| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 3,678.1 | 2,434.7 | 110.7 | 288.5 | 1,127.1 | 1,782.1 | 763.6 | 872.5 | 614.1 | 490.1 | 399.6 | 242.1 | 593.6 | 226.9 | 195.2 | 104.7 |
| Restricted Cash | 43.5 | 0.7 | 3.4 | 2.3 | 1.7 | 0.7 | 0.6 | 1.2 | 8.2 | 10.1 | 11.8 | 10.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | 54.5 | - | - | - | - | - | - | - | 2.7 | 2.5 | - | - |
| Cash And Short Term Investments | 3,678.1 | 2,434.7 | 110.7 | 288.5 | 1,181.6 | 1,782.1 | 763.6 | 872.5 | 614.1 | 490.1 | 399.6 | 242.1 | 596.3 | 229.4 | 195.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 720.3 | 11.2 | 4.1 | 824.8 | 586.4 | 344.4 | 226.2 | 209.7 | 169.3 | 127.6 | 76.6 | 65.8 | 85.1 | 58.2 | 38.8 | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | 237.2 | 401.2 | 129.0 | 65.1 | 10.1 | 3.8 | - | - | - | - | - | 0.3 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 6,190.3 | 1,083.0 | 433.0 | - | - | - | 1,255.0 | 1,172.4 | 893.5 | 685.0 | 534.7 | 547.3 | 613.0 | 493.4 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 4,103.2 | - | 551.2 | 424.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.7 | 18.5 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 4,127.7 | 6.1 | 558.0 | 727.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 3,678.1 | 2,434.7 | 110.7 | 288.5 | 1,127.1 | 1,782.1 | 763.6 | 872.5 | 614.1 | 490.1 | 399.6 | 242.1 | 593.6 | 226.9 | 195.2 | 104.7 |
| Restricted Cash | 43.5 | 0.7 | 3.4 | 2.3 | 1.7 | 0.7 | 0.6 | 1.2 | 8.2 | 10.1 | 11.8 | 10.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | 54.5 | - | - | - | - | - | - | - | 2.7 | 2.5 | - | - |
| Cash And Short Term Investments | 3,678.1 | 2,434.7 | 110.7 | 288.5 | 1,181.6 | 1,782.1 | 763.6 | 872.5 | 614.1 | 490.1 | 399.6 | 242.1 | 596.3 | 229.4 | 195.2 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 720.3 | 11.2 | 4.1 | 824.8 | 586.4 | 344.4 | 226.2 | 209.7 | 169.3 | 127.6 | 76.6 | 65.8 | 85.1 | 58.2 | 38.8 | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | 237.2 | 401.2 | 129.0 | 65.1 | 10.1 | 3.8 | - | - | - | - | - | 0.3 | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 6,190.3 | 1,083.0 | 433.0 | - | - | - | 1,255.0 | 1,172.4 | 893.5 | 685.0 | 534.7 | 547.3 | 613.0 | 493.4 | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 4,103.2 | - | 551.2 | 424.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.7 | 18.5 | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 4,127.7 | 6.1 | 558.0 | 727.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| 104.7 |
| - |
| Prepaid Expenses | 34.8 | 22.2 | 16.6 | 241.3 | 170.4 | 90.9 | 42.0 | 37.5 | 21.9 | 24.6 | 20.6 | 27.8 | 21.0 | 19.7 | 19.5 | - |
| Other Current Assets | 146.8 | 37.6 | 16.7 | 239.0 | 98.1 | 175.3 | 121.8 | 92.8 | 70.1 | 44.7 | 52.6 | 66.4 | 40.7 | 40.1 | 20.6 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.6 | - | - |
| Total Current Assets | 4,711.4 | 2,533.3 | 3,453.5 | 3,411.2 | 2,691.7 | 3,930.9 | 1,525.5 | 1,330.3 | 1,402.0 | 1,236.0 | 730.3 | 636.5 | 1,188.0 | 599.0 | 450.5 | - |
| - |
| - |
| Accumulated Depreciation | 637.0 | 236.3 | 304.8 | - | - | - | 648.1 | 600.4 | 525.9 | 374.8 | 248.5 | 243.2 | 315.7 | 226.9 | - | - |
| Property,Plant & Equipment Net | 5,553.3 | 846.7 | 128.2 | - | - | - | 606.9 | 572.0 | 367.6 | 310.2 | 286.2 | 304.1 | 297.3 | 266.5 | 216.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 1,592.6 | 2,044.1 | 1,586.5 | 1,403.6 | 706.7 | 667.9 | 134.3 | 146.5 | 141.5 | 122.4 | 51.8 | 22.9 | 24.8 | - |
| Intangible Assets | 19.7 | 4.9 | 4.2 | 451.6 | 301.0 | 295.7 | 131.5 | 166.2 | 87.2 | 90.9 | 82.2 | 43.1 | 20.2 | 10.6 | 15.1 | - |
| Operating Lease Right Of Use Assets | 918.8 | 44.8 | 18.7 | 407.3 | 487.9 | 281.6 | 269.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 11.8 | 7.7 | 5.9 | 55.5 | 75.7 | 22.2 | 23.4 | 46.6 | 37.7 | 10.9 | 3.1 | - | - | - | 0.4 | - |
| Other Non-Current Assets | 367.9 | 13.4 | 11.6 | 160.4 | 105.6 | 66.2 | 46.8 | 54.8 | 57.3 | 39.1 | 19.1 | 28.5 | 47.0 | 11.3 | 4.4 | - |
| Total Non-Current Assets | 7,719.2 | 1,015.3 | 5,301.6 | 5,356.8 | 4,247.0 | 3,048.6 | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,430.6 | 3,548.6 | 8,755.1 | 8,768.0 | 6,938.7 | 6,979.5 | 3,692.2 | 3,479.1 | 2,266.4 | 1,881.2 | 1,534.2 | 1,687.3 | 2,178.8 | 1,458.2 | 1,058.4 | - |
| Short Term Debt | 24.5 | 6.1 | 6.8 | 302.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 275.5 | 16.3 | 6.9 | 221.6 | 140.2 | 89.9 | 44.9 | 40.2 | 42.8 | 35.1 | 25.7 | 32.1 | 45.9 | 36.0 | 28.0 | - |
| Operating Lease Liabilities Current | 84.9 | 13.1 | 9.7 | 155.9 | 141.7 | 116.7 | 134.5 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.2 | 10.9 | 15.7 | 162.4 | 81.0 | 54.8 | 31.2 | 24.1 | 33.2 | 27.8 | 13.5 | 10.7 | 12.5 | 14.3 | - | - |
| Other Current Liabilities | 3.2 | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,527.8 | 264.0 | 3,870.4 | 2,670.6 | 1,495.5 | 835.4 | 590.2 | 341.7 | 618.5 | 241.1 | 160.1 | 174.1 | 211.3 | 220.1 | 146.3 | - |
| Operating Lease Liabilities Non-Current | 760.5 | 30.3 | 9.7 | 250.4 | 331.7 | 173.7 | 137.5 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,302.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 127.8 | 77.8 | 40.2 | 52.0 | 24.7 | 22.6 | 16.6 | 17.1 | 21.3 | 28.2 | 38.0 | 14.8 | 5.9 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.0 | 0.6 | - | - | - | - | - | - | - | - | - | - | 3.8 | 3.6 | 6.9 | - |
| Total Non-Current Liabilities | 6,308.8 | 30.9 | 1,590.8 | 1,289.5 | 1,769.5 | 1,416.4 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,836.6 | 294.9 | 5,461.2 | 3,960.1 | 3,265.0 | 2,251.8 | 782.4 | 372.5 | 658.0 | 585.5 | 572.4 | 696.6 | 755.1 | 238.5 | 159.1 | - |
| Additional Paid In Capital | 2,360.9 | 2,016.7 | 1,812.2 | 1,698.4 | 1,520.2 | 2,176.1 | 863.0 | 1,003.7 | 285.9 | 273.3 | 236.8 | 287.8 | 479.7 | 448.3 | 395.3 | - |
| Retained Earnings | 3,300.5 | 3,218.0 | 3,859.4 | 2,469.5 | 1,769.9 | 1,989.7 | 1,549.6 | 1,621.5 | 1,181.2 | 1,116.0 | 853.4 | 933.5 | 1,084.6 | 725.1 | 428.7 | - |
| Accumulated Other Comprehensive Income | (0.1) | (22.1) | (2,367.5) | 344.9 | 217.9 | 243.3 | 61.4 | 117.7 | 32.3 | 14.9 | 42.5 | 18.2 | 62.4 | 31.6 | 56.8 | - |
| Treasury Stock | 1,075.7 | 1,968.1 | 19.6 | 19.8 | 36.7 | 0.1 | 5.2 | 155.0 | 66.2 | 138.0 | 171.9 | 252.0 | 210.4 | - | - | - |
| Minority Interest | - | - | 0.2 | 310.9 | 186.9 | 272.0 | 257.0 | 327.3 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,594.0 | 3,253.7 | 3,293.7 | 4,497.0 | 3,475.1 | 4,412.8 | 2,472.1 | 2,591.7 | 1,437.9 | 1,270.9 | 961.8 | 990.7 | 1,423.7 | 1,219.7 | 899.3 | - |
| Total Equity | 4,594.0 | 3,253.7 | 3,293.9 | 4,806.4 | 3,580.0 | 4,684.8 | 2,729.1 | 2,919.0 | 1,437.9 | 1,270.9 | 961.8 | 990.7 | 1,423.7 | 1,219.7 | 899.3 | - |
| Net debt | 449.6 | (2,428.6) | 447.3 | 439.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 3,183.6 | 2,269.3 | (416.9) | 740.6 | 1,196.2 | 3,095.5 | 935.3 | 988.6 | 783.5 | 994.9 | 570.2 | 462.4 | 976.7 | 378.9 | 304.2 | - |
| Book Value | 4,594.0 | 3,253.7 | 3,293.7 | 4,497.0 | 3,475.1 | 4,412.8 | 2,472.1 | 2,591.7 | 1,437.9 | 1,270.9 | 961.8 | 990.7 | 1,423.7 | 1,219.7 | 899.3 | - |
| Tangible Book Value | 4,574.3 | 3,248.8 | 1,696.9 | 2,001.3 | 1,587.6 | 2,713.5 | 1,633.9 | 1,757.6 | 1,216.4 | 1,033.5 | 738.1 | 825.2 | 1,351.7 | 1,186.2 | 859.4 | - |
| 104.7 |
| - |
| Prepaid Expenses | 34.8 | 22.2 | 16.6 | 241.3 | 170.4 | 90.9 | 42.0 | 37.5 | 21.9 | 24.6 | 20.6 | 27.8 | 21.0 | 19.7 | 19.5 | - |
| Other Current Assets | 146.8 | 37.6 | 16.7 | 239.0 | 98.1 | 175.3 | 121.8 | 92.8 | 70.1 | 44.7 | 52.6 | 66.4 | 40.7 | 40.1 | 20.6 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.6 | - | - |
| Total Current Assets | 4,711.4 | 2,533.3 | 3,453.5 | 3,411.2 | 2,691.7 | 3,930.9 | 1,525.5 | 1,330.3 | 1,402.0 | 1,236.0 | 730.3 | 636.5 | 1,188.0 | 599.0 | 450.5 | - |
| - |
| - |
| Accumulated Depreciation | 637.0 | 236.3 | 304.8 | - | - | - | 648.1 | 600.4 | 525.9 | 374.8 | 248.5 | 243.2 | 315.7 | 226.9 | - | - |
| Property,Plant & Equipment Net | 5,553.3 | 846.7 | 128.2 | - | - | - | 606.9 | 572.0 | 367.6 | 310.2 | 286.2 | 304.1 | 297.3 | 266.5 | 216.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 1,592.6 | 2,044.1 | 1,586.5 | 1,403.6 | 706.7 | 667.9 | 134.3 | 146.5 | 141.5 | 122.4 | 51.8 | 22.9 | 24.8 | - |
| Intangible Assets | 19.7 | 4.9 | 4.2 | 451.6 | 301.0 | 295.7 | 131.5 | 166.2 | 87.2 | 90.9 | 82.2 | 43.1 | 20.2 | 10.6 | 15.1 | - |
| Operating Lease Right Of Use Assets | 918.8 | 44.8 | 18.7 | 407.3 | 487.9 | 281.6 | 269.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 11.8 | 7.7 | 5.9 | 55.5 | 75.7 | 22.2 | 23.4 | 46.6 | 37.7 | 10.9 | 3.1 | - | - | - | 0.4 | - |
| Other Non-Current Assets | 367.9 | 13.4 | 11.6 | 160.4 | 105.6 | 66.2 | 46.8 | 54.8 | 57.3 | 39.1 | 19.1 | 28.5 | 47.0 | 11.3 | 4.4 | - |
| Total Non-Current Assets | 7,719.2 | 1,015.3 | 5,301.6 | 5,356.8 | 4,247.0 | 3,048.6 | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,430.6 | 3,548.6 | 8,755.1 | 8,768.0 | 6,938.7 | 6,979.5 | 3,692.2 | 3,479.1 | 2,266.4 | 1,881.2 | 1,534.2 | 1,687.3 | 2,178.8 | 1,458.2 | 1,058.4 | - |
| Short Term Debt | 24.5 | 6.1 | 6.8 | 302.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 275.5 | 16.3 | 6.9 | 221.6 | 140.2 | 89.9 | 44.9 | 40.2 | 42.8 | 35.1 | 25.7 | 32.1 | 45.9 | 36.0 | 28.0 | - |
| Operating Lease Liabilities Current | 84.9 | 13.1 | 9.7 | 155.9 | 141.7 | 116.7 | 134.5 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.2 | 10.9 | 15.7 | 162.4 | 81.0 | 54.8 | 31.2 | 24.1 | 33.2 | 27.8 | 13.5 | 10.7 | 12.5 | 14.3 | - | - |
| Other Current Liabilities | 3.2 | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,527.8 | 264.0 | 3,870.4 | 2,670.6 | 1,495.5 | 835.4 | 590.2 | 341.7 | 618.5 | 241.1 | 160.1 | 174.1 | 211.3 | 220.1 | 146.3 | - |
| Operating Lease Liabilities Non-Current | 760.5 | 30.3 | 9.7 | 250.4 | 331.7 | 173.7 | 137.5 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 1,302.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 127.8 | 77.8 | 40.2 | 52.0 | 24.7 | 22.6 | 16.6 | 17.1 | 21.3 | 28.2 | 38.0 | 14.8 | 5.9 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.0 | 0.6 | - | - | - | - | - | - | - | - | - | - | 3.8 | 3.6 | 6.9 | - |
| Total Non-Current Liabilities | 6,308.8 | 30.9 | 1,590.8 | 1,289.5 | 1,769.5 | 1,416.4 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 7,836.6 | 294.9 | 5,461.2 | 3,960.1 | 3,265.0 | 2,251.8 | 782.4 | 372.5 | 658.0 | 585.5 | 572.4 | 696.6 | 755.1 | 238.5 | 159.1 | - |
| Additional Paid In Capital | 2,360.9 | 2,016.7 | 1,812.2 | 1,698.4 | 1,520.2 | 2,176.1 | 863.0 | 1,003.7 | 285.9 | 273.3 | 236.8 | 287.8 | 479.7 | 448.3 | 395.3 | - |
| Retained Earnings | 3,300.5 | 3,218.0 | 3,859.4 | 2,469.5 | 1,769.9 | 1,989.7 | 1,549.6 | 1,621.5 | 1,181.2 | 1,116.0 | 853.4 | 933.5 | 1,084.6 | 725.1 | 428.7 | - |
| Accumulated Other Comprehensive Income | (0.1) | (22.1) | (2,367.5) | 344.9 | 217.9 | 243.3 | 61.4 | 117.7 | 32.3 | 14.9 | 42.5 | 18.2 | 62.4 | 31.6 | 56.8 | - |
| Treasury Stock | 1,075.7 | 1,968.1 | 19.6 | 19.8 | 36.7 | 0.1 | 5.2 | 155.0 | 66.2 | 138.0 | 171.9 | 252.0 | 210.4 | - | - | - |
| Minority Interest | - | - | 0.2 | 310.9 | 186.9 | 272.0 | 257.0 | 327.3 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4,594.0 | 3,253.7 | 3,293.7 | 4,497.0 | 3,475.1 | 4,412.8 | 2,472.1 | 2,591.7 | 1,437.9 | 1,270.9 | 961.8 | 990.7 | 1,423.7 | 1,219.7 | 899.3 | - |
| Total Equity | 4,594.0 | 3,253.7 | 3,293.9 | 4,806.4 | 3,580.0 | 4,684.8 | 2,729.1 | 2,919.0 | 1,437.9 | 1,270.9 | 961.8 | 990.7 | 1,423.7 | 1,219.7 | 899.3 | - |
| Net debt | 449.6 | (2,428.6) | 447.3 | 439.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 3,183.6 | 2,269.3 | (416.9) | 740.6 | 1,196.2 | 3,095.5 | 935.3 | 988.6 | 783.5 | 994.9 | 570.2 | 462.4 | 976.7 | 378.9 | 304.2 | - |
| Book Value | 4,594.0 | 3,253.7 | 3,293.7 | 4,497.0 | 3,475.1 | 4,412.8 | 2,472.1 | 2,591.7 | 1,437.9 | 1,270.9 | 961.8 | 990.7 | 1,423.7 | 1,219.7 | 899.3 | - |
| Tangible Book Value | 4,574.3 | 3,248.8 | 1,696.9 | 2,001.3 | 1,587.6 | 2,713.5 | 1,633.9 | 1,757.6 | 1,216.4 | 1,033.5 | 738.1 | 825.2 | 1,351.7 | 1,186.2 | 859.4 | - |