| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 165.8 | 125.4 | 201.9 | 211.6 | 111.4 | - |
| Restricted Cash | 15.9 | 11.2 | 11.8 | 10.3 | 8.1 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 165.8 | 125.4 | 201.9 | 211.6 | 111.4 | - |
| Receivables | ||||||
| Accounts Receivable | 40.4 | 44.4 | 49.6 | 55.6 | 41.8 | - |
| Current Assets | ||||||
| Inventory | 653.3 | 684.5 | 652.4 | 675.1 | 538.7 | - |
| Prepaid Expenses | 53.5 | 58.6 | 51.3 | 42.4 | 40.0 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 2,265.9 | 2,173.0 | 1,987.6 | 1,745.7 | 1,488.0 | - |
| Accumulated Depreciation | 1,540.5 | 1,356.6 | 1,184.2 | 1,018.8 | 860.4 | - |
| Current Liabilities | ||||||
| Accounts Payable | 492.9 | 485.1 | 381.2 | 404.0 | 339.5 | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 1,578.1 | 1,576.2 | 1,628.3 | 1,640.4 | 1,646.3 | - |
| Operating Lease Liabilities Non-Current | 1,037.2 | 1,116.6 | 1,148.2 | 1,096.1 | 1,083.6 | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 2,280.5 | 2,229.6 | 2,152.3 | 2,133.8 | 2,092.1 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 1,578.1 | 1,576.2 | 1,628.3 | 1,640.4 | 1,646.3 | - |
| Net debt | 1,412.3 | 1,450.8 | 1,426.4 | 1,428.8 | 1,534.9 | - |
| Working Capital | ||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 166.8 | 256.7 | 188.7 | 133.3 | 125.4 | 127.6 | 89.7 | 139.8 | 173.0 | 148.9 | 201.9 | 148.7 | 125.2 | 190.9 | 211.6 | ||||||
| 60.6 |
| 38.8 |
| 60.8 |
| 86.1 |
| 45.6 |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 973.6 | 951.7 | 1,016.0 | 1,070.8 | 777.5 | - |
| Property,Plant & Equipment Net | 725.4 | 816.4 | 803.3 | 726.9 | 627.5 | - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 980.1 | 980.3 | 2,193.9 | 2,184.0 | 2,179.3 | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1,302.3 | 1,384.1 | 1,397.8 | 1,338.5 | 1,328.1 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 188.0 | 205.7 | 176.8 | 152.8 | 138.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 5,194.4 | 5,363.2 | 6,612.8 | 6,497.9 | 6,075.7 | - |
| 29.6 |
| 33.5 |
| 23.0 |
| 18.0 |
| 15.5 |
| - |
| Operating Lease Liabilities Current | 306.4 | 310.5 | 309.8 | 265.9 | 258.3 | - |
| Accrued Expenses | 177.1 | 200.3 | 217.6 | 210.9 | 145.8 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 1,139.2 | 1,113.1 | 1,021.3 | 1,053.1 | 875.3 | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - |
| Deferred Tax Liabilities | 217.7 | 251.6 | 303.1 | 318.4 | 280.9 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 108.6 | 121.1 | 130.5 | 134.1 | 134.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 4,080.8 | 4,178.7 | 4,231.4 | 4,242.1 | 4,020.4 | - |
| (1,149.1) |
| (1,047.2) |
| 233.0 |
| 142.2 |
| (22.3) |
| - |
| Accumulated Other Comprehensive Income | (18.1) | 1.8 | (4.1) | (2.2) | (1.3) | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | (18.2) | (13.6) | - |
| Total Stockholders Equity | 1,113.6 | 1,184.4 | 2,381.5 | 2,274.0 | 2,068.8 | 637.9 |
| Total Equity | 1,113.6 | 1,184.4 | 2,381.5 | 2,255.8 | 2,055.3 | 637.9 |
| (165.5) |
| (161.4) |
| (5.3) |
| 17.6 |
| (97.8) |
| - |
| Book Value | 1,113.6 | 1,184.4 | 2,381.5 | 2,274.0 | 2,068.8 | 637.9 |
| Tangible Book Value | 133.6 | 204.1 | 187.5 | 90.0 | (110.5) | - |
| 221.5 |
| 203.4 |
| - |
| - |
| - |
| - |
| Restricted Cash | 1.2 | 12.7 | 1.0 | 5.4 | 11.2 | 6.0 | 1.1 | 2.5 | 3.4 | 2.6 | 11.8 | 2.9 | 2.5 | 7.3 | 10.3 | 3.9 | 4.8 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 166.8 | 256.7 | 188.7 | 133.3 | 125.4 | 127.6 | 89.7 | 139.8 | 173.0 | 148.9 | 201.9 | 148.7 | 125.2 | 190.9 | 211.6 | 221.5 | 203.4 | - | - | - | - |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 36.9 | 45.8 | 34.5 | 36.1 | 44.4 | 47.0 | 42.1 | 50.2 | 66.3 | 45.4 | 49.6 | 46.4 | 44.8 | 42.2 | 55.6 | 45.5 | 39.9 | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | 632.9 | 590.2 | 608.5 | 645.5 | 684.5 | 672.3 | 681.0 | 730.1 | 675.4 | 667.9 | 652.4 | 723.4 | 723.3 | 682.0 | 675.1 | 644.4 | 628.5 | - | - | - | - |
| Prepaid Expenses | 64.0 | 51.7 | 60.4 | 67.0 | 58.6 | 59.8 | 65.0 | 46.9 | 54.9 | 53.3 | 51.3 | 43.7 | 54.0 | 52.1 | 42.4 | 37.8 | 42.0 | - | |||
| Other Current Assets | 60.2 | 75.3 | 47.4 | 38.6 | 38.8 | 35.2 | 26.3 | 40.6 | 55.2 | 61.2 | 60.8 | 56.7 | 66.6 | 81.6 | 86.1 | 40.8 | 30.4 | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 960.8 | 1,019.8 | 939.6 | 920.4 | 951.7 | 941.9 | 904.1 | 1,007.5 | 1,024.8 | 976.8 | 1,016.0 | 1,019.0 | 1,013.8 | 1,048.9 | 1,070.8 | 989.9 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,404.1 | 2,378.2 | 2,311.9 | 2,284.7 | 2,173.0 | 2,206.9 | 2,177.5 | 2,142.5 | 2,090.4 | 2,041.6 | 1,987.6 | 1,937.8 | 1,872.6 | 1,792.2 | 1,745.7 | 1,657.9 | 1,586.7 | - | - | - | - |
| Accumulated Depreciation | 1,758.2 | 1,722.1 | 1,624.4 | 1,580.2 | 1,356.6 | 1,447.2 | 1,398.9 | 1,314.7 | 1,270.1 | 1,229.4 | 1,184.2 | 1,146.2 | 1,101.4 | 1,056.9 | 1,018.8 | 975.5 | |||||
| Property,Plant & Equipment Net | 645.9 | 656.1 | 687.5 | 704.5 | 816.4 | 759.7 | 778.5 | 827.8 | 820.2 | 812.2 | 803.3 | 791.6 | 771.1 | 735.3 | 726.9 | 682.4 | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | 980.1 | 980.1 | 980.1 | 980.1 | 980.3 | 980.1 | 980.1 | 976.2 | 2,196.7 | 2,194.5 | 2,193.9 | 2,191.9 | 2,186.8 | 2,184.0 | 2,184.0 | 2,183.2 | 2,182.5 | 2,179.3 | |||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | - | |||
| Operating Lease Right Of Use Assets | 1,265.3 | 1,288.6 | 1,314.6 | 1,300.0 | 1,384.1 | 1,368.7 | 1,357.6 | 1,390.7 | 1,401.8 | 1,378.3 | 1,397.8 | 1,378.3 | 1,378.9 | 1,356.9 | 1,338.5 | 1,369.2 | |||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | 207.5 | 203.8 | 206.5 | 191.2 | 205.7 | 201.2 | 213.8 | 199.3 | 193.7 | 185.6 | 176.8 | 171.0 | 166.7 | 155.7 | 152.8 | 219.4 | 194.1 | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 5,084.6 | 5,173.4 | 5,153.3 | 5,121.1 | 5,363.2 | 5,276.6 | 5,259.0 | 5,426.6 | 6,662.3 | 6,572.4 | 6,612.8 | 6,576.9 | 6,542.4 | 6,505.8 | 6,497.9 | 6,469.5 | |||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 480.7 | 450.6 | 423.3 | 473.9 | 485.1 | 474.5 | 464.5 | 486.6 | 477.7 | 393.8 | 381.2 | 384.6 | 416.6 | 392.7 | 404.0 | 380.2 | 406.7 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Current | - | - | - | - | 33.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Liabilities Current | 312.4 | 320.1 | 306.9 | 305.1 | 310.5 | 306.5 | 308.0 | 306.0 | 281.4 | 281.7 | 309.8 | 304.8 | 272.1 | 258.3 | 265.9 | 256.8 | |||||
| Accrued Expenses | 216.2 | 204.8 | 192.2 | 190.2 | 200.3 | 196.5 | 198.2 | 215.9 | 219.9 | 206.8 | 217.6 | 220.1 | 220.2 | 213.4 | 210.9 | 214.5 | 210.5 | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | 1,130.3 | 1,134.1 | 1,058.6 | 1,083.5 | 1,113.1 | 1,117.9 | 1,069.4 | 1,114.6 | 1,074.9 | 996.9 | 1,021.3 | 1,057.2 | 1,035.4 | 1,011.8 | 1,053.1 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | 1,580.7 | 1,579.3 | 1,576.2 | 1,575.6 | 1,574.5 | 1,574.9 | 1,588.5 | 1,612.0 | 1,628.3 | 1,631.3 | 1,634.3 | 1,637.4 | 1,640.4 | 1,643.4 | 1,646.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 995.0 | 1,047.2 | 1,047.8 | 1,034.7 | 1,116.6 | 1,104.7 | 1,093.1 | 1,149.0 | 1,159.7 | 1,132.8 | 1,148.2 | 1,131.1 | 1,135.6 | 1,114.3 | 1,096.1 | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | 235.2 | 234.9 | 221.0 | 207.7 | 251.6 | 219.6 | 240.7 | 270.8 | 294.1 | 297.8 | 303.1 | 298.4 | 326.7 | 322.6 | 318.4 | 309.1 | 293.6 | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | 104.6 | 104.4 | 106.2 | 108.6 | 121.1 | 127.4 | 119.0 | 124.4 | 130.2 | 131.8 | 130.5 | 131.0 | 131.2 | 132.0 | 134.1 | 136.4 | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 3,929.3 | 4,009.2 | 4,014.2 | 4,013.8 | 4,178.7 | 4,145.2 | 4,096.7 | 4,233.7 | 4,247.5 | 4,171.3 | 4,231.4 | 4,249.0 | 4,263.3 | 4,218.1 | 4,242.1 | 4,248.6 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,318.9 | 2,312.4 | 2,297.7 | 2,288.2 | 2,229.6 | 2,260.4 | 2,246.8 | 2,212.7 | 2,196.2 | 2,173.4 | 2,152.3 | 2,131.9 | 2,103.2 | 2,143.5 | 2,133.8 | 2,126.3 | |||||
| Retained Earnings | (1,155.1) | (1,140.0) | (1,146.7) | (1,160.7) | (1,047.2) | (1,118.5) | (1,093.7) | (1,024.7) | 216.5 | 231.1 | 233.0 | 200.2 | 180.3 | 166.9 | 142.2 | 113.2 | 60.4 | ||||
| Accumulated Other Comprehensive Income | (8.7) | (8.4) | (12.1) | (20.5) | 1.8 | (10.6) | 9.0 | 4.5 | 1.8 | (3.6) | (4.1) | (4.5) | (4.6) | (3.8) | (2.2) | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | (19.1) | (18.2) | (16.5) | (15.3) | - | |||
| Total Stockholders Equity | 1,155.3 | 1,164.3 | 1,139.1 | 1,107.3 | 1,184.4 | 1,131.5 | 1,162.3 | 1,192.9 | 2,414.8 | 2,401.1 | 2,381.5 | 2,327.9 | 2,279.1 | 2,306.8 | 2,274.0 | 2,237.4 | |||||
| Total Equity | 1,155.3 | 1,164.3 | 1,139.1 | 1,107.3 | 1,184.4 | 1,131.5 | 1,162.3 | 1,192.9 | 2,414.8 | 2,401.1 | 2,381.5 | 2,327.9 | 2,279.1 | 2,287.7 | 2,255.8 | 2,220.9 | 2,159.4 | 561.1 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | 1,580.7 | 1,579.3 | 1,576.2 | 1,575.6 | 1,574.5 | 1,574.9 | 1,588.5 | 1,612.0 | 1,628.3 | 1,631.3 | 1,634.3 | 1,637.4 | 1,640.4 | 1,643.4 | 1,646.5 | - | - | - | - |
| Net debt | - | - | 1,391.9 | 1,446.0 | 1,450.8 | 1,448.0 | 1,484.8 | 1,435.1 | 1,415.5 | 1,463.1 | 1,426.4 | 1,482.6 | 1,509.2 | 1,446.5 | 1,428.8 | 1,421.9 | 1,443.1 | - | |||
| Working Capital | (169.4) | (114.4) | (119.0) | (163.0) | (161.4) | (176.0) | (165.4) | (107.0) | (50.1) | (20.1) | (5.3) | (38.2) | (21.6) | 37.1 | 17.6 | (41.7) | (65.6) | ||||
| Book Value | 1,155.3 | 1,164.3 | 1,139.1 | 1,107.3 | 1,184.4 | 1,131.5 | 1,162.3 | 1,192.9 | 2,414.8 | 2,401.1 | 2,381.5 | 2,327.9 | 2,279.1 | 2,306.8 | 2,274.0 | 2,237.4 | 2,174.6 | 561.1 | |||
| Tangible Book Value | 175.2 | 184.2 | 159.0 | 127.3 | 204.1 | 151.4 | 182.2 | 216.6 | 218.1 | 206.6 | 187.5 | 136.0 | 92.3 | 122.8 | 90.0 | 53.7 | (8.4) | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 944.2 |
| - |
| - |
| - |
| - |
| 932.3 |
| - |
| - |
| - |
| - |
| 654.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,314.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,315.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,031.5 |
| 1,009.8 |
| - |
| - |
| - |
| - |
| 1,128.2 |
| 1,070.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,155.8 |
| - |
| - |
| - |
| - |
| 2,115.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,174.6 |
| 561.1 |
| 537.6 |
| 526.7 |
| 637.9 |
| 537.6 |
| 526.7 |
| 637.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 537.6 |
| 526.7 |
| 637.9 |
| (1,618.2) |
| - |
| - |
| - |