| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 185.9 | 249.4 | 102.0 | 72.0 | 41.2 | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 185.9 | 249.4 | 102.0 | 72.0 | 41.2 | - | - |
| Receivables | |||||||
| Accounts Receivable | 451.3 | 370.3 | 385.2 | 374.3 | 383.5 | - | - |
| Current Assets | |||||||
| Inventory | 481.8 | 403.7 | 392.9 | 416.8 | 420.1 | - | - |
| Prepaid Expenses | 66.1 | 55.7 | 61.8 | 56.6 | 51.9 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 744.0 | 599.6 | 588.1 | 563.1 | 550.9 | - | - |
| Accumulated Depreciation | 362.1 | 301.3 | 293.8 | 278.9 | 264.7 | ||
| Current Liabilities | |||||||
| Accounts Payable | 360.4 | 318.5 | 306.6 | 316.3 | 345.5 | - | - |
| Short Term Debt | 2.4 | 15.0 | 0.0 | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 1,232.5 | 1,060.7 | 1,018.1 | 1,218.6 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 88.1 | 66.0 | 76.6 | 76.2 | 88.8 | - | |
| Common Equity | |||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 1,904.9 | 1,901.3 | 1,881.1 | 1,865.9 | 0.0 | - | |
| Supplementary Data | |||||||
| Total Debt | 1,235.0 | 1,075.7 | 1,018.1 | 1,218.6 | 0.0 | - | - |
| Net debt | 1,049.1 | 826.4 | 916.1 | 1,146.6 | (41.2) | - | - |
| (in millions of USD) | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 1,004.8 | 185.9 | 258.2 | 291.3 | 249.4 | 253.7 | 228.5 | 76.5 | 102.0 | 82.8 | 74.4 | 82.1 | 72.0 | 60.6 | 56.6 | 41.2 | - | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 1,004.8 | 185.9 | 258.2 | 291.3 | 249.4 | 253.7 | 228.5 | 76.5 | 102.0 | 82.8 | 74.4 | 82.1 | 72.0 | 60.6 | 56.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 488.5 | 451.3 | 456.1 | 414.8 | 370.3 | 420.9 | 431.2 | 430.1 | 385.2 | 388.5 | 412.7 | 404.1 | 374.3 | 360.0 | 410.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 520.6 | 481.8 | 474.1 | 450.7 | 403.7 | 422.7 | 426.5 | 405.6 | 392.9 | 425.7 | 447.3 | 448.3 | 416.8 | 446.5 | 462.5 | 420.1 | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 398.5 | 360.4 | 369.5 | 349.7 | 318.5 | 320.3 | 350.1 | 338.4 | 306.6 | 302.6 | 333.2 | 355.3 | 316.3 | 320.2 | 369.0 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 2,032.4 | 1,232.5 | 1,058.8 | 1,056.3 | 1,060.7 | 1,080.2 | 1,079.6 | 992.8 | 1,018.1 | 1,089.3 | 1,159.1 | 1,216.9 | 1,218.6 | 1,132.4 | - | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 2,036.2 | 1,235.0 | 1,080.6 | 1,074.1 | 1,075.7 | 1,080.2 | 1,079.6 | 992.8 | 1,018.1 | 1,089.3 | 1,159.1 | 1,216.9 | 1,218.6 | 1,132.4 | - | 0.0 | ||||
| Other Current Assets | 76.9 | 69.3 | 55.9 | 68.9 | 67.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 1,261.9 | 1,148.4 | 997.7 | 988.7 | 964.1 | - | - |
| - |
| - |
| Property,Plant & Equipment Net | 381.9 | 298.3 | 294.3 | 284.2 | 286.3 | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 29.6 | 28.9 | 30.6 | 28.5 | 28.2 | - | - |
| Goodwill | 1,949.7 | 1,652.0 | 1,588.3 | 1,529.8 | 1,533.0 | 1,553.2 | - |
| Intangible Assets | 673.0 | 488.0 | 499.5 | 517.2 | 521.4 | - | - |
| Operating Lease Right Of Use Assets | 113.3 | 89.9 | 95.6 | 92.0 | 107.9 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 386.3 | 357.4 | 353.1 | 342.2 | 48.5 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 4,766.1 | 4,034.0 | 3,828.6 | 3,754.0 | 3,461.3 | - | - |
| Deferred Revenue Current | 19.7 | 26.4 | 31.2 | 25.9 | 22.3 | - | - |
| Operating Lease Liabilities Current | 22.1 | 21.5 | 22.8 | 18.7 | 20.5 | - | - |
| Accrued Expenses | 302.0 | 298.6 | 313.5 | 285.3 | 251.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 664.8 | 632.1 | 620.1 | 601.6 | 596.6 | - | - |
| - |
| Deferred Revenue Non-Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Deferred Tax Liabilities | 182.9 | 151.6 | 144.7 | 161.5 | 203.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 657.2 | 532.9 | 542.8 | 545.3 | 362.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 2,554.6 | 2,225.7 | 2,181.0 | 2,365.6 | 959.5 | - | - |
| - |
| Retained Earnings | 800.8 | 597.2 | 350.6 | 159.2 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (539.7) | (729.6) | (624.3) | (675.0) | (460.9) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 45.5 | 39.2 | 40.3 | 38.3 | 41.0 | - | - |
| Total Stockholders Equity | 2,166.0 | 1,769.0 | 1,607.4 | 1,350.2 | 2,460.7 | 2,544.8 | 2,681.2 |
| Total Equity | 2,211.5 | 1,808.2 | 1,647.7 | 1,388.5 | 2,501.7 | 2,544.8 | 2,681.2 |
| Working Capital | 597.1 | 516.3 | 377.6 | 387.1 | 367.5 | - | - |
| Book Value | 2,166.0 | 1,769.0 | 1,607.4 | 1,350.2 | 2,460.7 | 2,544.8 | 2,681.2 |
| Tangible Book Value | (456.7) | (371.0) | (480.5) | (696.7) | 406.3 | 991.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| - |
| - |
| - |
| - |
| 383.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 79.0 | 66.1 | 67.2 | 56.9 | 55.7 | 58.7 | 62.9 | 60.4 | 61.8 | 62.8 | 69.1 | 55.8 | 56.6 | 53.2 | 59.0 | 51.9 | - | - | - | - |
| Other Current Assets | 77.3 | 76.9 | 80.6 | 72.2 | 69.3 | 65.5 | 63.5 | 70.1 | 55.9 | 70.0 | 68.1 | 70.3 | 68.9 | 67.7 | 59.7 | 67.4 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,170.2 | 1,261.9 | 1,336.3 | 1,286.0 | 1,148.4 | 1,221.5 | 1,212.6 | 1,042.7 | 997.7 | 1,029.7 | 1,071.6 | 1,060.7 | 988.7 | 988.0 | 1,048.1 | 964.1 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 377.4 | 381.9 | 326.7 | 307.5 | 298.3 | 296.4 | 287.2 | 290.4 | 294.3 | 276.3 | 281.8 | 283.8 | 284.2 | 265.2 | 280.6 | 286.3 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 29.3 | 29.6 | 31.3 | 30.6 | 28.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,930.6 | 1,949.7 | 1,790.1 | 1,684.8 | 1,652.0 | 1,667.9 | 1,583.9 | 1,586.9 | 1,588.3 | 1,554.0 | 1,585.9 | 1,564.3 | 1,529.8 | 1,399.7 | 1,513.9 | 1,533.0 | - | - | - | - |
| Intangible Assets | 655.9 | 673.0 | 542.0 | 502.9 | 488.0 | 499.8 | 476.5 | 484.2 | 499.5 | 491.3 | 505.1 | 518.4 | 517.2 | 452.3 | 508.5 | 521.4 | - | - | - | - |
| Operating Lease Right Of Use Assets | 106.2 | 113.3 | 88.8 | 86.3 | 89.9 | 94.4 | 89.7 | 94.2 | 95.6 | 91.7 | 95.1 | 97.3 | 92.0 | 89.6 | 107.7 | 107.9 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 384.5 | 386.3 | 348.6 | 350.0 | 357.4 | 304.5 | 317.2 | 329.0 | 353.1 | 313.0 | 323.4 | 324.7 | 342.2 | 345.2 | 322.5 | 48.5 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,624.7 | 4,766.1 | 4,432.4 | 4,217.5 | 4,034.0 | 4,084.5 | 3,967.1 | 3,827.5 | 3,828.6 | 3,756.0 | 3,862.8 | 3,849.1 | 3,754.0 | 3,539.9 | 3,781.3 | 3,461.3 | - | - | - | - |
| 345.5 |
| - |
| - |
| - |
| - |
| Short Term Debt | 3.8 | 2.4 | 21.7 | 17.8 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 33.9 | 19.7 | 25.1 | 25.3 | 26.4 | 27.8 | 27.9 | 29.5 | 31.2 | 29.5 | 28.2 | 28.3 | 25.9 | 22.5 | 25.9 | 22.3 | - | - | - | - |
| Operating Lease Liabilities Current | 22.3 | 22.1 | 20.9 | 21.0 | 21.5 | 21.4 | 22.3 | 22.9 | 22.8 | 20.3 | 20.2 | 22.8 | 18.7 | 20.3 | 18.9 | 23.1 | - | - | - | - |
| Accrued Expenses | 327.7 | 302.0 | 295.2 | 304.5 | 298.6 | 316.8 | 301.0 | 292.9 | 313.5 | 307.7 | 285.2 | 275.1 | 285.3 | 290.4 | 283.4 | 251.1 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 730.0 | 664.8 | 686.5 | 672.0 | 632.1 | 637.1 | 651.1 | 631.3 | 620.1 | 610.4 | 618.4 | 630.4 | 601.6 | 610.6 | 652.4 | 596.6 | - | - | - | - |
| 0.0 |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 81.5 | 88.1 | 65.3 | 62.6 | 66.0 | 70.1 | 70.2 | 74.0 | 76.6 | 74.7 | 78.2 | 77.9 | 76.2 | 72.1 | 88.8 | 88.8 | - | - | - | - |
| Deferred Revenue Non-Current | 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 | - | - | - | - |
| Deferred Tax Liabilities | 176.3 | 182.9 | 158.2 | 151.1 | 151.6 | 133.4 | 129.6 | 144.2 | 144.7 | 172.0 | 172.3 | 170.0 | 161.5 | 169.8 | 191.3 | 203.8 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 626.6 | 657.2 | 575.3 | 538.9 | 532.9 | 489.6 | 487.0 | 521.0 | 542.8 | 515.3 | 538.6 | 543.6 | 545.3 | 549.4 | 611.6 | 362.9 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,389.0 | 2,554.6 | 2,320.6 | 2,267.2 | 2,225.7 | 2,206.8 | 2,217.7 | 2,145.1 | 2,181.0 | 2,214.9 | 2,316.1 | 2,390.9 | 2,365.6 | 2,292.4 | 1,264.0 | 959.5 | - | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,905.4 | 1,904.9 | 1,898.8 | 1,901.8 | 1,901.3 | 1,893.7 | 1,886.4 | 1,881.5 | 1,881.1 | 1,876.3 | 1,872.8 | 1,868.1 | 1,865.9 | 1,857.9 | - | 0.0 | - | - | - | - |
| Retained Earnings | 842.3 | 800.8 | 720.5 | 659.7 | 597.2 | 548.3 | 484.9 | 406.9 | 350.6 | 304.0 | 250.0 | 188.1 | 159.2 | 101.5 | - | 0.0 | - | - | - | - |
| Accumulated Other Comprehensive Income | (557.0) | (539.7) | (549.7) | (651.9) | (729.6) | (604.9) | (663.4) | (647.7) | (624.3) | (679.5) | (616.6) | (636.7) | (675.0) | (750.3) | (564.0) | (460.9) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 44.9 | 45.5 | 42.1 | 40.7 | 39.2 | 40.6 | 41.5 | 41.6 | 40.3 | 40.3 | 40.4 | 38.7 | 38.3 | 38.3 | 40.5 | 41.0 | - | - | - | - |
| Total Stockholders Equity | 2,190.8 | 2,166.0 | 2,069.6 | 1,909.7 | 1,769.0 | 1,837.1 | 1,708.0 | 1,640.8 | 1,607.4 | 1,500.8 | 1,506.3 | 1,419.6 | 1,350.2 | 1,209.2 | 2,476.9 | 2,460.7 | 2,546.3 | 2,518.9 | 2,544.8 | 2,681.2 |
| Total Equity | 2,235.7 | 2,211.5 | 2,111.8 | 1,950.4 | 1,808.2 | 1,877.7 | 1,749.4 | 1,682.4 | 1,647.7 | 1,541.1 | 1,546.7 | 1,458.3 | 1,388.5 | 1,247.5 | 2,517.4 | 2,501.7 | 2,546.3 | 2,518.9 | 2,544.8 | 2,681.2 |
| - |
| - |
| - |
| - |
| Net debt | 1,031.4 | 1,049.1 | 822.4 | 782.7 | 826.4 | 826.5 | 851.2 | 916.3 | 916.1 | 1,006.5 | 1,084.7 | 1,134.8 | 1,146.6 | 1,071.8 | - | (41.2) | - | - | - | - |
| Working Capital | 1,440.2 | 597.1 | 649.8 | 614.0 | 516.3 | 584.4 | 561.5 | 411.4 | 377.6 | 419.4 | 453.2 | 430.3 | 387.1 | 377.4 | 395.7 | 367.5 | - | - | - | - |
| Book Value | 2,190.8 | 2,166.0 | 2,069.6 | 1,909.7 | 1,769.0 | 1,837.1 | 1,708.0 | 1,640.8 | 1,607.4 | 1,500.8 | 1,506.3 | 1,419.6 | 1,350.2 | 1,209.2 | 2,476.9 | 2,460.7 | 2,546.3 | 2,518.9 | 2,544.8 | 2,681.2 |
| Tangible Book Value | (395.7) | (456.7) | (262.4) | (278.0) | (371.0) | (330.5) | (352.4) | (430.4) | (480.5) | (544.5) | (584.7) | (663.1) | (696.7) | (642.8) | 454.4 | 406.3 | - | - | - | - |