| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 169.8 | 98.3 | 118.9 | 292.9 | 802.8 | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | 0.0 | 48.4 | 52.1 | 25.7 | - | - |
| Cash And Short Term Investments | 169.8 | 98.3 | 167.3 | 345.0 | 828.5 | - | - |
| Receivables | |||||||
| Accounts Receivable | 417.0 | 282.4 | 303.3 | 453.9 | 378.0 | - | - |
| Current Assets | |||||||
| Inventory | 577.6 | 533.7 | 577.8 | 524.1 | 198.8 | - | - |
| Prepaid Expenses | 250.5 | 262.4 | 262.1 | 252.1 | 35.0 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | 1,964.4 | 1,617.2 | 489.3 | - | - |
| Accumulated Depreciation | - | - | 520.6 | 278.2 | 140.1 | ||
| Current Liabilities | |||||||
| Accounts Payable | 279.4 | 246.0 | 294.8 | 283.3 | 101.5 | - | - |
| Short Term Debt | 178.3 | 341.8 | 139.8 | 207.5 | 0.3 | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 2,697.7 | 2,488.6 | 2,422.6 | 2,648.9 | - | - | - |
| Operating Lease Liabilities Non-Current | 154.4 | 167.2 | 172.8 | 186.4 | 128.6 | - | |
| Common Equity | |||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 2,931.8 | 2,884.8 | 2,848.0 | 2,804.3 | 279.8 | - | |
| Supplementary Data | |||||||
| Total Debt | 2,876.0 | 2,830.4 | 2,562.4 | 2,856.4 | 0.3 | - | - |
| Net debt | 2,706.2 | 2,732.1 | 2,395.1 | 2,511.4 | (828.2) | - | - |
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 140.4 | 169.8 | 98.1 | 151.7 | 127.1 | 98.3 | 143.7 | 107.0 | 78.5 | 118.9 | 149.3 | 178.6 | 353.9 | 292.9 | 212.2 | ||||||||
| Other Current Assets | 28.2 | 5.2 | 3.1 | 0.9 | 4.5 | - | - |
| Assets Held For Sale | 32.4 | 42.1 | 0.0 | - | - | - | - |
| Total Current Assets | 1,447.3 | 1,218.9 | 1,310.5 | 1,575.1 | 1,440.3 | - | - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | 1,443.8 | 1,339.0 | 349.2 | - | - |
| Long Term Investments | - | 0.0 | 7.4 | 21.0 | 37.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 649.5 | 2,492.0 | 2,476.8 | 337.0 | - | - |
| Intangible Assets | 2,563.8 | 2,735.6 | 2,934.3 | 3,123.8 | 98.7 | - | - |
| Operating Lease Right Of Use Assets | 155.5 | 168.7 | 169.6 | 181.0 | 127.6 | - | - |
| Deferred Tax Assets | - | 0.0 | 25.9 | 16.4 | 20.1 | - | - |
| Other Non-Current Assets | 244.4 | 270.7 | 179.6 | 122.7 | 19.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 5,769.3 | 6,423.6 | 8,563.1 | 8,855.8 | 2,430.4 | - | - |
| Deferred Revenue Current | 37.8 | 33.5 | 36.8 | 76.4 | 1.9 | - | - |
| Operating Lease Liabilities Current | 29.3 | 31.1 | 26.7 | 24.4 | 10.0 | - | - |
| Accrued Expenses | 120.3 | 116.9 | 84.8 | 139.2 | 40.4 | - | - |
| Other Current Liabilities | 376.6 | 288.7 | 303.3 | 325.4 | 114.4 | - | - |
| Total Current Liabilities | 966.1 | 998.8 | 833.8 | 1,007.0 | 323.5 | - | - |
| - |
| Deferred Revenue Non-Current | 16.9 | 17.3 | 13.9 | 9.4 | - | - | - |
| Deferred Tax Liabilities | 90.0 | 76.5 | 192.2 | 213.2 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 166.4 | 55.3 | 83.6 | 83.8 | 48.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 3,848.8 | 3,439.1 | 3,557.2 | 3,921.2 | 501.0 | - | - |
| - |
| Retained Earnings | (996.0) | 135.8 | 2,187.8 | 2,197.9 | 1,649.2 | - | - |
| Accumulated Other Comprehensive Income | (15.4) | (36.2) | (30.0) | (67.6) | 0.4 | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,920.5 | 2,984.5 | 5,005.9 | 4,934.6 | 1,929.4 | 1,332.7 | 559.9 |
| Total Equity | (15.4) | (36.2) | (30.0) | (67.6) | 0.4 | 1,332.7 | 559.9 |
| Working Capital | 481.2 | 220.1 | 476.7 | 568.1 | 1,116.8 | - | - |
| Book Value | 1,920.5 | 2,984.5 | 5,005.9 | 4,934.6 | 1,929.4 | 1,332.7 | 559.9 |
| Tangible Book Value | (643.3) | (400.6) | (420.4) | (666.0) | 1,493.7 | - | - |
| 379.0 |
| - |
| 802.8 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 48.4 | 43.9 | 45.1 | 42.8 | 52.1 | 51.8 | 52.5 | - | 25.7 | - | - | - | - | - |
| Cash And Short Term Investments | 140.4 | 169.8 | 98.1 | 151.7 | 127.1 | 98.3 | 143.7 | 107.0 | 78.5 | 167.3 | 193.2 | 223.7 | 396.7 | 345.0 | 264.0 | 431.5 | - | 828.5 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 359.9 | 417.0 | 386.5 | 275.0 | 286.0 | 282.4 | 294.9 | 269.5 | 271.7 | 303.3 | 331.2 | 246.7 | 274.8 | 453.9 | 416.6 | 379.2 | - | 378.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | 611.5 | 577.6 | 613.8 | 578.7 | 563.2 | 533.7 | 577.0 | 602.0 | 583.1 | 577.8 | 551.7 | 542.2 | 528.6 | 524.1 | 536.2 | 552.7 | - | 198.8 | - | - | - | - | - |
| Prepaid Expenses | 232.8 | 250.5 | 235.9 | 234.0 | 239.8 | 262.4 | 344.2 | 310.0 | 279.1 | 262.1 | 295.2 | 295.5 | 298.8 | 252.1 | 228.4 | 195.7 | - | ||||||
| Other Current Assets | 0.5 | 0.7 | 30.0 | 31.0 | 1.3 | 5.2 | 3.0 | 2.9 | 2.6 | 3.1 | 3.1 | 3.1 | 0.8 | 0.9 | 1.3 | 1.1 | - | ||||||
| Assets Held For Sale | 32.4 | 32.4 | 32.4 | 42.1 | 42.1 | 42.1 | 52.8 | 52.8 | - | 0.0 | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 1,377.0 | 1,447.3 | 1,366.7 | 1,281.5 | 1,258.2 | 1,218.9 | 1,412.6 | 1,341.3 | 1,212.4 | 1,310.5 | 1,371.3 | 1,308.1 | 1,498.9 | 1,575.1 | 1,445.2 | 1,559.1 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 1,000.0 | 944.8 | 878.9 | 826.0 | 784.7 | 726.2 | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 1,363.9 | 1,326.7 | 1,441.3 | 1,443.8 | 1,369.4 | 1,376.2 | 1,361.7 | 1,339.0 | 1,261.6 | 1,110.1 | |||||||
| Long Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 7.4 | 11.9 | 24.7 | 33.8 | 21.0 | 20.3 | 15.2 | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | - | - | 0.0 | 711.1 | 670.9 | 649.5 | 770.6 | 732.5 | 734.8 | 2,492.0 | 2,442.9 | 2,470.9 | 2,491.3 | 2,476.8 | 2,357.7 | 2,589.6 | - | 337.0 | |||||
| Intangible Assets | 2,520.2 | 2,563.8 | 2,608.0 | 2,660.5 | 2,697.9 | 2,735.6 | 2,795.9 | 2,836.0 | 2,887.3 | 2,934.3 | 2,976.5 | 3,035.7 | 3,078.5 | 3,123.8 | 3,223.9 | 3,194.9 | - | ||||||
| Operating Lease Right Of Use Assets | 158.0 | 155.5 | 157.0 | 157.0 | 165.0 | 168.7 | 175.3 | 177.2 | 180.5 | 169.6 | 172.2 | 177.4 | 179.4 | 181.0 | 163.7 | 168.9 | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | 25.7 | 24.7 | 24.9 | 25.9 | 15.7 | 16.1 | 16.5 | 16.4 | 18.7 | 32.5 | - | ||||||
| Other Non-Current Assets | 234.2 | 244.4 | 220.1 | 254.2 | 270.2 | 270.7 | 257.1 | 250.8 | 222.1 | 179.6 | 179.2 | 141.2 | 127.0 | 122.7 | 164.4 | 152.1 | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 5,628.7 | 5,769.3 | 5,675.1 | 6,379.1 | 6,461.6 | 6,423.6 | 6,801.1 | 6,689.2 | 6,703.3 | 8,563.1 | 8,539.1 | 8,550.3 | 8,787.1 | 8,855.8 | 8,655.5 | 8,822.4 | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 243.5 | 279.4 | 213.7 | 218.8 | 230.9 | 246.0 | 247.2 | 237.4 | 249.6 | 294.8 | 253.0 | 225.9 | 241.5 | 283.3 | 241.8 | 247.3 | - | 101.5 | - | - | - | - | - |
| Short Term Debt | 228.2 | 178.3 | 162.5 | 534.2 | 393.8 | 341.8 | 373.8 | 356.4 | 161.1 | 139.8 | 193.0 | 207.4 | 207.5 | 207.5 | 207.6 | 207.8 | - | 0.3 | |||||
| Deferred Revenue Current | 33.4 | 37.8 | 34.1 | 40.2 | 34.4 | 33.5 | 41.9 | 40.1 | 33.9 | 36.8 | 34.6 | 41.2 | 61.9 | 76.4 | 32.5 | 33.2 | - | ||||||
| Operating Lease Liabilities Current | 31.3 | 29.3 | 29.3 | 30.0 | 31.2 | 31.1 | 31.3 | 29.5 | 28.8 | 26.7 | 26.3 | 26.3 | 26.1 | 24.4 | 22.7 | 22.2 | |||||||
| Accrued Expenses | 135.4 | 120.3 | 104.3 | 84.5 | 135.3 | 116.9 | 113.0 | 86.0 | 108.9 | 84.8 | 106.8 | 81.5 | 108.5 | 139.2 | 115.5 | 116.9 | - | ||||||
| Other Current Liabilities | 342.6 | 376.6 | 286.5 | 278.2 | 281.4 | 288.7 | 291.4 | 249.1 | 250.7 | 303.3 | 305.4 | 273.1 | 334.0 | 325.4 | 240.5 | 258.9 | - | ||||||
| Total Current Liabilities | 962.4 | 966.1 | 767.9 | 1,142.1 | 1,047.2 | 998.8 | 1,027.3 | 932.4 | 779.8 | 833.8 | 860.0 | 790.0 | 907.8 | 1,007.0 | 872.7 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 155.4 | 154.4 | 155.5 | 156.4 | 163.3 | 167.2 | 174.0 | 177.7 | 181.8 | 172.8 | 175.9 | 181.2 | 183.3 | 186.4 | 162.5 | ||||||||
| Deferred Revenue Non-Current | 16.7 | 16.9 | 16.9 | 17.1 | 17.2 | 17.3 | 17.4 | 15.9 | 14.2 | 13.9 | 13.5 | 13.5 | 12.7 | 9.4 | 9.7 | 9.7 | |||||||
| Deferred Tax Liabilities | 87.3 | 90.0 | 80.1 | 82.8 | 78.2 | 76.5 | 117.2 | 127.9 | 125.6 | 192.2 | 196.5 | 199.6 | 208.8 | 213.2 | 256.4 | 214.0 | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 112.4 | 166.4 | 138.7 | 133.0 | 69.8 | 55.3 | 119.3 | 70.5 | 67.4 | 83.6 | 65.4 | 68.5 | 111.1 | 83.8 | 86.6 | 87.3 | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 3,777.3 | 3,848.8 | 3,638.7 | 3,586.4 | 3,464.4 | 3,439.1 | 3,614.4 | 3,515.7 | 3,395.6 | 3,557.2 | 3,572.4 | 3,547.8 | 3,790.6 | 3,921.2 | 3,860.2 | 3,902.8 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 2,943.2 | 2,931.8 | 2,921.3 | 2,908.7 | 2,897.8 | 2,884.8 | 2,875.9 | 2,863.9 | 2,852.0 | 2,848.0 | 2,839.0 | 2,825.2 | 2,809.0 | 2,804.3 | 2,772.2 | 2,831.9 | |||||||
| Retained Earnings | (1,087.8) | (996.0) | (865.3) | (132.3) | 123.1 | 135.8 | 314.2 | 334.1 | 481.8 | 2,187.8 | 2,180.8 | 2,193.5 | 2,246.7 | 2,197.9 | 2,167.6 | 2,148.4 | - | ||||||
| Accumulated Other Comprehensive Income | (4.1) | (15.4) | (19.7) | 16.2 | (23.8) | (36.2) | (3.5) | (24.6) | (26.2) | (30.0) | (53.2) | (16.3) | (59.3) | (67.6) | (144.5) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Stockholders Equity | 1,851.4 | 1,920.5 | 2,036.4 | 2,792.7 | 2,997.2 | 2,984.5 | 3,186.7 | 3,173.5 | 3,307.7 | 5,005.9 | 4,966.7 | 5,002.5 | 4,996.5 | 4,934.6 | 4,795.3 | 4,919.6 | |||||||
| Total Equity | 1,851.4 | 1,920.5 | 2,036.4 | 2,792.7 | (23.8) | (36.2) | (3.5) | (24.6) | (26.2) | (30.0) | (53.2) | (16.3) | (59.3) | (67.6) | (144.5) | (60.7) | 0.2 | 0.4 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 228.2 | 178.3 | 162.5 | 534.2 | 393.8 | 341.8 | 373.8 | 356.4 | 161.1 | 139.8 | 193.0 | 207.4 | 207.5 | 207.5 | 207.6 | 207.8 | - | 0.3 | - | - | - | - | - |
| Net debt | 87.8 | 8.5 | 64.4 | 382.5 | 266.7 | 243.5 | 230.1 | 249.4 | 82.6 | (27.5) | (0.2) | (16.3) | (189.2) | (137.5) | (56.4) | (223.7) | - | (828.2) | |||||
| Working Capital | 414.6 | 481.2 | 598.8 | 139.4 | 211.0 | 220.1 | 385.3 | 408.9 | 432.6 | 476.7 | 511.3 | 518.1 | 591.1 | 568.1 | 572.5 | 659.1 | - | 1,116.8 | |||||
| Book Value | 1,851.4 | 1,920.5 | 2,036.4 | 2,792.7 | 2,997.2 | 2,984.5 | 3,186.7 | 3,173.5 | 3,307.7 | 5,005.9 | 4,966.7 | 5,002.5 | 4,996.5 | 4,934.6 | 4,795.3 | 4,919.6 | 2,414.9 | 1,929.4 | |||||
| Tangible Book Value | (668.8) | (643.3) | (571.6) | (578.9) | (371.6) | (400.6) | (379.8) | (395.0) | (314.4) | (420.4) | (452.7) | (504.1) | (573.3) | (666.0) | (786.3) | (864.9) | - | ||||||
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,440.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 349.2 |
| - |
| - |
| - |
| - |
| - |
| 37.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.6 |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,430.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| 40.4 |
| - |
| - |
| - |
| - |
| - |
| 114.4 |
| - |
| - |
| - |
| - |
| - |
| 900.0 |
| - |
| 323.5 |
| - |
| - |
| - |
| - |
| - |
| 168.2 |
| - |
| 128.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 501.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 279.8 |
| - |
| - |
| - |
| - |
| - |
| 1,649.2 |
| - |
| - |
| - |
| - |
| - |
| (60.7) |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,414.9 |
| 1,929.4 |
| 1,634.0 |
| 1,411.1 |
| 1,489.7 |
| 1,332.7 |
| 559.9 |
| 1,634.0 |
| 1,411.1 |
| 1,489.7 |
| 1,332.7 |
| 559.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,634.0 |
| 1,411.1 |
| 1,489.7 |
| 1,332.7 |
| 559.9 |
| 1,493.7 |
| - |
| - |
| - |
| - |
| - |