| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 90.2 | 121.2 | 136.6 | 97.9 | 186.3 | - | - |
| Restricted Cash | 635.1 | 4.1 | 4.2 | 4.5 | 5.2 | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 90.2 | 121.2 | 136.6 | 97.9 | 186.3 | - | - |
| Receivables | |||||||
| Accounts Receivable | 208.5 | 151.1 | 138.7 | 129.6 | 143.4 | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 20.8 | 16.3 | 15.8 | 15.7 | 12.8 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 710.0 | 656.0 | 677.3 | 619.8 | 626.5 | - | - |
| Accumulated Depreciation | 525.8 | 478.7 | 497.9 | 447.7 | 455.6 | ||
| Current Liabilities | |||||||
| Accounts Payable | 114.2 | 99.3 | 102.5 | 93.8 | 95.0 | - | - |
| Short Term Debt | 696.5 | 0.0 | 98.1 | 0.0 | 6.5 | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 1,270.9 | 1,314.4 | 1,398.7 | 1,428.8 | 1,751.0 | - | - |
| Operating Lease Liabilities Non-Current | 23.6 | 29.0 | 39.9 | 46.2 | - | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 2,039.8 | 2,017.4 | 1,983.3 | 1,936.3 | 935.1 | - | |
| Supplementary Data | |||||||
| Total Debt | 1,967.4 | 1,314.4 | 1,496.8 | 1,428.8 | 1,757.5 | - | - |
| Net debt | 1,877.2 | 1,193.3 | 1,360.2 | 1,330.9 | 1,571.2 | - | - |
| (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 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 96.6 | 90.2 | 109.5 | 110.3 | 114.6 | 121.2 | 109.9 | 121.7 | 134.2 | 136.6 | 113.5 | 121.3 | 116.8 | - | 71.9 | ||||||||
| Other Current Assets | 11.5 | 11.5 | 11.3 | 10.5 | 15.4 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 1,011.4 | 358.8 | 365.0 | 269.5 | 375.0 | - | - |
| - |
| - |
| Property,Plant & Equipment Net | 184.2 | 177.3 | 179.4 | 172.1 | 170.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 1.7 | 1.1 | 2.9 | 2.1 | 1.2 | - | - |
| Goodwill | 1,516.3 | 1,510.5 | 1,501.8 | 1,499.6 | 1,503.2 | 1,430.8 | - |
| Intangible Assets | 414.7 | 389.9 | 403.8 | 419.5 | 478.9 | - | - |
| Operating Lease Right Of Use Assets | 24.3 | 32.5 | 41.1 | 47.2 | - | - | - |
| Deferred Tax Assets | 58.0 | 64.0 | 69.4 | 8.3 | 8.9 | - | - |
| Other Non-Current Assets | 31.5 | 30.8 | 41.3 | 52.0 | 41.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 3,240.3 | 2,563.7 | 2,601.8 | 2,468.2 | 2,578.0 | - | - |
| Deferred Revenue Current | 188.3 | 172.1 | 176.3 | 171.4 | 167.6 | - | - |
| Operating Lease Liabilities Current | 6.7 | 11.3 | 9.8 | 10.1 | - | - | - |
| Accrued Expenses | 89.9 | 59.9 | 43.7 | 49.3 | 66.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,308.0 | 453.3 | 432.0 | 322.5 | 346.1 | - | - |
| - |
| Deferred Revenue Non-Current | - | - | - | 3.2 | 3.4 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.9 | 2.0 | 3.5 | 3.2 | 27.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 2,639.7 | 1,845.4 | 1,920.3 | 1,875.1 | 2,191.3 | - | - |
| - |
| Retained Earnings | (1,429.6) | (1,223.5) | (1,263.0) | (1,282.4) | (1,203.4) | - | - |
| Accumulated Other Comprehensive Income | (57.6) | (123.8) | (87.1) | (108.9) | (78.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 48.1 | 48.1 | 48.2 | 48.0 | 48.1 | - | - |
| Total Stockholders Equity | 552.5 | 670.2 | 633.2 | 545.1 | (346.7) | (319.6) | (259.0) |
| Total Equity | 600.6 | 718.3 | 681.4 | 593.0 | (298.7) | (319.6) | (259.0) |
| Working Capital | (296.6) | (94.4) | (67.0) | (53.0) | 28.9 | - | - |
| Book Value | 552.5 | 670.2 | 633.2 | 545.1 | (346.7) | (319.6) | (259.0) |
| Tangible Book Value | (1,378.4) | (1,230.2) | (1,272.4) | (1,374.0) | (2,328.8) | (1,750.4) | - |
| 0.0 |
| - |
| 186.3 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 640.7 | 635.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.5 | 4.5 | 4.5 | 4.2 | 4.3 | 4.3 | 4.5 | - | 4.5 | - | - | 5.2 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 96.6 | 90.2 | 109.5 | 110.3 | 114.6 | 121.2 | 109.9 | 121.7 | 134.2 | 136.6 | 113.5 | 121.3 | 116.8 | - | 71.9 | 0.0 | - | 186.3 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 190.5 | 208.5 | 166.0 | 162.7 | 158.7 | 151.1 | 136.7 | 121.3 | 138.4 | 138.7 | 126.2 | 121.7 | 135.2 | - | 124.5 | - | - | 143.4 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.7 | 20.8 | 17.1 | 15.5 | 15.2 | 16.3 | 14.6 | 13.8 | 16.1 | 15.8 | 13.3 | 12.4 | 15.2 | - | 11.9 | 0.1 | - | 12.8 | |||||
| Other Current Assets | 9.0 | 11.5 | 10.7 | 8.1 | 7.7 | 11.5 | 13.5 | 12.6 | 12.9 | 11.3 | 13.2 | 15.1 | 14.2 | - | 9.0 | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 1,002.6 | 1,011.4 | 355.2 | 348.8 | 350.3 | 358.8 | 335.6 | 330.4 | 363.6 | 365.0 | 340.9 | 285.3 | 297.4 | - | 224.4 | 0.1 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 587.4 | - | - | 626.5 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 423.7 | - | - | ||||||
| Property,Plant & Equipment Net | 179.6 | 184.2 | 185.3 | 187.2 | 180.3 | 177.3 | 182.8 | 179.3 | 178.2 | 179.4 | 174.6 | 176.7 | 176.0 | - | 163.7 | - | |||||||
| Long Term Investments | - | - | 2.1 | 2.1 | 2.0 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | 1.7 | 1.7 | 1.6 | 1.5 | 1.3 | 1.1 | 1.1 | 0.9 | 0.9 | 2.9 | 2.6 | 2.7 | 2.3 | - | - | - | - | ||||||
| Goodwill | 1,514.6 | 1,516.3 | 1,515.5 | 1,517.0 | 1,511.8 | 1,510.5 | 1,517.0 | 1,514.8 | 1,499.4 | 1,501.8 | 1,499.9 | 1,501.2 | 1,499.9 | - | 1,497.8 | - | - | 1,503.2 | |||||
| Intangible Assets | 409.3 | 414.7 | 415.0 | 416.0 | 397.9 | 389.9 | 406.6 | 397.9 | 397.4 | 403.8 | 396.4 | 409.8 | 416.9 | - | 408.7 | - | - | ||||||
| Operating Lease Right Of Use Assets | 21.8 | 24.3 | 26.6 | 29.2 | 30.5 | 32.5 | 34.8 | 36.5 | 38.7 | 41.1 | 42.0 | 43.3 | 45.4 | 53.1 | 48.3 | - | |||||||
| Deferred Tax Assets | 57.9 | 58.0 | 65.7 | 66.4 | 64.7 | 64.0 | 69.2 | 69.1 | 69.2 | 69.4 | 7.6 | 8.3 | 8.3 | - | 7.8 | - | - | ||||||
| Other Non-Current Assets | 31.5 | 31.5 | 31.5 | 31.4 | 31.0 | 30.8 | 39.0 | 38.6 | 38.8 | 41.3 | 43.4 | 44.0 | 43.3 | - | 50.3 | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 3,217.3 | 3,240.3 | 2,594.8 | 2,596.0 | 2,566.5 | 2,563.7 | 2,585.0 | 2,566.5 | 2,585.5 | 2,601.8 | 2,504.8 | 2,468.7 | 2,487.1 | - | 2,401.0 | 830.0 | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 107.3 | 114.2 | 105.1 | 103.5 | 103.1 | 99.3 | 100.2 | 96.8 | 91.8 | 102.5 | 94.1 | 90.5 | 90.3 | - | 89.4 | 0.0 | - | 95.0 | - | - | - | - | - |
| Short Term Debt | 701.8 | 696.5 | 21.1 | 21.1 | 19.4 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 6.5 | |||||
| Deferred Revenue Current | 199.1 | 188.3 | 176.8 | 184.9 | 186.6 | 172.1 | 171.3 | 169.4 | 180.6 | 176.3 | 169.0 | 175.7 | 179.5 | - | 163.2 | - | - | ||||||
| Operating Lease Liabilities Current | 5.0 | 6.7 | 8.7 | 10.4 | 11.3 | 11.3 | 11.3 | 10.6 | 10.3 | 9.8 | 9.3 | 9.9 | 9.9 | - | - | - | |||||||
| Accrued Expenses | 93.5 | 89.9 | 74.6 | 66.7 | 49.4 | 59.9 | 45.4 | 48.3 | 36.4 | 43.7 | 42.2 | 45.3 | 36.5 | - | 48.3 | 0.4 | - | 66.6 | |||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 1,325.0 | 1,308.0 | 502.7 | 499.7 | 488.4 | 453.3 | 426.5 | 425.8 | 422.3 | 432.0 | 407.6 | 319.5 | 319.6 | - | 302.3 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 1,251.4 | 1,270.9 | 1,336.0 | 1,341.3 | 1,308.1 | 1,314.4 | 1,349.0 | 1,349.4 | 1,384.9 | 1,398.7 | 1,380.4 | 1,414.5 | 1,436.7 | - | 1,392.4 | - | - | 1,751.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 22.3 | 23.6 | 24.4 | 25.9 | 26.6 | 29.0 | 32.2 | 34.2 | 36.9 | 39.9 | 41.4 | 42.2 | 44.4 | - | 47.3 | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 2.7 | 1.9 | 2.2 | 2.5 | 2.2 | 2.0 | 2.0 | 2.0 | 2.7 | 3.5 | 4.2 | 4.4 | 3.5 | - | 7.4 | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 2,630.7 | 2,639.7 | 1,912.1 | 1,935.9 | 1,925.4 | 1,845.4 | 1,853.8 | 1,864.3 | 1,896.3 | 1,920.3 | 1,897.3 | 1,845.0 | 1,873.0 | - | 1,830.7 | 71.2 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,043.2 | 2,039.8 | 2,032.4 | 2,027.9 | 2,022.4 | 2,017.4 | 2,010.9 | 2,005.2 | 1,993.0 | 1,983.3 | 1,973.3 | 1,957.2 | 1,945.8 | - | 1,926.5 | - | |||||||
| Retained Earnings | (1,433.7) | (1,429.6) | (1,338.8) | (1,361.1) | (1,326.1) | (1,223.5) | (1,247.9) | (1,245.7) | (1,249.6) | (1,263.0) | (1,302.1) | (1,283.7) | (1,279.7) | - | (1,259.4) | (71.0) | - | ||||||
| Accumulated Other Comprehensive Income | (70.7) | (57.6) | (59.1) | (55.7) | (103.4) | (123.8) | (79.6) | (105.5) | (102.7) | (87.1) | (112.0) | (98.1) | (100.5) | - | (145.2) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 47.7 | 48.1 | 48.1 | 48.9 | 48.1 | 48.1 | 47.8 | 48.2 | 48.3 | 48.2 | 48.2 | 48.3 | 48.5 | - | 48.4 | - | - | ||||||
| Total Stockholders Equity | 538.9 | 552.5 | 634.6 | 611.2 | 593.0 | 670.2 | 683.4 | 654.0 | 640.8 | 633.2 | 559.3 | 575.4 | 565.6 | - | 521.9 | (71.0) | (101.0) | ||||||
| Total Equity | 586.6 | 600.6 | 682.7 | 660.0 | 641.1 | 718.3 | 731.3 | 702.2 | 689.1 | 681.4 | 607.5 | 623.6 | 614.1 | - | 570.3 | (305.0) | (295.9) | (298.7) | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 1,953.2 | 1,967.4 | 1,357.1 | 1,362.4 | 1,327.6 | 1,314.4 | 1,349.0 | 1,349.4 | 1,384.9 | 1,398.7 | 1,380.4 | 1,414.5 | 1,436.7 | - | 1,392.4 | - | - | 1,757.5 | - | - | - | - | - |
| Net debt | 1,856.6 | 1,877.2 | 1,247.6 | 1,252.1 | 1,213.0 | 1,193.3 | 1,239.1 | 1,227.7 | 1,250.7 | 1,262.0 | 1,266.8 | 1,293.2 | 1,319.9 | - | 1,320.6 | - | - | 1,571.2 | |||||
| Working Capital | (322.3) | (296.6) | (147.5) | (150.9) | (138.0) | (94.4) | (90.9) | (95.4) | (58.7) | (67.0) | (66.8) | (34.1) | (22.3) | - | (77.9) | (0.8) | - | ||||||
| Book Value | 538.9 | 552.5 | 634.6 | 611.2 | 593.0 | 670.2 | 683.4 | 654.0 | 640.8 | 633.2 | 559.3 | 575.4 | 565.6 | - | 521.9 | (71.0) | (101.0) | (346.7) | |||||
| Tangible Book Value | (1,385.0) | (1,378.4) | (1,295.9) | (1,321.8) | (1,316.7) | (1,230.2) | (1,240.2) | (1,258.7) | (1,256.0) | (1,272.4) | (1,337.0) | (1,335.6) | (1,351.2) | - | (1,384.7) | - | - | ||||||
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 375.0 |
| - |
| - |
| - |
| - |
| - |
| 455.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 478.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,578.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 167.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| 346.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,191.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 935.1 |
| - |
| - |
| - |
| - |
| - |
| (1,203.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (78.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| (346.7) |
| (313.8) |
| (95.7) |
| (87.9) |
| (115.3) |
| (259.0) |
| (313.8) |
| (317.3) |
| (319.8) |
| (319.6) |
| (259.0) |
| - |
| - |
| - |
| - |
| - |
| 28.9 |
| - |
| - |
| - |
| - |
| - |
| (313.8) |
| (95.7) |
| (87.9) |
| (115.3) |
| (259.0) |
| (2,328.8) |
| - |
| - |
| - |
| - |
| - |