| (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 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 410.0 | 420.6 | 10.3 | 12.2 | 6.9 | 15.2 | 74.6 | 117.8 | 170.1 | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | |||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 6,230.0 | 5,255.0 | 4,430.0 | 3,750.0 | 3,103.5 | - | 1,493.5 | 1,649.0 | 1,135.4 | - | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 6,230.0 | 5,255.0 | 4,430.0 | 3,750.0 | 3,103.5 | - | 6,132.5 | 3,981.1 | 4,057.9 | - | - |
| Net debt | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 434.2 | 410.0 | 62.2 | 462.3 | 443.4 | 420.6 | 667.9 | 188.8 | 0.1 | 10.3 | 5.6 | 8.1 | 3.6 | 12.2 | 36.1 | 5.0 | 78.0 | 6.9 | 5.0 | 3.7 | 24.9 | 15.2 | 102.1 | 7.7 | 1.9 | 74.6 | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Property,Plant & Equipment Net | 18.2 | 17.8 | 11.1 | 10.8 | 11.4 | 12.9 | 14.6 | 16.4 | 18.0 | 19.0 | 20.8 | 23.7 | 26.1 | 28.4 | 29.9 | 31.8 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Lease Right Of Use Assets | 58.7 | 61.8 | 39.6 | 30.7 | 33.7 | 36.6 | 40.0 | 42.0 | 46.5 | 49.9 | 53.4 | 56.4 | 61.4 | 65.9 | 72.1 | 82.1 | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 31,944.0 | 29,388.7 | 25,401.1 | 24,221.9 | 23,872.9 | 26,086.9 | 22,871.5 | 21,577.6 | 19,801.7 | 18,844.6 | 18,949.3 | 17,984.5 | 20,103.2 | 16,822.6 | 16,361.8 | 14,272.3 | ||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||
| Long Term Debt | 6,230.0 | - | 6,230.0 | 5,580.0 | 5,780.0 | - | 4,930.0 | 4,930.0 | 4,530.0 | - | 4,480.0 | 4,280.0 | 4,280.0 | - | 3,600.0 | 3,600.0 | 3,101.4 | - | 3,105.6 | 2,607.7 | 2,610.5 | - | - | - | - | - | 1,566.7 | 671.8 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 27,618.2 | 25,079.7 | 21,193.2 | 20,189.4 | 19,969.1 | 22,257.2 | 19,132.4 | 17,916.4 | 16,231.4 | 15,306.0 | 15,376.4 | 14,505.7 | 16,651.0 | 13,351.5 | 12,879.7 | 10,810.9 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Retained Earnings | 4,278.8 | 4,212.1 | 4,121.2 | 3,955.5 | 3,834.8 | 3,773.6 | 3,684.8 | 3,631.1 | 3,543.2 | 3,514.3 | 3,561.4 | 3,478.8 | 3,452.2 | 3,471.0 | 3,482.1 | 3,461.4 | 3,441.6 | |||||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 4,325.8 | 4,309.0 | 4,207.9 | 4,032.5 | 3,903.8 | 3,829.7 | 3,739.2 | 3,661.1 | 3,570.4 | 3,538.6 | 3,572.9 | 3,478.8 | 3,452.2 | 3,471.0 | 3,482.1 | 3,461.4 | ||||||||||||||
| Total Equity | 4,325.8 | 4,309.0 | 4,207.9 | 4,032.5 | 3,903.8 | 3,829.7 | 3,739.2 | 3,661.1 | 3,570.4 | 3,538.6 | 3,572.9 | 3,478.8 | 3,452.2 | 3,471.0 | 3,482.1 | 3,461.4 | 3,441.6 | 3,418.3 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 6,230.0 | - | 6,230.0 | 5,580.0 | 5,780.0 | - | 4,930.0 | 4,930.0 | 4,530.0 | - | 4,480.0 | 4,280.0 | 4,280.0 | - | 3,600.0 | 3,600.0 | 3,101.4 | - | 3,105.6 | 2,607.7 | 2,610.5 | - | - | - | - | - | 3,789.1 | 3,982.8 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Book Value | 4,325.8 | 4,309.0 | 4,207.9 | 4,032.5 | 3,903.8 | 3,829.7 | 3,739.2 | 3,661.1 | 3,570.4 | 3,538.6 | 3,572.9 | 3,478.8 | 3,452.2 | 3,471.0 | 3,482.1 | 3,461.4 | 3,441.6 | 3,418.3 | ||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 17.8 | 12.9 | 19.0 | 28.4 | 31.7 | - | 30.5 | 33.4 | 29.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 61.8 | 36.6 | 49.9 | 65.9 | 89.0 | 74.9 | 73.1 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29,388.7 | 26,086.9 | 18,844.6 | 16,822.6 | 18,776.6 | 31,597.8 | 10,204.0 | 7,478.6 | 7,368.1 | - | - |
| - |
| - |
| - |
| 4,639.0 |
| 2,332.1 |
| 2,922.5 |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 25,079.7 | 22,257.2 | 15,306.0 | 13,351.5 | 15,358.3 | 28,208.4 | 8,142.5 | 5,824.8 | 5,648.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 4,212.1 | 3,773.6 | 3,514.3 | 3,471.0 | 3,292.9 | 2,342.3 | 726.4 | 343.1 | 265.3 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | 1,250.3 | - | - |
| Total Stockholders Equity | 4,309.0 | 3,829.7 | 3,538.6 | 3,471.0 | 3,418.3 | 3,389.4 | 2,061.5 | 1,653.8 | 469.4 | 1,399.4 | 1,062.4 |
| Total Equity | 4,309.0 | 3,829.7 | 3,538.6 | 3,471.0 | 3,418.3 | 3,389.4 | 2,061.5 | 1,653.8 | 1,719.7 | 1,399.4 | 1,062.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 4,309.0 | 3,829.7 | 3,538.6 | 3,471.0 | 3,418.3 | 3,389.4 | 2,061.5 | 1,653.8 | 469.4 | 1,399.4 | 1,062.4 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.2 |
| 31.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.2 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.3 |
| 89.0 |
| 85.3 |
| 75.8 |
| 74.8 |
| 74.9 |
| 72.1 |
| 73.6 |
| 71.6 |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,617.9 |
| 18,776.6 |
| 19,745.1 |
| 23,880.1 |
| 31,298.0 |
| 31,597.8 |
| 31,180.9 |
| 23,226.5 |
| 10,891.1 |
| 10,204.0 |
| 6,992.5 |
| 6,404.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,222.4 |
| 3,311.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11,176.3 |
| 15,358.3 |
| 16,240.8 |
| 20,366.3 |
| 27,830.6 |
| 28,208.4 |
| 28,163.8 |
| 20,747.3 |
| 8,527.0 |
| 8,142.5 |
| 5,075.8 |
| 4,893.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,292.9 |
| 3,132.1 |
| 2,895.5 |
| 2,704.8 |
| 2,342.3 |
| 1,900.6 |
| 1,365.8 |
| 1,022.9 |
| 726.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,441.6 |
| 3,418.3 |
| 3,504.3 |
| 3,513.8 |
| 3,467.4 |
| 3,389.4 |
| 3,017.1 |
| 2,479.2 |
| 2,364.1 |
| 2,061.5 |
| 1,916.7 |
| 1,511.3 |
| 1,399.4 |
| 1,062.4 |
| 3,504.3 |
| 3,513.8 |
| 3,467.4 |
| 3,389.4 |
| 3,017.1 |
| 2,479.2 |
| 2,364.1 |
| 2,061.5 |
| 1,916.7 |
| 1,511.3 |
| 1,399.4 |
| 1,062.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,504.3 |
| 3,513.8 |
| 3,467.4 |
| 3,389.4 |
| 3,017.1 |
| 2,479.2 |
| 2,364.1 |
| 2,061.5 |
| 1,916.7 |
| 1,511.3 |
| 1,399.4 |
| 1,062.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |