| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 376.7 | 613.7 | 44.7 | - | - |
| Restricted Cash | 0.2 | 0.7 | 2.3 | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 376.7 | 613.7 | 44.7 | - | - |
| Receivables | |||||
| Accounts Receivable | 431.8 | 444.0 | 397.5 | - | - |
| Current Assets | |||||
| Inventory | 223.5 | 208.4 | 180.4 | - | - |
| Prepaid Expenses | 148.9 | 150.4 | 73.1 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Property,Plant & Equipment Net | - | ||||
| Current Liabilities | |||||
| Accounts Payable | 518.9 | 471.6 | 356.5 | - | - |
| Short Term Debt | 73.3 | 64.5 | 31.9 | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 5,084.6 | 4,963.6 | 3,450.7 | - | - |
| Operating Lease Liabilities Non-Current | 474.4 | 555.6 | 498.2 | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 3.7 | 3.8 | 0.0 | - | - |
| Additional Paid In Capital | 5,017.3 | 4,971.3 | 1,024.5 | - | - |
| Retained Earnings | (2,014.5) | ||||
| Supplementary Data | |||||
| Total Debt | 5,157.9 | 5,028.1 | 3,482.6 | - | - |
| Net debt | 4,781.2 | 4,414.4 | 3,437.9 | - | - |
| Working Capital | (64.9) | 117.5 | |||
| (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 | Q4 FY 22 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | 535.8 | 431.8 | 550.0 | 587.0 | 504.6 | 444.0 | - | - | - | - | - | - |
| Current Assets | ||||||||||||
| Inventory | 247.9 | 223.5 | 233.9 | 248.3 | 252.2 | 208.4 | - | - | - | - | - | - |
| Prepaid Expenses | 174.6 | 148.9 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 498.2 | 518.9 | 561.1 | 533.6 | 485.6 | 471.6 | - | - | - | - | - | - |
| Short Term Debt | 72.9 | 73.3 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | 5,082.4 | 5,084.6 | 5,015.9 | 5,022.2 | 4,976.7 | 4,963.6 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 465.4 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 3.6 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 5,026.0 | 5,017.3 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | 5,155.3 | 5,157.9 | 5,086.9 | 5,092.6 | 5,044.6 | 5,028.1 | - | - | - | - | - | - |
| Net debt | - | - | ||||||||||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 1,217.8 | 1,529.0 | 698.0 | - | - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 3,581.9 | 3,572.2 | 817.4 | 816.5 | - |
| Intangible Assets | 2,992.7 | 3,191.7 | 1,420.2 | - | - |
| Operating Lease Right Of Use Assets | 539.3 | 628.7 | 552.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 85.6 | 70.1 | 57.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 10,602.8 | 11,194.5 | 5,153.8 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 92.9 | 95.5 | 73.8 | - | - |
| Accrued Expenses | 597.6 | 697.7 | 320.6 | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 1,282.7 | 1,411.5 | 782.8 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 691.5 | 738.7 | 397.0 | - | - |
| Pension Obligations | - | 11.1 | 12.0 | - | - |
| Other Non-Current Liabilities | 77.0 | 49.8 | 22.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 7,610.2 | 7,750.3 | 5,151.1 | - | - |
| (1,513.7) |
| (1,014.3) |
| - |
| - |
| Accumulated Other Comprehensive Income | (13.9) | (17.2) | (7.5) | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 2,992.6 | 3,444.2 | 2.7 | 134.6 | 341.4 |
| Total Equity | 2,992.6 | 3,444.2 | 2.7 | 134.6 | 341.4 |
| (84.8) |
| - |
| - |
| Book Value | 2,992.6 | 3,444.2 | 2.7 | 134.6 | 341.4 |
| Tangible Book Value | (3,582.0) | (3,319.7) | (2,234.9) | (681.9) | - |
| 142.2 |
| 179.3 |
| 120.9 |
| 150.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,286.6 | 1,217.8 | 1,466.2 | 1,502.7 | 1,392.6 | 1,529.0 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 3,590.4 | 3,581.9 | 3,585.6 | 3,581.4 | 3,572.2 | 3,572.2 | - | - | - | - | 816.5 | - |
| Intangible Assets | 2,950.4 | 2,992.7 | 3,080.5 | 3,124.2 | 3,161.5 | 3,191.7 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 526.8 | 539.3 | 587.8 | 611.4 | 622.6 | 628.7 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 75.9 | 85.6 | 88.8 | 74.6 | 74.7 | 70.1 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,590.4 | 10,602.8 | 10,956.1 | 11,049.2 | 10,982.0 | 11,194.5 | 0.0 | - | - | - | - | - |
| 71.0 |
| 70.4 |
| 67.9 |
| 64.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 89.6 | 92.9 | 93.1 | 93.1 | 94.2 | 95.5 | - | - | - | - | - | - |
| Accrued Expenses | 658.7 | 597.6 | 619.3 | 632.0 | 578.3 | 697.7 | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,319.4 | 1,282.7 | 1,433.4 | 1,420.0 | 1,305.9 | 1,411.5 | 0.0 | - | - | - | - | - |
| 474.4 |
| 520.0 |
| 540.0 |
| 549.3 |
| 555.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 696.4 | 691.5 | 742.4 | 737.8 | 736.5 | 738.7 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 69.6 | 77.0 | 56.6 | 54.9 | 51.0 | 49.8 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,633.2 | 7,610.2 | 7,796.1 | 7,803.0 | 7,648.9 | 7,750.3 | 241.5 | - | - | - | - | - |
| 5,006.3 |
| 4,994.1 |
| 4,979.4 |
| 4,971.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,060.5) | (2,014.5) | (1,844.0) | (1,749.7) | (1,637.4) | (1,513.7) | (0.0) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (11.9) | (13.9) | (6.1) | (2.0) | (12.7) | (17.2) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,957.2 | 2,992.6 | 3,160.0 | 3,246.2 | 3,333.1 | 3,444.2 | (241.5) | (296.8) | (349.8) | 2.7 | 134.6 | 341.4 |
| Total Equity | 2,957.2 | 2,992.6 | 3,160.0 | 3,246.2 | 3,333.1 | 3,444.2 | (241.5) | (296.8) | (349.8) | 2.7 | 134.6 | 341.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (32.8) | (64.9) | 32.8 | 82.7 | 86.7 | 117.5 | - | - | - | - | - | - |
| Book Value | 2,957.2 | 2,992.6 | 3,160.0 | 3,246.2 | 3,333.1 | 3,444.2 | (241.5) | (296.8) | (349.8) | 2.7 | 134.6 | 341.4 |
| Tangible Book Value | (3,583.6) | (3,582.0) | (3,506.1) | (3,459.4) | (3,400.6) | (3,319.7) | - | - | - | - | (681.9) | - |