| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 329.2 | 295.2 | 370.7 | 356.8 | 430.9 | 257.7 | 76.1 | 25.6 | 53.2 | 77.1 |
| Restricted Cash | 12.6 | 10.5 | 12.9 | 8.0 | 156.7 | 14.7 | 0.0 | 0.0 | 24.4 | 7.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 329.2 | 295.2 | 370.7 | 356.8 | 430.9 | 257.7 | 76.1 | 25.6 | 53.2 | 77.1 |
| Receivables | ||||||||||
| Accounts Receivable | 821.7 | 798.3 | 908.3 | 872.1 | 906.4 | 737.7 | 333.9 | 331.3 | 317.8 | 361.6 |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 94.2 | 85.9 | 88.5 | 89.4 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 73.1 | 41.5 | 38.2 | 31.9 | - |
| Accumulated Depreciation | - | - | - | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 150.6 | 124.5 | 144.1 | 101.4 | 129.2 | 82.0 | 26.5 | 38.4 | 60.8 | - |
| Short Term Debt | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | - | - | - | 5,456.3 | 3,457.9 | 1,628.6 | 1,930.2 | 1,967.7 | - |
| Operating Lease Liabilities Non-Current | 37.9 | 53.2 | 63.2 | |||||||
| Common Equity | ||||||||||
| Common Stock | 12,810.6 | 12,978.8 | 11,740.5 | 11,744.7 | 11,827.9 | 9,989.3 | 2,144.4 | 1,677.5 | 0.0 | - |
| Additional Paid In Capital | - | - | - | |||||||
| Supplementary Data | ||||||||||
| Total Debt | - | - | - | - | 5,486.9 | 3,486.5 | 1,637.6 | 1,990.5 | 2,013.1 | - |
| Net debt | - | - | - | - | ||||||
| (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 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 242.2 | 329.2 | 318.7 | 362.6 | 354.0 | 295.2 | 388.5 | 376.4 | 361.8 | 370.7 | 398.9 | 348.8 | 430.9 | 257.7 | - | 25.6 | 53.2 | |
| Restricted Cash | 9.9 | 12.6 | 9.5 | 10.3 | 11.4 | 10.5 | - | - | - | - | 8.3 | 8.0 | - | 14.7 | - | - | 24.4 | 7.9 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 242.2 | 329.2 | 318.7 | 362.6 | 354.0 | 295.2 | 388.5 | 376.4 | 361.8 | 370.7 | 398.9 | 348.8 | 430.9 | 257.7 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 882.9 | 821.7 | 810.7 | 820.4 | 830.5 | 798.3 | 771.8 | 796.3 | 822.9 | 908.3 | 766.9 | 872.1 | 906.4 | 737.7 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.1 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 135.7 | 150.6 | 139.7 | 125.7 | 120.0 | 124.5 | 126.5 | 128.1 | 102.7 | 144.1 | 99.2 | 101.4 | - | 82.0 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,457.9 | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 12,801.3 | 12,810.6 | 12,867.9 | 12,902.7 | 12,935.1 | 12,978.8 | 13,069.0 | 13,157.7 | 11,747.4 | 11,740.5 | 11,729.8 | 11,744.7 | - | 9,989.3 | - | |||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,486.5 | - | - | ||
| 76.6 |
| 58.3 |
| 40.7 |
| 31.0 |
| 28.4 |
| - |
| Other Current Assets | 64.9 | 65.2 | 68.0 | 76.9 | 66.6 | 79.2 | 11.8 | 20.7 | 20.2 | - |
| Assets Held For Sale | - | - | - | - | 0.0 | 0.0 | 30.6 | - | - | - |
| Total Current Assets | 1,310.0 | 1,244.6 | 1,462.2 | 1,395.2 | 1,637.2 | 1,147.6 | 493.1 | 408.6 | 443.9 | - |
| - |
| - |
| 36.8 |
| 23.5 |
| 17.6 |
| 8.9 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 36.3 | 18.0 | 20.6 | 23.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,566.7 | 1,566.6 | 2,023.7 | 2,876.5 | 7,904.9 | 6,043.0 | 1,328.0 | 1,282.9 | 1,311.3 | 1,305.6 |
| Intangible Assets | 8,008.1 | 8,441.2 | 9,006.6 | 9,437.7 | 10,392.4 | 7,370.4 | 1,828.6 | 1,958.5 | 2,160.1 | - |
| Operating Lease Right Of Use Assets | 46.6 | 53.6 | 55.2 | 58.9 | 86.0 | 132.4 | 85.4 | 0.0 | - | - |
| Deferred Tax Assets | 17.2 | 48.5 | 46.7 | 24.2 | 27.9 | 29.9 | 19.5 | 12.4 | 6.8 | - |
| Other Non-Current Assets | 68.1 | 82.2 | 60.8 | 97.9 | 50.8 | 31.3 | 18.6 | 26.6 | 60.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 11,069.4 | 11,490.2 | 12,706.8 | 13,944.9 | 20,183.0 | 14,790.7 | 3,791.4 | 3,709.7 | 4,005.1 | - |
| 30.6 |
| 28.6 |
| 9.0 |
| 60.3 |
| 45.3 |
| - |
| Deferred Revenue Current | 878.6 | 859.1 | 983.1 | 947.5 | 1,030.4 | 707.3 | 407.3 | 391.1 | 361.3 | 333.9 |
| Operating Lease Liabilities Current | 18.4 | 20.6 | 24.4 | 25.7 | 32.2 | 35.5 | 22.1 | 0.0 | - | - |
| Accrued Expenses | 146.7 | 119.2 | 126.5 | 132.1 | 150.6 | 98.5 | 55.2 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 159.2 | 153.8 | 193.7 | - |
| Total Current Liabilities | 1,568.8 | 1,433.5 | 1,600.0 | 1,559.8 | 1,902.0 | 1,423.1 | 651.0 | 643.7 | 661.1 | - |
| 72.9 |
| 94.0 |
| 104.3 |
| 64.2 |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | 17.0 | 16.6 | 38.7 | 38.5 | 54.2 | 41.4 | 19.7 | 17.1 | 15.8 | 18.6 |
| Deferred Tax Liabilities | 212.1 | 273.3 | 249.6 | 316.1 | 380.1 | 367.0 | 48.5 | 43.2 | 45.0 | - |
| Pension Obligations | - | - | - | 9.9 | 13.7 | 14.0 | 10.4 | 8.9 | 8.9 | - |
| Other Non-Current Liabilities | 86.2 | 72.5 | 41.9 | 140.1 | 142.7 | 49.4 | 18.9 | 24.8 | 22.6 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,226.5 | 6,351.2 | 6,714.5 | 7,132.4 | 8,257.1 | 5,755.9 | 2,542.8 | 2,659.1 | 2,719.0 | - |
| - |
| - |
| - |
| - |
| 1,677.5 |
| 1,662.2 |
| - |
| Retained Earnings | (7,514.6) | (7,313.5) | (6,645.5) | (5,658.9) | (1,604.4) | (1,250.8) | (890.9) | (632.3) | (390.1) | - |
| Accumulated Other Comprehensive Income | (453.1) | (526.3) | (495.3) | (665.9) | 326.7 | 492.4 | (4.9) | 5.4 | 14.0 | - |
| Treasury Stock | - | - | - | - | - | 196.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,842.9 | 5,139.0 | 5,992.3 | 6,812.5 | 11,925.9 | 9,034.8 | 1,248.6 | 1,050.6 | 1,286.1 | 1,505.4 |
| Total Equity | 4,842.9 | 5,139.0 | 5,992.3 | 6,812.5 | 11,925.9 | 9,034.8 | 1,248.6 | 1,050.6 | 1,286.1 | 1,505.4 |
| 5,056.0 |
| 3,228.8 |
| 1,561.5 |
| 1,964.9 |
| 1,959.9 |
| - |
| Working Capital | (258.8) | (188.9) | (137.8) | (164.6) | (264.8) | (275.5) | (157.9) | (235.1) | (217.2) | - |
| Book Value | 4,842.9 | 5,139.0 | 5,992.3 | 6,812.5 | 11,925.9 | 9,034.8 | 1,248.6 | 1,050.6 | 1,286.1 | 1,505.4 |
| Tangible Book Value | (4,731.9) | (4,868.8) | (5,038.0) | (5,501.7) | (6,371.4) | (4,378.6) | (1,908.1) | (2,190.8) | (2,185.2) | 199.8 |
| 77.1 |
| - |
| 25.6 |
| 53.2 |
| 77.1 |
| 331.3 |
| 317.8 |
| 361.6 |
| - |
| - |
| Prepaid Expenses | 109.1 | 94.2 | 93.9 | 88.5 | 101.0 | 85.9 | 97.7 | 87.1 | 100.0 | 88.5 | 100.0 | 89.4 | - | 58.3 | - | - | 28.4 | - |
| Other Current Assets | 66.9 | 64.9 | 67.8 | 68.7 | 68.8 | 65.2 | 81.1 | 75.0 | 67.9 | 68.0 | 75.1 | 76.9 | - | 79.2 | - | - | 20.2 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Total Current Assets | 1,301.1 | 1,310.0 | 1,291.1 | 1,340.2 | 1,354.3 | 1,244.6 | 1,339.1 | 1,334.8 | 1,390.8 | 1,462.2 | 1,374.7 | 1,395.2 | - | 1,147.6 | - | - | 443.9 | - |
| - |
| - |
| 31.9 |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.8 | - | - | 8.9 | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | 36.3 | - | - | 23.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,566.6 | 1,566.7 | 1,566.7 | 1,566.9 | 1,566.6 | 1,566.6 | 1,736.8 | 1,736.5 | 2,023.4 | 2,023.7 | 2,865.2 | 2,876.5 | - | 6,043.0 | - | - | 1,311.3 | 1,305.6 |
| Intangible Assets | 7,863.7 | 8,008.1 | 8,149.0 | 8,284.0 | 8,341.4 | 8,441.2 | 8,726.7 | 8,771.3 | 8,874.2 | 9,006.6 | 8,955.3 | 9,437.7 | - | 7,370.4 | - | - | 2,160.1 | - |
| Operating Lease Right Of Use Assets | 42.5 | 46.6 | 50.0 | 53.2 | 55.3 | 53.6 | 58.1 | 48.2 | 52.0 | 55.2 | 56.9 | 58.9 | - | 132.4 | - | - | - | - |
| Deferred Tax Assets | 16.5 | 17.2 | 49.2 | 51.1 | 48.6 | 48.5 | 50.8 | 49.3 | 46.6 | 46.7 | 26.4 | 24.2 | - | 29.9 | - | - | 6.8 | - |
| Other Non-Current Assets | 85.8 | 68.1 | 69.0 | 69.5 | 71.4 | 82.2 | 71.8 | 91.6 | 68.5 | 60.8 | 89.8 | 97.9 | - | 31.3 | - | - | 60.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 10,927.1 | 11,069.4 | 11,227.6 | 11,421.2 | 11,492.7 | 11,490.2 | 12,030.6 | 12,077.7 | 12,504.7 | 12,706.8 | 13,418.0 | 13,944.9 | - | 14,790.7 | - | - | 4,005.1 | - |
| - |
| 60.8 |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 28.6 | - | - | 45.3 | - |
| Deferred Revenue Current | 1,000.4 | 878.6 | 872.8 | 929.1 | 978.8 | 859.1 | 890.2 | 912.4 | 1,010.1 | 983.1 | 889.2 | 947.5 | 1,030.4 | 707.3 | - | 391.1 | 361.3 | 333.9 |
| Operating Lease Liabilities Current | 17.6 | 18.4 | 18.7 | 20.1 | 21.0 | 20.6 | 22.1 | 23.3 | 24.3 | 24.4 | 23.5 | 25.7 | - | 35.5 | - | - | - | - |
| Accrued Expenses | 100.6 | 146.7 | 129.6 | 111.4 | 88.0 | 119.2 | 111.7 | 107.2 | 85.8 | 126.5 | 102.5 | 132.1 | - | 98.5 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 193.7 | - |
| Total Current Liabilities | 1,542.1 | 1,568.8 | 1,489.6 | 1,478.8 | 1,540.6 | 1,433.5 | 1,525.6 | 1,485.1 | 1,614.8 | 1,600.0 | 1,468.6 | 1,559.8 | - | 1,423.1 | - | - | 661.1 | - |
| 1,967.7 |
| - |
| Operating Lease Liabilities Non-Current | 33.7 | 37.9 | 42.1 | 49.8 | 53.2 | 53.2 | 57.9 | 49.9 | 58.0 | 63.2 | 67.5 | 72.9 | - | 104.3 | - | - | - | - |
| Deferred Revenue Non-Current | 18.9 | 17.0 | 18.4 | 17.7 | 17.4 | 16.6 | 21.6 | 23.9 | 17.7 | 38.7 | 36.5 | 38.5 | 54.2 | 41.4 | - | 17.1 | 15.8 | 18.6 |
| Deferred Tax Liabilities | 205.0 | 212.1 | 274.5 | 284.3 | 275.8 | 273.3 | 227.0 | 229.0 | 246.2 | 249.6 | 255.6 | 316.1 | - | 367.0 | - | - | 45.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.0 | - | - | 8.9 | - |
| Other Non-Current Liabilities | 75.9 | 86.2 | 98.6 | 97.4 | 74.9 | 72.5 | 52.5 | 49.9 | 41.7 | 41.9 | 41.3 | 140.1 | - | 49.4 | - | - | 22.6 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 6,138.3 | 6,226.5 | 6,323.8 | 6,427.1 | 6,465.6 | 6,351.2 | 6,517.1 | 6,473.1 | 6,616.3 | 6,714.5 | 6,735.9 | 7,132.4 | - | 5,755.9 | - | - | 2,719.0 | - |
| - |
| 0.0 |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,662.2 | - |
| Retained Earnings | (7,554.8) | (7,514.6) | (7,517.7) | (7,489.4) | (7,417.4) | (7,313.5) | (7,121.7) | (7,056.1) | (6,739.3) | (6,645.5) | (5,782.5) | (5,658.9) | - | (1,250.8) | - | - | (390.1) | - |
| Accumulated Other Comprehensive Income | (457.7) | (453.1) | (446.4) | (419.2) | (490.6) | (526.3) | (433.8) | (497.0) | (512.3) | (495.3) | (657.8) | (665.9) | - | 492.4 | - | - | 14.0 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 196.0 | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,788.8 | 4,842.9 | 4,903.8 | 4,994.1 | 5,027.1 | 5,139.0 | 5,513.5 | 5,604.6 | 5,888.4 | 5,992.3 | 6,682.1 | 6,812.5 | 11,925.9 | 9,034.8 | 990.8 | 1,050.6 | 1,286.1 | 1,505.4 |
| Total Equity | 4,788.8 | 4,842.9 | 4,903.8 | 4,994.1 | 5,027.1 | 5,139.0 | 5,513.5 | 5,604.6 | 5,888.4 | 5,992.3 | 6,682.1 | 6,812.5 | 11,925.9 | 9,034.8 | 990.8 | 1,050.6 | 1,286.1 | 1,505.4 |
| 2,013.1 |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,228.8 | - | - | 1,959.9 | - |
| Working Capital | (241.0) | (258.8) | (198.5) | (138.6) | (186.3) | (188.9) | (186.5) | (150.3) | (224.0) | (137.8) | (93.9) | (164.6) | - | (275.5) | - | - | (217.2) | - |
| Book Value | 4,788.8 | 4,842.9 | 4,903.8 | 4,994.1 | 5,027.1 | 5,139.0 | 5,513.5 | 5,604.6 | 5,888.4 | 5,992.3 | 6,682.1 | 6,812.5 | 11,925.9 | 9,034.8 | 990.8 | 1,050.6 | 1,286.1 | 1,505.4 |
| Tangible Book Value | (4,641.5) | (4,731.9) | (4,811.9) | (4,856.8) | (4,880.9) | (4,868.8) | (4,950.0) | (4,903.2) | (5,009.2) | (5,038.0) | (5,138.4) | (5,501.7) | - | (4,378.6) | - | - | (2,185.2) | 199.8 |