| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 4,929.5 | 2,538.3 | 3,085.0 | 1,421.9 | 494.7 | 872.6 | 499.5 | - |
| Restricted Cash | 427.3 | 171.1 | 530.6 | 424.4 | 273.7 | 450.8 | 190.7 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,929.5 | 2,538.3 | 3,085.0 | 1,421.9 | 494.7 | 872.6 | 499.5 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | 0.8 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | 5,485.9 | 3,948.0 | 4,798.9 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 11,302.7 | 7,839.0 | 7,040.0 | 6,719.8 | 5,561.8 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | 5,485.9 | 3,948.0 | 4,798.9 | - | - |
| Net debt | - | - | - | 4,064.0 | 3,453.3 | 3,926.3 | ||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 3,401.0 | 4,929.5 | 3,246.4 | 2,122.5 | 2,085.7 | 2,538.3 | 2,355.0 | 2,334.6 | 3,693.4 | 3,085.0 | 2,813.9 | 3,015.7 | 2,487.8 | 1,421.9 | |||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | 1.1 | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | 0.0 | 19.7 | 107.5 | - | - |
| Goodwill | 1,393.5 | 1,393.5 | 1,393.5 | 1,623.0 | 898.5 | 899.3 | 15.7 | - |
| Intangible Assets | 231.9 | 297.8 | 364.0 | 442.2 | 284.6 | 355.1 | - | - |
| Operating Lease Right Of Use Assets | 93.9 | 81.2 | 89.6 | 97.1 | 115.2 | 116.9 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 50,660.5 | 36,251.0 | 30,074.9 | 19,007.7 | 9,176.3 | 8,563.5 | - | - |
| - |
| - |
| Deferred Revenue Current | 8.5 | 7.5 | 5.7 | 10.0 | 2.6 | 2.5 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | 0.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | 0.2 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 40,171.0 | 29,725.8 | 24,519.9 | 13,479.2 | 4,478.6 | 5,509.9 | - | - |
| 579.2 |
| - |
| - |
| Retained Earnings | (824.3) | (1,305.6) | (1,804.3) | (1,503.5) | (1,183.1) | (699.2) | - | - |
| Accumulated Other Comprehensive Income | 11.0 | (8.4) | (1.2) | (8.3) | (1.5) | (0.2) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 10,489.5 | 6,525.1 | 5,234.6 | 5,208.1 | 4,377.3 | (120.1) | (339.1) | (68.4) |
| Total Equity | 10,489.5 | 6,525.1 | 5,234.6 | 5,208.1 | 4,377.3 | (120.1) | (339.1) | (68.4) |
| - |
| - |
| Working Capital | - | - | - | - | - | 0.9 | - | - |
| Book Value | 10,489.5 | 6,525.1 | 5,234.6 | 5,208.1 | 4,377.3 | (120.1) | (339.1) | (68.4) |
| Tangible Book Value | 8,864.1 | 4,833.8 | 3,477.1 | 3,143.0 | 3,194.2 | (1,374.5) | (354.7) | - |
| 935.2 |
| 707.3 |
| 1,325.1 |
| 494.7 |
| 533.5 |
| 461.9 |
| 351.3 |
| 872.6 |
| 493.0 |
| 641.5 |
| - |
| - |
| - |
| Restricted Cash | 360.2 | 427.3 | 500.1 | 592.1 | 630.4 | 171.1 | 614.8 | 397.0 | 454.5 | 530.6 | 483.1 | 485.5 | 489.7 | 424.4 | 326.3 | 291.6 | 377.1 | 273.7 | 320.7 | 306.5 | 347.3 | 450.8 | 292.0 | 254.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 3,401.0 | 4,929.5 | 3,246.4 | 2,122.5 | 2,085.7 | 2,538.3 | 2,355.0 | 2,334.6 | 3,693.4 | 3,085.0 | 2,813.9 | 3,015.7 | 2,487.8 | 1,421.9 | 935.2 | 707.3 | 1,325.1 | 494.7 | 533.5 | 461.9 | 351.3 | 872.6 | 493.0 | 641.5 | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||||||||
| Goodwill | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,393.5 | 1,640.7 | 1,623.0 | 1,623.0 | 1,623.0 | 1,625.4 | 1,615.7 | 898.5 | |||||||||
| Intangible Assets | 215.1 | 231.9 | 247.8 | 263.5 | 279.8 | 297.8 | 315.0 | 331.4 | 347.5 | 364.0 | 387.3 | 412.1 | 419.9 | 442.2 | 456.8 | 481.1 | 505.5 | ||||||||||
| Operating Lease Right Of Use Assets | 88.9 | 93.9 | 79.4 | 77.2 | 77.8 | 81.2 | 84.1 | 83.4 | 87.4 | 89.6 | 93.4 | 94.5 | 94.3 | 97.1 | 100.4 | 108.7 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 53,698.3 | 50,660.5 | 45,293.5 | 41,112.2 | 37,749.3 | 36,251.0 | 34,380.2 | 32,642.0 | 31,305.8 | 30,074.9 | 27,977.2 | 25,561.4 | 22,453.0 | 19,007.7 | 15,834.9 | 12,670.9 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 7.6 | 8.5 | 8.6 | 7.4 | 5.5 | 7.5 | 7.7 | 7.1 | 5.7 | 5.7 | 5.4 | 6.8 | 8.5 | 10.0 | - | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,568.5 | 3,723.6 | 4,916.2 | 3,948.0 | 2,770.2 | 2,319.9 | - | 4,798.9 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 42,886.7 | 40,171.0 | 36,513.5 | 34,251.6 | 31,070.8 | 29,725.8 | 28,258.7 | 26,740.5 | 25,159.8 | 24,519.9 | 22,603.4 | 19,983.4 | 16,898.5 | 13,479.2 | 10,333.5 | 7,164.3 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 11,471.8 | 11,302.7 | 9,768.1 | 7,994.1 | 7,910.1 | 7,839.0 | 7,751.3 | 7,601.7 | 7,543.8 | 7,040.0 | 6,904.9 | 6,848.2 | 6,778.3 | 6,719.8 | 6,654.0 | 6,583.4 | |||||||||||
| Retained Earnings | (657.5) | (824.3) | (997.8) | (1,137.2) | (1,234.5) | (1,305.6) | (1,638.1) | (1,698.8) | (1,716.2) | (1,804.3) | (1,852.2) | (1,585.5) | (1,537.9) | (1,503.5) | (1,463.5) | (1,389.3) | (1,293.5) | ||||||||||
| Accumulated Other Comprehensive Income | (2.7) | 11.0 | 9.5 | 3.6 | 2.8 | (8.4) | 8.1 | (1.5) | (2.1) | (1.2) | 0.6 | (5.1) | (6.3) | (8.3) | (9.6) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 10,811.6 | 10,489.5 | 8,780.0 | 6,860.6 | 6,678.5 | 6,525.1 | 6,121.5 | 5,901.5 | 5,825.6 | 5,234.6 | 5,053.4 | 5,257.7 | 5,234.1 | 5,208.1 | 5,181.0 | 5,186.2 | |||||||||||
| Total Equity | 10,811.6 | 10,489.5 | 8,780.0 | 6,860.6 | 6,678.5 | 6,525.1 | 6,121.5 | 5,901.5 | 5,825.6 | 5,234.6 | 5,053.4 | 5,257.7 | 5,234.1 | 5,208.1 | 5,181.0 | 5,186.2 | 5,210.3 | 4,377.3 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4,568.5 | 3,723.6 | 4,916.2 | 3,948.0 | 2,770.2 | 2,319.9 | - | 4,798.9 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3,633.4 | 3,016.3 | 3,591.0 | 3,453.3 | 2,236.7 | ||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Book Value | 10,811.6 | 10,489.5 | 8,780.0 | 6,860.6 | 6,678.5 | 6,525.1 | 6,121.5 | 5,901.5 | 5,825.6 | 5,234.6 | 5,053.4 | 5,257.7 | 5,234.1 | 5,208.1 | 5,181.0 | 5,186.2 | 5,210.3 | 4,377.3 | |||||||||
| Tangible Book Value | 9,203.0 | 8,864.1 | 7,138.6 | 5,203.6 | 5,005.3 | 4,833.8 | 4,413.0 | 4,176.5 | 4,084.6 | 3,477.1 | 3,272.6 | 3,204.9 | 3,191.2 | 3,143.0 | 3,101.3 | 3,079.7 | 3,089.1 | ||||||||||
| - |
| - |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| 20.0 |
| 0.0 |
| - |
| 107.5 |
| - |
| - |
| - |
| - |
| - |
| 898.5 |
| 898.5 |
| - |
| 899.3 |
| - |
| - |
| - |
| - |
| - |
| 284.6 |
| 301.2 |
| 317.8 |
| - |
| 355.1 |
| - |
| - |
| - |
| - |
| - |
| 112.4 |
| 115.2 |
| 117.7 |
| 113.3 |
| - |
| 116.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,246.6 |
| 9,176.3 |
| 8,083.3 |
| 7,653.0 |
| 805.8 |
| 8,563.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,715.9 |
| 4,478.6 |
| 3,514.4 |
| 3,125.2 |
| 187.8 |
| 5,509.9 |
| 380.7 |
| - |
| - |
| - |
| - |
| 6,509.6 |
| 5,561.8 |
| 5,321.0 |
| 5,249.9 |
| 121.2 |
| 579.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| (1,183.1) |
| (1,072.1) |
| (1,042.1) |
| (116.2) |
| (699.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| (8.0) |
| (6.0) |
| (1.5) |
| (0.5) |
| (0.5) |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,210.3 |
| 4,377.3 |
| 4,248.5 |
| 4,207.4 |
| (293.6) |
| (120.1) |
| (380.3) |
| (352.5) |
| (441.0) |
| (339.1) |
| (68.4) |
| 4,248.5 |
| 4,207.4 |
| (293.6) |
| (120.1) |
| (380.3) |
| (352.5) |
| (441.0) |
| (339.1) |
| (68.4) |
| 1,858.0 |
| - |
| 3,926.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| 4,248.5 |
| 4,207.4 |
| (293.6) |
| (120.1) |
| (380.3) |
| (352.5) |
| (441.0) |
| (339.1) |
| (68.4) |
| 3,194.2 |
| 3,048.8 |
| 2,991.1 |
| - |
| (1,374.5) |
| - |
| - |
| - |
| - |
| - |