| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 240.0 | 168.7 | 213.8 | 391.7 | 292.6 | - |
| Restricted Cash | 0.1 | 0.8 | 0.1 | 0.1 | 0.1 | - |
| Short Term Investments | - | - | 0.0 | 2.0 | 0.9 | - |
| Cash And Short Term Investments | 240.0 | 168.7 | 213.8 | 393.6 | 293.6 | - |
| Receivables | ||||||
| Accounts Receivable | 297.3 | 266.8 | 142.7 | 143.8 | 155.8 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 15.3 | 31.0 | 13.4 | 25.4 | 14.4 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 668.5 | 651.4 | 348.1 | 314.0 | - | - |
| Accumulated Depreciation | 417.6 | 343.8 | 268.6 | 200.4 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 109.9 | 120.9 | 47.0 | 54.9 | 54.0 | - |
| Short Term Debt | 0.0 | 21.9 | 0.0 | - | 0.0 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 2,080.0 | 2,121.3 | 558.5 | 556.6 | 554.8 | - |
| Operating Lease Liabilities Non-Current | 5.5 | 9.1 | 5.9 | 7.9 | 0.0 | - |
| Common Equity | ||||||
| Common Stock | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | - |
| Additional Paid In Capital | - | - | - | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 2,080.0 | 2,143.1 | 558.5 | 556.6 | 554.8 | - |
| Net debt | 1,840.0 | 1,974.5 | 344.7 | 163.0 | 261.3 | - |
| 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 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|
| - |
| 21.4 |
| 10.6 |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 561.7 | 476.0 | 373.7 | 566.2 | 466.2 | - |
| Property,Plant & Equipment Net | 250.9 | 307.5 | 79.4 | 113.5 | 154.3 | - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 2,143.6 | 2,124.5 | 820.7 | 793.1 | 793.9 | - |
| Intangible Assets | 857.1 | 987.9 | 344.0 | 397.2 | 464.4 | - |
| Operating Lease Right Of Use Assets | 9.3 | 13.7 | 7.3 | 10.7 | - | - |
| Deferred Tax Assets | 4.2 | 5.7 | 2.8 | 2.4 | 1.4 | - |
| Other Non-Current Assets | 16.3 | 21.2 | 10.0 | 13.4 | 6.5 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 3,833.8 | 3,922.9 | 1,630.7 | 1,885.8 | 1,886.6 | - |
| 5.0 |
| 4.3 |
| 1.9 |
| 1.1 |
| 0.9 |
| - |
| Operating Lease Liabilities Current | 3.6 | 4.2 | 3.4 | 5.0 | 0.0 | - |
| Accrued Expenses | 49.1 | 44.7 | 16.2 | 16.4 | 21.8 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 230.5 | 250.7 | 85.0 | 100.8 | 109.3 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 190.3 | 222.7 | 71.3 | 90.6 | 84.7 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.0 | 12.0 | 3.2 | 3.3 | 5.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 2,520.3 | 2,615.9 | 723.9 | 759.2 | 754.3 | - |
| (194.6) |
| (159.8) |
| (49.5) |
| (27.4) |
| (31.4) |
| - |
| Accumulated Other Comprehensive Income | (20.3) | (37.3) | (21.2) | (22.3) | (1.6) | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 1,313.6 | 1,307.0 | 906.7 | 1,126.6 | 1,132.2 | 779.7 |
| Total Equity | 1,313.6 | 1,307.0 | 906.7 | 1,126.6 | 1,132.2 | 779.7 |
| 331.2 |
| 225.3 |
| 288.7 |
| 465.4 |
| 356.9 |
| - |
| Book Value | 1,313.6 | 1,307.0 | 906.7 | 1,126.6 | 1,132.2 | 779.7 |
| Tangible Book Value | (1,687.2) | (1,805.4) | (257.9) | (63.6) | (126.0) | - |
| Q4 FY 20 |
|---|
| Q3 FY 20 |
|---|
| Q2 FY 20 |
|---|
| Q1 FY 20 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 225.9 | 240.0 | 216.8 | 184.3 | 172.0 | 168.7 | 307.4 | 269.6 | 245.4 | 213.8 | 164.9 | 399.1 | 400.2 | 391.7 | 390.3 | 352.3 | 307.7 | 292.6 | 275.5 | 257.1 | - | - | - | - | - |
| Restricted Cash | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | |||||||
| Short Term Investments | - | - | - | - | - | - | - | - | 0.6 | 0.0 | 2.2 | 2.2 | 2.0 | 2.0 | 0.0 | 0.9 | 0.9 | ||||||||
| Cash And Short Term Investments | 225.9 | 240.0 | 216.8 | 184.3 | 172.0 | 168.7 | 307.4 | 269.6 | 246.0 | 213.8 | 167.0 | 401.2 | 402.1 | 393.6 | 390.3 | ||||||||||
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 287.7 | 297.3 | 291.0 | 283.1 | 266.1 | 266.8 | 143.0 | 130.8 | 129.0 | 142.7 | 156.9 | 140.0 | 128.0 | 143.8 | 151.2 | ||||||||||
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 685.3 | 668.5 | 654.5 | 669.9 | 658.7 | 651.4 | 370.9 | 363.1 | 355.4 | 348.1 | 341.0 | 326.1 | 319.8 | 314.0 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 107.2 | 109.9 | 127.5 | 111.6 | 116.0 | 120.9 | 71.1 | 55.5 | 48.0 | 47.0 | 56.0 | 51.9 | 47.5 | 54.9 | 52.3 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 2,056.9 | 2,080.0 | 2,103.1 | 2,104.3 | 2,117.4 | 2,121.3 | 559.8 | 559.4 | 558.9 | 558.5 | 558.0 | 557.6 | 557.1 | 556.6 | 556.2 | ||||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 2,056.9 | 2,080.0 | 2,103.1 | 2,126.1 | 2,139.3 | 2,143.1 | 559.8 | 559.4 | 558.9 | 558.5 | 558.0 | 557.6 | 557.1 | 556.6 | 556.2 | 555.7 | |||||||||
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| 353.2 |
| 308.6 |
| 293.6 |
| 276.5 |
| 258.5 |
| - |
| - |
| - |
| - |
| - |
| 144.4 |
| 148.2 |
| 155.8 |
| 147.1 |
| 128.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 21.3 | 15.3 | 20.8 | 25.5 | 29.0 | 31.0 | 13.7 | 19.7 | 21.8 | 13.4 | 19.3 | 21.5 | 22.8 | 25.4 | 27.3 | 23.4 | 19.1 | 14.4 | 17.3 | 11.3 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 539.3 | 561.7 | 542.4 | 502.8 | 471.8 | 476.0 | 467.0 | 427.2 | 399.5 | 373.7 | 349.3 | 571.7 | 555.5 | 566.2 | 571.5 | 522.7 | 477.7 | 466.2 | 443.5 | 401.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 268.4 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 448.3 | 417.6 | 393.6 | 394.3 | 366.9 | 343.8 | 315.5 | 299.6 | 284.0 | 268.6 | 251.3 | 232.9 | 216.5 | 200.4 | - | - | - | - | - | 96.2 | - | - | - | - | - |
| Property,Plant & Equipment Net | 237.0 | 250.9 | 261.0 | 275.6 | 291.8 | 307.5 | 55.4 | 63.5 | 71.4 | 79.4 | 89.7 | 93.3 | 103.3 | 113.5 | 125.6 | 136.5 | 146.4 | 154.3 | 161.3 | 172.2 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,138.4 | 2,143.6 | 2,140.3 | 2,143.4 | 2,128.0 | 2,124.5 | 822.3 | 819.1 | 819.6 | 820.7 | 821.0 | 793.6 | 793.3 | 793.1 | 791.6 | 796.6 | 802.7 | 793.9 | 772.7 | 774.6 | - | - | - | - | - |
| Intangible Assets | 820.7 | 857.1 | 889.9 | 925.3 | 955.4 | 987.9 | 301.7 | 315.0 | 329.4 | 344.0 | 357.2 | 366.6 | 382.0 | 397.2 | 413.5 | 432.9 | 453.1 | 464.4 | 470.9 | 490.2 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.1 | 16.0 | 16.1 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.2 | 4.2 | 5.7 | 5.0 | 5.2 | 5.7 | 3.2 | 2.9 | 2.8 | 2.8 | 3.2 | 2.5 | 2.4 | 2.4 | 1.7 | 1.7 | 1.6 | 1.4 | 1.4 | 1.6 | - | - | - | - | - |
| Other Non-Current Assets | 14.6 | 16.3 | 17.2 | 19.1 | 19.6 | 21.2 | 7.6 | 8.3 | 9.2 | 10.0 | 9.1 | 10.5 | 11.2 | 13.4 | 18.0 | 20.7 | 21.9 | 6.5 | 6.8 | 2.4 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,754.2 | 3,833.8 | 3,856.5 | 3,871.2 | 3,871.7 | 3,922.9 | 1,657.1 | 1,636.0 | 1,631.9 | 1,630.7 | 1,629.4 | 1,838.1 | 1,847.7 | 1,885.8 | 1,921.9 | 1,911.2 | 1,903.3 | 1,886.6 | 1,856.7 | 1,842.2 | - | - | - | - | - |
| 49.5 |
| 51.5 |
| 54.0 |
| 46.1 |
| 47.3 |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | 0.0 | 21.9 | 21.9 | 21.9 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 5.2 | 5.0 | 4.9 | 4.8 | 4.8 | 4.3 | 2.5 | 2.2 | 2.0 | 1.9 | 1.2 | 1.3 | 1.3 | 1.1 | 0.8 | 0.7 | 0.7 | 0.9 | 0.5 | 0.5 | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.4 | 3.6 | 3.7 | 3.8 | 3.9 | 4.2 | 2.6 | 3.0 | 3.4 | 3.4 | 4.7 | 5.6 | 5.6 | 5.0 | 5.5 | 6.1 | 6.3 | 0.0 | - | - | - | - | - | - | - |
| Accrued Expenses | 42.3 | 49.1 | 47.7 | 56.5 | 45.1 | 44.7 | 23.0 | 20.6 | 24.1 | 16.2 | 16.5 | 15.7 | 16.8 | 16.4 | 17.9 | 17.8 | 18.0 | 21.8 | 24.0 | 27.3 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 203.5 | 230.5 | 239.8 | 253.4 | 241.0 | 250.7 | 121.4 | 99.1 | 93.2 | 85.0 | 94.8 | 90.1 | 85.0 | 100.8 | 101.6 | 101.4 | 100.4 | 109.3 | 99.3 | 99.4 | - | - | - | - | - |
| 555.7 |
| 555.3 |
| 554.8 |
| 554.4 |
| 554.0 |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.9 | 5.5 | 6.4 | 7.3 | 7.9 | 9.1 | 4.3 | 5.0 | 5.6 | 5.9 | 3.8 | 5.7 | 6.7 | 7.9 | 9.9 | 11.5 | 11.6 | 0.0 | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 181.0 | 190.3 | 194.5 | 195.0 | 214.6 | 222.7 | 48.2 | 56.5 | 63.6 | 71.3 | 82.2 | 87.6 | 88.4 | 90.6 | 90.8 | 87.8 | 86.5 | 84.7 | 82.2 | 81.7 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.1 | 14.0 | 11.0 | 12.0 | 11.9 | 12.0 | 2.7 | 2.7 | 2.8 | 3.2 | 2.6 | 3.0 | 3.2 | 3.3 | 3.3 | 3.1 | 3.4 | 5.5 | 6.6 | 7.3 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,460.4 | 2,520.3 | 2,554.9 | 2,572.0 | 2,592.9 | 2,615.9 | 736.4 | 722.6 | 724.2 | 723.9 | 741.4 | 744.0 | 740.3 | 759.2 | 761.9 | 759.6 | 757.2 | 754.3 | 742.5 | 742.4 | - | - | - | - | - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (212.1) | (194.6) | (198.1) | (200.7) | (201.0) | (159.8) | (59.4) | (50.6) | (52.5) | (49.5) | (61.4) | (68.5) | (51.0) | (27.4) | 10.8 | (4.2) | (18.4) | (31.4) | (46.8) | (63.1) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (27.2) | (20.3) | (24.4) | (17.5) | (31.9) | (37.3) | (18.7) | (24.2) | (22.9) | (21.2) | (22.9) | (21.2) | (21.5) | (22.3) | (24.7) | (14.5) | (3.2) | (1.6) | 0.9 | 3.9 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,293.8 | 1,313.6 | 1,301.6 | 1,299.2 | 1,278.8 | 1,307.0 | 920.7 | 913.3 | 907.7 | 906.7 | 888.0 | 1,094.1 | 1,107.3 | 1,126.6 | 1,160.0 | 1,151.6 | 1,146.1 | 1,132.2 | 1,114.2 | 1,099.8 | 778.2 | 779.7 | 797.7 | 793.6 | 809.0 |
| Total Equity | 1,293.8 | 1,313.6 | 1,301.6 | 1,299.2 | 1,278.8 | 1,307.0 | 920.7 | 913.3 | 907.7 | 906.7 | 888.0 | 1,094.1 | 1,107.3 | 1,126.6 | 1,160.0 | 1,151.6 | 1,146.1 | 1,132.2 | 1,114.2 | 1,099.8 | 778.2 | 779.7 | 797.7 | 793.6 | 809.0 |
| 555.3 |
| 554.8 |
| 554.4 |
| 554.0 |
| - |
| - |
| - |
| - |
| - |
| Net debt | 1,831.0 | 1,840.0 | 1,886.3 | 1,941.9 | 1,967.3 | 1,974.5 | 252.5 | 289.8 | 312.9 | 344.7 | 391.0 | 156.4 | 155.0 | 163.0 | 165.9 | 202.6 | 246.7 | 261.3 | 277.9 | 295.5 | - | - | - | - | - |
| Working Capital | 335.8 | 331.2 | 302.6 | 249.5 | 230.8 | 225.3 | 345.6 | 328.1 | 306.3 | 288.7 | 254.5 | 481.6 | 470.5 | 465.4 | 469.8 | 421.3 | 377.2 | 356.9 | 344.2 | 301.8 | - | - | - | - | - |
| Book Value | 1,293.8 | 1,313.6 | 1,301.6 | 1,299.2 | 1,278.8 | 1,307.0 | 920.7 | 913.3 | 907.7 | 906.7 | 888.0 | 1,094.1 | 1,107.3 | 1,126.6 | 1,160.0 | 1,151.6 | 1,146.1 | 1,132.2 | 1,114.2 | 1,099.8 | 778.2 | 779.7 | 797.7 | 793.6 | 809.0 |
| Tangible Book Value | (1,665.3) | (1,687.2) | (1,728.6) | (1,769.5) | (1,804.6) | (1,805.4) | (203.3) | (220.8) | (241.3) | (257.9) | (290.2) | (66.0) | (67.9) | (63.6) | (45.1) | (77.9) | (109.6) | (126.0) | (129.4) | (165.0) | - | - | - | - | - |