| (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 | |||||||||||||||||||
| Cash And Equivalents | 147.5 | 174.6 | 131.3 | 81.2 | 101.6 | 118.5 | 105.3 | 126.2 | 92.8 | 108.6 | 107.5 | 114.3 | - | 112.0 | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 147.5 | 174.6 | 131.3 | 81.2 | 101.6 | 118.5 | 105.3 | 126.2 | 92.8 | 108.6 | 107.5 | 114.3 | - | 112.0 | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 70.8 | 29.7 | 49.5 | 92.6 | 110.2 | 138.2 | 137.6 | 144.2 | 131.3 | 132.9 | 128.3 | 105.3 | - | 81.5 | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 1,042.6 | 1,048.0 | 1,052.1 | 1,100.9 | 1,049.9 | 1,049.7 | 1,124.5 | 1,123.8 | 1,559.4 | 1,565.9 | 1,572.4 | 1,578.9 | - | 0.0 | - | ||||
| 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 | - | 0.0 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 1,053.5 | 1,052.8 | 1,126.6 | 1,175.7 | 1,213.7 | 1,124.5 | 1,124.5 | 1,123.8 | 1,614.4 | 1,592.0 | 1,598.5 | 1,605.0 | - | 0.0 | - | - | |||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 174.6 | 118.5 | 108.6 | 112.0 | - | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 174.6 | 118.5 | 108.6 | 112.0 | - | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 132.9 | 170.2 | 84.6 | 112.7 | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 29.7 | 138.2 | 132.9 | 81.5 | - | - |
| Short Term Debt | 4.8 | 74.8 | 26.1 | 0.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 1,048.0 | 1,049.7 | 1,565.9 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 54.0 | 60.6 | 62.8 | 40.1 | - | - |
| Common Equity | ||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 2,116.6 | 2,042.2 | 1,998.0 | 0.0 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 1,052.8 | 1,124.5 | 1,592.0 | 0.0 | - | - |
| Net debt | 878.2 | 1,006.0 | 1,483.4 | (112.0) | - | - |
| Working Capital | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 114.4 | 132.9 | 124.0 | 139.6 | 139.7 | 170.2 | 142.5 | 123.6 | 91.3 | 84.6 | 103.2 | 102.5 | - | 112.7 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 881.5 | 897.2 | 918.5 | 960.0 | 970.3 | 948.2 | 936.9 | 887.7 | 1,200.0 | 1,250.8 | 1,257.8 | 1,231.5 | - | 1,246.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 219.2 | 212.3 | - | 164.9 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 950.8 | 960.0 | 958.1 | 965.2 | 1,242.5 | 1,710.4 | 1,767.0 | 1,725.7 | 1,727.6 | 1,739.4 | 1,994.7 | 1,735.3 | 1,719.9 | 1,707.4 | 1,937.2 | 2,001.0 | - | 2,080.9 | - |
| Intangible Assets | 601.7 | 622.0 | 635.4 | 654.3 | 651.3 | 655.7 | 691.2 | 691.9 | 707.9 | 728.1 | 773.7 | 801.5 | - | 823.3 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 6.2 | 6.2 | 8.3 | 5.6 | 5.4 | 5.2 | 3.2 | 3.2 | 3.2 | 3.2 | 1.6 | 2.0 | - | 1.2 | - | - | - | - | - |
| Other Non-Current Assets | 86.1 | 80.8 | 74.2 | 101.3 | 101.4 | 103.4 | 92.3 | 83.8 | 89.0 | 69.7 | 69.7 | 83.7 | - | 54.3 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,683.4 | 2,715.7 | 2,742.1 | 2,835.1 | 3,121.1 | 3,579.2 | 3,663.7 | 3,565.4 | 4,240.2 | 4,332.6 | 4,316.7 | 4,356.2 | - | 4,287.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 10.9 | 4.8 | 74.5 | 74.8 | 163.8 | 74.8 | 0.0 | 0.0 | 55.0 | 26.1 | 26.1 | 26.1 | - | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | 481.3 | 473.8 | 411.6 | 381.7 | 364.4 | 353.3 | 321.1 | 248.0 | 236.9 | 214.2 | 264.8 | 264.3 | - | 271.5 | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.8 | 9.2 | 9.2 | 12.4 | 13.5 | 13.4 | 14.0 | 13.5 | 15.2 | 17.2 | 19.6 | 20.2 | - | 23.3 | - | - | - | - | - |
| Accrued Expenses | 357.3 | 395.8 | 369.6 | 380.8 | 347.2 | 369.8 | 323.1 | 343.3 | 328.7 | 335.5 | 335.8 | 336.2 | - | 322.7 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 929.1 | 913.3 | 914.4 | 942.3 | 999.1 | 949.5 | 795.8 | 749.0 | 818.3 | 778.4 | 774.6 | 752.1 | - | 699.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 55.7 | 54.0 | 51.5 | 52.9 | 59.1 | 60.6 | 65.4 | 65.8 | 59.5 | 62.8 | 68.0 | 52.9 | - | 40.1 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 37.8 | 39.3 | 36.4 | 37.0 | 36.3 | 35.3 | 37.6 | 29.6 | 28.9 | 32.1 | 35.7 | 37.0 | - | 21.7 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,157.5 | 2,152.2 | 2,161.3 | 2,245.9 | 2,262.3 | 2,216.8 | 2,150.2 | 2,104.3 | 2,648.3 | 2,618.5 | 2,622.4 | 2,605.1 | - | 945.3 | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 2,128.0 | 2,116.6 | 2,101.8 | 2,079.5 | 2,056.8 | 2,042.2 | 2,027.3 | 2,017.9 | 2,002.9 | 1,998.0 | 1,987.6 | 1,976.5 | - | 0.0 | - | - | - | - | - |
| Retained Earnings | (1,406.8) | (1,383.2) | (1,350.7) | (1,334.8) | (959.9) | (397.0) | (335.8) | (307.9) | (169.5) | (68.5) | (13.1) | - | - | 0.0 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (195.4) | (170.0) | (170.4) | (155.6) | (238.2) | (282.9) | (178.1) | (249.0) | (241.6) | (215.5) | (280.3) | (225.5) | - | (276.0) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 525.9 | 563.5 | 580.8 | 589.2 | 858.8 | 1,362.4 | 1,513.5 | 1,461.1 | 1,591.9 | 1,714.1 | 1,690.5 | 1,747.8 | 3,402.8 | 3,340.0 | 3,222.5 | 3,298.6 | 3,347.1 | 3,261.4 | 3,291.6 |
| Total Equity | 525.9 | 563.5 | 580.8 | 589.2 | 858.8 | 1,362.4 | 1,513.5 | 1,461.1 | 1,591.9 | 1,714.1 | 1,690.5 | 1,747.8 | 3,402.8 | 3,340.0 | 3,222.5 | 3,298.6 | 3,347.1 | 3,261.4 | 3,291.6 |
| - |
| - |
| - |
| Net debt | 906.0 | 878.2 | 995.3 | 1,094.5 | 1,112.1 | 1,006.0 | 1,019.2 | 997.6 | 1,521.6 | 1,483.4 | 1,491.0 | 1,490.7 | - | (112.0) | - | - | - | - | - |
| Working Capital | (47.6) | (16.1) | 4.1 | 17.7 | (28.8) | (1.3) | 141.1 | 138.7 | 381.7 | 472.4 | 483.2 | 479.4 | - | 547.9 | - | - | - | - | - |
| Book Value | 525.9 | 563.5 | 580.8 | 589.2 | 858.8 | 1,362.4 | 1,513.5 | 1,461.1 | 1,591.9 | 1,714.1 | 1,690.5 | 1,747.8 | 3,402.8 | 3,340.0 | 3,222.5 | 3,298.6 | 3,347.1 | 3,261.4 | 3,291.6 |
| Tangible Book Value | (1,026.6) | (1,018.5) | (1,012.7) | (1,030.3) | (1,035.0) | (1,003.7) | (944.7) | (956.5) | (843.6) | (753.4) | (1,077.9) | (789.0) | 1,682.9 | 809.3 | 1,285.3 | 1,297.6 | - | 1,180.5 | - |
| 37.6 |
| 35.5 |
| 28.5 |
| 50.8 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 897.2 | 948.2 | 1,250.8 | 1,246.9 | - | - |
| Property,Plant & Equipment Net |
| - |
| - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 960.0 | 1,710.4 | 1,739.4 | 1,707.4 | 2,080.9 | - |
| Intangible Assets | 622.0 | 655.7 | 728.1 | 823.3 | - | - |
| Operating Lease Right Of Use Assets | 56.0 | 66.2 | 74.7 | 50.0 | - | - |
| Deferred Tax Assets | 6.2 | 5.2 | 3.2 | 1.2 | - | - |
| Other Non-Current Assets | 80.8 | 103.4 | 69.7 | 54.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 2,715.7 | 3,579.2 | 4,332.6 | 4,287.9 | - | - |
| 473.8 |
| 353.3 |
| 214.2 |
| 271.5 |
| - |
| - |
| Operating Lease Liabilities Current | 9.2 | 13.4 | 17.2 | 23.3 | - | - |
| Accrued Expenses | 395.8 | 369.8 | 335.5 | 322.7 | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 913.3 | 949.5 | 778.4 | 699.0 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 39.3 | 35.3 | 32.1 | 21.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 2,152.2 | 2,216.8 | 2,618.5 | 945.3 | - | - |
| (1,383.2) |
| (397.0) |
| (68.5) |
| 0.0 |
| - |
| - |
| Accumulated Other Comprehensive Income | (170.0) | (282.9) | (215.5) | (276.0) | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 563.5 | 1,362.4 | 1,714.1 | 3,340.0 | 3,261.4 | 3,291.6 |
| Total Equity | 563.5 | 1,362.4 | 1,714.1 | 3,340.0 | 3,261.4 | 3,291.6 |
| (16.1) |
| (1.3) |
| 472.4 |
| 547.9 |
| - |
| - |
| Book Value | 563.5 | 1,362.4 | 1,714.1 | 3,340.0 | 3,261.4 | 3,291.6 |
| Tangible Book Value | (1,018.5) | (1,003.7) | (753.4) | 809.3 | 1,180.5 | - |