| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 61.4 | 182.1 | 35.6 | 64.6 | - |
| Restricted Cash | 15.5 | 22.4 | 9.8 | 8.1 | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 61.4 | 182.1 | 35.6 | 64.6 | - |
| Receivables | |||||
| Accounts Receivable | 177.0 | 145.2 | 126.1 | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 20.1 | 14.4 | 13.3 | - | - |
| Other Current Assets | 3.2 | 4.0 | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Property,Plant & Equipment Net | - | ||||
| Current Liabilities | |||||
| Accounts Payable | 50.9 | 47.4 | 45.5 | - | - |
| Short Term Debt | 14.2 | 11.7 | 18.0 | - | - |
| Deferred Revenue Current | 67.9 | 10.5 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 1,458.7 | 1,220.6 | 2,199.7 | - | - |
| Operating Lease Liabilities Non-Current | 12.0 | 13.1 | 14.3 | - | - |
| Deferred Revenue Non-Current | 5.5 | ||||
| Common Equity | |||||
| Common Stock | 1.9 | 1.7 | 1.2 | - | - |
| Additional Paid In Capital | 3,986.4 | 3,298.1 | 2,234.7 | - | - |
| Retained Earnings | (108.8) | ||||
| Supplementary Data | |||||
| Total Debt | 1,472.9 | 1,232.3 | 2,217.7 | - | - |
| Net debt | 1,411.5 | 1,050.2 | 2,182.1 | - | - |
| Working Capital | 90.3 | 225.4 | |||
| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 34.3 | 61.4 | 421.1 | 290.3 | 224.0 | 182.1 | 127.1 | 68.4 | 57.3 | 35.6 | 44.5 | 95.7 | - | - | - |
| Restricted Cash | 28.4 | 15.5 | 24.3 | 21.2 | 25.7 | 22.4 | 17.2 | 12.1 | 13.5 | 9.8 | 8.4 | 9.2 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 34.3 | 61.4 | 421.1 | 290.3 | 224.0 | 182.1 | 127.1 | 68.4 | 57.3 | 35.6 | 44.5 | 95.7 | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 172.5 | 177.0 | 145.7 | 143.5 | 147.3 | 145.2 | 137.9 | 148.0 | - | 126.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 58.8 | 50.9 | 51.4 | 46.7 | 45.1 | 47.4 | 47.8 | 50.7 | - | 45.5 | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,455.6 | 1,458.7 | 1,214.2 | 1,215.9 | 1,218.2 | 1,220.6 | 1,221.8 | 1,334.1 | - | 2,199.7 | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.9 | 1.9 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | - | 1.2 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,469.8 | 1,472.9 | 1,225.9 | 1,227.5 | 1,229.9 | 1,232.3 | 1,234.7 | 1,347.0 | - | 2,217.7 | - | - | - | - | - |
| 30.4 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 308.4 | 371.0 | 222.1 | - | - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 4,016.8 | 3,020.0 | 3,030.0 | 3,009.6 | 3,009.8 |
| Intangible Assets | 1,292.8 | 1,039.0 | 1,186.9 | - | - |
| Operating Lease Right Of Use Assets | 13.0 | 10.8 | 10.4 | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 8.5 | 6.5 | 6.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 5,785.1 | 4,577.0 | 4,583.0 | - | - |
| 10.9 |
| - |
| - |
| Operating Lease Liabilities Current | 6.0 | 5.6 | 4.4 | - | - |
| Accrued Expenses | 40.9 | 31.6 | 23.3 | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 218.1 | 145.6 | 123.5 | - | - |
| 5.7 |
| 6.2 |
| - |
| - |
| Deferred Tax Liabilities | 211.3 | 100.5 | 174.5 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 0.3 | 2.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 1,906.3 | 1,497.2 | 2,533.0 | - | - |
| (220.9) |
| (201.8) |
| - |
| - |
| Accumulated Other Comprehensive Income | (0.6) | 0.9 | 15.8 | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 3,878.8 | 3,079.8 | 2,049.9 | 2,106.2 | 2,121.2 |
| Total Equity | 3,878.8 | 3,079.8 | 2,049.9 | 2,106.2 | 2,121.2 |
| 98.6 |
| - |
| - |
| Book Value | 3,878.8 | 3,079.8 | 2,049.9 | 2,106.2 | 2,121.2 |
| Tangible Book Value | (1,430.8) | (979.3) | (2,167.0) | (903.3) | (888.6) |
| 23.5 |
| 20.1 |
| 20.6 |
| 15.9 |
| 16.9 |
| 14.4 |
| 14.3 |
| 14.8 |
| - |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 3.3 | 3.2 | 2.0 | 3.1 | 2.2 | 4.0 | 4.3 | 16.4 | - | 30.4 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 386.6 | 308.4 | 613.6 | 524.5 | 440.6 | 371.0 | 305.4 | 270.8 | - | 222.1 | - | - | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4,014.8 | 4,016.8 | 3,020.0 | 3,020.0 | 3,020.0 | 3,020.0 | 3,019.8 | 3,030.0 | - | 3,030.0 | - | - | - | - | 3,009.8 |
| Intangible Assets | 1,258.4 | 1,292.8 | 955.0 | 982.8 | 1,010.9 | 1,039.0 | 1,069.7 | 1,108.8 | - | 1,186.9 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 11.9 | 13.0 | 11.0 | 9.0 | 9.9 | 10.8 | 10.2 | 9.6 | - | 10.4 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.1 | 8.5 | 8.5 | 6.2 | 6.1 | 6.5 | 6.7 | 7.5 | - | 6.6 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,839.0 | 5,785.1 | 4,746.4 | 4,677.9 | 4,619.2 | 4,577.0 | 4,540.5 | 4,566.9 | - | 4,583.0 | - | - | - | - | - |
| Short Term Debt | 14.2 | 14.2 | 11.7 | 11.7 | 11.7 | 11.7 | 12.9 | 12.9 | - | 18.0 | - | - | - | - | - |
| Deferred Revenue Current | 64.7 | 67.9 | 9.0 | 9.5 | 11.3 | 10.5 | 10.2 | 10.3 | - | 10.9 | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.6 | 6.0 | 5.7 | 5.3 | 5.5 | 5.6 | 5.4 | 4.7 | - | 4.4 | - | - | - | - | - |
| Accrued Expenses | 17.8 | 40.9 | 28.3 | 22.4 | 15.9 | 31.6 | 27.3 | 23.0 | - | 23.3 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 220.0 | 218.1 | 157.7 | 152.8 | 141.3 | 145.6 | 133.1 | 125.9 | - | 123.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.9 | 12.0 | 11.9 | 10.6 | 11.8 | 13.1 | 12.9 | 12.3 | - | 14.3 | - | - | - | - | - |
| Deferred Revenue Non-Current | 5.2 | 5.5 | 5.4 | 5.5 | 5.7 | 5.7 | 5.7 | 5.9 | - | 6.2 | - | - | - | - | - |
| Deferred Tax Liabilities | 209.7 | 211.3 | 123.0 | 107.6 | 104.9 | 100.5 | 101.3 | 130.6 | - | 174.5 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.7 | 1.1 | 1.6 | 0.3 | 0.3 | 1.6 | 0.3 | - | 2.8 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,901.6 | 1,906.3 | 1,523.8 | 1,504.8 | 1,493.3 | 1,497.2 | 1,487.8 | 1,620.8 | - | 2,533.0 | - | - | - | - | - |
| Additional Paid In Capital |
| 4,000.2 |
| 3,986.4 |
| 3,350.2 |
| 3,331.3 |
| 3,315.5 |
| 3,298.1 |
| 3,290.8 |
| 3,178.7 |
| - |
| 2,234.7 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (65.5) | (108.8) | (128.8) | (159.4) | (191.6) | (220.9) | (240.0) | (245.4) | - | (201.8) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.8 | (0.6) | (0.5) | (0.4) | 0.3 | 0.9 | 0.2 | 11.1 | - | 15.8 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,937.4 | 3,878.8 | 3,222.6 | 3,173.1 | 3,125.9 | 3,079.8 | 3,052.7 | 2,946.1 | 2,035.5 | 2,049.9 | 2,074.2 | 2,089.4 | 2,091.9 | 2,106.2 | 2,121.2 |
| Total Equity | 3,937.4 | 3,878.8 | 3,222.6 | 3,173.1 | 3,125.9 | 3,079.8 | 3,052.7 | 2,946.1 | 2,035.5 | 2,049.9 | 2,074.2 | 2,089.4 | 2,091.9 | 2,106.2 | 2,121.2 |
| Net debt |
| 1,435.4 |
| 1,411.5 |
| 804.8 |
| 937.2 |
| 1,005.9 |
| 1,050.2 |
| 1,107.5 |
| 1,278.6 |
| - |
| 2,182.1 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 166.7 | 90.3 | 455.9 | 371.6 | 299.3 | 225.4 | 172.3 | 144.9 | - | 98.6 | - | - | - | - | - |
| Book Value | 3,937.4 | 3,878.8 | 3,222.6 | 3,173.1 | 3,125.9 | 3,079.8 | 3,052.7 | 2,946.1 | 2,035.5 | 2,049.9 | 2,074.2 | 2,089.4 | 2,091.9 | 2,106.2 | 2,121.2 |
| Tangible Book Value | (1,335.7) | (1,430.8) | (752.4) | (829.7) | (905.0) | (979.3) | (1,036.8) | (1,192.7) | - | (2,167.0) | - | - | - | - | (888.6) |