| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 42.4 | 29.0 | 38.2 | 38.6 | 37.5 | 35.4 | - |
| Restricted Cash | 0.5 | 0.4 | 0.4 | 0.6 | 0.0 | 0.1 | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 42.4 | 29.0 | 38.2 | 38.6 | 37.5 | 35.4 | - |
| Receivables | |||||||
| Accounts Receivable | 55.7 | 57.4 | 45.9 | 41.1 | 39.6 | - | - |
| Current Assets | |||||||
| Inventory | 26.9 | 28.1 | 34.7 | 34.9 | 38.5 | - | - |
| Prepaid Expenses | 18.9 | 31.6 | 25.4 | 20.7 | 12.7 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | 134.4 | 123.3 | 156.5 | 182.1 | 148.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | 38.1 |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | 592.7 |
| Operating Lease Liabilities Non-Current | 395.9 | 405.4 | 454.6 | 415.2 | 376.1 | - | |
| Common Equity | |||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.3 | - | - |
| Additional Paid In Capital | 1,473.6 | 1,466.5 | 1,443.6 | 1,415.2 | 845.5 | - | |
| Supplementary Data | |||||||
| Total Debt | - | - | - | - | - | - | 630.8 |
| 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 74.2 | 42.4 | 30.7 | 21.3 | 18.7 | 29.0 | 25.4 | 28.6 | 33.1 | 35.4 | 26.6 | 29.7 | 38.6 | 25.8 | 31.6 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | 2.5 | - | - | - | - | - | - |
| Total Current Assets | 174.5 | 172.9 | 173.6 | 156.9 | 164.1 | - | - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 227.1 |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 7.4 | 91.1 | 2.8 | - | - | - | - |
| Goodwill | 712.3 | 1,047.6 | 1,101.9 | 1,105.3 | 1,086.5 | 1,049.7 | - |
| Intangible Assets | 797.7 | 819.9 | 946.3 | 992.5 | 998.0 | - | 920.3 |
| Operating Lease Right Of Use Assets | 395.5 | 409.9 | 457.0 | 435.2 | 399.7 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 13.6 | 19.5 | 20.7 | 16.4 | 17.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 2,593.0 | 3,072.0 | 3,240.6 | 3,145.3 | 3,061.0 | - | - |
| Deferred Revenue Current | 16.7 | 16.5 | 22.1 | 17.5 | 16.0 | - | - |
| Operating Lease Liabilities Current | 51.2 | 46.6 | 50.4 | 50.4 | 45.7 | - | - |
| Accrued Expenses | 99.8 | 124.2 | 134.0 | 140.8 | 125.0 | - | 82.3 |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 457.3 | 486.2 | 525.6 | 526.2 | 497.8 | - | - |
| - |
| Deferred Revenue Non-Current | 9.8 | 8.6 | 6.0 | 3.0 | 2.8 | - | - |
| Deferred Tax Liabilities | 96.2 | 130.7 | 123.9 | 145.4 | 144.9 | - | 128.4 |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 1,916.0 | 1,907.6 | 1,976.8 | 1,809.6 | 2,212.6 | - | - |
| - |
| Retained Earnings | (821.4) | (299.6) | (279.0) | (178.4) | (142.2) | - | (67.6) |
| Accumulated Other Comprehensive Income | (2.1) | (32.1) | 7.2 | (2.5) | (1.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 2.7 | 2.6 | 66.1 | 104.1 | 163.7 | - | 131.3 |
| Total Stockholders Equity | 650.1 | 1,134.5 | 1,169.7 | 1,231.6 | 684.7 | 883.4 | 861.6 |
| Total Equity | 652.8 | 1,137.1 | 1,235.7 | 1,335.7 | 848.4 | 883.4 | 861.6 |
| Working Capital | (282.8) | (313.2) | (352.0) | (369.3) | (333.7) | - | - |
| Book Value | 650.1 | 1,134.5 | 1,169.7 | 1,231.6 | 684.7 | 883.4 | 861.6 |
| Tangible Book Value | (859.9) | (733.0) | (878.6) | (866.3) | (1,399.9) | (166.3) | (58.7) |
| 37.5 |
| 37.4 |
| 50.7 |
| 64.2 |
| 224.1 |
| - |
| - |
| - |
| Restricted Cash | 0.5 | 0.5 | 0.4 | 0.6 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.6 | 0.4 | 0.7 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 74.2 | 42.4 | 30.7 | 21.3 | 18.7 | 29.0 | 25.4 | 28.6 | 33.1 | 35.4 | 26.6 | 29.7 | 38.6 | 25.8 | 31.6 | 37.5 | 37.4 | 50.7 | 64.2 | 224.1 | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 53.5 | 61.6 | 53.8 | 57.3 | 69.3 | 67.7 | 62.0 | 57.3 | 57.3 | 40.1 | 49.4 | 52.1 | 41.1 | 45.0 | 44.7 | 39.6 | 49.2 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | 27.2 | 26.9 | 28.1 | 33.7 | 31.5 | 28.1 | 31.5 | 39.5 | 39.3 | 46.2 | 34.0 | 36.4 | 34.9 | 47.4 | 41.0 | 38.5 | 38.5 | - | - | - | - | - | - |
| Prepaid Expenses | 18.6 | 18.9 | 29.1 | 23.8 | 21.1 | 31.6 | 25.5 | 24.1 | 25.5 | 27.0 | 31.6 | 21.1 | 20.7 | 29.3 | 19.9 | 12.7 | 20.9 | - | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 186.9 | 174.5 | 161.8 | 154.6 | 158.0 | 172.9 | 164.3 | 168.2 | 174.0 | 178.3 | 159.3 | 155.6 | 156.9 | 162.5 | 149.7 | 164.1 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | 22.1 | 7.4 | 6.7 | 6.1 | 90.8 | 91.1 | 91.0 | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 669.3 | 712.3 | 708.4 | 711.8 | 1,052.6 | 1,047.6 | 1,060.4 | 1,096.2 | 1,098.8 | 1,087.9 | 1,099.4 | 1,093.9 | 1,105.3 | 1,083.2 | 1,105.1 | 1,086.5 | 1,095.4 | - | |||||
| Intangible Assets | 733.1 | 797.7 | 803.6 | 812.3 | 813.9 | 819.9 | 831.7 | 927.7 | 938.8 | 966.1 | 960.1 | 963.5 | 992.5 | 969.3 | 985.5 | 998.0 | 1,003.9 | ||||||
| Operating Lease Right Of Use Assets | 337.5 | 395.5 | 410.1 | 418.6 | 416.1 | 409.9 | 409.4 | 456.1 | 456.8 | 417.4 | 443.3 | 433.4 | 435.2 | 419.2 | 432.4 | 399.7 | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 54.5 | 13.6 | 18.0 | 17.7 | 19.0 | 19.5 | 18.4 | 23.8 | 22.7 | 26.5 | 19.8 | 22.9 | 16.4 | 21.8 | 18.0 | 17.4 | 18.0 | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 2,386.6 | 2,593.0 | 2,599.8 | 2,630.5 | 3,089.3 | 3,072.0 | 3,065.1 | 3,223.5 | 3,234.3 | 3,148.5 | 3,174.1 | 3,144.8 | 3,145.3 | 3,099.9 | 3,133.3 | 3,061.0 | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 130.7 | 134.4 | 116.5 | 97.4 | 117.2 | 123.3 | 123.1 | 135.2 | 128.6 | 225.3 | 216.4 | 205.2 | 182.1 | 187.5 | 171.0 | 148.6 | 156.6 | - | - | - | - | - | - |
| Short Term Debt | 58.7 | 66.0 | 73.3 | 67.6 | 54.6 | 56.4 | 47.6 | 59.8 | 60.3 | - | 40.7 | 40.2 | - | 39.8 | 36.7 | - | 539.0 | - | |||||
| Deferred Revenue Current | 14.7 | 16.7 | 14.7 | 15.8 | 15.7 | 16.5 | 14.2 | 20.3 | 21.8 | 19.4 | 18.4 | 18.1 | 17.5 | 16.9 | 16.6 | 16.0 | 17.3 | ||||||
| Operating Lease Liabilities Current | 44.7 | 51.2 | 47.7 | 47.0 | 50.9 | 46.6 | 45.8 | 54.9 | 50.3 | 43.2 | 42.9 | 40.0 | 50.4 | 45.9 | 49.5 | 45.7 | |||||||
| Accrued Expenses | 120.6 | 99.8 | 103.7 | 110.9 | 115.0 | 124.2 | 119.8 | 114.3 | 117.1 | 104.4 | 96.2 | 83.0 | 140.8 | 108.5 | 105.7 | 125.0 | 165.8 | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 446.0 | 457.3 | 448.9 | 457.6 | 449.5 | 486.2 | 475.5 | 493.6 | 490.1 | 516.5 | 446.7 | 446.0 | 526.2 | 517.3 | 495.2 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 829.7 | 911.9 | 906.2 | 889.4 | 935.0 | 844.5 | 804.6 | 895.0 | 881.8 | - | 814.5 | 777.0 | - | 686.0 | 680.7 | - | 626.4 | - | - | - | - | - | 592.7 |
| Operating Lease Liabilities Non-Current | 341.3 | 395.9 | 410.5 | 419.4 | 410.2 | 405.4 | 406.7 | 453.3 | 454.3 | 412.8 | 439.1 | 432.0 | 415.2 | 407.1 | 413.8 | ||||||||
| Deferred Revenue Non-Current | 10.1 | 9.8 | 9.3 | 9.3 | 8.8 | 8.6 | 8.6 | 8.5 | 7.7 | 3.9 | 4.9 | 4.5 | 3.0 | 3.1 | 3.1 | 2.8 | 2.8 | ||||||
| Deferred Tax Liabilities | 97.2 | 96.2 | 92.9 | 99.8 | 119.0 | 130.7 | 119.3 | 115.8 | 123.2 | 143.1 | 134.1 | 142.3 | 145.4 | 142.4 | 149.6 | 144.9 | 150.7 | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 1,753.3 | 1,916.0 | 1,906.0 | 1,912.3 | 1,957.9 | 1,907.6 | 1,856.0 | 1,994.2 | 1,986.4 | 1,849.7 | 1,867.9 | 1,837.7 | 1,809.6 | 1,790.9 | 1,777.9 | 2,212.6 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.3 | 1.6 | - | - | - | - | - | - |
| Additional Paid In Capital | 1,471.4 | 1,473.6 | 1,473.2 | 1,472.8 | 1,468.9 | 1,466.5 | 1,460.4 | 1,453.9 | 1,449.8 | 1,426.1 | 1,432.2 | 1,431.6 | 1,415.2 | 1,420.4 | 1,419.8 | 845.5 | |||||||
| Retained Earnings | (844.2) | (821.4) | (793.6) | (774.2) | (338.9) | (299.6) | (271.2) | (304.8) | (293.4) | (217.5) | (229.3) | (223.7) | (178.4) | (190.0) | (180.3) | (142.2) | (162.4) | ||||||
| Accumulated Other Comprehensive Income | 4.2 | (2.1) | (9.3) | (5.0) | (28.3) | (32.1) | (9.3) | (12.6) | (1.2) | (9.2) | 7.8 | (0.9) | (2.5) | (20.6) | 13.1 | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 1.5 | 2.7 | 23.6 | 24.6 | 29.8 | 29.9 | 29.5 | 93.9 | 94.7 | 75.1 | 97.8 | 103.2 | 104.1 | 102.1 | 105.2 | 163.7 | 93.5 | ||||||
| Total Stockholders Equity | 631.8 | 650.1 | 670.3 | 693.6 | 1,101.6 | 1,134.5 | 1,179.7 | 1,135.3 | 1,153.2 | 1,196.3 | 1,208.5 | 1,203.9 | 1,231.6 | 1,206.9 | 1,250.1 | 684.7 | |||||||
| Total Equity | 633.3 | 652.8 | 693.8 | 718.2 | 1,099.6 | 1,137.1 | 1,209.1 | 1,229.3 | 1,247.9 | 1,271.4 | 1,306.3 | 1,307.2 | 1,335.7 | 1,309.0 | 1,355.4 | 848.4 | 821.8 | 863.4 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 888.4 | 977.8 | 979.5 | 957.0 | 989.6 | 900.9 | 852.2 | 954.8 | 942.1 | - | 855.2 | 817.2 | - | 725.9 | 717.4 | - | 1,165.4 | - | - | - | - | - | 630.8 |
| Net debt | 814.2 | 935.4 | 948.8 | 935.8 | 970.9 | 871.9 | 826.8 | 926.2 | 909.0 | - | 828.6 | 787.5 | - | 700.1 | 685.7 | - | 1,128.0 | - | |||||
| Working Capital | (259.1) | (282.8) | (287.1) | (303.1) | (291.5) | (313.2) | (311.1) | (325.4) | (316.0) | (338.2) | (287.4) | (290.4) | (369.3) | (354.8) | (345.6) | (333.7) | (901.1) | ||||||
| Book Value | 631.8 | 650.1 | 670.3 | 693.6 | 1,101.6 | 1,134.5 | 1,179.7 | 1,135.3 | 1,153.2 | 1,196.3 | 1,208.5 | 1,203.9 | 1,231.6 | 1,206.9 | 1,250.1 | 684.7 | 728.3 | 863.4 | |||||
| Tangible Book Value | (770.6) | (859.9) | (841.7) | (830.5) | (764.9) | (733.0) | (712.5) | (888.6) | (884.5) | (857.7) | (851.0) | (853.5) | (866.3) | (845.6) | (840.5) | (1,399.9) | (1,371.0) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 920.3 |
| 414.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,093.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 497.8 |
| 1,047.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.1 |
| 391.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,271.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,362.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (67.6) |
| (1.2) |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.3 |
| 728.3 |
| 863.4 |
| 832.9 |
| 832.5 |
| 828.7 |
| 883.4 |
| 861.6 |
| 832.9 |
| 832.5 |
| 828.7 |
| 883.4 |
| 861.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 832.9 |
| 832.5 |
| 828.7 |
| 883.4 |
| 861.6 |
| - |
| - |
| - |
| - |
| - |
| (58.7) |