| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 199.0 | 223.8 | 166.9 | 361.9 | 618.3 | 440.1 | 491.7 | 128.6 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 199.0 | 223.8 | 166.9 | 361.9 | 618.3 | 440.1 | 491.7 | 128.6 |
| Receivables | ||||||||
| Accounts Receivable | 57.0 | 48.6 | 36.6 | 36.6 | 48.5 | 54.8 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 310.3 | 299.6 | 293.0 | 299.6 | 242.4 | 218.9 | - | - |
| Accumulated Depreciation | 196.5 | 174.1 | 141.3 | 107.1 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 12.5 | 13.0 | 18.4 | 28.1 | 34.6 | 36.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 354.2 | 380.5 | 410.2 | 486.5 | 483.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 484.0 | 199.0 | 170.3 | 177.3 | 127.0 | 223.8 | 211.2 | 185.8 | 165.9 | 166.9 | 220.0 | 335.4 | 363.6 | 361.9 | 354.9 | ||||||||||||
| - |
| - |
| Other Current Assets | 36.2 | 33.2 | 54.5 | 76.5 | 94.9 | 54.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 317.2 | 330.0 | 282.0 | 517.9 | 794.6 | 599.3 | - | - |
| 85.0 |
| 77.2 |
| - |
| - |
| Property,Plant & Equipment Net | 113.8 | 125.5 | 151.7 | 192.5 | 157.4 | 141.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 479.2 | 233.6 | 209.8 | 198.4 | 188.3 | 119.8 | 81.4 | - |
| Intangible Assets | 193.3 | 73.8 | 77.6 | 99.3 | 127.2 | 45.6 | - | - |
| Operating Lease Right Of Use Assets | 381.1 | 389.7 | 408.5 | 483.2 | 484.7 | 426.6 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 54.9 | 25.4 | 30.7 | 41.8 | 48.4 | 32.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,539.5 | 1,178.0 | 1,160.3 | 1,533.1 | 1,800.6 | 1,365.1 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 99.3 | 93.5 | 98.9 | 94.6 | 81.5 | 68.1 | - | - |
| Accrued Expenses | 61.0 | 51.1 | 43.3 | 50.4 | 67.4 | 46.5 | - | - |
| Other Current Liabilities | 77.0 | 60.4 | 47.5 | 72.8 | 88.7 | 39.9 | - | - |
| Total Current Liabilities | 367.3 | 353.2 | 292.5 | 517.5 | 437.1 | 281.9 | - | - |
| 435.9 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 30.7 | 31.9 | 25.6 | 8.4 | 32.9 | 23.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 752.2 | 765.6 | 728.3 | 1,012.4 | 953.0 | 741.3 | - | - |
| - |
| - |
| Retained Earnings | (2,730.7) | (2,672.2) | (2,517.8) | (2,196.5) | (1,595.0) | (1,100.9) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 5.3 | 3.0 | 3.3 | 3.6 | 3.8 | 0.0 | - | - |
| Total Stockholders Equity | 782.0 | 409.4 | 428.7 | 517.1 | 843.8 | (862.9) | (681.6) | (339.1) |
| Total Equity | 787.3 | 412.4 | 432.0 | 520.7 | 847.6 | (862.9) | (681.6) | (339.1) |
| - |
| - |
| Working Capital | (50.1) | (23.2) | (10.5) | 0.4 | 357.5 | 317.4 | - | - |
| Book Value | 782.0 | 409.4 | 428.7 | 517.1 | 843.8 | (862.9) | (681.6) | (339.1) |
| Tangible Book Value | 109.5 | 102.0 | 141.3 | 219.4 | 528.3 | (1,028.3) | (763.0) | - |
| 430.5 |
| 475.9 |
| 618.3 |
| 791.4 |
| 810.7 |
| 329.6 |
| 440.1 |
| 436.3 |
| 359.2 |
| 332.9 |
| 491.7 |
| 128.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 484.0 | 199.0 | 170.3 | 177.3 | 127.0 | 223.8 | 211.2 | 185.8 | 165.9 | 166.9 | 220.0 | 335.4 | 363.6 | 361.9 | 354.9 | 430.5 | 475.9 | 618.3 | 791.4 | 810.7 | 329.6 | 440.1 | 436.3 | 359.2 | 332.9 | 491.7 | 128.6 |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 180.0 | 57.0 | 70.5 | 96.9 | 67.3 | 48.6 | 45.8 | 56.8 | 48.7 | 36.6 | 41.0 | 58.4 | 56.7 | 36.6 | 34.2 | 61.4 | 66.4 | 48.5 | 55.5 | 66.6 | 58.3 | 54.8 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 49.0 | 9.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | 239.0 | 61.0 | 37.0 | 35.9 | 40.5 | 33.2 | 38.7 | 44.7 | 48.3 | 54.5 | 62.5 | 63.7 | 72.6 | 76.5 | 92.5 | 109.7 | 104.6 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 1,063.0 | 317.0 | 313.3 | 348.4 | 269.7 | 330.0 | 330.5 | 320.5 | 292.8 | 282.0 | 357.8 | 493.9 | 533.8 | 517.9 | 541.8 | 659.8 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Property,Plant & Equipment Net | - | - | 119.4 | 126.1 | 130.8 | 125.5 | 132.4 | 137.7 | 143.1 | 151.7 | 161.7 | 171.0 | 181.1 | 192.5 | 196.7 | 188.6 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | 184.0 | 17.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 2,547.0 | 479.0 | 479.4 | 474.2 | 472.3 | 233.6 | 234.1 | 234.6 | 212.4 | 209.8 | 208.8 | 203.8 | 203.7 | 198.4 | 198.5 | 198.3 | 189.4 | 188.3 | |||||||||
| Intangible Assets | 3,099.0 | 193.0 | 211.8 | 221.1 | 236.5 | 73.8 | 82.7 | 91.7 | 71.5 | 77.6 | 86.1 | 86.4 | 94.7 | 99.3 | 107.7 | 115.9 | 119.5 | ||||||||||
| Operating Lease Right Of Use Assets | 686.0 | 381.0 | 377.4 | 386.6 | 398.5 | 389.7 | 392.4 | 404.1 | 396.9 | 408.5 | 421.4 | 439.2 | 465.9 | 483.2 | 490.1 | 493.6 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 482.0 | 56.0 | 52.2 | 39.7 | 34.8 | 25.4 | 27.7 | 26.6 | 28.2 | 30.7 | 27.8 | 30.3 | 34.7 | 41.8 | 54.3 | 59.2 | 52.7 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 8,117.0 | 1,540.0 | 1,553.5 | 1,596.1 | 1,542.6 | 1,178.0 | 1,199.8 | 1,215.2 | 1,144.9 | 1,160.3 | 1,263.6 | 1,424.6 | 1,513.9 | 1,533.1 | 1,589.1 | 1,715.4 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 96.0 | 12.0 | 15.3 | 15.6 | 15.9 | 13.0 | 14.3 | 17.8 | 17.0 | 18.4 | 22.6 | 23.3 | 21.8 | 28.1 | 44.7 | 43.5 | 36.7 | 34.6 | 35.3 | 31.8 | 39.9 | 36.6 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | 174.0 | 99.0 | 99.8 | 99.6 | 98.8 | 93.5 | 98.7 | 100.2 | 99.6 | 98.9 | 104.2 | 101.4 | 98.9 | 94.6 | 91.7 | 87.7 | |||||||||||
| Accrued Expenses | 185.0 | 65.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Liabilities | 148.0 | 33.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 1,262.0 | 367.0 | 391.0 | 473.7 | 486.6 | 353.2 | 358.3 | 385.8 | 362.2 | 292.5 | 337.6 | 510.7 | 569.9 | 517.5 | 443.9 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 3,140.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 593.0 | 354.0 | 352.4 | 365.5 | 381.9 | 380.5 | 382.3 | 397.4 | 394.2 | 410.2 | 426.1 | 448.1 | 467.1 | 486.5 | 494.3 | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 157.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 134.0 | 32.0 | 31.7 | 31.5 | 36.2 | 31.9 | 28.1 | 30.3 | 55.0 | 25.6 | 22.5 | 14.1 | 15.2 | 8.4 | 9.3 | 15.3 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 5,289.0 | 753.0 | 775.1 | 870.7 | 904.7 | 765.6 | 768.7 | 813.5 | 811.4 | 728.3 | 786.2 | 972.9 | 1,052.2 | 1,012.4 | 947.5 | 959.6 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | (2,709.0) | (2,731.0) | (2,688.1) | (2,683.5) | (2,722.9) | (2,672.2) | (2,631.7) | (2,630.0) | (2,650.7) | (2,517.8) | (2,434.1) | (2,394.7) | (2,346.9) | (2,196.5) | (2,038.4) | (1,884.2) | (1,783.0) | ||||||||||
| Accumulated Other Comprehensive Income | (1.0) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | 8.0 | 5.0 | 5.1 | 5.5 | 2.9 | 3.0 | 3.1 | 3.3 | 3.2 | 3.3 | 3.4 | 4.1 | 3.6 | 3.6 | 3.7 | 3.6 | 3.5 | 3.8 | |||||||||
| Total Stockholders Equity | 2,820.0 | 782.0 | 773.3 | 719.9 | 635.0 | 409.4 | 428.0 | 398.4 | 330.3 | 428.7 | 474.0 | 447.6 | 458.1 | 517.1 | 637.9 | 752.2 | 802.0 | ||||||||||
| Total Equity | 2,828.0 | 787.0 | 778.4 | 725.4 | 639.0 | 413.0 | 431.1 | 401.7 | 333.5 | 432.0 | 477.4 | 451.7 | 461.7 | 520.7 | 641.6 | 755.8 | 805.5 | 847.6 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 3,140.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 2,656.0 | (199.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | (199.0) | (50.0) | (77.7) | (125.3) | (216.9) | (23.2) | (27.8) | (65.3) | (69.4) | (10.5) | 20.2 | (16.8) | (36.1) | 0.4 | 97.9 | 211.0 | 290.7 | ||||||||||
| Book Value | 2,820.0 | 782.0 | 773.3 | 719.9 | 635.0 | 409.4 | 428.0 | 398.4 | 330.3 | 428.7 | 474.0 | 447.6 | 458.1 | 517.1 | 637.9 | 752.2 | 802.0 | 843.8 | |||||||||
| Tangible Book Value | (2,826.0) | 110.0 | 82.1 | 24.6 | (73.8) | 102.0 | 111.2 | 72.1 | 46.4 | 141.3 | 179.1 | 157.4 | 159.7 | 219.4 | 331.7 | 438.0 | 493.1 | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.9 |
| 84.4 |
| 73.2 |
| 66.0 |
| 54.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 693.9 |
| 794.6 |
| 980.7 |
| 998.6 |
| 502.2 |
| 599.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 173.0 |
| 157.4 |
| 151.3 |
| 146.4 |
| 144.2 |
| 141.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.6 |
| 177.4 |
| 154.5 |
| 119.8 |
| - |
| - |
| - |
| - |
| - |
| 127.2 |
| 127.5 |
| 107.4 |
| 79.2 |
| 45.6 |
| - |
| - |
| - |
| - |
| - |
| 498.0 |
| 484.7 |
| 458.9 |
| 438.3 |
| 436.6 |
| 426.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.4 |
| 46.2 |
| 43.5 |
| 50.5 |
| 32.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,726.5 |
| 1,800.6 |
| 1,947.2 |
| 1,911.6 |
| 1,367.2 |
| 1,365.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.8 |
| 81.5 |
| 80.2 |
| 76.6 |
| 73.3 |
| 68.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 448.8 |
| 403.2 |
| 437.1 |
| 422.9 |
| 351.4 |
| 306.9 |
| 281.9 |
| - |
| - |
| - |
| - |
| - |
| 495.5 |
| 497.6 |
| 483.0 |
| 457.8 |
| 441.0 |
| 441.8 |
| 435.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 32.9 |
| 36.6 |
| 43.7 |
| 26.7 |
| 23.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 921.0 |
| 953.0 |
| 917.3 |
| 836.1 |
| 775.4 |
| 741.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,595.0) |
| (1,420.2) |
| (1,320.4) |
| (1,313.3) |
| (1,100.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 843.8 |
| 1,025.2 |
| 1,075.5 |
| (827.3) |
| (862.9) |
| (879.6) |
| (875.5) |
| (808.6) |
| (681.6) |
| (339.1) |
| 1,029.9 |
| 1,075.5 |
| (827.3) |
| (862.9) |
| (879.6) |
| (875.5) |
| (808.6) |
| (681.6) |
| (339.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.5 |
| 557.8 |
| 647.2 |
| 195.3 |
| 317.4 |
| - |
| - |
| - |
| - |
| - |
| 1,025.2 |
| 1,075.5 |
| (827.3) |
| (862.9) |
| (879.6) |
| (875.5) |
| (808.6) |
| (681.6) |
| (339.1) |
| 528.3 |
| 715.1 |
| 790.7 |
| (1,061.0) |
| (1,028.3) |
| - |
| - |
| - |
| - |
| - |