
| - |
| - |
| Accumulated Depreciation | 162.1 | 125.9 | 280.5 | 253.3 | 232.5 | 223.4 | 186.7 | 168.7 | 153.4 | 130.5 | 113.0 | 92.7 | 82.4 | 99.6 | 113.1 | 113.6 | - | - | - |
| Property,Plant & Equipment Net | 649.3 | 604.3 | 493.5 | 427.3 | 377.4 | 334.9 | 351.5 | 127.5 | 83.4 | 84.1 | 88.2 | 77.3 | 67.9 | 51.7 | 52.0 | 55.7 | 43.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | 50.6 | 32.3 | 27.5 | 4.3 | 0.3 | - | - | - |
| Goodwill | 305.8 | 220.2 | 220.2 | 218.7 | 159.2 | 159.2 | 159.2 | 169.0 | 80.8 | 78.9 | 79.3 | 65.8 | 65.8 | 65.8 | 66.0 | 66.0 | 65.8 | - | - |
| Intangible Assets | 1,082.5 | 884.0 | 811.1 | 742.2 | 312.4 | 303.7 | 290.4 | 271.2 | 100.5 | 15.7 | 11.9 | 8.9 | 10.0 | 13.5 | 17.3 | 20.8 | 24.6 | - | - |
| Operating Lease Right Of Use Assets | 77.7 | 83.5 | 85.1 | 69.0 | 34.2 | 17.7 | 24.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 75.4 | 108.3 | 89.5 | 88.2 | 68.6 | 67.7 | 20.7 | 30.6 | 27.2 | 52.8 | 42.4 | 44.4 | (5.1) | (10.9) | 22.7 | 24.4 | 14.1 | - | - |
| Other Non-Current Assets | 123.9 | 93.8 | 93.3 | 91.1 | 90.0 | 88.4 | 97.4 | 84.4 | 67.7 | 53.7 | 16.9 | 7.5 | 52.2 | 76.0 | 29.3 | 15.3 | 9.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,918.2 | 2,530.5 | 2,394.8 | 2,102.2 | 1,931.8 | 1,587.3 | 1,386.7 | 1,138.4 | 995.2 | 908.5 | 717.0 | 637.9 | 540.1 | 531.9 | 468.4 | 411.7 | 340.0 | - | - |
| 41.2 |
| 33.9 |
| - |
| - |
| Short Term Debt | - | 0.0 | 499.3 | 3.0 | 216.4 | 0.0 | - | - | - | - | - | - | - | - | 0.7 | 0.4 | 0.0 | - | - |
| Deferred Revenue Current | 100.7 | 102.1 | 108.3 | 92.7 | 81.5 | 23.0 | 38.6 | 67.6 | 52.1 | 133.2 | 71.6 | 66.4 | 61.2 | 71.2 | 68.8 | 67.3 | 51.8 | - | - |
| Operating Lease Liabilities Current | 8.4 | 5.4 | 4.2 | 10.7 | 12.0 | 10.6 | 10.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 125.3 | 136.7 | 109.2 | 131.4 | 104.5 | 78.9 | 90.4 | 92.7 | 84.3 | 80.4 | 70.6 | 64.2 | 56.6 | 55.6 | 53.9 | 47.8 | 37.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 467.3 | 462.7 | 942.7 | 435.9 | 570.3 | 255.8 | 325.9 | 318.4 | 284.7 | 263.7 | 208.0 | 200.1 | 174.3 | 176.1 | 184.6 | 165.3 | 131.8 | - | - |
| 277.7 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 108.0 | 113.3 | 109.5 | 71.0 | 35.5 | 12.7 | 21.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 130.5 | 132.3 | 133.5 | 134.1 | 105.8 | 40.6 | 21.8 | 110.3 | 98.5 | 15.2 | 13.1 | 4.3 | 1.6 | 1.4 | 0.8 | 1.0 | - | - | - |
| Deferred Tax Liabilities | 25.3 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 0.3 | 0.5 | 0.0 | 5.1 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.5 | 5.1 | 7.3 | 6.4 | 9.1 | 9.1 | 3.5 | 37.1 | 42.0 | 38.9 | 68.6 | 69.9 | 23.8 | 16.0 | 16.1 | 17.3 | 9.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,737.0 | 2,575.8 | 2,359.2 | 1,947.5 | 1,665.9 | 1,593.1 | 1,410.2 | 1,322.1 | 1,253.8 | 1,163.8 | 1,112.9 | 1,066.7 | 1,009.3 | 1,070.5 | 473.3 | 469.8 | 454.2 | - | - |
| 0.6 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 2,318.0 | 2,001.3 | 1,756.4 | 1,555.7 | 1,275.2 | 1,024.5 | 968.8 | 795.2 | 627.3 | 607.6 | 514.9 | 432.4 | 353.0 | 282.5 | 794.9 | 728.1 | 664.4 | - | - |
| Accumulated Other Comprehensive Income | (5.3) | (6.2) | (5.7) | (5.2) | (4.6) | (4.6) | (4.6) | (5.4) | (4.7) | (8.5) | (8.8) | (7.0) | (6.2) | (4.2) | (6.8) | (7.2) | 0.3 | - | - |
| Treasury Stock | - | - | - | - | 1,265.0 | 1,260.5 | 1,219.9 | 1,187.6 | 1,064.6 | 1,070.4 | 1,052.9 | 982.5 | 918.0 | 927.8 | 917.0 | 872.3 | 870.3 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 181.2 | (45.3) | 35.6 | 154.7 | 265.9 | (5.8) | (23.5) | (183.8) | (258.6) | (365.3) | (395.9) | (428.8) | (452.9) | (538.6) | (16.2) | (49.4) | (114.2) | (137.7) | (157.1) |
| Total Equity | 181.2 | (45.3) | 35.6 | 154.7 | 265.9 | (5.8) | (23.5) | (183.8) | (258.6) | (365.3) | (395.9) | (428.8) | (452.9) | (538.6) | (16.2) | (49.4) | (114.2) | (137.7) | (157.1) |
| 277.7 |
| - |
| - |
| Net debt | 1,861.1 | 1,728.3 | 1,541.3 | 1,162.0 | 548.9 | 824.0 | - | - | - | - | - | - | - | - | 146.3 | 160.7 | 209.8 | - | - |
| Working Capital | (61.3) | (123.6) | (646.2) | (88.0) | 191.4 | 177.1 | (89.3) | (74.7) | 115.8 | 81.2 | 102.9 | 125.3 | 132.6 | 106.6 | 10.2 | (1.7) | (3.9) | - | - |
| Book Value | 181.2 | (45.3) | 35.6 | 154.7 | 265.9 | (5.8) | (23.5) | (183.8) | (258.6) | (365.3) | (395.9) | (428.8) | (452.9) | (538.6) | (16.2) | (49.4) | (114.2) | (137.7) | (157.1) |
| Tangible Book Value | (1,207.0) | (1,149.5) | (995.7) | (806.2) | (205.7) | (468.7) | (473.1) | (624.0) | (439.9) | (459.9) | (487.2) | (503.5) | (528.6) | (617.9) | (99.5) | (136.3) | (204.6) | - | - |