| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 2,774.2 | 1,527.2 | 1,870.3 | 1,558.6 | 1,104.0 | 826.3 | 336.6 |
| Restricted Cash | 30.0 | 23.9 | 21.7 | 21.9 | 21.6 | 16.8 | 16.7 |
| Short Term Investments | - | 624.5 | 689.8 | - | - | - | - |
| Cash And Short Term Investments | 2,774.2 | 2,151.6 | 2,560.1 | 1,558.6 | 1,104.0 | 826.3 | 336.6 |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 230.0 | 180.9 | 150.0 | 117.3 | 88.7 | 63.3 | - |
| Accumulated Depreciation | 141.6 | 114.1 | 88.1 | 57.4 | 42.1 | ||
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 430.1 | 299.6 | 298.8 | 298.0 | 0.0 | 142.5 | - |
| Operating Lease Liabilities Non-Current | 52.0 | 60.7 | 66.8 | 72.2 | 76.8 | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | 0.0 | - |
| Additional Paid In Capital | 4,257.0 | 3,869.6 | 3,682.3 | 3,509.0 | 3,393.5 | 133.3 | |
| Supplementary Data | |||||||
| Total Debt | 430.1 | 299.6 | 298.8 | 298.0 | 0.0 | 142.5 | - |
| Net debt | (2,344.1) | (1,852.1) | (2,261.4) | (1,260.6) | (1,104.0) | (683.8) | - |
| (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 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||
| Cash And Equivalents | 4,805.1 | 2,774.2 | 2,148.9 | 2,598.9 | 2,236.6 | 1,527.2 | 1,206.1 | 2,268.2 | 2,230.8 | 1,870.3 | 1,399.8 | 2,322.1 | 2,109.6 | 1,558.6 | ||||||||||||
| Other Current Assets | 24.3 | 21.3 | 6.6 | 6.5 | 3.8 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 4,613.4 | 2,845.2 | 3,061.1 | 4,121.6 | 2,305.9 | 1,870.4 | - |
| 27.5 |
| - |
| Property,Plant & Equipment Net | 88.4 | 66.8 | 61.9 | 59.9 | 46.6 | 35.8 | - |
| Long Term Investments | - | 1,815.3 | 365.3 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 51.5 | 57.2 | 62.9 | 68.0 | 73.0 | - | - |
| Deferred Tax Assets | - | - | - | - | 0.6 | 0.5 | - |
| Other Non-Current Assets | 119.7 | 82.4 | 83.3 | 94.8 | 96.6 | 13.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 6,325.4 | 4,840.5 | 3,601.5 | 4,526.6 | 3,321.7 | 2,272.1 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 16.7 | 13.5 | 14.2 | 12.8 | 14.8 | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,862.6 | 3,463.2 | 2,429.0 | 3,263.9 | 1,852.3 | 1,665.6 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 52.0 | 61.3 | 67.6 | 72.3 | 76.8 | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 5,344.7 | 3,824.1 | 2,795.4 | 3,634.2 | 1,929.1 | 1,823.1 | - |
| - |
| Retained Earnings | (3,294.4) | (2,851.3) | (2,876.7) | (2,606.0) | (1,999.7) | (1,427.1) | - |
| Accumulated Other Comprehensive Income | 18.0 | (1.8) | 1.3 | (9.7) | (3.7) | 0.9 | - |
| Treasury Stock | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | - |
| Minority Interest | 3.1 | 2.8 | 2.2 | 2.0 | 5.3 | 0.0 | - |
| Total Stockholders Equity | 977.6 | 1,013.6 | 804.0 | 890.4 | 1,387.2 | (1,295.9) | 0.0 |
| Total Equity | 980.7 | 1,016.4 | 806.1 | 892.4 | 1,392.5 | (1,295.9) | 0.0 |
| Working Capital | (249.2) | (618.1) | 632.1 | 857.6 | 453.6 | 204.9 | - |
| Book Value | 977.6 | 1,013.6 | 804.0 | 890.4 | 1,387.2 | (1,295.9) | 0.0 |
| Tangible Book Value | - | - | - | - | - | - | - |
| 2,112.9 |
| 2,362.6 |
| 2,068.6 |
| 1,104.0 |
| 1,076.7 |
| 1,671.5 |
| 2,321.3 |
| 826.3 |
| 337.4 |
| 988.5 |
| 491.7 |
| - |
| Restricted Cash | 24.1 | - | 23.9 | 24.4 | 23.8 | - | 25.8 | 23.1 | 22.3 | - | 21.8 | 21.1 | 21.7 | - | 22.3 | 21.8 | 21.4 | - | 21.2 | 16.8 | 16.8 | - | 16.8 | 16.5 | 16.5 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,805.1 | 2,774.2 | 2,148.9 | 2,598.9 | 2,236.6 | 1,527.2 | 1,206.1 | 2,268.2 | 2,230.8 | 1,870.3 | 1,399.8 | 2,322.1 | 2,109.6 | 1,558.6 | 2,112.9 | 2,362.6 | 2,068.6 | 1,104.0 | 1,076.7 | 1,671.5 | 2,321.3 | 826.3 | 337.4 | 988.5 | 491.7 | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | 587.0 | 362.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Current Assets | 25.8 | 24.3 | 28.6 | 30.5 | 23.0 | 21.3 | 20.7 | 15.5 | 9.0 | 6.6 | 8.4 | 7.6 | 10.7 | 6.5 | 15.8 | 19.5 | - | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 7,777.3 | 4,613.4 | 3,762.5 | 4,313.2 | 3,774.5 | 2,845.2 | 2,368.1 | 3,359.1 | 3,503.8 | 3,061.1 | 2,991.6 | 4,192.6 | 4,131.2 | 4,121.6 | 3,931.2 | 4,260.2 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Property,Plant & Equipment Net | 94.2 | 88.4 | 83.4 | 77.7 | 72.0 | 66.8 | 66.6 | 64.0 | 61.4 | 61.9 | 62.0 | 63.1 | 64.1 | 59.9 | 56.5 | 50.9 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | ||||||||
| Other Non-Current Assets | 122.7 | 119.7 | 120.6 | 116.3 | 93.6 | 82.4 | 84.4 | 87.3 | 87.2 | 83.3 | 88.9 | 92.3 | 95.2 | 94.8 | 97.1 | 98.1 | 97.2 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 9,289.6 | 6,325.4 | 5,745.9 | 6,384.1 | 5,843.8 | 4,840.5 | 4,483.0 | 5,006.1 | 4,418.9 | 3,601.5 | 3,349.5 | 4,564.9 | 4,483.0 | 4,526.6 | 4,308.7 | 4,751.2 | ||||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Liabilities | 7,140.4 | 4,862.6 | 3,976.8 | 4,865.6 | 4,148.6 | 3,463.2 | 2,954.8 | 3,501.7 | 3,019.4 | 2,429.0 | 2,060.9 | 3,244.3 | 3,181.7 | 3,263.9 | 2,852.5 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | 430.9 | 430.1 | 686.3 | 299.9 | 299.7 | 299.6 | 299.4 | 299.2 | 299.0 | 298.8 | 298.6 | 298.4 | 298.2 | 298.0 | 297.8 | 297.6 | 297.4 | 0.0 | 0.0 | 0.0 | 0.0 | 142.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | 51.4 | 52.0 | 55.8 | 57.3 | 59.3 | 61.3 | 63.5 | 64.7 | 66.2 | 67.6 | 68.6 | 70.3 | 71.4 | 72.3 | 73.8 | 74.9 | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 7,622.6 | 5,344.7 | 4,718.9 | 5,222.8 | 4,507.7 | 3,824.1 | 3,317.7 | 3,865.6 | 3,384.6 | 2,795.4 | 2,428.1 | 3,613.0 | 3,551.3 | 3,634.2 | 3,224.1 | 3,502.8 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Additional Paid In Capital | 4,277.3 | 4,257.0 | 3,952.4 | 3,952.0 | 3,902.4 | 3,869.6 | 3,837.4 | 3,786.9 | 3,736.9 | 3,682.3 | 3,653.5 | 3,620.8 | 3,582.8 | 3,509.0 | 3,479.4 | 3,450.4 | ||||||||||
| Retained Earnings | (2,615.4) | (3,294.4) | (2,941.8) | (2,804.4) | (2,576.0) | (2,851.3) | (2,697.7) | (2,643.1) | (2,699.3) | (2,876.7) | (2,726.7) | (2,661.3) | (2,645.8) | (2,606.0) | (2,379.9) | (2,187.0) | (2,074.9) | |||||||||
| Accumulated Other Comprehensive Income | 5.0 | 18.0 | 16.4 | 13.7 | 9.6 | (1.8) | 26.1 | (2.6) | (2.6) | 1.3 | (4.5) | (6.9) | (4.5) | (9.7) | (14.5) | |||||||||||
| Treasury Stock | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | ||||||||
| Minority Interest | 3.1 | 3.1 | 2.9 | 2.9 | 3.1 | 2.8 | 2.6 | 2.4 | 2.3 | 2.2 | 2.0 | 2.3 | 2.2 | 2.0 | 2.5 | 3.2 | 3.1 | 5.3 | ||||||||
| Total Stockholders Equity | 1,663.9 | 977.6 | 1,024.1 | 1,158.4 | 1,333.0 | 1,013.6 | 1,162.8 | 1,138.2 | 1,032.0 | 804.0 | 919.5 | 949.7 | 929.6 | 890.4 | 1,082.0 | 1,245.2 | ||||||||||
| Total Equity | 1,667.0 | 980.7 | 1,027.0 | 1,161.4 | 1,336.1 | 1,016.4 | 1,165.3 | 1,140.6 | 1,034.3 | 806.1 | 921.4 | 952.0 | 931.8 | 892.4 | 1,084.6 | 1,248.4 | 1,335.2 | 1,392.5 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | 430.9 | 430.1 | 686.3 | 299.9 | 299.7 | 299.6 | 299.4 | 299.2 | 299.0 | 298.8 | 298.6 | 298.4 | 298.2 | 298.0 | 297.8 | 297.6 | 297.4 | 0.0 | 0.0 | 0.0 | 0.0 | 142.5 | - | - | - | - |
| Net debt | (4,374.3) | (2,344.1) | (1,462.6) | (2,299.0) | (1,936.8) | (1,227.6) | (906.8) | (1,969.0) | (1,931.8) | (1,571.5) | (1,101.2) | (2,023.7) | (1,811.4) | (1,260.6) | (1,815.1) | (2,065.0) | (1,771.2) | (1,104.0) | ||||||||
| Working Capital | 637.0 | (249.2) | (214.3) | (552.3) | (374.1) | (618.1) | (586.7) | (142.6) | 484.4 | 632.1 | 930.7 | 948.3 | 949.5 | 857.6 | 1,078.6 | 1,129.9 | 1,033.9 | |||||||||
| Book Value | 1,663.9 | 977.6 | 1,024.1 | 1,158.4 | 1,333.0 | 1,013.6 | 1,162.8 | 1,138.2 | 1,032.0 | 804.0 | 919.5 | 949.7 | 929.6 | 890.4 | 1,082.0 | 1,245.2 | 1,332.0 | 1,387.2 | ||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,674.8 |
| 2,305.9 |
| 2,241.2 |
| 2,816.0 |
| 3,179.4 |
| 1,870.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.6 |
| 46.6 |
| 43.4 |
| 40.9 |
| 39.0 |
| 35.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| 96.6 |
| 18.8 |
| 19.4 |
| 19.5 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,350.5 |
| 3,321.7 |
| 3,169.9 |
| 3,706.5 |
| 3,594.4 |
| 2,272.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,130.2 |
| 2,640.9 |
| 1,852.3 |
| 1,616.7 |
| 1,972.7 |
| 1,808.1 |
| 1,665.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.1 |
| 76.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,015.4 |
| 1,929.1 |
| 1,616.7 |
| 1,972.7 |
| 1,808.1 |
| 1,823.1 |
| - |
| - |
| - |
| - |
| 3,422.0 |
| 3,393.5 |
| 3,356.4 |
| 3,324.3 |
| 3,303.0 |
| 133.3 |
| - |
| - |
| - |
| - |
| (1,999.7) |
| (1,800.3) |
| (1,587.5) |
| (1,514.5) |
| (1,427.1) |
| - |
| - |
| - |
| - |
| (15.2) |
| (12.2) |
| (3.7) |
| 0.0 |
| (0.0) |
| 0.6 |
| 0.9 |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,332.0 |
| 1,387.2 |
| 1,553.2 |
| 1,733.8 |
| 1,786.2 |
| (1,295.9) |
| (1,136.9) |
| (1,065.3) |
| (1,031.9) |
| (945.1) |
| 1,552.7 |
| 1,732.1 |
| 1,784.7 |
| (1,295.9) |
| (1,136.9) |
| (1,065.3) |
| (1,031.9) |
| (945.1) |
| (1,076.7) |
| (1,671.5) |
| (2,321.3) |
| (683.8) |
| - |
| - |
| - |
| - |
| 453.6 |
| 624.5 |
| 843.4 |
| 1,371.2 |
| 204.9 |
| - |
| - |
| - |
| - |
| 1,553.2 |
| 1,733.8 |
| 1,786.2 |
| (1,295.9) |
| (1,136.9) |
| (1,065.3) |
| (1,031.9) |
| (945.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |