| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 2,487.1 | 697.0 | 502.2 | 1,080.5 | 1,520.5 | 317.2 | - | - |
| Restricted Cash | - | - | 0.0 | 0.0 | 1,050.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,487.1 | 697.0 | 502.2 | 1,080.5 | 1,520.5 | 317.2 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 1,819.4 | 1,283.3 | 953.8 | 702.8 | 514.5 | 297.0 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 124.3 | 140.5 | 160.2 | 155.8 | 150.0 | 48.8 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 747.0 | 504.3 | 371.7 | 273.2 | 258.2 | 147.3 | - | - |
| Short Term Debt | - | 0.0 | 215.0 | 33.3 | 25.8 | 15.2 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 3,513.0 | 3,509.0 | 2,905.9 | 3,178.4 | 3,201.8 | 1,584.0 | - | - |
| Operating Lease Liabilities Non-Current | 17.8 | 31.1 | 42.9 | 54.2 | 62.5 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 446.6 | 593.7 | 2,134.6 | 3,155.7 | 3,160.5 | |||
| Supplementary Data | ||||||||
| Total Debt | 3,513.0 | 3,509.0 | 3,120.9 | 3,211.7 | 3,227.6 | 1,599.2 | - | - |
| Net debt | 1,025.9 | 2,812.0 | 2,618.8 | 2,131.2 | 1,707.1 | 1,282.0 | ||
| (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 | 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 | 2,758.7 | 2,487.1 | 1,666.9 | 1,192.6 | 551.0 | 697.0 | 567.6 | 460.4 | 436.3 | 502.2 | 332.5 | 876.2 | 1,245.9 | - | 943.5 | |||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 4,430.8 | 2,312.2 | 1,616.2 | 1,939.1 | 3,235.1 | 663.0 | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 287.7 | 0.0 | - | - | - | - | - | - |
| Goodwill | 1,540.0 | 1,457.7 | 1,497.1 | 1,823.8 | 966.4 | 249.8 | 137.1 | - |
| Intangible Assets | 396.7 | 472.9 | 1,292.6 | 1,677.7 | 1,709.3 | 1,086.3 | - | - |
| Operating Lease Right Of Use Assets | 25.5 | 36.5 | 48.2 | 60.4 | 71.0 | 84.3 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 456.6 | 492.8 | 386.0 | 268.4 | 118.2 | 42.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 7,259.6 | 5,869.3 | 5,359.2 | 5,847.8 | 6,163.6 | 2,154.6 | - | - |
| - |
| - |
| Deferred Revenue Current | 47.7 | 69.8 | 78.6 | 64.0 | 78.9 | 86.9 | - | - |
| Operating Lease Liabilities Current | 13.9 | 14.5 | 13.6 | 14.3 | 18.4 | 22.2 | - | - |
| Accrued Expenses | 572.9 | 401.5 | 265.3 | 147.8 | 133.8 | 95.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,333.8 | 1,057.5 | 944.1 | 579.0 | 640.1 | 598.1 | - | - |
| 71.8 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 260.4 | 180.5 | 209.9 | 106.7 | 112.8 | 59.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 5,124.9 | 4,779.4 | 4,102.9 | 3,945.2 | 4,025.3 | 2,312.8 | - | - |
| 453.7 |
| - |
| - |
| Retained Earnings | 1,735.1 | 599.2 | (813.0) | (1,169.7) | (977.0) | (1,012.4) | - | - |
| Accumulated Other Comprehensive Income | (47.0) | (103.1) | (65.3) | (83.4) | (45.5) | 0.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,134.7 | 1,089.8 | 1,256.3 | 1,902.7 | 2,138.1 | (158.5) | (256.6) | (378.4) |
| Total Equity | 2,134.7 | 1,089.8 | 1,256.3 | 1,902.7 | 2,138.1 | (158.5) | (256.6) | (378.4) |
| - |
| - |
| Working Capital | 3,097.0 | 1,254.7 | 672.0 | 1,360.1 | 2,595.0 | 64.9 | - | - |
| Book Value | 2,134.7 | 1,089.8 | 1,256.3 | 1,902.7 | 2,138.1 | (158.5) | (256.6) | (378.4) |
| Tangible Book Value | 198.0 | (840.7) | (1,533.4) | (1,598.7) | (537.7) | (1,494.7) | (393.7) | - |
| 1,413.3 |
| 1,520.5 |
| 1,049.6 |
| 1,183.7 |
| 761.1 |
| 317.2 |
| - |
| - |
| 420.7 |
| 396.2 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1,050.0 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,758.7 | 2,487.1 | 1,666.9 | 1,192.6 | 551.0 | 697.0 | 567.6 | 460.4 | 436.3 | 502.2 | 332.5 | 876.2 | 1,245.9 | - | 943.5 | 1,413.3 | 1,520.5 | 1,049.6 | 1,183.7 | 761.1 | 317.2 | - | - | 420.7 | 396.2 | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | 1,958.0 | 1,819.4 | 1,604.0 | 1,581.7 | 1,577.8 | 1,283.3 | 1,187.4 | 1,074.3 | 1,035.4 | 953.8 | 849.1 | 669.8 | 637.6 | - | 665.5 | 684.5 | 514.5 | 412.9 | 383.1 | 340.9 | 297.0 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 130.9 | 124.3 | 216.7 | 218.4 | 238.5 | 140.5 | 120.4 | 125.5 | 136.2 | 160.2 | 119.2 | 150.3 | 164.9 | - | 215.3 | 200.4 | 150.0 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 4,847.6 | 4,430.8 | 3,487.6 | 2,992.7 | 2,367.3 | 2,312.2 | 1,875.4 | 1,660.3 | 1,607.9 | 1,616.2 | 1,300.8 | 1,696.3 | 2,048.4 | - | 1,824.2 | 2,298.1 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.3 | 63.7 | 63.6 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | 288.7 | 287.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | 1,523.1 | 1,540.0 | 1,540.9 | 1,539.3 | 1,639.8 | 1,457.7 | 1,852.3 | 1,821.9 | 1,827.2 | 1,842.9 | 1,813.6 | 1,830.7 | 1,833.7 | 1,819.1 | 1,763.2 | 1,584.9 | 966.4 | 997.7 | ||||||||
| Intangible Assets | 369.0 | 396.7 | 421.9 | 448.2 | 855.0 | 472.9 | 1,023.6 | 1,101.9 | 1,198.1 | 1,292.6 | 1,386.6 | 1,494.0 | 1,574.5 | - | 1,889.2 | 2,018.1 | 1,709.3 | |||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 53.0 | 57.4 | 60.0 | - | 59.5 | 66.2 | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Assets | 564.6 | 482.0 | 761.9 | 849.7 | 682.9 | 529.3 | 514.1 | 516.1 | 456.3 | 434.2 | 349.1 | 288.4 | 280.7 | - | 198.0 | 136.2 | 118.2 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 7,707.7 | 7,259.6 | 6,343.0 | 5,959.5 | 5,706.7 | 5,869.3 | 5,442.5 | 5,269.5 | 5,262.5 | 5,359.2 | 5,005.2 | 5,482.1 | 5,915.8 | - | 5,805.4 | 6,167.2 | ||||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | 697.5 | 747.0 | 516.4 | 553.7 | 595.2 | 504.3 | 427.8 | 387.5 | 390.1 | 371.7 | 281.1 | 260.8 | 282.9 | - | 261.5 | 369.7 | 258.2 | 208.5 | 192.7 | 158.0 | 147.3 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | 200.0 | 0.0 | 35.6 | 35.6 | 35.6 | 215.0 | 215.0 | 33.3 | 33.3 | - | 33.3 | 29.6 | 25.8 | 18.3 | ||||||||
| Deferred Revenue Current | - | - | 45.7 | 45.0 | 72.6 | 37.1 | 75.9 | 74.2 | 80.5 | 78.6 | 77.9 | 74.3 | 66.9 | - | 65.4 | 76.1 | 78.9 | |||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | 13.8 | 14.1 | 14.1 | - | 13.6 | 15.9 | ||||||||||
| Accrued Expenses | 796.9 | 586.8 | 510.9 | 495.2 | 541.4 | 379.0 | 240.3 | 232.3 | 256.4 | 278.9 | 181.7 | 159.2 | 165.6 | - | 137.3 | 160.4 | 133.8 | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Liabilities | 1,494.4 | 1,333.8 | 1,073.1 | 1,093.9 | 1,409.2 | 1,057.5 | 779.5 | 729.6 | 762.5 | 944.1 | 805.5 | 591.9 | 619.6 | - | 543.6 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | 3,514.0 | 3,513.0 | 3,512.0 | 3,511.0 | 3,510.0 | 3,509.0 | 3,474.5 | 3,482.2 | 3,489.9 | 2,905.9 | 2,912.3 | 3,166.8 | 3,172.6 | - | 3,184.2 | 3,195.9 | 3,201.8 | 1,731.0 | 1,733.7 | 2,137.6 | 1,584.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 46.9 | 51.3 | 53.9 | - | 54.2 | 59.9 | ||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | 335.8 | 278.2 | 284.0 | 187.5 | 212.1 | 211.6 | 250.3 | 242.9 | 249.9 | 252.8 | 133.0 | 143.1 | 159.1 | - | 141.5 | 113.8 | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 5,344.2 | 5,124.9 | 4,869.1 | 4,792.4 | 5,131.3 | 4,779.4 | 4,504.3 | 4,454.6 | 4,502.3 | 4,102.9 | 3,909.4 | 3,964.7 | 4,017.3 | - | 3,923.5 | 4,154.7 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 504.3 | 446.6 | 428.0 | 448.9 | 474.6 | 593.7 | 992.6 | 1,172.3 | 1,420.9 | 2,134.6 | 2,174.7 | 2,687.8 | 3,146.2 | - | 3,112.2 | 3,163.5 | ||||||||||
| Retained Earnings | 1,926.9 | 1,735.1 | 1,048.6 | 723.4 | 174.0 | 599.2 | 0.0 | (266.8) | (576.8) | (813.0) | (985.2) | (1,093.9) | (1,174.2) | - | (1,090.2) | (1,092.2) | (977.0) | |||||||||
| Accumulated Other Comprehensive Income | (67.8) | (47.0) | (2.7) | (5.1) | (73.2) | (103.1) | (54.4) | (90.6) | (83.9) | (65.3) | (93.7) | (76.5) | (73.4) | - | (140.1) | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 2,363.5 | 2,134.7 | 1,473.9 | 1,167.1 | 575.4 | 1,089.8 | 938.2 | 814.8 | 760.2 | 1,256.3 | 1,095.8 | 1,517.4 | 1,898.6 | - | 1,881.9 | 2,012.3 | ||||||||||
| Total Equity | 2,363.5 | 2,134.7 | 1,473.9 | 1,167.1 | 575.4 | 1,089.8 | 938.2 | 814.8 | 760.2 | 1,256.3 | 1,095.8 | 1,517.4 | 1,898.6 | - | 1,881.9 | 2,012.3 | 2,138.1 | 2,049.1 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | 3,514.0 | 3,513.0 | 3,512.0 | 3,511.0 | 3,710.0 | 3,509.0 | 3,510.0 | 3,517.7 | 3,525.5 | 3,120.9 | 3,127.3 | 3,200.1 | 3,205.9 | - | 3,217.5 | 3,225.5 | 3,227.6 | 1,749.3 | 1,752.0 | 2,155.9 | 1,599.2 | - | - | - | - | - |
| Net debt | 755.4 | 1,025.9 | 1,845.1 | 2,318.4 | 3,158.9 | 2,812.0 | 2,942.4 | 3,057.3 | 3,089.1 | 2,618.8 | 2,794.8 | 2,323.8 | 1,960.0 | - | 2,274.0 | 1,812.2 | 1,707.1 | 699.7 | ||||||||
| Working Capital | 3,353.2 | 3,097.0 | 2,414.4 | 1,898.8 | 958.1 | 1,254.7 | 1,095.9 | 930.7 | 845.4 | 672.0 | 495.3 | 1,104.3 | 1,428.8 | - | 1,280.6 | 1,513.0 | 2,595.0 | |||||||||
| Book Value | 2,363.5 | 2,134.7 | 1,473.9 | 1,167.1 | 575.4 | 1,089.8 | 938.2 | 814.8 | 760.2 | 1,256.3 | 1,095.8 | 1,517.4 | 1,898.6 | - | 1,881.9 | 2,012.3 | 2,138.1 | 2,049.1 | ||||||||
| Tangible Book Value | 471.4 | 198.0 | (488.8) | (820.4) | (1,919.4) | (840.7) | (1,937.7) | (2,109.0) | (2,265.1) | (1,879.2) | (2,104.4) | (1,807.3) | (1,509.7) | - | (1,770.4) | (1,590.7) | (537.7) | |||||||||
| 163.9 |
| 150.0 |
| 82.9 |
| 48.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,235.1 |
| 1,626.4 |
| 1,716.8 |
| 1,184.8 |
| 663.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.9 |
| 63.0 |
| 22.2 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,016.1 |
| 249.4 |
| 249.8 |
| - |
| - |
| - |
| - |
| - |
| 1,758.8 |
| 1,675.7 |
| 1,036.8 |
| 1,086.3 |
| - |
| - |
| - |
| - |
| - |
| 71.0 |
| 77.4 |
| 80.1 |
| 78.5 |
| 84.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.6 |
| 47.9 |
| 49.7 |
| 42.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,163.6 |
| 4,567.8 |
| 4,599.6 |
| 2,621.4 |
| 2,154.6 |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 18.3 |
| 15.2 |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 90.1 |
| 85.9 |
| 86.9 |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 21.3 |
| 24.5 |
| 21.7 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| 131.9 |
| 130.5 |
| 95.1 |
| 95.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 785.1 |
| 640.1 |
| 569.8 |
| 603.2 |
| 486.6 |
| 598.1 |
| - |
| - |
| - |
| - |
| - |
| 62.5 |
| 65.7 |
| 65.4 |
| 66.6 |
| 71.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.8 |
| 152.0 |
| 199.7 |
| 60.3 |
| 59.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,025.3 |
| 2,518.5 |
| 2,601.9 |
| 2,751.1 |
| 2,312.8 |
| - |
| - |
| - |
| - |
| - |
| 3,160.5 |
| 3,084.9 |
| 3,015.2 |
| 493.5 |
| 453.7 |
| - |
| - |
| - |
| - |
| - |
| (1,008.3) |
| (1,008.5) |
| (1,022.9) |
| (1,012.4) |
| - |
| - |
| - |
| - |
| - |
| (59.0) |
| (45.5) |
| (27.6) |
| (9.3) |
| (0.1) |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,138.1 |
| 2,049.1 |
| 1,997.4 |
| (130.0) |
| (158.5) |
| (194.1) |
| (226.5) |
| (251.0) |
| (256.6) |
| (378.4) |
| 1,997.4 |
| (130.0) |
| (158.5) |
| (194.1) |
| (226.5) |
| (251.0) |
| (256.6) |
| (378.4) |
| 568.2 |
| 1,394.8 |
| 1,282.0 |
| - |
| - |
| - |
| - |
| - |
| 1,056.6 |
| 1,113.7 |
| 698.2 |
| 64.9 |
| - |
| - |
| - |
| - |
| - |
| 1,997.4 |
| (130.0) |
| (158.5) |
| (194.1) |
| (226.5) |
| (251.0) |
| (256.6) |
| (378.4) |
| (707.4) |
| (694.3) |
| (1,416.2) |
| (1,494.7) |
| - |
| - |
| - |
| - |
| - |