| (in millions of USD) | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 948.3 | 950.8 | 911.0 | 613.5 | - | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 948.3 | 950.8 | 911.0 | 613.5 | - | - |
| Receivables | ||||||
| Accounts Receivable | 1,028.4 | 1,121.6 | 1,192.2 | 1,048.6 | - | - |
| Current Assets | ||||||
| Inventory | 1,029.7 | 864.4 | 1,068.3 | 720.3 | - | - |
| Prepaid Expenses | 113.9 | 125.9 | 109.6 | 111.0 | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 2,037.5 | 1,836.8 | 1,535.5 | 1,328.2 | - | - |
| Accumulated Depreciation | 1,247.0 | 1,080.8 | 958.1 | 865.4 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 622.2 | 411.3 | 465.8 | 461.5 | - | - |
| Short Term Debt | 129.5 | 107.3 | 584.4 | 63.2 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 3,934.3 | 4,058.6 | 3,907.7 | 4,484.8 | - | - |
| Operating Lease Liabilities Non-Current | 231.0 | 196.0 | 201.6 | 140.3 | - | - |
| Common Equity | ||||||
| Common Stock | 1.7 | 1.7 | 1.7 | 1.7 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 4,063.8 | 4,165.9 | 4,492.1 | 4,548.0 | - | - |
| Net debt | 3,115.5 | 3,215.1 | 3,581.1 | 3,934.5 | - | - |
| Working Capital | ||||||
| (in millions of USD) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 3,843.6 | 2,638.8 | 1,224.4 | 885.9 | 950.8 | 808.7 | 847.7 | 725.6 | 423.4 | 1,028.3 | 911.0 | 723.4 | 617.1 | 465.0 | 613.5 | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 3,120.3 | 3,062.7 | 3,281.1 | 2,493.4 | - | - |
| Property,Plant & Equipment Net | 790.5 | 756.0 | 577.4 | 462.8 | - | - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 11,586.9 | 11,586.9 | 11,586.9 | 11,511.1 | - | - |
| Intangible Assets | 2,710.6 | 4,004.1 | 5,102.0 | 6,153.4 | - | - |
| Operating Lease Right Of Use Assets | 246.0 | 203.6 | 211.3 | 142.0 | - | - |
| Deferred Tax Assets | 401.2 | 311.9 | 465.9 | 493.5 | - | - |
| Other Non-Current Assets | 1,595.0 | 1,506.9 | 1,508.8 | 994.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 20,204.5 | 21,228.5 | 22,522.1 | 22,108.6 | - | - |
| 22.1 |
| 43.2 |
| 45.2 |
| 258.6 |
| - |
| - |
| Operating Lease Liabilities Current | 48.3 | 39.4 | 43.8 | 38.2 | - | - |
| Accrued Expenses | 972.6 | 1,032.9 | 1,092.0 | 241.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 2,026.8 | 1,814.2 | 2,386.7 | 1,388.6 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 33.8 | 58.7 | 64.2 | 34.5 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 816.4 | 524.3 | 590.5 | 533.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 6,777.5 | 6,397.1 | 6,884.9 | 6,406.5 | - | - |
| (1,109.2) |
| (16.7) |
| 1,123.5 |
| 1,491.4 |
| - |
| - |
| Accumulated Other Comprehensive Income | 0.4 | 1.1 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 13,427.0 | 14,831.4 | 15,637.2 | 15,702.1 | 8,678.6 | 7,306.4 |
| Total Equity | 13,427.0 | 14,831.4 | 15,637.2 | 15,702.1 | 8,678.6 | 7,306.4 |
| 1,093.5 |
| 1,248.5 |
| 894.4 |
| 1,104.8 |
| - |
| - |
| Book Value | 13,427.0 | 14,831.4 | 15,637.2 | 15,702.1 | 8,678.6 | 7,306.4 |
| Tangible Book Value | (870.5) | (759.6) | (1,051.7) | (1,962.4) | - | - |
| 523.5 |
| 559.6 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,843.6 | 2,638.8 | 1,224.4 | 885.9 | 950.8 | 808.7 | 847.7 | 725.6 | 423.4 | 1,028.3 | 911.0 | 723.4 | 617.1 | 465.0 | 613.5 | 523.5 | 559.6 | - | - | - | - |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 1,871.7 | 2,186.6 | 1,451.7 | 1,144.0 | 1,121.6 | 1,060.1 | 881.9 | 1,214.6 | 1,209.2 | 1,000.9 | 1,192.2 | 1,390.7 | 1,291.3 | 1,191.1 | 1,048.6 | 978.3 | 785.6 | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | 1,400.9 | 1,388.0 | 1,051.6 | 1,071.4 | 864.4 | 817.8 | 826.4 | 941.5 | 1,015.8 | 1,026.0 | 1,068.3 | 957.5 | 913.1 | 835.5 | 720.3 | 628.6 | 459.5 | - | - | - | - |
| Prepaid Expenses | 347.8 | 247.2 | 189.7 | 148.1 | 125.9 | 77.3 | 91.7 | 91.5 | 118.8 | 147.7 | 109.6 | 107.7 | 93.5 | 107.3 | 111.0 | 114.5 | 103.7 | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 7,464.0 | 6,460.6 | 4,512.9 | 3,837.6 | 3,062.7 | 2,763.9 | 2,647.7 | 2,973.2 | 2,767.2 | 3,202.9 | 3,281.1 | 3,179.3 | 2,915.0 | 2,598.9 | 2,493.4 | 2,244.8 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | 2,440.1 | 2,342.6 | 2,103.4 | 2,047.2 | 1,836.8 | 1,912.6 | 1,871.1 | 1,760.6 | 1,717.5 | 1,625.2 | 1,535.5 | 1,460.3 | 1,420.5 | 1,391.5 | 1,328.2 | 1,281.3 | 1,236.4 | - | - | - | - |
| Accumulated Depreciation | 1,467.6 | 1,407.6 | 1,308.9 | 1,272.5 | 1,080.8 | 1,131.1 | 1,113.1 | 1,059.0 | 1,023.7 | 989.0 | 958.1 | 938.8 | 912.3 | 889.3 | 865.4 | 837.3 | |||||
| Property,Plant & Equipment Net | 972.5 | 935.0 | 794.5 | 774.7 | 756.0 | 781.5 | 758.0 | 701.6 | 693.8 | 636.2 | 577.4 | 521.5 | 508.2 | 502.2 | 462.8 | 444.0 | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | 13,883.5 | 11,062.2 | 11,062.2 | 11,062.2 | 11,586.9 | 11,586.9 | 11,586.9 | 11,586.9 | 11,586.9 | 11,586.9 | 11,586.9 | 11,579.0 | 11,579.0 | 11,539.0 | 11,511.1 | 11,446.4 | 10,976.4 | - | |||
| Intangible Assets | 2,561.5 | 1,754.7 | 2,207.2 | 2,450.9 | 4,004.1 | 3,463.4 | 3,739.2 | 4,290.4 | 4,560.2 | 4,832.0 | 5,102.0 | 5,372.6 | 5,642.5 | 5,888.1 | 6,153.4 | 6,439.1 | 6,285.4 | ||||
| Operating Lease Right Of Use Assets | 283.7 | 284.1 | 273.6 | 246.3 | 203.6 | 216.9 | 203.6 | 210.1 | 205.0 | 201.5 | 211.3 | 200.8 | 135.6 | 140.5 | 142.0 | 153.8 | |||||
| Deferred Tax Assets | 319.8 | 345.9 | 409.9 | 405.9 | 311.9 | 347.5 | 327.0 | 759.5 | 700.9 | 608.2 | 465.9 | 451.8 | 310.5 | 331.8 | 493.5 | 529.0 | 517.1 | ||||
| Other Non-Current Assets | 1,743.2 | 1,726.9 | 1,599.6 | 1,492.4 | 1,506.9 | 1,350.2 | 1,432.2 | 1,402.8 | 1,441.1 | 1,407.0 | 1,508.8 | 1,417.9 | 1,206.9 | 1,178.7 | 994.4 | 915.5 | 718.1 | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 26,944.5 | 22,285.3 | 20,586.3 | 20,023.7 | 21,228.5 | 20,293.4 | 20,491.0 | 21,714.4 | 21,750.1 | 22,273.2 | 22,522.1 | 22,522.1 | 22,162.1 | 22,038.7 | 22,108.6 | 22,018.8 | |||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 709.7 | 1,073.8 | 610.7 | 562.7 | 411.3 | 453.4 | 320.9 | 419.1 | 412.8 | 388.4 | 465.8 | 476.2 | 490.3 | 553.1 | 461.5 | 440.6 | 370.5 | - | - | - | - |
| Short Term Debt | 0.0 | 499.8 | 499.3 | 1,255.2 | 107.3 | 129.3 | 118.3 | 96.3 | 1,018.6 | 1,517.6 | 584.4 | 584.0 | 653.5 | 74.1 | 63.2 | 52.2 | 41.4 | - | |||
| Deferred Revenue Current | 63.7 | 40.1 | 41.3 | 31.8 | 43.2 | 39.2 | 33.9 | 56.9 | 44.6 | 44.4 | 45.2 | 47.0 | 387.0 | 349.4 | 258.6 | 37.4 | 190.5 | ||||
| Operating Lease Liabilities Current | 54.5 | 56.5 | 50.8 | 50.2 | 39.4 | 40.9 | 38.1 | 39.5 | 42.4 | 43.4 | 43.8 | 41.6 | 37.4 | 36.8 | 38.2 | 41.9 | |||||
| Accrued Expenses | 1,335.6 | 1,337.1 | 1,078.5 | 939.8 | 1,032.9 | 763.8 | 861.0 | 245.0 | 185.3 | 184.6 | 244.5 | 248.3 | 188.4 | 191.9 | 241.3 | 222.8 | 153.3 | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | 2,276.8 | 3,220.5 | 2,399.3 | 2,941.4 | 1,814.2 | 1,546.5 | 1,467.7 | 1,879.6 | 2,685.2 | 3,061.4 | 2,386.7 | 2,420.2 | 2,155.8 | 1,554.1 | 1,388.6 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | 4,961.3 | 3,970.8 | 3,967.9 | 2,977.4 | 4,058.6 | 3,996.5 | 4,027.6 | 4,089.6 | 3,134.5 | 3,154.9 | 3,907.7 | 3,927.6 | 3,947.4 | 4,465.3 | 4,484.8 | 4,504.3 | 4,662.8 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 261.4 | 263.2 | 258.3 | 229.2 | 196.0 | 207.2 | 196.6 | 197.0 | 192.6 | 190.4 | 201.6 | 190.8 | 131.7 | 137.2 | 140.3 | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | 95.7 | 20.5 | 33.3 | 34.2 | 58.7 | 35.2 | 51.5 | 73.2 | 71.6 | 69.8 | 64.2 | 45.9 | 35.6 | 39.7 | 34.5 | 56.3 | 22.5 | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | 1,490.6 | 785.6 | 797.4 | 792.2 | 524.3 | 545.5 | 517.0 | 511.8 | 540.9 | 563.0 | 590.5 | 615.3 | 528.7 | 554.3 | 533.1 | 590.6 | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 8,728.7 | 7,976.9 | 7,164.6 | 6,711.0 | 6,397.1 | 6,088.5 | 6,012.3 | 6,481.0 | 6,360.6 | 6,779.3 | 6,884.9 | 6,963.1 | 6,631.9 | 6,573.7 | 6,406.5 | 6,332.5 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.6 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Retained Earnings | 1,336.5 | 1,355.8 | (840.0) | (983.1) | (16.7) | (529.3) | (284.1) | 427.9 | 644.0 | 903.2 | 1,123.5 | 1,190.2 | 1,228.0 | 1,274.8 | 1,491.4 | 1,535.9 | 1,648.9 | ||||
| Accumulated Other Comprehensive Income | - | - | 0.6 | (0.1) | 1.1 | (0.4) | 0.4 | (1.4) | (1.0) | (0.9) | 0.0 | (0.8) | - | - | 0.0 | - | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | 18,215.8 | 14,308.4 | 13,421.7 | 13,312.7 | 14,831.4 | 14,204.9 | 14,478.7 | 15,233.4 | 15,389.5 | 15,493.9 | 15,637.2 | 15,559.0 | 15,530.2 | 15,465.0 | 15,702.1 | 15,686.3 | |||||
| Total Equity | 18,215.8 | 14,308.4 | 13,421.7 | 13,312.7 | 14,831.4 | 14,204.9 | 14,478.7 | 15,233.4 | 15,389.5 | 15,493.9 | 15,637.2 | 15,559.0 | 15,530.2 | 15,465.0 | 15,702.1 | 15,686.3 | 14,741.2 | 8,678.6 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | 4,961.3 | 4,470.6 | 4,467.2 | 4,232.6 | 4,165.9 | 4,125.8 | 4,145.9 | 4,185.9 | 4,153.1 | 4,672.5 | 4,492.1 | 4,511.6 | 4,600.9 | 4,539.4 | 4,548.0 | 4,556.5 | 4,704.2 | - | - | - | - |
| Net debt | 1,117.7 | 1,831.8 | 3,242.8 | 3,346.7 | 3,215.1 | 3,317.1 | 3,298.2 | 3,460.3 | 3,729.7 | 3,644.2 | 3,581.1 | 3,788.2 | 3,983.8 | 4,074.4 | 3,934.5 | 4,033.0 | 4,144.6 | - | |||
| Working Capital | 5,187.2 | 3,240.1 | 2,113.6 | 896.2 | 1,248.5 | 1,217.4 | 1,180.0 | 1,093.6 | 82.0 | 141.5 | 894.4 | 759.1 | 759.2 | 1,044.8 | 1,104.8 | 1,007.3 | 824.0 | ||||
| Book Value | 18,215.8 | 14,308.4 | 13,421.7 | 13,312.7 | 14,831.4 | 14,204.9 | 14,478.7 | 15,233.4 | 15,389.5 | 15,493.9 | 15,637.2 | 15,559.0 | 15,530.2 | 15,465.0 | 15,702.1 | 15,686.3 | 14,741.2 | 8,678.6 | |||
| Tangible Book Value | 1,770.8 | 1,491.5 | 152.3 | (200.4) | (759.6) | (845.4) | (847.4) | (643.9) | (757.6) | (925.0) | (1,051.7) | (1,392.6) | (1,691.3) | (1,962.1) | (1,962.4) | (2,199.3) | (2,520.6) | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,908.5 |
| - |
| - |
| - |
| - |
| 803.3 |
| - |
| - |
| - |
| - |
| 433.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20,838.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,237.5 |
| 1,084.4 |
| - |
| - |
| - |
| - |
| 150.8 |
| 146.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 350.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,097.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,741.2 |
| 8,678.6 |
| 8,417.5 |
| 8,535.6 |
| 7,306.4 |
| 8,417.5 |
| 8,535.6 |
| 7,306.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8,417.5 |
| 8,535.6 |
| 7,306.4 |
| - |
| - |
| - |
| - |