| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 506.5 | 306.7 | 329.6 | 427.0 | - | - |
| Restricted Cash | 1,223.3 | 0.0 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 506.5 | 306.7 | 329.6 | 427.0 | - | - |
| Receivables | ||||||
| Accounts Receivable | 358.7 | 339.1 | 297.7 | 269.7 | - | - |
| Current Assets | ||||||
| Inventory | 376.5 | 380.4 | 343.9 | 294.2 | - | - |
| Prepaid Expenses | - | - | - | - | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 746.0 | 682.9 | 661.7 | 729.2 | - | - |
| Accumulated Depreciation | 467.2 | 421.6 | 417.2 | 480.9 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 189.6 | 188.2 | 156.9 | 179.2 | - | - |
| Short Term Debt | - | - | 0.0 | 399.6 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 1,148.2 | 247.0 | 248.5 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 54.4 | 59.3 | 55.9 | 49.7 | - | - |
| Common Equity | ||||||
| Common Stock | 57.6 | 57.3 | 56.9 | 72.4 | - | - |
| Additional Paid In Capital | 452.0 | 425.5 | 398.2 | 373.8 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 1,148.2 | 247.0 | 248.5 | 399.6 | - | - |
| Net debt | 641.7 | (59.7) | (81.1) | (27.4) | - | - |
| Working Capital | ||||||
| (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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments |
| 106.4 |
| 159.1 |
| 100.3 |
| 135.1 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 2,571.4 | 1,403.2 | 1,090.8 | 1,751.9 | - | - |
| Property,Plant & Equipment Net | 278.8 | 261.3 | 244.5 | 248.3 | - | - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 683.9 | 661.6 | 576.4 | 519.6 | 723.2 | - |
| Intangible Assets | 149.5 | 159.9 | 87.1 | 70.7 | 77.3 | 86.9 |
| Operating Lease Right Of Use Assets | 64.8 | 69.1 | 63.2 | 58.4 | - | - |
| Deferred Tax Assets | 3.5 | 11.2 | 20.5 | 3.1 | - | - |
| Other Non-Current Assets | 166.3 | 144.7 | 133.2 | 120.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 3,853.4 | 2,641.9 | 2,351.4 | 4,391.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 13.6 | 13.0 | 10.4 | 11.6 | - | - |
| Accrued Expenses | 269.3 | 303.2 | 260.5 | 260.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 465.2 | 543.4 | 467.1 | 1,488.2 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 45.9 | 34.8 | 36.1 | 55.3 | - | - |
| Pension Obligations | 43.0 | 69.6 | 115.0 | 132.0 | - | - |
| Other Non-Current Liabilities | 87.7 | 106.1 | 105.2 | 85.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 1,790.0 | 1,000.9 | 991.1 | 2,487.6 | - | - |
| 1,531.5 |
| 1,217.8 |
| 960.7 |
| 2,822.8 |
| - |
| - |
| Accumulated Other Comprehensive Income | 20.0 | (61.9) | (58.0) | (503.3) | - | - |
| Treasury Stock | - | - | 0.0 | 864.3 | - | - |
| Minority Interest | 2.3 | 2.3 | 2.5 | 2.6 | - | - |
| Total Stockholders Equity | 2,061.1 | 1,638.7 | 1,357.8 | 1,901.4 | 1,835.1 | 1,531.1 |
| Total Equity | 2,063.4 | 1,641.0 | 1,360.3 | 1,904.0 | 1,835.1 | 1,531.1 |
| 2,106.2 |
| 859.8 |
| 623.7 |
| 263.7 |
| - |
| - |
| Book Value | 2,061.1 | 1,638.7 | 1,357.8 | 1,901.4 | 1,835.1 | 1,531.1 |
| Tangible Book Value | 1,227.7 | 817.2 | 694.3 | 1,311.1 | 1,034.6 | 1,444.2 |
| Cash And Equivalents | 355.4 | 506.5 | 388.2 | 332.2 | 435.1 | 306.7 | 258.2 | 229.3 | 219.4 | 329.6 | 273.8 | 218.9 | 292.0 | 427.0 | - | - | - | 377.3 | - |
| Restricted Cash | 0.0 | 1,200.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 355.4 | 506.5 | 388.2 | 332.2 | 435.1 | 306.7 | 258.2 | 229.3 | 219.4 | 329.6 | 273.8 | 218.9 | 292.0 | 427.0 | - | - | - | 377.3 | - |
| Receivables | |||||||||||||||||||
| Accounts Receivable | 493.8 | 358.7 | 387.9 | 383.7 | 384.4 | 339.1 | 396.1 | 370.9 | 356.3 | 306.4 | 323.5 | 299.7 | 315.6 | 269.7 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||
| Inventory | 507.1 | 376.5 | 394.7 | 402.2 | 391.6 | 380.4 | 398.1 | 389.6 | 383.8 | 353.1 | 350.9 | 360.8 | 334.1 | 294.2 | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Current Assets | 125.4 | 106.4 | 109.5 | 127.5 | 162.4 | 159.1 | 192.4 | 119.4 | 112.7 | 101.7 | 110.5 | 154.4 | 146.1 | 135.1 | - | - | - | ||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Current Assets | 1,481.7 | 2,571.4 | 1,280.3 | 1,245.6 | 1,373.5 | 1,403.2 | 1,244.8 | 1,109.2 | 1,072.2 | 1,090.8 | 1,058.7 | 1,033.8 | 1,087.8 | 1,751.9 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 841.7 | 746.0 | 737.8 | 729.4 | 704.1 | 682.9 | 793.2 | 778.5 | 772.6 | 776.3 | 751.4 | 750.9 | 740.1 | 729.2 | - | - | - | - | - |
| Accumulated Depreciation | 474.0 | 467.2 | 459.4 | 454.2 | 434.0 | 421.6 | 516.2 | 504.9 | 498.3 | 505.8 | 498.0 | 496.7 | 490.0 | 480.9 | - | - | - | ||
| Property,Plant & Equipment Net | 367.7 | 278.8 | 278.4 | 275.2 | 270.1 | 261.3 | 277.0 | 273.6 | 274.3 | 270.5 | 253.4 | 254.2 | 250.1 | 248.3 | - | - | |||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Goodwill | 1,346.4 | 683.9 | 684.1 | 684.9 | 669.4 | 661.6 | 827.8 | 824.1 | 791.6 | 747.7 | 689.4 | 694.3 | 693.1 | 690.9 | - | - | - | - | |
| Intangible Assets | 667.3 | 149.5 | 152.7 | 156.1 | 157.3 | 159.9 | 152.6 | 156.0 | 137.6 | 87.1 | 67.4 | 69.3 | 70.6 | 71.7 | - | - | - | ||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Tax Assets | 15.1 | 3.5 | 6.1 | 7.1 | 7.4 | 11.2 | 2.5 | 2.5 | 2.5 | 2.7 | 4.1 | 3.5 | 3.1 | 3.1 | - | - | - | ||
| Other Non-Current Assets | 173.5 | 166.3 | 147.4 | 147.7 | 144.4 | 144.7 | 147.2 | 141.3 | 140.2 | 134.0 | 118.9 | 124.0 | 127.0 | 120.8 | - | - | - | ||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Assets | 4,051.7 | 3,853.4 | 2,549.0 | 2,516.6 | 2,622.1 | 2,641.9 | 2,651.9 | 2,506.7 | 2,418.4 | 2,333.6 | 2,191.9 | 2,179.1 | 2,231.7 | 4,391.6 | - | - | |||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 211.2 | 189.6 | 149.5 | 149.1 | 149.6 | 188.2 | 169.6 | 157.4 | 156.0 | 179.1 | 150.5 | 158.8 | 152.7 | 179.2 | - | - | - | - | - |
| Short Term Debt | 5.6 | 0.0 | - | 47.2 | 247.1 | 0.0 | 85.0 | 130.0 | 110.0 | 0.0 | 0.0 | 0.0 | 0.0 | 399.6 | - | - | - | - | |
| Deferred Revenue Current | 59.2 | 46.0 | 40.9 | 36.1 | 39.4 | 36.3 | 52.5 | 49.4 | 52.1 | 56.2 | 51.8 | 49.7 | 51.1 | 49.4 | - | - | - | ||
| Operating Lease Liabilities Current | 16.7 | 13.6 | 13.5 | 13.1 | 12.8 | 13.0 | 13.3 | 12.8 | 11.9 | 10.8 | 10.5 | 10.6 | 9.6 | 11.6 | - | - | |||
| Accrued Expenses | 288.0 | 269.3 | 231.1 | 224.4 | 244.4 | 303.2 | 313.4 | 229.3 | 214.4 | 273.7 | 238.4 | 231.2 | 215.6 | 260.5 | - | - | - | ||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Current Liabilities | 520.2 | 465.2 | 392.0 | 425.5 | 659.5 | 543.4 | 572.1 | 520.6 | 492.8 | 467.1 | 415.6 | 401.1 | 380.9 | 1,488.2 | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,192.6 | 1,148.2 | 0.0 | 0.0 | 0.0 | 247.0 | 246.9 | 246.9 | 246.8 | 248.5 | 250.3 | 262.3 | - | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Deferred Tax Liabilities | 106.0 | 45.9 | 38.2 | 38.5 | 35.9 | 34.8 | 51.8 | 49.1 | 48.6 | 37.1 | 29.8 | 53.3 | 47.7 | 55.3 | - | - | - | ||
| Pension Obligations | 41.7 | 43.0 | 51.9 | 64.4 | 68.7 | 69.6 | 90.1 | 102.1 | 110.7 | 115.0 | 112.0 | 126.4 | 133.8 | 132.0 | - | - | - | ||
| Other Non-Current Liabilities | 92.0 | 87.7 | 98.4 | 99.6 | 98.8 | 106.1 | 114.1 | 112.3 | 112.5 | 105.6 | 97.7 | 98.4 | 106.4 | 85.2 | - | - | |||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Total Liabilities | 1,952.5 | 1,790.0 | 580.5 | 628.0 | 862.9 | 1,000.9 | 1,075.0 | 1,031.0 | 1,011.4 | 973.3 | 905.4 | 941.5 | 668.8 | 2,487.6 | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 57.7 | 57.6 | 57.6 | 57.5 | 57.5 | 57.3 | 57.2 | 57.2 | 57.1 | 56.9 | 56.8 | 56.7 | - | 72.4 | - | - | - | - | - |
| Additional Paid In Capital | 451.5 | 452.0 | 447.6 | 440.4 | 428.6 | 425.5 | 417.3 | 410.0 | 401.0 | 398.2 | 387.7 | 380.3 | - | 373.8 | - | - | - | ||
| Retained Earnings | 1,583.9 | 1,531.5 | 1,463.0 | 1,384.9 | 1,311.7 | 1,217.8 | 1,139.3 | 1,073.7 | 1,013.8 | 960.7 | 921.6 | 868.1 | 1,920.4 | 2,822.8 | - | - | - | ||
| Accumulated Other Comprehensive Income | 3.8 | 20.0 | (2.0) | 3.5 | (40.9) | (61.9) | (39.4) | (67.6) | (67.3) | (58.0) | (82.0) | (69.9) | (360.0) | (503.3) | - | ||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Minority Interest | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.5 | 2.4 | 2.4 | 2.5 | 2.4 | 2.4 | 2.5 | 2.6 | - | - | - | - | |
| Total Stockholders Equity | 2,096.9 | 2,061.1 | 1,966.2 | 1,886.3 | 1,756.9 | 1,638.7 | 1,574.4 | 1,473.3 | 1,404.6 | 1,357.8 | 1,284.1 | 1,235.2 | 1,560.4 | 1,901.4 | 1,710.8 | 1,864.6 | |||
| Total Equity | 2,099.2 | 2,063.4 | 1,968.5 | 1,888.6 | 1,759.2 | 1,641.0 | 1,576.9 | 1,475.7 | 1,407.0 | 1,360.3 | 1,286.5 | 1,237.6 | 2,017.7 | 1,904.0 | 1,710.8 | 1,864.6 | 1,726.2 | 1,835.1 | |
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,198.2 | 1,148.2 | 0.0 | 47.2 | 247.1 | 247.0 | 331.9 | 376.9 | 356.8 | 248.5 | 250.3 | 262.3 | 0.0 | 399.6 | - | - | - | - | - |
| Net debt | 842.8 | 641.7 | (388.2) | (285.0) | (188.0) | (59.7) | 73.7 | 147.6 | 137.4 | (81.1) | (23.5) | 43.4 | (292.0) | (27.4) | - | - | - | - | |
| Working Capital | 961.5 | 2,106.2 | 888.3 | 820.1 | 714.0 | 859.8 | 672.7 | 588.6 | 579.4 | 623.7 | 643.1 | 632.7 | 706.9 | 263.7 | - | - | - | - | |
| Book Value | 2,096.9 | 2,061.1 | 1,966.2 | 1,886.3 | 1,756.9 | 1,638.7 | 1,574.4 | 1,473.3 | 1,404.6 | 1,357.8 | 1,284.1 | 1,235.2 | 1,560.4 | 1,901.4 | 1,710.8 | 1,864.6 | 1,726.2 | 1,835.1 | |
| Tangible Book Value | 83.2 | 1,227.7 | 1,129.4 | 1,045.3 | 930.2 | 817.2 | 594.0 | 493.2 | 475.4 | 523.0 | 527.3 | 471.6 | 796.7 | 1,138.8 | - | - | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.5 |
| 86.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,726.2 |
| 1,835.1 |
| 1,531.1 |
| 1,531.1 |
| - |
| - |
| 1,531.1 |
| 1,756.6 |
| 1,444.2 |