| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 268.0 | 383.0 | 310.0 | 266.0 | 202.0 | 305.0 | 329.0 | 285.0 | 315.0 | 331.0 | 355.0 | 384.0 | 346.0 | 354.0 | 287.0 | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 383.0 | 305.0 | 331.0 | 354.0 | 174.0 | - | - |
| Restricted Cash | 14.0 | 11.0 | 3.0 | 26.0 | 3.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 383.0 | 305.0 | 331.0 | 354.0 | 174.0 | - | - |
| Receivables | |||||||
| Accounts Receivable | 1,221.0 | 1,026.0 | 839.0 | 724.0 | 721.0 | - | - |
| Current Assets | |||||||
| Inventory | 976.0 | 1,036.0 | 1,028.0 | 628.0 | 572.0 | - | - |
| Prepaid Expenses | 383.0 | 410.0 | 541.0 | 405.0 | 165.0 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 3,658.0 | 3,169.0 | 3,020.0 | 2,815.0 | 2,549.0 | - | - |
| Accumulated Depreciation | 1,896.0 | 1,684.0 | 1,630.0 | 1,515.0 | 1,324.0 | ||
| Current Liabilities | |||||||
| Accounts Payable | 388.0 | 389.0 | 522.0 | 370.0 | 239.0 | - | - |
| Short Term Debt | 28.0 | 40.0 | 30.0 | 25.0 | 0.0 | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 5,020.0 | 4,744.0 | 4,532.0 | 2,411.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 125.0 | 120.0 | 87.0 | 92.0 | 92.0 | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - |
| Supplementary Data | |||||||
| Total Debt | 5,048.0 | 4,784.0 | 4,562.0 | 2,436.0 | 0.0 | - | - |
| Net debt | 4,665.0 | 4,479.0 | 4,231.0 | 2,082.0 | (174.0) | - | - |
| 437.0 |
| 190.0 |
| 174.0 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 11.0 | 14.0 | 22.0 | 6.0 | 13.0 | 11.0 | 21.0 | 17.0 | 10.0 | 3.0 | 5.0 | 8.0 | 12.0 | 26.0 | 10.0 | 9.0 | 0.0 | 3.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 268.0 | 383.0 | 310.0 | 266.0 | 202.0 | 305.0 | 329.0 | 285.0 | 315.0 | 331.0 | 355.0 | 384.0 | 346.0 | 354.0 | 287.0 | 437.0 | 190.0 | 174.0 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 1,106.0 | 1,221.0 | 1,089.0 | 1,084.0 | 1,007.0 | 1,026.0 | 943.0 | 986.0 | 920.0 | 839.0 | 783.0 | 791.0 | 714.0 | 724.0 | 685.0 | 674.0 | 737.0 | 721.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | 977.0 | 976.0 | 1,005.0 | 1,051.0 | 1,031.0 | 1,036.0 | 1,119.0 | 1,069.0 | 1,073.0 | 1,028.0 | 754.0 | 699.0 | 697.0 | 628.0 | 605.0 | 606.0 | 598.0 | 572.0 | - | - | - | - | - |
| Prepaid Expenses | 414.0 | 383.0 | 429.0 | 439.0 | 441.0 | 410.0 | 416.0 | 412.0 | 425.0 | 541.0 | 567.0 | 433.0 | 415.0 | 405.0 | 272.0 | 275.0 | 194.0 | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 2,776.0 | 2,977.0 | 2,855.0 | 2,846.0 | 2,694.0 | 2,788.0 | 2,828.0 | 2,769.0 | 2,743.0 | 2,742.0 | 2,464.0 | 2,315.0 | 2,184.0 | 2,137.0 | 1,859.0 | 2,001.0 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | 1,794.0 | 1,762.0 | 1,711.0 | 1,680.0 | 1,581.0 | 1,485.0 | 1,481.0 | 1,430.0 | 1,397.0 | 1,390.0 | 1,284.0 | 1,294.0 | 1,296.0 | 1,300.0 | 1,222.0 | 1,243.0 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 4,737.0 | 4,758.0 | 4,657.0 | 4,667.0 | 4,567.0 | 4,523.0 | 4,581.0 | 4,538.0 | 4,547.0 | 4,575.0 | 4,526.0 | 4,540.0 | 4,522.0 | 4,507.0 | 4,415.0 | 4,493.0 | 4,553.0 | 4,586.0 | |||||
| Intangible Assets | 3,226.0 | 3,281.0 | 3,328.0 | 3,361.0 | 3,427.0 | 3,494.0 | 3,384.0 | 3,437.0 | 3,515.0 | 3,589.0 | 3,662.0 | 2,021.0 | 2,031.0 | 2,058.0 | 2,068.0 | 2,131.0 | 2,196.0 | ||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Assets | 945.0 | 934.0 | 978.0 | 973.0 | 864.0 | 885.0 | 931.0 | 827.0 | 860.0 | 921.0 | 920.0 | 938.0 | 923.0 | 927.0 | 904.0 | 912.0 | 1,026.0 | ||||||
| Other Non-Current Assets | 302.0 | 310.0 | 303.0 | 305.0 | 295.0 | 294.0 | 310.0 | 249.0 | 231.0 | 225.0 | 212.0 | 207.0 | 213.0 | 215.0 | 228.0 | 222.0 | 188.0 | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 13,780.0 | 14,022.0 | 13,832.0 | 13,832.0 | 13,428.0 | 13,469.0 | 13,515.0 | 13,250.0 | 13,293.0 | 13,442.0 | 13,068.0 | 11,315.0 | 11,169.0 | 11,144.0 | 10,696.0 | 11,002.0 | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 407.0 | 388.0 | 395.0 | 449.0 | 427.0 | 389.0 | 455.0 | 405.0 | 426.0 | 522.0 | 364.0 | 348.0 | 389.0 | 370.0 | 295.0 | 357.0 | 251.0 | 239.0 | - | - | - | - | - |
| Short Term Debt | 28.0 | 28.0 | 28.0 | 28.0 | 40.0 | 40.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | - | 0.0 | |||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Accrued Expenses | 1,374.0 | 1,493.0 | 1,473.0 | 1,363.0 | 1,259.0 | 1,309.0 | 1,316.0 | 1,241.0 | 1,161.0 | 1,027.0 | 992.0 | 952.0 | 840.0 | 901.0 | 879.0 | 891.0 | 841.0 | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 1,820.0 | 1,920.0 | 1,896.0 | 1,840.0 | 1,726.0 | 1,738.0 | 1,801.0 | 1,676.0 | 1,617.0 | 1,579.0 | 1,386.0 | 1,325.0 | 1,254.0 | 1,296.0 | 1,199.0 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 5,011.0 | 5,020.0 | 4,922.0 | 4,931.0 | 4,789.0 | 4,744.0 | 4,599.0 | 4,602.0 | 4,554.0 | 4,532.0 | 4,435.0 | 2,604.0 | 2,508.0 | 2,411.0 | 2,413.0 | 2,417.0 | - | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | 19.0 | 19.0 | 14.0 | 14.0 | 13.0 | 13.0 | 12.0 | 14.0 | 14.0 | 14.0 | 11.0 | 14.0 | 14.0 | 7.0 | 10.0 | 10.0 | 103.0 | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 458.0 | 521.0 | 500.0 | 539.0 | 467.0 | 430.0 | 442.0 | 378.0 | 379.0 | 397.0 | 353.0 | 342.0 | 341.0 | 329.0 | 279.0 | 331.0 | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 7,328.0 | 7,503.0 | 7,332.0 | 7,324.0 | 6,995.0 | 6,925.0 | 6,854.0 | 6,670.0 | 6,564.0 | 6,522.0 | 6,185.0 | 4,285.0 | 4,117.0 | 4,043.0 | 3,901.0 | 4,031.0 | |||||||
| 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 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Retained Earnings | (1,002.0) | (931.0) | (873.0) | (845.0) | (783.0) | (571.0) | (568.0) | (572.0) | (421.0) | (254.0) | (200.0) | (116.0) | (84.0) | 6.0 | 7.0 | 25.0 | 20.0 | ||||||
| Accumulated Other Comprehensive Income | (1,199.0) | (1,184.0) | (1,198.0) | (1,191.0) | (1,304.0) | (1,385.0) | (1,248.0) | (1,306.0) | (1,283.0) | (1,245.0) | (1,317.0) | (1,247.0) | (1,238.0) | (1,258.0) | (1,386.0) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 73.0 | 71.0 | 71.0 | 68.0 | 72.0 | 71.0 | 72.0 | 76.0 | 70.0 | 70.0 | 66.0 | 72.0 | 69.0 | 68.0 | 66.0 | 75.0 | 76.0 | ||||||
| Total Stockholders Equity | 6,379.0 | 6,448.0 | 6,429.0 | 6,440.0 | 6,361.0 | 6,473.0 | 6,589.0 | 6,504.0 | 6,659.0 | 6,850.0 | 6,817.0 | 6,958.0 | 6,983.0 | 7,033.0 | 6,729.0 | 6,896.0 | |||||||
| Total Equity | 6,452.0 | 6,519.0 | 6,500.0 | 6,508.0 | 6,433.0 | 6,544.0 | 6,661.0 | 6,580.0 | 6,729.0 | 6,920.0 | 6,883.0 | 7,030.0 | 7,052.0 | 7,101.0 | 6,795.0 | 6,971.0 | 7,216.0 | 9,402.0 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 5,039.0 | 5,048.0 | 4,950.0 | 4,959.0 | 4,829.0 | 4,784.0 | 4,629.0 | 4,632.0 | 4,584.0 | 4,562.0 | 4,465.0 | 2,629.0 | 2,533.0 | 2,436.0 | 2,438.0 | 2,442.0 | - | 0.0 | - | - | - | - | - |
| Net debt | 4,771.0 | 4,665.0 | 4,640.0 | 4,693.0 | 4,627.0 | 4,479.0 | 4,300.0 | 4,347.0 | 4,269.0 | 4,231.0 | 4,110.0 | 2,245.0 | 2,187.0 | 2,082.0 | 2,151.0 | 2,005.0 | - | (174.0) | |||||
| Working Capital | 956.0 | 1,057.0 | 959.0 | 1,006.0 | 968.0 | 1,050.0 | 1,027.0 | 1,093.0 | 1,126.0 | 1,163.0 | 1,078.0 | 990.0 | 930.0 | 841.0 | 660.0 | 728.0 | 627.0 | ||||||
| Book Value | 6,379.0 | 6,448.0 | 6,429.0 | 6,440.0 | 6,361.0 | 6,473.0 | 6,589.0 | 6,504.0 | 6,659.0 | 6,850.0 | 6,817.0 | 6,958.0 | 6,983.0 | 7,033.0 | 6,729.0 | 6,896.0 | 7,140.0 | 9,329.0 | |||||
| Tangible Book Value | (1,584.0) | (1,591.0) | (1,556.0) | (1,588.0) | (1,633.0) | (1,544.0) | (1,376.0) | (1,471.0) | (1,403.0) | (1,314.0) | (1,371.0) | 397.0 | 430.0 | 468.0 | 246.0 | 272.0 | 391.0 | ||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 2,977.0 | 2,788.0 | 2,742.0 | 2,137.0 | 1,635.0 | - | - |
| - |
| - |
| Property,Plant & Equipment Net | 1,762.0 | 1,485.0 | 1,390.0 | 1,300.0 | 1,225.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 4,758.0 | 4,523.0 | 4,575.0 | 4,507.0 | 4,586.0 | 4,685.0 | 4,554.0 |
| Intangible Assets | 3,281.0 | 3,494.0 | 3,589.0 | 2,058.0 | 2,264.0 | - | - |
| Operating Lease Right Of Use Assets | 160.0 | 151.0 | 114.0 | 119.0 | 112.0 | - | - |
| Deferred Tax Assets | 934.0 | 885.0 | 921.0 | 927.0 | 933.0 | - | - |
| Other Non-Current Assets | 310.0 | 294.0 | 225.0 | 215.0 | 180.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 14,022.0 | 13,469.0 | 13,442.0 | 11,144.0 | 10,823.0 | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 38.0 | 32.0 | 27.0 | 26.0 | 20.0 | - | - |
| Accrued Expenses | 1,493.0 | 1,309.0 | 1,027.0 | 901.0 | 860.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,920.0 | 1,738.0 | 1,579.0 | 1,296.0 | 1,099.0 | - | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 19.0 | 13.0 | 14.0 | 7.0 | 24.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 521.0 | 430.0 | 397.0 | 329.0 | 298.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 7,503.0 | 6,925.0 | 6,522.0 | 4,043.0 | 1,421.0 | - | - |
| Retained Earnings | (931.0) | (571.0) | (254.0) | 6.0 | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (1,184.0) | (1,385.0) | (1,245.0) | (1,258.0) | (1,035.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 71.0 | 71.0 | 70.0 | 68.0 | 73.0 | - | - |
| Total Stockholders Equity | 6,448.0 | 6,473.0 | 6,850.0 | 7,033.0 | 9,329.0 | 9,988.0 | 10,032.0 |
| Total Equity | 6,519.0 | 6,544.0 | 6,920.0 | 7,101.0 | 9,402.0 | 9,988.0 | 10,032.0 |
| Working Capital | 1,057.0 | 1,050.0 | 1,163.0 | 841.0 | 536.0 | - | - |
| Book Value | 6,448.0 | 6,473.0 | 6,850.0 | 7,033.0 | 9,329.0 | 9,988.0 | 10,032.0 |
| Tangible Book Value | (1,591.0) | (1,544.0) | (1,314.0) | 468.0 | 2,479.0 | 5,303.0 | 5,478.0 |
| 165.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,719.0 |
| 1,635.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,225.0 |
| 1,225.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,685.0 |
| 4,554.0 |
| 2,264.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 933.0 |
| - |
| - |
| - |
| - |
| - |
| 180.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,907.0 |
| 10,823.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 860.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,273.0 |
| 1,092.0 |
| 1,099.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 276.0 |
| 298.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,691.0 |
| 1,421.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1,217.0) |
| (1,099.0) |
| (1,035.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| - |
| - |
| 7,140.0 |
| 9,329.0 |
| 9,394.0 |
| 9,751.0 |
| 9,834.0 |
| 9,988.0 |
| 10,032.0 |
| 9,394.0 |
| 9,751.0 |
| 9,834.0 |
| 9,988.0 |
| 10,032.0 |
| - |
| - |
| - |
| - |
| - |
| 536.0 |
| - |
| - |
| - |
| - |
| - |
| 9,394.0 |
| 9,751.0 |
| 9,834.0 |
| 9,988.0 |
| 10,032.0 |
| 2,479.0 |
| - |
| - |
| - |
| 5,303.0 |
| 5,478.0 |