| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 91.1 | 83.2 | 65.5 | - |
| Restricted Cash | - | - | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 91.1 | 83.2 | 65.5 | - |
| Receivables | ||||
| Accounts Receivable | 160.3 | 124.9 | 79.5 | - |
| Current Assets | ||||
| Inventory | 68.5 | 71.1 | 41.0 | - |
| Prepaid Expenses | - | - | - | - |
| Other Current Assets | 40.7 | 47.1 | 17.9 | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | - | - | - | - |
| Accumulated Depreciation | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | |
| Current Liabilities | ||||
| Accounts Payable | 74.2 | 107.1 | 37.6 | - |
| Short Term Debt | 15.0 | 210.0 | 0.0 | - |
| Deferred Revenue Current | 293.1 | 302.3 | 183.7 | |
| Non-Current Liabilities | ||||
| Long Term Debt | 5,166.1 | 4,723.1 | 2,275.5 | - |
| Operating Lease Liabilities Non-Current | 219.0 | 229.1 | 72.0 | - |
| Deferred Revenue Non-Current | 17.7 | 5.9 | 0.0 | |
| Common Equity | ||||
| Common Stock | - | - | - | - |
| Additional Paid In Capital | 2,245.6 | 2,207.4 | - | - |
| Retained Earnings | (1,763.4) | (164.3) | - | |
| Supplementary Data | ||||
| Total Debt | 5,181.1 | 4,933.1 | 2,275.5 | - |
| Net debt | 5,090.0 | 4,849.9 | 2,210.0 | - |
| Working Capital | (212.3) | (526.8) | (193.9) | - |
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 116.5 | 91.1 | 70.7 | 107.4 | 61.5 | 83.2 | 89.7 | 52.9 | 35.1 | 65.5 | 134.4 | 49.2 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 116.5 | 91.1 | 70.7 | 107.4 | 61.5 | 83.2 | 89.7 | 52.9 | 35.1 | 65.5 | 134.4 | 49.2 | - |
| Receivables | |||||||||||||
| Accounts Receivable | 129.9 | 160.3 | 280.9 | 220.4 | 106.0 | 164.9 | 201.7 | 114.6 | 61.5 | 79.5 | 88.3 | 100.0 | - |
| Current Assets | |||||||||||||
| Inventory | 71.5 | 68.5 | 84.9 | 99.1 | 84.6 | 71.1 | 89.8 | 58.2 | 52.4 | 41.0 | 51.5 | 65.9 | - |
| Prepaid Expenses | - | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 4,097.0 | - | 4,004.2 | - | 3,936.5 | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 115.2 | 74.2 | 117.6 | 160.9 | 128.9 | 107.1 | 120.4 | 84.1 | 52.8 | 37.6 | 56.1 | 79.3 | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 5,340.5 | 5,166.1 | 5,011.9 | 5,273.1 | 5,037.6 | 4,723.1 | 4,574.5 | 2,348.8 | 2,435.9 | 2,275.5 | 2,273.0 | 2,427.6 | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,245.3 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 5,355.5 | 5,181.1 | 5,027.0 | 5,288.2 | 5,247.6 | 4,933.1 | 4,784.5 | 2,358.8 | 2,435.9 | 2,275.5 | 2,273.0 | 2,427.6 | - |
| Net debt | 5,239.0 | ||||||||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 472.9 | 399.9 | 208.8 | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 2,071.7 | 3,296.5 | 264.6 | 263.2 |
| Intangible Assets | 722.5 | 897.8 | 49.1 | - |
| Operating Lease Right Of Use Assets | 215.0 | 227.3 | 81.2 | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | 22.4 | 12.1 | 1.5 | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 7,799.2 | 9,130.5 | 2,240.5 | - |
| - |
| Operating Lease Liabilities Current | 26.3 | 25.8 | 13.3 | - |
| Accrued Expenses | 45.8 | 51.0 | 37.4 | - |
| Other Current Liabilities | - | - | - | - |
| Total Current Liabilities | 685.1 | 926.7 | 402.7 | - |
| - |
| Deferred Tax Liabilities | 488.7 | 542.6 | 63.4 | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 14.0 | 33.7 | 10.0 | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 7,249.4 | 7,088.7 | - | - |
| - |
| Accumulated Other Comprehensive Income | 66.6 | (2.3) | 14.7 | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 549.8 | 2,041.9 | - | - |
| Total Equity | 549.8 | 2,041.9 | - | - |
| Book Value | 549.8 | 2,041.9 | - | - |
| Tangible Book Value | (2,244.4) | (2,152.5) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 55.4 | 40.7 | 64.1 | 86.4 | 55.8 | 80.7 | 75.8 | 45.8 | 30.7 | 22.8 | 31.1 | 33.5 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 830.8 | 472.9 | 500.6 | 513.3 | 379.3 | 399.9 | 457.0 | 271.4 | 190.2 | 208.8 | 305.3 | 262.6 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,408.0 |
| - |
| 2,368.9 |
| - |
| 2,287.8 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | 1,689.0 | - | 1,635.3 | - | 1,648.7 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,068.9 | 2,071.7 | 2,064.5 | 3,399.1 | 3,303.4 | 3,296.5 | 2,786.1 | 262.6 | 263.2 | 264.6 | 263.6 | 264.7 | 263.2 |
| Intangible Assets | 683.6 | 722.5 | 722.3 | 898.4 | 897.9 | 897.8 | 898.7 | 48.6 | 48.8 | 49.1 | 48.9 | 49.2 | - |
| Operating Lease Right Of Use Assets | 167.2 | 215.0 | 215.1 | 221.5 | 221.7 | 227.3 | 236.3 | 75.2 | 77.3 | 81.2 | 84.8 | 87.7 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 23.1 | 22.4 | 22.3 | 16.6 | 13.8 | 12.1 | 12.2 | 1.1 | 1.3 | 1.5 | 2.3 | 3.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,708.9 | 7,799.2 | 7,889.5 | 9,452.9 | 9,163.9 | 9,130.5 | 9,369.2 | 2,347.8 | 2,264.3 | 2,240.5 | 2,318.6 | 2,316.4 | - |
| 15.0 |
| 15.0 |
| 15.0 |
| 15.0 |
| 210.0 |
| 210.0 |
| 210.0 |
| 10.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Deferred Revenue Current | 345.8 | 293.1 | 333.1 | 453.4 | 368.6 | 302.3 | 330.9 | 281.8 | 225.7 | 183.7 | 186.2 | 273.7 | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 40.7 | 45.8 | 47.4 | 73.6 | 32.4 | 51.0 | 49.9 | 35.1 | 13.7 | 37.4 | 38.2 | 24.3 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,215.2 | 685.1 | 860.3 | 992.0 | 1,035.9 | 926.7 | 1,140.6 | 539.9 | 424.3 | 402.7 | 446.5 | 496.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.8 |
| 66.9 |
| - |
| 72.0 |
| 75.0 |
| 77.7 |
| - |
| Deferred Revenue Non-Current | 16.6 | 17.7 | - | - | 5.5 | - | 28.3 | - | - | - | 22.0 | - | - |
| Deferred Tax Liabilities | 335.5 | 488.7 | 456.5 | 494.4 | 353.8 | 542.6 | 476.3 | 65.4 | 57.0 | 63.4 | 66.2 | 66.8 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 14.9 | 14.0 | 168.5 | 135.3 | 36.3 | 133.7 | 53.7 | 9.0 | 9.4 | 10.0 | 23.8 | 10.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,429.7 | 7,249.4 | 7,275.2 | 7,678.1 | 7,330.1 | 7,088.7 | 7,027.6 | - | - | - | - | - | - |
| 2,245.6 |
| 2,226.8 |
| 2,214.2 |
| 2,209.8 |
| 2,207.4 |
| 2,215.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,032.0) | (1,763.4) | (1,671.0) | (483.6) | (384.0) | (164.3) | 111.0 | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 64.9 | 66.6 | 57.5 | 43.3 | 6.9 | (2.3) | 14.0 | 14.7 | 15.0 | 14.7 | 15.0 | 14.4 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 279.2 | 549.8 | 614.3 | 1,774.8 | 1,833.8 | 2,041.9 | 2,341.6 | - | - | - | - | - | - |
| Total Equity | 279.2 | 549.8 | 614.3 | 1,774.8 | 1,833.8 | 2,041.9 | 2,341.6 | - | - | - | - | - | - |
| 5,090.0 |
| 4,956.3 |
| 5,180.8 |
| 5,186.1 |
| 4,849.9 |
| 4,694.8 |
| 2,305.9 |
| 2,400.8 |
| 2,210.0 |
| 2,138.6 |
| 2,378.4 |
| - |
| Working Capital | (384.4) | (212.3) | (359.7) | (478.7) | (656.6) | (526.8) | (683.7) | (268.5) | (234.1) | (193.9) | (141.1) | (233.6) | - |
| Book Value | 279.2 | 549.8 | 614.3 | 1,774.8 | 1,833.8 | 2,041.9 | 2,341.6 | - | - | - | - | - | - |
| Tangible Book Value | (2,473.3) | (2,244.4) | (2,172.5) | (2,522.7) | (2,367.4) | (2,152.5) | (1,343.2) | - | - | - | - | - | - |