| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 329.6 | 196.6 | 178.1 | 56.2 | 265.8 | 114.9 | - | - |
| Restricted Cash | - | - | - | - | 0.0 | 0.4 | - | - |
| Short Term Investments | 69.5 | 0.0 | 25.0 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 399.1 | 196.6 | 203.1 | 56.2 | 265.8 | 114.9 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 280.2 | 278.6 | 270.9 | 209.1 | 208.1 | 140.2 | - | - |
| Current Assets | ||||||||
| Inventory | 210.7 | 216.5 | 215.2 | 283.7 | 233.4 | 145.3 | - | - |
| Prepaid Expenses | 19.5 | 20.2 | 14.3 | 15.0 | 12.5 | 10.3 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 77.0 | 81.5 | 68.9 | 54.0 | 87.4 | 69.6 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 959.8 | 971.5 | 1,107.2 | 1,114.3 | 995.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 51.4 | 54.8 | 58.6 | 64.8 | 61.6 | |||
| Common Equity | ||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Additional Paid In Capital | 1,109.5 | 1,093.5 | 1,080.9 | 1,069.9 | 1,058.7 | |||
| Supplementary Data | ||||||||
| Total Debt | 959.8 | 971.5 | 1,107.2 | 1,114.3 | 995.0 | - | - | - |
| Net debt | 560.7 | 774.9 | 904.1 | 1,058.1 | 729.2 | - | ||
| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 135.8 | 329.6 | 428.7 | 365.1 | 181.3 | 196.6 | 274.2 | 215.1 | 115.9 | 178.1 | 244.2 | 41.0 | 56.2 | 109.0 | 118.2 | |||||||||
| - |
| - |
| Other Current Assets | 41.1 | 48.7 | 11.3 | 21.2 | 30.7 | 13.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 951.2 | 767.0 | 724.7 | 612.3 | 750.5 | 424.4 | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 164.6 | 160.4 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 951.2 | 943.6 | 935.0 | 932.4 | 924.3 | 920.3 | 915.1 | - |
| Intangible Assets | 1,003.0 | 1,030.4 | 1,036.4 | 1,073.2 | 1,082.0 | 1,114.2 | 1,153.6 | - |
| Operating Lease Right Of Use Assets | 54.2 | 55.8 | 58.6 | 65.5 | 63.6 | - | - | - |
| Deferred Tax Assets | 0.7 | 1.2 | 1.1 | 0.8 | 1.8 | 0.0 | - | - |
| Other Non-Current Assets | 81.0 | 89.2 | 91.2 | 107.3 | 74.9 | 5.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 3,151.0 | 2,990.6 | 2,946.3 | 2,875.0 | 2,978.5 | 2,607.2 | - | - |
| - |
| - |
| Deferred Revenue Current | 3.2 | 3.4 | 4.0 | 7.2 | 8.1 | 11.7 | - | - |
| Operating Lease Liabilities Current | 10.0 | 8.7 | 7.8 | 8.7 | 7.5 | 0.0 | - | - |
| Accrued Expenses | 37.2 | 28.9 | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 323.2 | 313.0 | 239.7 | 232.4 | 303.9 | 218.7 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 227.4 | 239.1 | 249.0 | 264.1 | 262.4 | 273.6 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 63.7 | 64.3 | 66.9 | 70.4 | 69.6 | 10.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,558.0 | 1,567.0 | 1,634.8 | 1,652.0 | 1,609.0 | 1,803.4 | - | - |
| 10.3 |
| - |
| - |
| Retained Earnings | 851.1 | 699.6 | 580.9 | 500.2 | 320.9 | 203.0 | - | - |
| Accumulated Other Comprehensive Income | (4.7) | (11.5) | 7.2 | 10.1 | 3.7 | (0.4) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,593.0 | 1,423.6 | 1,311.5 | 1,223.0 | 1,369.5 | 209.3 | 164.0 | 153.5 |
| Total Equity | 1,593.0 | 1,423.6 | 1,311.5 | 1,223.0 | 1,369.5 | 209.3 | 164.0 | 153.5 |
| - |
| - |
| Working Capital | 628.0 | 454.0 | 485.1 | 379.9 | 446.7 | 205.8 | - | - |
| Book Value | 1,593.0 | 1,423.6 | 1,311.5 | 1,223.0 | 1,369.5 | 209.3 | 164.0 | 153.5 |
| Tangible Book Value | (361.2) | (550.4) | (659.9) | (782.5) | (636.8) | (1,825.2) | (1,904.7) | - |
| 265.8 |
| 251.9 |
| 13.8 |
| 114.9 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.9 | 0.6 | 0.4 | - | - | - | - | - |
| Short Term Investments | 94.9 | 69.5 | 19.7 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 230.7 | 399.1 | 448.3 | 365.1 | 181.3 | 196.6 | 274.2 | 215.1 | 115.9 | 203.1 | 244.2 | 41.0 | 56.2 | 109.0 | 118.2 | 265.8 | 251.9 | 13.8 | 114.9 | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 430.9 | 280.2 | 116.1 | 169.8 | 293.8 | 278.6 | 99.9 | 148.2 | 351.3 | 270.9 | 125.5 | 308.3 | 209.1 | 248.6 | 349.0 | 208.1 | 176.5 | 349.1 | 140.2 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | 229.0 | 210.7 | 229.9 | 228.3 | 233.2 | 216.5 | 229.4 | 213.6 | 220.9 | 215.2 | 221.5 | 274.7 | 283.7 | 312.5 | 260.7 | 233.4 | 171.2 | 159.4 | 145.3 | - | - | - | - | - |
| Prepaid Expenses | 14.7 | 19.5 | 18.4 | 18.9 | 14.1 | 20.2 | 15.5 | 15.8 | 10.9 | 14.3 | 12.8 | 8.6 | 15.0 | 17.7 | 10.3 | 12.5 | 11.8 | 10.8 | ||||||
| Other Current Assets | 42.9 | 41.1 | 20.6 | 48.7 | 49.8 | 48.7 | 18.9 | 17.6 | 15.9 | 11.3 | 15.7 | 17.9 | 21.2 | 21.1 | 20.0 | 30.7 | 15.6 | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 948.3 | 951.2 | 835.8 | 830.7 | 773.5 | 767.0 | 649.6 | 610.2 | 720.6 | 724.7 | 642.9 | 678.4 | 612.3 | 708.9 | 758.2 | 750.5 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 58.6 | |||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 139.3 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 949.8 | 951.2 | 950.0 | 951.3 | 945.7 | 943.6 | 953.2 | 951.9 | 932.6 | 935.0 | 932.2 | 933.0 | 932.4 | 926.7 | 924.1 | 924.3 | 920.8 | 919.4 | ||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | 51.9 | 54.2 | 54.6 | 53.2 | 54.2 | 55.8 | 57.9 | 58.8 | 57.6 | 58.6 | 59.7 | 63.8 | 65.5 | 67.9 | 70.1 | 63.6 | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | 77.4 | 81.0 | 84.1 | 84.0 | 83.8 | 89.2 | 84.2 | 90.0 | 87.3 | 91.2 | 103.1 | 98.4 | 107.3 | 94.9 | 95.0 | 74.9 | 11.7 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 3,135.6 | 3,151.0 | 3,035.6 | 3,037.1 | 2,984.6 | 2,990.6 | 2,889.9 | 2,862.7 | 2,927.7 | 2,946.3 | 2,883.1 | 2,925.7 | 2,875.0 | 2,981.4 | 2,999.5 | 2,978.5 | ||||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 86.1 | 77.0 | 68.8 | 74.5 | 95.4 | 81.5 | 73.6 | 69.4 | 75.9 | 68.9 | 47.6 | 56.1 | 54.0 | 97.5 | 95.1 | 87.4 | 83.9 | 75.0 | 69.6 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | 3.6 | 3.2 | 2.6 | 2.7 | 3.8 | 3.4 | 2.2 | 1.9 | 4.3 | 4.0 | 3.1 | 3.4 | 7.2 | 8.9 | 8.3 | 8.1 | 13.7 | |||||||
| Operating Lease Liabilities Current | 9.4 | 10.0 | 9.8 | 9.1 | 8.9 | 8.7 | 9.1 | 8.4 | 8.1 | 7.8 | 7.9 | 8.5 | 8.7 | 8.6 | 7.6 | 7.5 | ||||||||
| Accrued Expenses | 16.8 | 37.2 | 26.4 | 23.3 | - | 28.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 290.8 | 323.2 | 262.5 | 292.7 | 294.4 | 313.0 | 248.2 | 235.4 | 214.0 | 239.7 | 197.9 | 195.1 | 232.4 | 310.1 | 319.8 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 49.6 | 51.4 | 52.1 | 51.5 | 52.9 | 54.8 | 56.5 | 58.1 | 57.3 | 58.6 | 59.7 | 63.3 | 64.8 | 67.3 | 68.0 | 61.6 | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | 227.7 | 227.4 | 238.9 | 234.1 | 236.9 | 239.1 | 239.4 | 242.6 | 248.5 | 249.0 | 258.5 | 262.0 | 264.1 | 256.5 | 260.4 | 262.4 | 274.5 | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 62.6 | 63.7 | 63.7 | 62.8 | 63.5 | 64.3 | 69.3 | 67.4 | 66.4 | 66.9 | 66.1 | 69.4 | 70.4 | 73.8 | 75.5 | 69.6 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 1,523.8 | 1,558.0 | 1,512.8 | 1,538.7 | 1,545.2 | 1,567.0 | 1,516.7 | 1,505.3 | 1,607.2 | 1,634.8 | 1,602.7 | 1,695.6 | 1,652.0 | 1,759.7 | 1,626.6 | 1,609.0 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 1,113.5 | 1,109.5 | 1,105.0 | 1,100.9 | 1,096.8 | 1,093.5 | 1,089.8 | 1,086.7 | 1,083.7 | 1,080.9 | 1,078.2 | 1,072.5 | 1,069.9 | 1,064.1 | 1,060.8 | 1,058.7 | ||||||||
| Retained Earnings | 874.5 | 851.1 | 782.7 | 758.7 | 713.9 | 699.6 | 644.8 | 628.3 | 590.7 | 580.9 | 549.9 | 508.6 | 500.2 | 461.2 | 394.9 | 320.9 | 206.8 | |||||||
| Accumulated Other Comprehensive Income | (5.8) | (4.7) | (5.9) | (2.2) | (12.5) | (11.5) | (3.6) | 0.3 | 3.9 | 7.2 | 9.7 | 6.2 | 10.1 | 3.3 | 11.9 | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 1,611.7 | 1,593.0 | 1,522.8 | 1,498.4 | 1,439.4 | 1,423.6 | 1,373.2 | 1,357.4 | 1,320.5 | 1,311.5 | 1,280.3 | 1,230.1 | 1,223.0 | 1,221.6 | 1,372.9 | 1,369.5 | ||||||||
| Total Equity | 1,611.7 | 1,593.0 | 1,522.8 | 1,498.4 | 1,439.4 | 1,423.6 | 1,373.2 | 1,357.4 | 1,320.5 | 1,311.5 | 1,280.3 | 1,230.1 | 1,223.0 | 1,221.6 | 1,372.9 | 1,369.5 | 1,264.0 | 1,206.7 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Working Capital | 657.5 | 628.0 | 573.3 | 537.9 | 479.1 | 454.0 | 401.4 | 374.8 | 506.6 | 485.1 | 445.0 | 483.3 | 379.9 | 398.8 | 438.4 | 446.7 | 363.9 | 313.4 | ||||||
| Book Value | 1,611.7 | 1,593.0 | 1,522.8 | 1,498.4 | 1,439.4 | 1,423.6 | 1,373.2 | 1,357.4 | 1,320.5 | 1,311.5 | 1,280.3 | 1,230.1 | 1,223.0 | 1,221.6 | 1,372.9 | 1,369.5 | 1,264.0 | 1,206.7 | ||||||
| Tangible Book Value | 662.0 | 641.8 | 572.8 | 547.1 | 493.7 | 480.0 | 420.0 | 405.5 | 387.9 | 376.4 | 348.1 | 297.1 | 290.6 | 294.9 | 448.8 | 445.2 | 343.2 | |||||||
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 627.0 |
| 548.0 |
| 424.4 |
| - |
| - |
| - |
| - |
| - |
| 56.3 |
| 51.9 |
| - |
| - |
| - |
| - |
| - |
| 142.1 |
| 142.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 920.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,793.3 |
| 2,720.3 |
| 2,607.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.9 |
| 263.1 |
| 234.6 |
| 218.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.9 |
| 273.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 12.3 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,529.4 |
| 1,513.6 |
| 1,803.4 |
| - |
| - |
| - |
| - |
| - |
| 1,054.2 |
| 1,052.7 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| 154.4 |
| 203.0 |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 7.4 |
| 3.3 |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,264.0 |
| 1,206.7 |
| 209.3 |
| 181.6 |
| 162.3 |
| 134.2 |
| 164.1 |
| 153.5 |
| 209.3 |
| 181.6 |
| 162.3 |
| 134.2 |
| 164.1 |
| 153.5 |
| - |
| - |
| - |
| - |
| - |
| 205.8 |
| - |
| - |
| - |
| - |
| - |
| 209.3 |
| 181.6 |
| 162.3 |
| 134.2 |
| 164.1 |
| 153.5 |
| 287.3 |
| (711.1) |
| - |
| - |
| - |
| - |
| - |