| (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 | 1,612.4 | 1,389.4 | 1,663.0 | 1,148.6 | 1,612.2 | 915.1 | 1,414.2 | 983.3 | 641.0 | - | 531.3 | 371.6 | 417.2 | 428.3 | 317.3 | 281.1 | 254.8 | 208.4 |
| Restricted Cash | 180.7 | 177.4 | 110.9 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.9 | 0.5 | 1.6 | 3.6 | 3.4 | 0.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 321.2 | 143.7 | - | - | |
| Cash And Short Term Investments | 1,612.4 | 1,389.4 | 1,663.0 | 1,148.6 | 1,612.2 | 915.1 | 1,414.2 | 983.3 | 641.0 | - | 531.3 | 371.6 | 417.2 | 749.4 | 461.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 33.6 | 29.7 | 33.1 | 16.4 | 8.7 | 4.2 | 3.3 | 3.2 | 3.3 | - | 4.2 | 2.8 | 3.5 | 3.8 | 1.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 80.9 | 92.8 | 52.7 | 27.9 | 31.2 | 31.3 | 29.0 | 40.2 | 31.7 | - | 24.0 | 22.4 | 22.5 | 20.1 | 18.0 | 17.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,326.9 | 958.9 | 751.9 | 806.8 | 1,540.8 | 1,102.7 | 863.8 | 741.0 | 504.0 | - | 415.5 | 377.8 | 369.8 | 287.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 80.5 | 105.7 | 69.8 | 22.3 | 38.4 | 33.1 | 34.1 | 39.9 | 24.3 | - | 17.9 | 8.6 | 8.6 | 8.9 | 9.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 117.9 | 96.5 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | - | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 117.9 | 96.5 | - | - | - | - | - | - | - | - | - | ||
| (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 | Q4 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 | 1,612.4 | 1,389.4 | 1,663.0 | 1,148.6 | 1,612.2 | 915.1 | 1,414.2 | 983.3 | 641.0 | - | 531.3 | 371.6 | 417.2 | 428.3 | 317.3 | 281.1 | 254.8 | |
| Restricted Cash | 180.7 | 177.4 | 110.9 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.9 | 0.5 | 1.6 | 3.6 | 3.4 | 0.6 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 321.2 | 143.7 | - | - | |
| Cash And Short Term Investments | 1,612.4 | 1,389.4 | 1,663.0 | 1,148.6 | 1,612.2 | 915.1 | 1,414.2 | 983.3 | 641.0 | - | 531.3 | 371.6 | 417.2 | 749.4 | 461.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 33.6 | 29.7 | 33.1 | 16.4 | 8.7 | 4.2 | 3.3 | 3.2 | 3.3 | - | 4.2 | 2.8 | 3.5 | 3.8 | 1.7 | |||
| Current Assets | ||||||||||||||||||
| Inventory | 80.9 | 92.8 | 52.7 | 27.9 | 31.2 | 31.3 | 29.0 | 40.2 | 31.7 | - | 24.0 | 22.4 | 22.5 | 20.1 | 18.0 | 17.2 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,326.9 | 958.9 | 751.9 | 806.8 | 1,540.8 | 1,102.7 | 863.8 | 741.0 | 504.0 | - | 415.5 | 377.8 | 369.8 | 287.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 80.5 | 105.7 | 69.8 | 22.3 | 38.4 | 33.1 | 34.1 | 39.9 | 24.3 | - | 17.9 | 8.6 | 8.6 | 8.9 | 9.5 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | 0.0 | 117.9 | 96.5 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | - | 1.6 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | 117.9 | 96.5 | - | - | - | - | - | - | - | - | - | ||
| - |
| 281.1 |
| 254.8 |
| 208.4 |
| 1.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 307.9 | 309.5 | 211.2 | 215.4 | 269.2 | 199.4 | 199.7 | 182.1 | 119.4 | - | 97.8 | 78.4 | 59.6 | - | 33.2 | 22.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,187.7 | 5,388.9 | 4,413.9 | 4,474.0 | 6,574.2 | 3,756.4 | 3,466.2 | 2,941.9 | 2,326.3 | - | 1,348.9 | 1,233.7 | 1,070.8 | 895.4 | 675.3 | 463.8 | - | - |
| 222.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 574.0 | 467.7 | 401.7 | 379.4 | 609.8 | 453.2 | 342.1 | 275.9 | 243.0 | - | 186.6 | 155.4 | 123.7 | 88.3 | 64.5 | - | - | - |
| Property,Plant & Equipment Net | 767.3 | 508.0 | 359.8 | 402.7 | 865.0 | 672.5 | 532.0 | 449.6 | 282.8 | - | 231.5 | 225.3 | 247.3 | 204.3 | 160.4 | 118.1 | - | - |
| Long Term Investments | 388.5 | 355.8 | 399.6 | 437.9 | 537.7 | 431.1 | 404.7 | 433.3 | 217.3 | 8.5 | 326.0 | 117.1 | 8.3 | 2.0 | 0.0 | 0.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 43.8 | 104.0 | 105.5 | 70.8 | 73.3 | 80.4 | 79.6 | 31.7 | 14.1 | - | 11.2 | 3.7 | 3.8 | 1.8 | 7.6 | 2.8 | - | - |
| Intangible Assets | 13.0 | 18.7 | 25.2 | 2.8 | 4.8 | 10.2 | 13.9 | 8.5 | 4.0 | - | 3.9 | 0.7 | 0.9 | 0.8 | 5.0 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 793.8 | 653.9 | 439.5 | 531.1 | 1,857.5 | 1,425.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 97.9 | 72.7 | 55.9 | 20.0 | 103.6 | 63.3 | 61.5 | 43.3 | 28.9 | - | 5.0 | 2.2 | 3.2 | 1.2 | 1.0 | 1.6 | - | - |
| Other Non-Current Assets | 17.5 | 188.3 | 67.2 | 9.1 | 22.1 | 22.3 | 26.8 | 19.6 | 17.8 | - | 1.1 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,805.5 | 7,531.7 | 6,392.5 | 6,034.7 | 10,151.1 | 6,556.9 | 4,646.6 | 3,977.7 | 2,925.0 | - | 1,951.5 | 1,603.5 | 1,353.4 | 1,128.8 | 863.4 | 596.4 | - | - |
| 11.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,954.5 | 1,780.1 | 1,337.6 | 933.1 | 1,926.4 | 1,324.4 | 1,301.1 | 1,270.2 | 866.6 | - | 501.2 | 380.8 | 332.2 | 269.4 | 194.3 | 107.1 | - | - |
| Operating Lease Liabilities Current | 256.0 | 199.9 | 155.8 | 168.6 | 514.0 | 384.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 830.6 | 774.8 | 569.4 | 510.3 | 908.2 | 634.6 | 576.5 | 373.5 | 260.7 | - | 178.8 | 168.9 | 131.5 | 99.8 | 77.0 | 44.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 7.7 | 7.1 | 7.5 | - | - | - |
| Total Current Liabilities | 3,289.8 | 3,000.9 | 2,251.0 | 1,710.1 | 3,471.4 | 2,479.4 | 2,006.2 | 1,750.9 | 1,202.7 | - | 725.2 | 576.1 | 489.8 | 438.3 | 288.0 | 168.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 533.4 | 448.0 | 288.2 | 446.4 | 1,350.6 | 1,077.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 11.9 | 18.8 | 12.1 | 2.2 | - | 2.5 | 1.7 | 1.8 | 0.1 | 1.1 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,851.8 | 3,482.7 | 2,577.7 | 2,241.1 | 5,132.9 | 3,687.1 | 2,121.5 | 1,763.0 | 1,204.9 | - | 727.7 | 577.8 | 496.2 | 438.4 | 289.1 | 168.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,770.7 | 1,514.4 | 1,225.9 | 1,065.4 | 2,253.4 | 1,986.4 | 1,647.6 | 1,352.5 | 1,171.1 | - | 824.0 | 654.7 | 500.8 | 387.0 | 323.4 | 224.8 | - | - |
| Accumulated Other Comprehensive Income | (80.6) | (95.8) | (27.4) | 129.0 | 261.8 | (90.9) | (23.0) | 244.9 | 39.2 | - | 99.5 | 65.6 | 82.9 | 55.1 | 46.6 | 23.3 | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Minority Interest | 291.9 | 273.1 | 210.4 | 88.0 | 104.9 | 136.5 | 164.4 | 16.5 | 39.1 | - | 3.5 | - | - | - | - | 0.0 | - | - |
| Total Stockholders Equity | 3,661.9 | 3,775.9 | 3,604.3 | 3,705.5 | 4,913.3 | 2,733.3 | 2,360.7 | 1,991.6 | 1,680.9 | - | 1,220.3 | 1,025.8 | 857.3 | 690.4 | 574.2 | 427.6 | 351.5 | 298.9 |
| Total Equity | 3,953.7 | 4,049.0 | 3,814.8 | 3,793.5 | 5,018.2 | 2,869.8 | 2,525.1 | 2,008.1 | 1,720.1 | - | 1,223.8 | 1,025.8 | 857.3 | 690.4 | 574.2 | 427.6 | 351.5 | 298.9 |
| - |
| - |
| Net debt | - | - | - | - | (1,612.2) | (797.2) | (1,317.7) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,897.9 | 2,388.0 | 2,162.9 | 2,763.8 | 3,102.7 | 1,277.1 | 1,460.0 | 1,191.0 | 1,123.6 | - | 623.6 | 657.6 | 581.0 | 457.1 | 387.3 | 295.1 | - | - |
| Book Value | 3,661.9 | 3,775.9 | 3,604.3 | 3,705.5 | 4,913.3 | 2,733.3 | 2,360.7 | 1,991.6 | 1,680.9 | - | 1,220.3 | 1,025.8 | 857.3 | 690.4 | 574.2 | 427.6 | 351.5 | 298.9 |
| Tangible Book Value | 3,605.0 | 3,653.3 | 3,473.7 | 3,631.9 | 4,835.2 | 2,642.7 | 2,267.1 | 1,951.3 | 1,662.9 | - | 1,205.2 | 1,021.3 | 852.6 | 687.8 | 561.7 | 424.0 | - | - |
| 208.4 |
| - |
| 281.1 |
| 254.8 |
| 208.4 |
| 1.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 307.9 | 309.5 | 211.2 | 215.4 | 269.2 | 199.4 | 199.7 | 182.1 | 119.4 | - | 97.8 | 78.4 | 59.6 | - | 33.2 | 22.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,187.7 | 5,388.9 | 4,413.9 | 4,474.0 | 6,574.2 | 3,756.4 | 3,466.2 | 2,941.9 | 2,326.3 | - | 1,348.9 | 1,233.7 | 1,070.8 | 895.4 | 675.3 | 463.8 | - | - |
| 222.1 |
| - |
| - |
| - |
| Accumulated Depreciation | 574.0 | 467.7 | 401.7 | 379.4 | 609.8 | 453.2 | 342.1 | 275.9 | 243.0 | - | 186.6 | 155.4 | 123.7 | 88.3 | 64.5 | - | - | - |
| Property,Plant & Equipment Net | 767.3 | 508.0 | 359.8 | 402.7 | 865.0 | 672.5 | 532.0 | 449.6 | 282.8 | - | 231.5 | 225.3 | 247.3 | 204.3 | 160.4 | 118.1 | - | - |
| Long Term Investments | 388.5 | 355.8 | 399.6 | 437.9 | 537.7 | 431.1 | 404.7 | 433.3 | 217.3 | 8.5 | 326.0 | 117.1 | 8.3 | 2.0 | 0.0 | 0.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 43.8 | 104.0 | 105.5 | 70.8 | 73.3 | 80.4 | 79.6 | 31.7 | 14.1 | - | 11.2 | 3.7 | 3.8 | 1.8 | 7.6 | 2.8 | - | - |
| Intangible Assets | 13.0 | 18.7 | 25.2 | 2.8 | 4.8 | 10.2 | 13.9 | 8.5 | 4.0 | - | 3.9 | 0.7 | 0.9 | 0.8 | 5.0 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 793.8 | 653.9 | 439.5 | 531.1 | 1,857.5 | 1,425.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 97.9 | 72.7 | 55.9 | 20.0 | 103.6 | 63.3 | 61.5 | 43.3 | 28.9 | - | 5.0 | 2.2 | 3.2 | 1.2 | 1.0 | 1.6 | - | - |
| Other Non-Current Assets | 17.5 | 188.3 | 67.2 | 9.1 | 22.1 | 22.3 | 26.8 | 19.6 | 17.8 | - | 1.1 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 7,805.5 | 7,531.7 | 6,392.5 | 6,034.7 | 10,151.1 | 6,556.9 | 4,646.6 | 3,977.7 | 2,925.0 | - | 1,951.5 | 1,603.5 | 1,353.4 | 1,128.8 | 863.4 | 596.4 | - | - |
| 11.0 |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1,954.5 | 1,780.1 | 1,337.6 | 933.1 | 1,926.4 | 1,324.4 | 1,301.1 | 1,270.2 | 866.6 | - | 501.2 | 380.8 | 332.2 | 269.4 | 194.3 | 107.1 | - | - |
| Operating Lease Liabilities Current | 256.0 | 199.9 | 155.8 | 168.6 | 514.0 | 384.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 830.6 | 774.8 | 569.4 | 510.3 | 908.2 | 634.6 | 576.5 | 373.5 | 260.7 | - | 178.8 | 168.9 | 131.5 | 99.8 | 77.0 | 44.8 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 6.0 | 7.7 | 7.1 | 7.5 | - | - | - |
| Total Current Liabilities | 3,289.8 | 3,000.9 | 2,251.0 | 1,710.1 | 3,471.4 | 2,479.4 | 2,006.2 | 1,750.9 | 1,202.7 | - | 725.2 | 576.1 | 489.8 | 438.3 | 288.0 | 168.7 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 533.4 | 448.0 | 288.2 | 446.4 | 1,350.6 | 1,077.9 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | 11.9 | 18.8 | 12.1 | 2.2 | - | 2.5 | 1.7 | 1.8 | 0.1 | 1.1 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,851.8 | 3,482.7 | 2,577.7 | 2,241.1 | 5,132.9 | 3,687.1 | 2,121.5 | 1,763.0 | 1,204.9 | - | 727.7 | 577.8 | 496.2 | 438.4 | 289.1 | 168.8 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 1,770.7 | 1,514.4 | 1,225.9 | 1,065.4 | 2,253.4 | 1,986.4 | 1,647.6 | 1,352.5 | 1,171.1 | - | 824.0 | 654.7 | 500.8 | 387.0 | 323.4 | 224.8 | - | - |
| Accumulated Other Comprehensive Income | (80.6) | (95.8) | (27.4) | 129.0 | 261.8 | (90.9) | (23.0) | 244.9 | 39.2 | - | 99.5 | 65.6 | 82.9 | 55.1 | 46.6 | 23.3 | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Minority Interest | 291.9 | 273.1 | 210.4 | 88.0 | 104.9 | 136.5 | 164.4 | 16.5 | 39.1 | - | 3.5 | - | - | - | - | 0.0 | - | - |
| Total Stockholders Equity | 3,661.9 | 3,775.9 | 3,604.3 | 3,705.5 | 4,913.3 | 2,733.3 | 2,360.7 | 1,991.6 | 1,680.9 | - | 1,220.3 | 1,025.8 | 857.3 | 690.4 | 574.2 | 427.6 | 351.5 | 298.9 |
| Total Equity | 3,953.7 | 4,049.0 | 3,814.8 | 3,793.5 | 5,018.2 | 2,869.8 | 2,525.1 | 2,008.1 | 1,720.1 | - | 1,223.8 | 1,025.8 | 857.3 | 690.4 | 574.2 | 427.6 | 351.5 | 298.9 |
| - |
| - |
| Net debt | - | - | - | - | (1,612.2) | (797.2) | (1,317.7) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 1,897.9 | 2,388.0 | 2,162.9 | 2,763.8 | 3,102.7 | 1,277.1 | 1,460.0 | 1,191.0 | 1,123.6 | - | 623.6 | 657.6 | 581.0 | 457.1 | 387.3 | 295.1 | - | - |
| Book Value | 3,661.9 | 3,775.9 | 3,604.3 | 3,705.5 | 4,913.3 | 2,733.3 | 2,360.7 | 1,991.6 | 1,680.9 | - | 1,220.3 | 1,025.8 | 857.3 | 690.4 | 574.2 | 427.6 | 351.5 | 298.9 |
| Tangible Book Value | 3,605.0 | 3,653.3 | 3,473.7 | 3,631.9 | 4,835.2 | 2,642.7 | 2,267.1 | 1,951.3 | 1,662.9 | - | 1,205.2 | 1,021.3 | 852.6 | 687.8 | 561.7 | 424.0 | - | - |