| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 1,354.5 | 1,013.1 | 892.0 | 1,255.2 | 1,466.6 | 267.1 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,354.5 | 1,013.1 | 892.0 | 1,255.2 | 1,466.6 | 267.1 | - | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 1,028.0 | 669.9 | 414.2 | 231.8 | 95.4 | 65.8 | - | - |
| Accumulated Depreciation | 455.3 | 242.2 | 124.1 | 60.3 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 7,609.7 | 1,836.9 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 6,140.9 | 5,862.6 | 5,140.9 | 4,231.3 | 3,467.2 | |||
| Supplementary Data | ||||||||
| Total Debt | 7,609.7 | 1,836.9 | - | - | - | - | - | - |
| Net debt | 6,255.2 | 823.8 | - | - | - | - | ||
| (in millions of USD) | 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 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||
| Cash And Equivalents | 1,723.4 | 1,527.9 | 1,428.8 | 1,354.5 | 1,351.1 | 1,200.4 | 1,046.2 | 1,013.1 | 1,272.8 | 1,036.7 | 1,079.3 | 892.0 | 972.5 | 1,440.3 | 1,530.1 | ||||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| 32.9 |
| 17.7 |
| - |
| - |
| Property,Plant & Equipment Net | 572.6 | 427.7 | 290.1 | 171.5 | 62.5 | 48.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 534.2 | 533.4 | 542.6 | 539.5 | 516.5 | 1.3 | 1.3 | - |
| Intangible Assets | 12.9 | 13.5 | 34.4 | 78.9 | 67.9 | 2.5 | - | - |
| Operating Lease Right Of Use Assets | 19.1 | 21.9 | 30.2 | 50.7 | 57.8 | 0.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 11,154.9 | 9,519.6 | 8,155.6 | 6,973.8 | 4,867.0 | 1,402.3 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 8,085.9 | 6,787.6 | 5,621.4 | 4,355.5 | 2,291.4 | 965.2 | - | - |
| 80.4 |
| - |
| - |
| Retained Earnings | (3,056.8) | (3,109.0) | (2,591.2) | (1,605.9) | (898.5) | (447.2) | - | - |
| Accumulated Other Comprehensive Income | (15.1) | (21.6) | (15.4) | (7.1) | 6.8 | (0.3) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,069.0 | 2,732.0 | 2,534.2 | 2,618.3 | 2,575.5 | (367.1) | (263.4) | (169.3) |
| Total Equity | 3,069.0 | 2,732.0 | 2,534.2 | 2,618.3 | 2,575.5 | (367.1) | (263.4) | (169.3) |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 3,069.0 | 2,732.0 | 2,534.2 | 2,618.3 | 2,575.5 | (367.1) | (263.4) | (169.3) |
| Tangible Book Value | 2,521.9 | 2,185.0 | 1,957.2 | 1,999.8 | 1,991.1 | (370.8) | (264.7) | - |
| 1,255.2 |
| 2,261.9 |
| 2,567.4 |
| 1,439.5 |
| 1,466.6 |
| 1,623.7 |
| 520.7 |
| - |
| 267.1 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,723.4 | 1,527.9 | 1,428.8 | 1,354.5 | 1,351.1 | 1,200.4 | 1,046.2 | 1,013.1 | 1,272.8 | 1,036.7 | 1,079.3 | 892.0 | 972.5 | 1,440.3 | 1,530.1 | 1,255.2 | 2,261.9 | 2,567.4 | 1,439.5 | 1,466.6 | 1,623.7 | 520.7 | - | 267.1 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 1,329.0 | 1,226.9 | 1,132.1 | 1,028.0 | 939.6 | 845.1 | 760.3 | 669.9 | 604.0 | 537.7 | 481.1 | 414.2 | 381.9 | 337.1 | 281.4 | 231.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 660.7 | 587.0 | 518.2 | 455.3 | 396.3 | 338.8 | 287.3 | 242.2 | 202.5 | 167.8 | 142.4 | 124.1 | 104.7 | 88.2 | 72.9 | 60.3 | - | ||||||||||||
| Property,Plant & Equipment Net | 668.3 | 639.9 | 613.9 | 572.6 | 543.3 | 506.3 | 473.0 | 427.7 | 401.5 | 369.9 | 338.7 | 290.1 | 277.2 | 248.9 | 208.5 | 171.5 | |||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Goodwill | 529.3 | 533.4 | 529.9 | 534.2 | 522.3 | 521.7 | 536.7 | 533.4 | 535.8 | 541.2 | 536.4 | 542.6 | 537.1 | 527.6 | 525.0 | 539.5 | 547.4 | 541.4 | |||||||||||
| Intangible Assets | 27.4 | 12.6 | 12.7 | 12.9 | 12.4 | 12.2 | 13.5 | 13.5 | 15.3 | 17.4 | 19.8 | 34.4 | 48.3 | 63.8 | 71.0 | 78.9 | 60.9 | ||||||||||||
| Operating Lease Right Of Use Assets | 23.5 | 25.9 | 16.8 | 19.1 | 21.4 | 17.5 | 19.7 | 21.9 | 24.0 | 25.0 | 27.2 | 30.2 | 34.1 | 43.6 | 47.8 | 50.7 | |||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Assets | 13,141.6 | 12,956.9 | 11,478.6 | 11,154.9 | 10,436.2 | 10,481.1 | 10,139.2 | 9,519.6 | 9,201.4 | 9,065.0 | 8,407.1 | 8,155.6 | 7,507.8 | 7,804.8 | 7,165.1 | 6,973.8 | |||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||
| Long Term Debt | 8,873.9 | 9,009.2 | 7,736.4 | - | 7,145.6 | 7,306.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Liabilities | 9,358.2 | 9,410.0 | 8,179.7 | 8,085.9 | 7,561.3 | 7,695.5 | 7,303.6 | 6,787.6 | 6,578.0 | 6,430.1 | 5,840.3 | 5,621.4 | 4,996.7 | 5,294.6 | 4,601.6 | 4,355.5 | |||||||||||||
| Common Equity | |||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 6,550.6 | 6,410.3 | 6,299.4 | 6,140.9 | 6,045.5 | 5,962.0 | 6,053.9 | 5,862.6 | 5,704.6 | 5,572.0 | 5,355.0 | 5,140.9 | 4,918.8 | 4,716.4 | 4,454.8 | 4,231.3 | |||||||||||||
| Retained Earnings | (2,743.6) | (2,846.5) | (2,976.1) | (3,056.8) | (3,126.1) | (3,128.9) | (3,209.2) | (3,109.0) | (3,063.9) | (2,929.9) | (2,763.0) | (2,591.2) | (2,385.3) | (2,179.6) | (1,857.2) | (1,605.9) | (1,419.5) | ||||||||||||
| Accumulated Other Comprehensive Income | (23.6) | (16.9) | (24.4) | (15.1) | (44.5) | (47.6) | (9.1) | (21.6) | (17.3) | (7.1) | (25.2) | (15.4) | (22.3) | (26.6) | (34.2) | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Stockholders Equity | 3,783.4 | 3,546.9 | 3,298.9 | 3,069.0 | 2,874.9 | 2,785.5 | 2,835.6 | 2,732.0 | 2,623.5 | 2,634.9 | 2,566.8 | 2,534.2 | 2,511.1 | 2,510.1 | 2,563.4 | 2,618.3 | |||||||||||||
| Total Equity | 3,783.4 | 3,546.9 | 3,298.9 | 3,069.0 | 2,874.9 | 2,785.5 | 2,835.6 | 2,732.0 | 2,623.5 | 2,634.9 | 2,566.8 | 2,534.2 | 2,511.1 | 2,510.1 | 2,563.4 | 2,618.3 | 2,576.1 | 2,468.3 | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| Total Debt | 8,873.9 | 9,009.2 | 7,736.4 | - | 7,145.6 | 7,306.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 7,150.5 | 7,481.4 | 6,307.5 | - | 5,794.5 | 6,106.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Book Value | 3,783.4 | 3,546.9 | 3,298.9 | 3,069.0 | 2,874.9 | 2,785.5 | 2,835.6 | 2,732.0 | 2,623.5 | 2,634.9 | 2,566.8 | 2,534.2 | 2,511.1 | 2,510.1 | 2,563.4 | 2,618.3 | 2,576.1 | 2,468.3 | |||||||||||
| Tangible Book Value | 3,226.7 | 3,000.8 | 2,756.3 | 2,521.9 | 2,340.2 | 2,251.6 | 2,285.4 | 2,185.0 | 2,072.4 | 2,076.3 | 2,010.6 | 1,957.2 | 1,925.7 | 1,918.8 | 1,967.4 | 1,999.8 | 1,967.8 | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.7 |
| 113.6 |
| 84.9 |
| 62.5 |
| 53.4 |
| 49.4 |
| - |
| 48.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 540.8 |
| 516.5 |
| 261.0 |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| 66.2 |
| 71.4 |
| 67.9 |
| 18.2 |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| 52.4 |
| 55.8 |
| 58.6 |
| 57.8 |
| 59.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,031.7 |
| 6,952.4 |
| 5,402.1 |
| 4,867.0 |
| 4,766.4 |
| 2,708.1 |
| - |
| 1,402.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,455.7 |
| 4,484.1 |
| 3,024.7 |
| 2,291.4 |
| 2,362.4 |
| 1,730.4 |
| - |
| 965.2 |
| - |
| - |
| - |
| - |
| - |
| 3,987.9 |
| 3,828.8 |
| 3,579.8 |
| 3,467.2 |
| 3,134.1 |
| 142.5 |
| - |
| 80.4 |
| - |
| - |
| - |
| - |
| - |
| (1,364.8) |
| (1,205.1) |
| (898.5) |
| (734.9) |
| (494.0) |
| - |
| (447.2) |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| 7.7 |
| 4.4 |
| 2.7 |
| 6.8 |
| 4.7 |
| 1.9 |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,576.1 |
| 2,468.3 |
| 2,377.4 |
| 2,575.5 |
| 2,405.7 |
| (343.3) |
| (346.8) |
| (367.1) |
| (415.0) |
| (337.2) |
| (285.0) |
| (263.4) |
| (169.3) |
| 2,377.4 |
| 2,575.5 |
| 2,405.7 |
| (343.3) |
| (346.8) |
| (367.1) |
| (415.0) |
| (337.2) |
| (285.0) |
| (263.4) |
| (169.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,377.4 |
| 2,575.5 |
| 2,405.7 |
| (343.3) |
| (346.8) |
| (367.1) |
| (415.0) |
| (337.2) |
| (285.0) |
| (263.4) |
| (169.3) |
| 1,860.7 |
| 1,765.2 |
| 1,991.1 |
| 2,126.5 |
| - |
| - |
| (370.8) |
| - |
| - |
| - |
| - |
| - |