| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 534.8 | 387.9 | 492.4 | 655.5 | 1,017.6 | 860.6 | 503.6 | - |
| Restricted Cash | 0.0 | 0.0 | 0.1 | 33.7 | 35.3 | 35.3 | 2.3 | - |
| Short Term Investments | 40.8 | 29.5 | 20.9 | 40.3 | 40.4 | 26.7 | - | - |
| Cash And Short Term Investments | 575.6 | 417.3 | 513.3 | 695.7 | 1,058.0 | 887.4 | 503.6 | - |
| Receivables | ||||||||
| Accounts Receivable | 94.0 | 84.2 | 91.3 | 62.6 | 86.1 | 38.5 | - | - |
| Current Assets | ||||||||
| Inventory | 516.3 | 464.1 | 515.1 | 501.6 | 389.4 | 437.0 | - | - |
| Prepaid Expenses | - | 23.2 | 25.8 | 27.8 | 31.5 | 16.2 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 40.9 | 30.5 | 37.1 | 78.9 | 34.8 | 42.9 | - | - |
| Short Term Debt | - | - | 0.9 | 71.8 | 71.5 | 71.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | 228.6 | 227.5 | 226.5 | 295.5 | 366.6 | - | - |
| Operating Lease Liabilities Non-Current | 17.4 | 19.3 | 21.0 | 17.0 | 5.5 | |||
| Common Equity | ||||||||
| Common Stock | 2,998.7 | 2,993.7 | 3,005.0 | 3,057.9 | 3,140.2 | 3,242.8 | - | - |
| Additional Paid In Capital | - | - | - | - | - | |||
| Supplementary Data | ||||||||
| Total Debt | - | 228.6 | 228.4 | 298.3 | 367.0 | 437.6 | - | - |
| Net debt | - | (188.8) | (284.9) | (397.4) | (691.0) | (449.7) | ||
| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 634.1 | 524.8 | 409.3 | 412.1 | 319.6 | 387.9 | 334.3 | 358.3 | 467.0 | 492.4 | 437.7 | 379.2 | 561.8 | 655.5 | 748.5 | |||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,287.1 | 1,029.0 | 1,196.5 | 1,376.4 | 1,600.3 | 1,423.8 | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - |
| Long Term Investments | 0.0 | 5.2 | 7.4 | 4.6 | - | - | - | - |
| Equity Method Investments | - | 0.0 | 0.1 | 0.4 | 4.9 | 7.8 | - | - |
| Goodwill | - | - | 0.0 | 49.8 | 49.8 | 49.8 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 16.9 | 18.5 | 21.0 | 17.9 | 7.5 | 9.4 | - | - |
| Deferred Tax Assets | 4.9 | 7.6 | 22.3 | 1.9 | 8.5 | 15.1 | - | - |
| Other Non-Current Assets | 64.8 | 78.3 | 74.2 | 57.7 | 41.2 | 40.7 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 6,093.9 | 5,189.0 | 5,385.8 | 5,254.7 | 5,211.4 | 5,177.3 | 1,691.5 | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.7 | 1.7 | 1.5 | 2.0 | 2.2 | 2.0 | - | - |
| Accrued Expenses | 94.2 | 71.8 | 66.5 | 68.3 | 51.5 | 44.5 | - | - |
| Other Current Liabilities | 2.8 | 1.4 | 2.6 | 1.5 | 1.7 | 6.3 | - | - |
| Total Current Liabilities | 618.4 | 218.9 | 170.6 | 279.3 | 283.9 | 249.3 | - | - |
| 7.5 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 287.5 | 327.3 | 363.9 | 342.4 | 338.8 | 473.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 42.4 | 26.0 | 56.5 | 23.9 | 12.1 | 25.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,779.6 | 1,242.2 | 1,081.6 | 1,128.5 | 1,158.9 | 1,326.9 | 648.3 | - |
| - |
| - |
| - |
| Retained Earnings | 509.1 | 113.4 | 368.1 | 521.8 | 397.7 | 92.1 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 806.5 | 839.8 | 931.1 | 546.5 | 514.7 | 512.3 | - | - |
| Total Stockholders Equity | 3,507.8 | 3,107.0 | 3,373.1 | 3,579.7 | 3,537.9 | 3,334.9 | 1,043.2 | 943.5 |
| Total Equity | 4,314.3 | 3,946.9 | 4,304.2 | 4,126.2 | 4,052.5 | 3,847.2 | 1,043.2 | 943.5 |
| - |
| - |
| Working Capital | 668.8 | 810.2 | 1,025.9 | 1,097.2 | 1,316.4 | 1,174.5 | - | - |
| Book Value | 3,507.8 | 3,107.0 | 3,373.1 | 3,579.7 | 3,537.9 | 3,334.9 | 1,043.2 | 943.5 |
| Tangible Book Value | - | - | 3,373.1 | 3,530.0 | 3,488.1 | 3,285.1 | - | - |
| 938.6 |
| 999.0 |
| 1,017.6 |
| 863.0 |
| 870.4 |
| 866.0 |
| - |
| 503.6 |
| - |
| Restricted Cash | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 33.6 | 34.0 | 33.7 | 35.6 | 35.4 | 35.3 | - | 35.3 | 35.3 | 35.3 | - | 2.3 | - |
| Short Term Investments | 40.3 | 40.8 | 36.1 | 26.4 | 21.7 | 29.5 | 31.4 | 26.1 | 25.0 | 20.9 | 29.2 | 32.9 | 33.7 | 40.3 | 53.8 | 25.9 | 34.2 | 40.4 | - | - | - | - | - | - |
| Cash And Short Term Investments | 674.4 | 565.5 | 445.4 | 438.5 | 341.3 | 417.3 | 365.8 | 384.4 | 492.0 | 513.3 | 466.9 | 412.1 | 595.5 | 695.7 | 802.3 | 964.5 | 1,033.2 | 1,058.0 | 863.0 | 870.4 | 866.0 | - | 503.6 | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 93.3 | 94.0 | 78.2 | 74.0 | 70.6 | 84.2 | 73.3 | 61.3 | 56.6 | 91.3 | 74.9 | 64.4 | 88.7 | 62.6 | 81.0 | 74.8 | 94.5 | 86.1 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | 522.9 | 488.8 | 586.2 | 568.7 | 544.3 | 464.1 | 494.6 | 507.7 | 465.1 | 515.1 | 532.6 | 561.5 | 519.2 | 501.6 | 468.3 | 438.0 | 419.7 | 389.4 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | 23.1 | 21.7 | 23.2 | 21.3 | 18.9 | 20.9 | 25.7 | 23.8 | 23.0 | 31.8 | 27.8 | 23.3 | 18.4 | 28.2 | 31.5 | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 3,668.9 | 1,287.1 | 1,206.1 | 1,147.4 | 1,024.8 | 1,029.0 | 996.5 | 1,021.9 | 1,081.9 | 1,196.5 | 1,158.0 | 1,155.4 | 1,342.3 | 1,376.4 | 1,430.7 | 1,607.5 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | 0.1 | - | 1.0 | 0.1 | - | - | 0.4 | 0.4 | 4.5 | 4.6 | 4.7 | |||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | 49.8 | 49.8 | 49.8 | 49.8 | 49.8 | 49.8 | 49.8 | 49.8 | - | |||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Assets | 4.6 | 4.9 | 11.3 | 5.6 | 5.8 | 7.6 | 19.9 | 24.5 | 27.3 | 22.3 | 0.0 | 0.0 | 1.9 | 1.9 | 6.1 | 6.7 | 11.8 | |||||||
| Other Non-Current Assets | 60.9 | 62.3 | 79.3 | 82.8 | 80.4 | 78.3 | 76.7 | 76.5 | 77.8 | 74.2 | 81.1 | 69.2 | 61.6 | 58.1 | 63.0 | 57.2 | 48.5 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 5,946.7 | 6,093.9 | 5,907.8 | 5,795.9 | 5,644.5 | 5,189.0 | 5,143.9 | 5,175.6 | 5,251.8 | 5,385.8 | 5,749.7 | 5,739.5 | 5,234.8 | 5,254.7 | 4,995.3 | 5,168.0 | ||||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 36.6 | 29.2 | 41.2 | 37.2 | 41.8 | 30.5 | 26.7 | 23.9 | 30.6 | 37.1 | 53.4 | 56.3 | 80.2 | 78.9 | 43.8 | 41.8 | 55.6 | 34.8 | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 229.6 | - | - | 11.0 | 11.0 | - | 0.0 | 1.0 | 0.9 | 0.9 | 35.5 | 53.4 | 71.8 | 89.3 | 70.9 | 71.2 | 71.5 | ||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Liabilities Current | 2.2 | 2.2 | 2.5 | 2.1 | 1.8 | 1.7 | 1.6 | 1.5 | 1.6 | 1.5 | 1.8 | 2.3 | 2.3 | 2.0 | 1.8 | 1.9 | ||||||||
| Accrued Expenses | 78.1 | 84.9 | 101.6 | 86.9 | 76.7 | 71.8 | 86.1 | 87.6 | 84.9 | 66.5 | 65.7 | 64.9 | 56.3 | 68.3 | 59.7 | 51.8 | 38.4 | 51.5 | ||||||
| Other Current Liabilities | (0.2) | 2.8 | 0.2 | 1.5 | 0.0 | 1.4 | 0.0 | 5.0 | 4.4 | 2.6 | 0.0 | 1.8 | 0.0 | 1.5 | 2.1 | 3.1 | 2.4 | |||||||
| Total Current Liabilities | 688.7 | 618.4 | 501.0 | 480.8 | 259.6 | 218.9 | 254.9 | 288.6 | 352.8 | 170.6 | 166.1 | 203.7 | 251.0 | 279.3 | 247.1 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 66.1 | 51.4 | - | - | - | - | 228.3 | 228.0 | 227.8 | 227.5 | 227.3 | 227.0 | 226.7 | 226.5 | 226.3 | 261.0 | 278.3 | 295.5 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | 207.0 | 198.5 | 320.3 | 325.1 | 333.8 | 327.3 | 329.8 | 339.6 | 346.0 | 363.9 | 444.2 | 385.8 | 340.4 | 342.4 | 260.3 | 289.3 | 319.9 | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 52.1 | 39.3 | 39.2 | 29.3 | 27.6 | 26.0 | 53.2 | 64.5 | 60.9 | 56.5 | 55.9 | 49.3 | 21.7 | 23.9 | 23.2 | 22.8 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 1,518.0 | 1,779.6 | 1,763.3 | 1,710.3 | 1,640.9 | 1,242.2 | 1,195.2 | 1,234.4 | 1,313.0 | 1,081.6 | 1,156.5 | 1,127.8 | 1,097.0 | 1,128.5 | 1,000.7 | 1,042.8 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | 3,228.3 | 2,998.7 | 2,999.4 | 2,997.6 | 2,996.0 | 2,993.7 | 2,992.4 | 2,991.1 | 2,991.2 | 3,005.0 | 3,017.9 | 3,016.8 | 3,055.1 | 3,057.9 | 3,056.9 | 3,133.0 | 3,143.4 | 3,140.2 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Retained Earnings | 402.7 | 509.1 | 327.7 | 262.2 | 172.1 | 113.4 | 107.8 | 97.3 | 87.6 | 368.1 | 597.6 | 596.8 | 537.1 | 521.8 | 442.3 | 490.7 | 450.2 | |||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 797.8 | 806.5 | 817.4 | 825.8 | 835.5 | 839.8 | 848.5 | 852.8 | 860.0 | 931.1 | 977.6 | 998.0 | 545.7 | 546.5 | 495.3 | 501.5 | 492.4 | |||||||
| Total Stockholders Equity | 3,631.0 | 3,507.8 | 3,327.1 | 3,259.8 | 3,168.1 | 3,107.0 | 3,100.2 | 3,088.3 | 3,078.8 | 3,373.1 | 3,615.5 | 3,613.7 | 3,592.2 | 3,579.7 | 3,499.2 | 3,623.7 | ||||||||
| Total Equity | 4,428.8 | 4,314.3 | 4,144.5 | 4,085.6 | 4,003.6 | 3,946.9 | 3,948.8 | 3,941.1 | 3,938.8 | 4,304.2 | 4,593.1 | 4,611.7 | 4,137.8 | 4,126.2 | 3,994.6 | 4,125.1 | 4,086.1 | 4,052.5 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 66.1 | 281.1 | - | - | 11.0 | 11.0 | 228.3 | 228.0 | 228.7 | 228.4 | 228.2 | 262.5 | 280.1 | 298.3 | 315.5 | 331.9 | 349.5 | 367.0 | - | - | - | - | - | - |
| Net debt | (608.2) | (284.5) | - | - | (330.3) | (406.3) | (137.4) | (156.3) | (263.3) | (284.9) | (238.7) | (149.6) | (315.4) | (397.4) | (486.8) | (632.6) | (683.8) | (691.0) | ||||||
| Working Capital | 2,980.2 | 668.8 | 705.1 | 666.6 | 765.2 | 810.2 | 741.6 | 733.4 | 729.1 | 1,025.9 | 991.8 | 951.7 | 1,091.3 | 1,097.2 | 1,183.7 | 1,381.1 | 1,399.0 | |||||||
| Book Value | 3,631.0 | 3,507.8 | 3,327.1 | 3,259.8 | 3,168.1 | 3,107.0 | 3,100.2 | 3,088.3 | 3,078.8 | 3,373.1 | 3,615.5 | 3,613.7 | 3,592.2 | 3,579.7 | 3,499.2 | 3,623.7 | 3,593.7 | 3,537.9 | ||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | 3,565.7 | 3,563.9 | 3,542.4 | 3,530.0 | 3,449.5 | 3,573.9 | 3,543.9 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,677.5 |
| 1,600.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,212.7 |
| 5,211.4 |
| 5,110.2 |
| 5,153.9 |
| 5,203.0 |
| - |
| 1,691.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 226.4 |
| 278.5 |
| 283.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 338.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.8 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,126.6 |
| 1,158.9 |
| 1,205.8 |
| 1,213.2 |
| 1,261.5 |
| - |
| 648.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 397.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 514.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,593.7 |
| 3,537.9 |
| 3,904.4 |
| 3,940.7 |
| 3,941.5 |
| 3,847.2 |
| 1,043.2 |
| 943.5 |
| 3,904.4 |
| 3,940.7 |
| 3,941.5 |
| 3,847.2 |
| 1,043.2 |
| 943.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,316.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,904.4 |
| 3,940.7 |
| 3,941.5 |
| 3,847.2 |
| 1,043.2 |
| 943.5 |
| 3,488.1 |
| - |
| - |
| - |
| - |
| - |
| - |