| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 308.8 | 90.9 | 155.4 | 131.9 | 170.2 | 36.6 | 57.8 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 308.8 | 90.9 | 155.4 | 131.9 | 170.2 | 36.6 | 57.8 | - | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 594.9 | 643.6 | 592.3 | 591.0 | 589.7 | 50.0 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | |||||
| Common Equity | |||||||||
| Common Stock | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 45.4 | 45.4 | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 594.9 | 643.6 | 592.3 | 591.0 | 589.7 | 50.0 | - | - | - |
| Net debt | 286.1 | 552.6 | 436.8 | 459.1 | 419.5 | ||||
| (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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 69.4 | 308.8 | 292.6 | 222.0 | 213.3 | 95.7 | 221.7 | 250.1 | 252.8 | 155.4 | 294.8 | 252.8 | 249.8 | 131.9 | 221.9 | ||||||||||||||||
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 19.5 | 20.0 | 24.1 | - | - | 26.7 | 30.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 296.1 | 296.1 | 296.1 | 296.1 | 306.2 | 288.8 | 288.8 | - | - |
| Intangible Assets | 57.8 | 73.8 | 91.7 | 114.4 | 137.3 | 154.4 | 176.6 | - | - |
| Operating Lease Right Of Use Assets | 2.7 | 3.9 | 9.3 | 11.9 | 17.5 | 20.6 | 24.3 | - | - |
| Deferred Tax Assets | 19.6 | 9.2 | 3.0 | 3.0 | 2.8 | 0.0 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,610.4 | 1,513.8 | 1,491.3 | 1,491.9 | 1,621.8 | 1,317.4 | 3,297.8 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 121.2 | 74.3 | 104.8 | 137.3 | 146.3 | 126.9 | 100.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 864.0 | 863.5 | 899.9 | 921.4 | 942.4 | 331.3 | 1,560.5 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | 1,594.7 | 1,469.5 | 1,293.1 | 1,154.2 | 1,055.5 | 1,236.4 | 2,029.6 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | 0.0 | (0.0) | - | - |
| Treasury Stock | - | - | - | - | 749.4 | 613.9 | 627.9 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 746.4 | 650.3 | 591.3 | 570.5 | 679.4 | 986.1 | 1,737.3 | 1,760.7 | 1,728.0 |
| Total Equity | 746.4 | 650.3 | 591.3 | 570.5 | 679.4 | 986.1 | 1,737.3 | 1,760.7 | 1,728.0 |
| 13.4 |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - |
| Book Value | 746.4 | 650.3 | 591.3 | 570.5 | 679.4 | 986.1 | 1,737.3 | 1,760.7 | 1,728.0 |
| Tangible Book Value | 392.6 | 280.4 | 203.6 | 160.0 | 235.9 | 542.9 | 1,271.9 | - | - |
| 127.3 |
| 184.0 |
| 170.2 |
| 128.8 |
| 137.5 |
| 151.2 |
| 36.6 |
| 470.2 |
| - |
| - |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 69.4 | 308.8 | 292.6 | 222.0 | 213.3 | 95.7 | 221.7 | 250.1 | 252.8 | 155.4 | 294.8 | 252.8 | 249.8 | 131.9 | 221.9 | 127.3 | 184.0 | 170.2 | 128.8 | 137.5 | 151.2 | 36.6 | 470.2 | - | - | 57.8 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||||
| Inventory | 2.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Property,Plant & Equipment Net | 21.8 | 19.5 | 22.5 | 21.2 | 21.2 | 21.4 | 21.4 | 21.5 | 21.9 | 24.1 | 23.9 | 23.7 | 23.3 | 23.9 | 24.9 | 25.4 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | 406.7 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 296.1 | 306.2 | 306.2 | 306.2 | |||||||||||||
| Intangible Assets | 312.0 | 4.8 | 61.8 | 65.8 | 69.8 | 73.8 | 77.8 | 81.8 | 86.0 | 91.7 | 97.3 | 103.0 | 108.7 | 114.4 | 120.1 | 125.9 | 131.6 | ||||||||||||||
| Operating Lease Right Of Use Assets | 4.7 | 2.7 | 3.0 | 3.4 | 3.7 | 4.0 | 3.8 | 4.1 | 4.5 | 9.3 | 9.9 | 10.6 | 11.2 | 11.9 | 12.4 | 15.5 | |||||||||||||||
| Deferred Tax Assets | 19.3 | 19.6 | 24.4 | 26.5 | 26.5 | 26.5 | 2.4 | 2.4 | 2.5 | 3.0 | 2.9 | 2.9 | 3.0 | 3.0 | 2.8 | 2.8 | 2.8 | ||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 2,042.5 | 1,610.4 | 1,546.6 | 1,454.6 | 1,469.9 | 1,513.8 | 1,446.3 | 1,460.7 | 1,461.7 | 1,491.3 | 1,489.2 | 1,483.1 | 1,509.6 | 1,491.9 | 1,491.5 | 1,478.4 | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 936.1 | 594.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | 147.9 | 121.2 | 105.7 | 54.3 | 64.4 | 74.3 | 81.7 | 87.3 | 95.7 | 104.8 | 104.8 | 116.0 | 126.9 | 137.3 | 140.5 | 145.6 | 152.4 | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 1,268.2 | 864.0 | 843.0 | 785.9 | 815.5 | 863.5 | 815.5 | 878.9 | 876.6 | 899.9 | 891.0 | 889.4 | 924.8 | 921.4 | 925.0 | 921.6 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 41.0 | 45.4 | 45.4 | 45.4 | 45.4 | 45.4 | - | - | 45.4 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Retained Earnings | 1,624.9 | 1,594.7 | 1,559.6 | 1,531.8 | 1,498.7 | 1,469.5 | 1,417.0 | 1,338.2 | 1,309.7 | 1,293.1 | 1,274.5 | 1,239.5 | 1,202.3 | 1,154.2 | 1,118.2 | 1,102.1 | 1,082.7 | ||||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 928.4 | 919.2 | 822.2 | 749.4 | |||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Stockholders Equity | 774.4 | 746.4 | 703.6 | 668.7 | 654.4 | 650.3 | 630.8 | 581.9 | 585.1 | 591.3 | 598.1 | 593.6 | 584.8 | 570.5 | 566.5 | 556.8 | 632.5 | ||||||||||||||
| Total Equity | 774.4 | 746.4 | 703.6 | 668.7 | 654.4 | 650.3 | 630.8 | 581.9 | 585.1 | 591.3 | 598.1 | 593.6 | 584.8 | 570.5 | 566.5 | 556.8 | 632.5 | 679.4 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 936.1 | 594.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 866.7 | 286.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Book Value | 774.4 | 746.4 | 703.6 | 668.7 | 654.4 | 650.3 | 630.8 | 581.9 | 585.1 | 591.3 | 598.1 | 593.6 | 584.8 | 570.5 | 566.5 | 556.8 | 632.5 | 679.4 | |||||||||||||
| Tangible Book Value | 55.7 | 445.6 | 345.7 | 306.8 | 288.6 | 280.4 | 257.0 | 204.0 | 203.0 | 203.6 | 204.8 | 194.6 | 180.0 | 160.0 | 150.3 | 124.7 | 194.7 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| 25.6 |
| 25.8 |
| 26.7 |
| 26.1 |
| 26.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.6 |
| 306.6 |
| 288.8 |
| 288.8 |
| 291.4 |
| - |
| - |
| 736.6 |
| - |
| - |
| - |
| - |
| - |
| 137.3 |
| 143.0 |
| 148.8 |
| 149.0 |
| 154.4 |
| 169.4 |
| - |
| - |
| 190.8 |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 17.5 |
| 17.9 |
| 18.8 |
| 19.7 |
| 20.6 |
| 269.6 |
| - |
| - |
| 329.2 |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,572.7 |
| 1,621.8 |
| 1,454.3 |
| 1,425.9 |
| 1,398.8 |
| 1,317.4 |
| 2,884.9 |
| - |
| - |
| 3,297.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.3 |
| 145.2 |
| 139.2 |
| 132.5 |
| 126.9 |
| 231.2 |
| - |
| - |
| 310.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 940.2 |
| 942.4 |
| 377.8 |
| 362.6 |
| 361.8 |
| 331.3 |
| 1,246.3 |
| - |
| - |
| 1,560.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,055.5 |
| 1,442.1 |
| 1,384.7 |
| 1,315.9 |
| 1,236.4 |
| 1,912.5 |
| - |
| - |
| 2,029.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| 736.3 |
| 685.7 |
| 638.3 |
| 613.9 |
| 617.4 |
| - |
| - |
| 627.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 679.4 |
| 1,076.5 |
| 1,063.3 |
| 1,037.0 |
| 986.1 |
| 1,638.7 |
| 1,521.2 |
| 1,446.6 |
| 1,737.3 |
| 1,867.7 |
| 1,849.6 |
| 1,813.5 |
| 1,760.7 |
| 1,728.0 |
| 1,076.5 |
| 1,063.3 |
| 1,037.0 |
| 986.1 |
| 1,638.7 |
| 1,521.2 |
| 1,446.6 |
| 1,737.3 |
| 1,867.7 |
| 1,849.6 |
| 1,813.5 |
| 1,760.7 |
| 1,728.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,076.5 |
| 1,063.3 |
| 1,037.0 |
| 986.1 |
| 1,638.7 |
| 1,521.2 |
| 1,446.6 |
| 1,737.3 |
| 1,867.7 |
| 1,849.6 |
| 1,813.5 |
| 1,760.7 |
| 1,728.0 |
| 235.9 |
| 626.8 |
| 608.0 |
| 599.2 |
| 542.9 |
| 1,177.9 |
| - |
| - |
| 809.9 |
| - |
| - |
| - |
| - |
| - |