| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 1,419.2 | 2,715.4 | 6,495.0 | 1,676.8 | 2,060.4 | 2,055.0 | - |
| Restricted Cash | 3.9 | 2.4 | 3.1 | 5.0 | 3.9 | 77.7 | - |
| Short Term Investments | 2,872.6 | 2,171.5 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 4,291.8 | 4,886.9 | 6,495.0 | 1,676.8 | 2,060.4 | 2,055.0 | - |
| Receivables | |||||||
| Accounts Receivable | - | - | 53.5 | 30.4 | 3.9 | - | - |
| Current Assets | |||||||
| Inventory | - | - | 35.3 | 2.8 | 0.0 | - | - |
| Prepaid Expenses | - | - | 55.1 | 60.8 | 53.4 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | 18.0 | 23.7 | 14.0 | 37.8 | 34.6 | 20.6 | - |
| Short Term Debt | - | - | 12.0 | 40.7 | 0.0 | 0.0 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | 430.6 | 375.5 | 210.0 | 170.3 | - |
| Operating Lease Liabilities Non-Current | 96.3 | 90.3 | 45.0 | 53.5 | 62.5 | 62.4 | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 5,024.8 | 4,562.1 | 5,396.5 | 4,933.1 | 4,421.6 | 3,814.8 | |
| Supplementary Data | |||||||
| Total Debt | - | - | 442.6 | 416.2 | 210.0 | 170.3 | - |
| Net debt | - | - | (6,052.4) | (1,260.6) | (1,850.4) | (1,884.8) | - |
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 1,419.2 | 1,478.3 | 1,237.0 | 1,238.5 | 2,715.4 | 1,990.7 | 1,958.6 | 5,678.5 | 6,495.0 | 6,670.8 | 1,408.2 | 1,434.1 | 1,676.8 | 1,527.4 | |||||||||||
| Other Current Assets | 105.3 | 113.2 | 80.6 | 121.8 | 86.1 | 54.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 5,167.4 | 5,000.1 | 6,731.8 | 1,798.6 | 2,146.5 | 2,187.0 | - |
| - |
| Property,Plant & Equipment Net | 12.0 | 12.1 | 15.3 | 39.1 | 25.9 | 14.7 | - |
| Long Term Investments | - | - | - | - | 0.0 | 100.6 | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - |
| Intangible Assets | - | - | 137.8 | 144.9 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 80.4 | 89.0 | 44.0 | 53.3 | 61.0 | 62.3 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 40.9 | 32.9 | 37.7 | 49.5 | 25.8 | 27.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 5,708.7 | 5,436.9 | 7,222.5 | 2,389.6 | 2,585.1 | 2,589.7 | - |
| Deferred Revenue Current | - | 1.2 | 4.2 | 12.4 | 10.1 | 5.9 | - |
| Operating Lease Liabilities Current | 11.1 | 9.8 | 9.0 | 11.7 | 11.4 | 12.3 | - |
| Accrued Expenses | 205.8 | 114.3 | 119.4 | 167.1 | 127.5 | 76.9 | - |
| Other Current Liabilities | 0.6 | 1.2 | 13.9 | 15.1 | 10.9 | 3.2 | - |
| Total Current Liabilities | 281.2 | 149.4 | 266.8 | 272.4 | 184.4 | 219.0 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | 13.7 | 0.0 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.0 | 2.5 | 17.0 | 21.9 | 8.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 416.3 | 249.7 | 774.0 | 782.0 | 523.7 | 527.7 | - |
| - |
| Retained Earnings | (501.8) | 116.1 | 576.2 | (3,772.8) | (2,763.7) | (1,918.5) | - |
| Accumulated Other Comprehensive Income | 4.4 | 9.4 | (4.1) | (2.6) | (0.9) | 1.4 | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 765.0 | 499.6 | 479.9 | 449.8 | 382.0 | 241.7 | - |
| Total Stockholders Equity | 4,527.4 | 4,687.6 | 5,968.6 | 1,157.8 | 1,656.9 | 1,797.8 | 2,086.2 |
| Total Equity | 5,292.4 | 5,187.2 | 6,448.5 | 1,607.6 | 2,038.9 | 2,039.5 | 2,086.2 |
| Working Capital | 4,886.1 | 4,850.7 | 6,465.1 | 1,526.1 | 1,962.2 | 1,968.0 | - |
| Book Value | 4,527.4 | 4,687.6 | 5,968.6 | 1,157.8 | 1,656.9 | 1,797.8 | 2,086.2 |
| Tangible Book Value | - | - | 5,830.7 | 1,012.9 | 1,656.9 | - | - |
| 1,599.0 |
| 1,942.2 |
| 2,060.4 |
| 2,214.3 |
| 2,497.3 |
| 1,996.7 |
| 2,055.0 |
| - |
| - |
| - |
| - |
| Restricted Cash | 3.9 | 2.6 | 2.3 | 2.3 | 2.4 | 3.1 | 3.1 | 5.4 | 3.1 | 5.2 | 5.5 | 5.3 | 5.0 | 4.0 | 4.0 | 4.0 | 3.9 | 2.9 | 2.9 | 2.7 | 77.7 | - | - | - | - |
| Short Term Investments | 2,872.6 | 3,051.7 | 3,148.8 | 3,264.7 | 2,171.5 | 3,155.8 | 3,428.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,291.8 | 4,530.0 | 4,385.8 | 4,503.2 | 4,886.9 | 5,146.5 | 5,386.7 | 5,678.5 | 6,495.0 | 6,670.8 | 1,408.2 | 1,434.1 | 1,676.8 | 1,527.4 | 1,599.0 | 1,942.2 | 2,060.4 | 2,214.3 | 2,497.3 | 1,996.7 | 2,055.0 | - | - | - | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | 0.7 | 1.9 | 79.8 | 4.0 | 41.1 | 52.1 | 37.1 | 30.4 | 28.0 | 25.0 | - | 3.9 | 8.9 | 9.8 | 3.4 | 11.2 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | 34.0 | 35.3 | 5.2 | 4.9 | 4.2 | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | 57.7 | 54.8 | 57.3 | 33.8 | 52.6 | 60.7 | 64.7 | 60.8 | 69.5 | 70.3 | - | 53.4 | 51.0 | |||||||
| Other Current Assets | 105.3 | 129.9 | 125.8 | 112.6 | 113.2 | 217.5 | 94.2 | 323.0 | 80.6 | 135.9 | 143.4 | 127.1 | 121.8 | 118.8 | 111.8 | 93.3 | 86.1 | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 5,167.4 | 4,659.9 | 4,511.6 | 4,615.8 | 5,000.1 | 5,364.0 | 5,801.1 | 6,001.5 | 6,731.8 | 6,806.7 | 1,551.6 | 1,561.2 | 1,798.6 | 1,646.2 | 1,714.9 | 2,039.4 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Property,Plant & Equipment Net | 12.0 | 13.4 | 25.7 | 14.9 | 12.1 | 13.6 | 13.7 | 17.8 | 15.3 | 21.9 | 24.5 | 36.3 | 39.1 | 37.3 | 39.2 | 31.7 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Intangible Assets | - | - | - | - | - | - | - | 136.0 | 137.8 | 150.4 | 140.6 | 145.0 | 144.9 | 146.1 | 140.3 | 145.4 | 0.0 | ||||||||
| Operating Lease Right Of Use Assets | 80.4 | 83.6 | 85.1 | 87.1 | 89.0 | 90.9 | 43.0 | 45.3 | 44.0 | 46.9 | 48.6 | 51.6 | 53.3 | 54.6 | 53.1 | 59.4 | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | 40.9 | 34.6 | 27.8 | 31.1 | 32.9 | 33.9 | 36.9 | 32.8 | 37.7 | 46.8 | 49.8 | 46.3 | 49.5 | 46.2 | 11.9 | 12.8 | 25.8 | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 5,708.7 | 5,225.4 | 5,062.6 | 5,032.6 | 5,436.9 | 5,792.3 | 6,206.0 | 6,496.4 | 7,222.5 | 7,312.7 | 2,065.5 | 2,136.6 | 2,389.6 | 2,203.0 | 2,215.5 | 2,600.4 | |||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 18.0 | 13.3 | 15.1 | 11.6 | 23.7 | 23.7 | 25.1 | 27.7 | 14.0 | 35.2 | 44.1 | 50.0 | 37.8 | 48.0 | 41.4 | 161.3 | 34.6 | 24.4 | 77.2 | 15.0 | 20.6 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | 12.0 | 12.0 | 45.7 | 49.0 | 44.4 | 40.7 | 37.7 | 35.8 | 33.3 | 0.0 | 0.0 | |||||||
| Deferred Revenue Current | - | 3.1 | - | - | 1.2 | 3.0 | 3.4 | 2.7 | 4.2 | 4.7 | 5.8 | 10.6 | 12.4 | 7.8 | 8.4 | 9.0 | 10.1 | ||||||||
| Operating Lease Liabilities Current | 11.1 | 10.4 | 9.0 | 9.4 | 9.8 | 9.8 | 9.5 | 9.5 | 9.0 | 10.5 | 10.9 | 11.3 | 11.7 | 11.9 | 11.4 | 11.9 | |||||||||
| Accrued Expenses | 205.8 | 118.0 | 108.3 | 88.7 | 114.3 | 104.3 | 111.5 | 138.3 | 119.4 | 122.1 | 152.9 | 119.3 | 167.1 | 132.4 | 128.8 | 109.4 | 127.5 | ||||||||
| Other Current Liabilities | 0.6 | 10.2 | 1.5 | 4.2 | 1.6 | 3.6 | 8.9 | 27.5 | 13.9 | 31.3 | 8.6 | 19.9 | 15.1 | 14.3 | 5.0 | 4.1 | 10.9 | ||||||||
| Total Current Liabilities | 281.2 | 152.0 | 133.9 | 113.9 | 149.4 | 141.5 | 556.2 | 215.0 | 266.8 | 244.9 | 265.5 | 245.0 | 272.4 | 244.3 | 230.7 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 311.7 | 430.6 | 403.3 | 389.4 | 385.1 | 375.5 | 375.1 | 376.1 | 383.7 | 210.0 | 204.0 | 199.9 | 186.4 | 170.3 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 96.3 | 98.5 | 89.8 | 90.3 | 90.3 | 90.5 | 43.2 | 45.9 | 45.0 | 47.1 | 48.6 | 51.8 | 53.5 | 54.9 | 54.1 | 60.4 | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.9 | 13.1 | 13.7 | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | 0.1 | 0.7 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 1.7 | 2.5 | 4.4 | 5.2 | 16.9 | 17.0 | 21.5 | 9.1 | 8.2 | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 416.3 | 251.1 | 257.1 | 216.7 | 249.7 | 256.4 | 626.0 | 601.2 | 774.0 | 728.1 | 739.9 | 802.5 | 782.0 | 775.8 | 701.4 | 822.5 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 5,024.8 | 4,943.6 | 4,771.9 | 4,644.1 | 4,562.1 | 4,721.0 | 4,775.4 | 4,781.8 | 5,396.5 | 5,390.3 | 5,320.5 | 4,981.9 | 4,933.1 | 4,695.4 | 4,538.6 | 4,474.6 | |||||||||
| Retained Earnings | (501.8) | (695.0) | (429.1) | (315.6) | 116.1 | 460.4 | 395.6 | 671.5 | 576.2 | 727.3 | (4,368.9) | (4,064.6) | (3,772.8) | (3,739.1) | (3,387.1) | (3,095.5) | (2,763.7) | ||||||||
| Accumulated Other Comprehensive Income | 4.4 | 20.6 | 19.6 | 17.1 | 9.4 | 8.1 | (18.0) | (17.9) | (4.1) | (27.8) | (3.1) | (6.6) | (2.6) | (0.7) | 9.1 | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | 765.0 | 705.0 | 443.1 | 470.3 | 499.6 | 346.5 | 427.1 | 460.0 | 479.9 | 494.8 | 377.1 | 423.4 | 449.8 | 471.6 | 353.5 | 371.3 | 382.0 | ||||||||
| Total Stockholders Equity | 4,527.4 | 4,269.3 | 4,362.3 | 4,345.6 | 4,687.6 | 5,189.5 | 5,153.0 | 5,435.3 | 5,968.6 | 6,089.8 | 948.5 | 910.7 | 1,157.8 | 955.5 | 1,160.6 | 1,384.1 | |||||||||
| Total Equity | 5,292.4 | 4,974.2 | 4,805.5 | 4,815.9 | 5,187.2 | 5,536.0 | 5,580.0 | 5,895.3 | 6,448.5 | 6,584.6 | 1,325.6 | 1,334.1 | 1,607.6 | 1,427.1 | 1,514.1 | 1,755.4 | 2,038.9 | 2,247.3 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 323.7 | 442.6 | 449.0 | 438.4 | 429.5 | 416.2 | 412.8 | 411.8 | 417.0 | 210.0 | 204.0 | 199.9 | 186.4 | 170.3 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | (5,354.8) | (6,052.4) | (6,221.8) | (969.8) | (1,004.6) | (1,260.6) | (1,114.6) | (1,187.2) | (1,525.2) | (1,850.4) | (2,010.2) | |||||||
| Working Capital | 4,886.1 | 4,507.9 | 4,377.8 | 4,501.9 | 4,850.7 | 5,222.5 | 5,244.9 | 5,786.5 | 6,465.1 | 6,561.8 | 1,286.1 | 1,316.2 | 1,526.1 | 1,402.0 | 1,484.1 | 1,710.5 | 1,962.2 | ||||||||
| Book Value | 4,527.4 | 4,269.3 | 4,362.3 | 4,345.6 | 4,687.6 | 5,189.5 | 5,153.0 | 5,435.3 | 5,968.6 | 6,089.8 | 948.5 | 910.7 | 1,157.8 | 955.5 | 1,160.6 | 1,384.1 | 1,656.9 | 1,865.7 | |||||||
| Tangible Book Value | - | - | - | - | - | - | - | 5,299.3 | 5,830.7 | 5,939.3 | 807.9 | 765.7 | 1,012.9 | 809.4 | 1,020.3 | 1,238.7 | 1,656.9 | ||||||||
| 40.9 |
| 44.9 |
| 39.5 |
| - |
| - |
| - |
| - |
| 70.3 |
| 55.6 |
| 58.2 |
| 54.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,146.5 |
| 2,287.5 |
| 2,555.8 |
| 2,057.6 |
| 2,187.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.9 |
| 21.6 |
| 16.9 |
| 15.6 |
| 14.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 100.6 |
| 100.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.0 |
| 61.7 |
| 63.2 |
| 65.2 |
| 62.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| 21.3 |
| 26.5 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,585.1 |
| 2,799.4 |
| 3,102.9 |
| 2,454.7 |
| 2,589.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| 11.2 |
| 11.5 |
| 12.1 |
| 12.3 |
| - |
| - |
| - |
| - |
| 112.7 |
| 104.1 |
| 73.8 |
| 76.9 |
| - |
| - |
| - |
| - |
| 12.4 |
| 10.7 |
| 8.3 |
| 9.2 |
| - |
| - |
| - |
| - |
| 328.9 |
| 184.4 |
| 160.7 |
| 303.4 |
| 209.2 |
| 219.0 |
| - |
| - |
| - |
| - |
| 62.5 |
| 62.1 |
| 65.2 |
| 65.3 |
| 62.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.9 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 523.7 |
| 529.6 |
| 652.0 |
| 474.9 |
| 527.7 |
| - |
| - |
| - |
| - |
| 4,421.6 |
| 4,360.5 |
| 4,245.9 |
| 3,825.0 |
| 3,814.8 |
| - |
| - |
| - |
| - |
| (2,493.7) |
| (2,209.1) |
| (2,000.6) |
| (1,918.5) |
| - |
| - |
| - |
| - |
| 5.0 |
| (0.9) |
| (1.1) |
| 1.3 |
| (1.2) |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 381.5 |
| 390.4 |
| 234.2 |
| 241.7 |
| - |
| - |
| - |
| - |
| 1,656.9 |
| 1,865.7 |
| 2,038.0 |
| 1,723.1 |
| 1,797.8 |
| 2,171.3 |
| 2,414.4 |
| 2,269.8 |
| 2,086.2 |
| 2,428.4 |
| 1,957.3 |
| 2,039.5 |
| 2,171.3 |
| 2,414.4 |
| 2,269.8 |
| 2,086.2 |
| (2,297.5) |
| (1,810.4) |
| (1,884.8) |
| - |
| - |
| - |
| - |
| 2,126.8 |
| 2,252.3 |
| 1,848.5 |
| 1,968.0 |
| - |
| - |
| - |
| - |
| 2,038.0 |
| 1,723.1 |
| 1,797.8 |
| 2,171.3 |
| 2,414.4 |
| 2,269.8 |
| 2,086.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |