| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q3 FY 14 | Q4 FY 13 | Q3 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 | Q4 FY 08 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 856.1 | 1,006.5 | 3,038.8 | 3,499.5 | 723.8 | 76.6 | 52.7 | 66.4 | 60.7 | 16.0 | 14.5 | 7.1 | 12.6 | 7.8 | 10.8 | 6.7 | 92.7 | |||
| Restricted Cash | 124.2 | 31.8 | 9.1 | 20.9 | 0.2 | 41.8 | 62.6 | 28.6 | 9.9 | 15.9 | 19.1 | 22.2 | 17.4 | 8.8 | - | - | 11.6 | 0.1 | ||
| Short Term Investments | - | - | 0.0 | 13.9 | 280.3 | 0.0 | - | 21.8 | 0.0 | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 856.1 | 1,006.5 | 3,038.8 | 3,513.4 | 1,004.0 | 76.6 | 52.7 | 88.2 | 60.7 | 16.0 | 14.5 | 7.1 | 12.6 | 7.8 | 10.8 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.7 | 4.8 | 19.8 | 8.7 | 6.8 | 9.9 | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 169.1 | 149.9 | 173.3 | 169.5 | 327.8 | 42.2 | 36.4 | 15.4 | 15.7 | 12.3 | 10.7 | 9.6 | 11.3 | 10.5 | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 26.6 | 26.4 | 92.9 | 81.9 | 81.5 | 19.0 | 12.7 | 9.2 | 19.3 | 18.7 | 17.5 | 16.8 | 14.6 | 17.7 | - | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 123.2 | 151.5 | 133.3 | 111.4 | 111.9 | 118.5 | 77.3 | 116.6 | 134.9 | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 178.3 | 201.1 | 137.4 | 141.4 | 162.3 | 170.1 | 146.7 | 168.7 | 184.9 | - | - | ||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 856.1 | 1,006.5 | 3,038.8 | 3,499.5 | 723.8 | 76.6 | 52.7 | 66.4 | 60.7 | 16.0 | 14.5 | 7.1 | 7.8 | 6.7 | 92.7 | 203.6 | 81.4 | 3.3 |
| Restricted Cash | 124.2 | 31.8 | 9.1 | 20.9 | 0.2 | 41.8 | 62.6 | 28.6 | 9.9 | 15.9 | 19.1 | 22.2 | 8.8 | 10.6 | 11.6 | 0.1 | - | - |
| Short Term Investments | - | - | 0.0 | 13.9 | 280.3 | 0.0 | - | 21.8 | 0.0 | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 856.1 | 1,006.5 | 3,038.8 | 3,513.4 | 1,004.0 | 76.6 | 52.7 | 88.2 | 60.7 | 16.0 | 14.5 | 7.1 | 7.8 | 6.7 | 92.7 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.7 | 4.8 | 19.8 | 8.7 | 9.9 | 27.8 | 19.1 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 169.1 | 149.9 | 173.3 | 169.5 | 327.8 | 42.2 | 36.4 | 15.4 | 15.7 | 12.3 | 10.7 | 9.6 | 10.5 | 15.1 | 24.2 | 11.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 26.6 | 26.4 | 92.9 | 81.9 | 81.5 | 19.0 | 12.7 | 9.2 | 19.3 | 18.7 | 17.5 | 16.8 | 17.7 | 12.3 | 10.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 123.2 | 151.5 | 133.3 | 111.4 | 111.9 | 118.5 | 77.3 | 134.9 | 187.5 | 165.6 | 83.0 | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 178.3 | 201.1 | 137.4 | 141.4 | 162.3 | 170.1 | 146.7 | 184.9 | 256.5 | 225.1 | 154.6 | ||
| 203.6 |
| 81.4 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 92.7 |
| 203.6 |
| 81.4 |
| 3.3 |
| - |
| 19.1 |
| 15.2 |
| - |
| - |
| 24.2 |
| 11.2 |
| - |
| - |
| Prepaid Expenses | 303.1 | 280.9 | 224.6 | 52.9 | 41.7 | 11.5 | 15.3 | 10.3 | 6.7 | 8.0 | 12.2 | 12.8 | 12.1 | 23.9 | - | - | 11.2 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | 0.9 | 2.8 | 0.9 | 0.4 | 0.8 | 0.2 | 0.3 | 0.4 | 0.5 | 3.0 | - | - | 0.5 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,696.2 | 2,631.5 | 3,576.6 | 4,889.2 | 1,743.0 | 180.3 | 174.3 | 160.1 | 142.4 | 73.3 | 88.8 | 121.9 | 109.0 | 91.1 | - | - | 179.5 | 241.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 96.4 | - | - | - |
| Property,Plant & Equipment Net | 3,399.1 | 3,499.2 | 3,626.4 | 2,605.2 | 1,559.1 | 1,027.1 | 995.0 | 617.0 | 485.5 | 557.4 | 544.3 | 559.0 | 517.9 | 488.5 | - | - | 636.5 | 399.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 0.7 | 0.6 | 0.6 | 0.7 | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 0.1 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 113.5 | 84.6 | 3.4 | 1.8 | 0.0 | 0.0 | 1.4 | 0.8 | - | - | 0.6 | - | - | - | - | - | 17.9 | 0.9 | - | - |
| Other Non-Current Assets | 21.8 | 21.8 | 17.5 | 0.7 | 0.8 | 1.0 | 0.0 | - | - | - | - | 0.2 | 0.2 | 0.2 | - | - | 9.3 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,449.3 | 6,418.2 | 7,426.9 | 7,594.1 | 3,343.7 | 1,239.1 | 1,201.4 | 854.9 | 748.8 | 656.7 | 660.9 | 710.1 | 656.6 | 610.2 | - | - | 878.5 | 651.0 | - | - |
| - |
| 10.5 |
| 4.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 55.1 | 49.5 | 4.1 | 30.0 | 50.4 | 51.6 | 69.4 | 52.1 | 50.0 | - | - | 59.5 | 71.6 | - | - |
| Deferred Revenue Current | 48.8 | 37.2 | 149.0 | 122.0 | 203.0 | 37.8 | 33.0 | 10.2 | 16.4 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 20.6 | 10.1 | 7.0 | 6.5 | 4.3 | 3.8 | 3.5 | 3.3 | 3.0 | 2.6 | - | - | 3.8 | - | - | - |
| Other Current Liabilities | 5.1 | 10.2 | 10.7 | 8.4 | 142.9 | 49.6 | 112.5 | 27.2 | 21.7 | 51.3 | 49.7 | 64.6 | 37.3 | 51.8 | - | - | 37.1 | 16.7 | - | - |
| Total Current Liabilities | 501.6 | 521.2 | 836.4 | 736.5 | 550.5 | 284.1 | 445.1 | 149.9 | 216.5 | 249.8 | 275.4 | 396.1 | 303.2 | 299.1 | - | - | 217.8 | 171.0 | - | - |
| 165.6 |
| 83.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 13.2 | 21.5 | 113.9 | 153.2 | 90.7 | 3.3 | 2.2 | 7.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.5 | 10.2 | 80.5 | 16.7 | 3.5 | 6.4 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 533.0 | 560.4 | 978.6 | 989.5 | 679.8 | 440.2 | 634.2 | 329.8 | 354.3 | 385.0 | 419.2 | 503.4 | 451.4 | 472.9 | - | - | 426.5 | 254.5 | - | - |
| 0.0 |
| 0.0 |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.5 | 140.3 | - | - |
| Retained Earnings | 2,812.7 | 2,983.2 | 3,328.4 | 2,898.8 | 1,079.0 | 330.1 | 200.9 | 171.4 | 133.3 | 40.4 | (3.1) | (16.0) | (19.6) | (32.7) | - | - | 150.2 | 116.9 | - | - |
| Accumulated Other Comprehensive Income | (252.9) | (413.2) | (294.0) | (176.0) | 67.8 | 26.3 | (19.9) | (13.2) | 13.1 | (8.7) | 8.8 | 20.0 | 22.2 | 23.7 | - | - | 18.4 | 6.3 | - | - |
| Treasury Stock | 617.6 | 617.6 | 612.6 | 126.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - |
| Minority Interest | 1,509.6 | 1,496.7 | 1,686.4 | 1,797.2 | 501.9 | 31.8 | 0.5 | 0.0 | 2.8 | 1.6 | 1.3 | - | - | - | - | - | 140.8 | 132.9 | - | - |
| Total Stockholders Equity | 4,406.7 | 4,361.2 | 4,761.9 | 4,807.4 | 2,162.0 | 767.1 | 566.6 | 525.1 | 391.7 | 270.1 | 240.4 | 206.8 | 205.2 | 137.3 | 134.0 | 340.9 | 311.2 | 263.5 | 180.5 | 71.1 |
| Total Equity | 5,916.3 | 5,857.9 | 6,448.3 | 6,604.6 | 2,663.8 | 798.9 | 567.2 | 525.1 | 394.5 | 271.7 | 241.7 | 206.8 | 205.2 | 137.3 | 134.0 | 340.9 | 452.0 | 396.4 | 180.5 | 71.1 |
| 225.1 |
| 154.6 |
| - |
| - |
| Net debt | - | - | - | - | (1,004.0) | 101.7 | 148.4 | 49.2 | 80.7 | 146.4 | 155.6 | 139.6 | 156.1 | 177.1 | - | - | 132.4 | (49.0) | - | - |
| Working Capital | 2,194.6 | 2,110.3 | 2,740.1 | 4,152.6 | 1,192.5 | (103.9) | (270.8) | 10.2 | (74.1) | (176.4) | (186.6) | (274.1) | (194.2) | (208.0) | - | - | (38.4) | 70.7 | - | - |
| Book Value | 4,406.7 | 4,361.2 | 4,761.9 | 4,807.4 | 2,162.0 | 767.1 | 566.6 | 525.1 | 391.7 | 270.1 | 240.4 | 206.8 | 205.2 | 137.3 | 134.0 | 340.9 | 311.2 | 263.5 | 180.5 | 71.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 203.6 |
| 81.4 |
| 3.3 |
| 15.2 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 303.1 | 280.9 | 224.6 | 52.9 | 41.7 | 11.5 | 15.3 | 10.3 | 6.7 | 8.0 | 12.2 | 12.8 | 23.9 | 23.9 | 11.2 | 5.0 | - | - |
| Other Current Assets | - | - | - | - | 0.9 | 2.8 | 0.9 | 0.4 | 0.8 | 0.2 | 0.3 | 0.4 | 2.1 | 0.8 | 0.5 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2,696.2 | 2,631.5 | 3,576.6 | 4,889.2 | 1,743.0 | 180.3 | 174.3 | 160.1 | 142.4 | 73.3 | 88.8 | 121.9 | 91.1 | 96.5 | 179.5 | 241.7 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 133.7 | 96.4 | - | - | - |
| Property,Plant & Equipment Net | 3,399.1 | 3,499.2 | 3,626.4 | 2,605.2 | 1,559.1 | 1,027.1 | 995.0 | 617.0 | 485.5 | 557.4 | 544.3 | 559.0 | 488.5 | 677.9 | 636.5 | 399.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | 0.7 | 0.6 | 0.6 | 0.7 | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | 0.1 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 113.5 | 84.6 | 3.4 | 1.8 | 0.0 | 0.0 | 1.4 | 0.8 | - | - | 0.6 | - | - | 1.1 | 17.9 | 0.9 | - | - |
| Other Non-Current Assets | 21.8 | 21.8 | 17.5 | 0.7 | 0.8 | 1.0 | 0.0 | - | - | - | - | 0.2 | 0.2 | 4.7 | 9.3 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 6,449.3 | 6,418.2 | 7,426.9 | 7,594.1 | 3,343.7 | 1,239.1 | 1,201.4 | 854.9 | 748.8 | 656.7 | 660.9 | 710.1 | 610.2 | 816.3 | 878.5 | 651.0 | - | - |
| 4.3 |
| - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | 55.1 | 49.5 | 4.1 | 30.0 | 50.4 | 51.6 | 69.4 | 50.0 | 69.0 | 59.5 | 71.6 | - | - |
| Deferred Revenue Current | 48.8 | 37.2 | 149.0 | 122.0 | 203.0 | 37.8 | 33.0 | 10.2 | 16.4 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | 20.6 | 10.1 | 7.0 | 6.5 | 4.3 | 3.8 | 3.5 | 3.3 | 2.6 | 2.5 | 3.8 | - | - | - |
| Other Current Liabilities | 5.1 | 10.2 | 10.7 | 8.4 | 142.9 | 49.6 | 112.5 | 27.2 | 21.7 | 51.3 | 49.7 | 64.6 | 51.8 | 45.5 | 37.1 | 16.7 | - | - |
| Total Current Liabilities | 501.6 | 521.2 | 836.4 | 736.5 | 550.5 | 284.1 | 445.1 | 149.9 | 216.5 | 249.8 | 275.4 | 396.1 | 299.1 | 260.3 | 217.8 | 171.0 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 13.2 | 21.5 | 113.9 | 153.2 | 90.7 | 3.3 | 2.2 | 7.3 | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.5 | 10.2 | 80.5 | 16.7 | 3.5 | 6.4 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 4.2 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 533.0 | 560.4 | 978.6 | 989.5 | 679.8 | 440.2 | 634.2 | 329.8 | 354.3 | 385.0 | 419.2 | 503.4 | 472.9 | 475.4 | 426.5 | 254.5 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 144.8 | 142.5 | 140.3 | - | - |
| Retained Earnings | 2,812.7 | 2,983.2 | 3,328.4 | 2,898.8 | 1,079.0 | 330.1 | 200.9 | 171.4 | 133.3 | 40.4 | (3.1) | (16.0) | (32.7) | 38.3 | 150.2 | 116.9 | - | - |
| Accumulated Other Comprehensive Income | (252.9) | (413.2) | (294.0) | (176.0) | 67.8 | 26.3 | (19.9) | (13.2) | 13.1 | (8.7) | 8.8 | 20.0 | 23.7 | 19.6 | 18.4 | 6.3 | - | - |
| Treasury Stock | 617.6 | 617.6 | 612.6 | 126.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.4 | 0.4 | 0.5 | - | - | - | - |
| Minority Interest | 1,509.6 | 1,496.7 | 1,686.4 | 1,797.2 | 501.9 | 31.8 | 0.5 | 0.0 | 2.8 | 1.6 | 1.3 | - | - | 138.8 | 140.8 | 132.9 | - | - |
| Total Stockholders Equity | 4,406.7 | 4,361.2 | 4,761.9 | 4,807.4 | 2,162.0 | 767.1 | 566.6 | 525.1 | 391.7 | 270.1 | 240.4 | 206.8 | 137.3 | 202.1 | 311.2 | 263.5 | 180.5 | 71.1 |
| Total Equity | 5,916.3 | 5,857.9 | 6,448.3 | 6,604.6 | 2,663.8 | 798.9 | 567.2 | 525.1 | 394.5 | 271.7 | 241.7 | 206.8 | 137.3 | 340.9 | 452.0 | 396.4 | 180.5 | 71.1 |
| - |
| - |
| Net debt | - | - | - | - | (1,004.0) | 101.7 | 148.4 | 49.2 | 80.7 | 146.4 | 155.6 | 139.6 | 177.1 | 249.8 | 132.4 | (49.0) | - | - |
| Working Capital | 2,194.6 | 2,110.3 | 2,740.1 | 4,152.6 | 1,192.5 | (103.9) | (270.8) | 10.2 | (74.1) | (176.4) | (186.6) | (274.1) | (208.0) | (163.8) | (38.4) | 70.7 | - | - |
| Book Value | 4,406.7 | 4,361.2 | 4,761.9 | 4,807.4 | 2,162.0 | 767.1 | 566.6 | 525.1 | 391.7 | 270.1 | 240.4 | 206.8 | 137.3 | 202.1 | 311.2 | 263.5 | 180.5 | 71.1 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |