| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 2,512.9 | 2,176.9 | 2,102.6 | 1,385.3 | 919.2 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | 424.3 | 162.0 | 10.0 | 73.3 | - | - |
| Cash And Short Term Investments | 2,937.1 | 2,338.9 | 2,112.6 | 1,458.6 | 919.2 | - |
| Receivables | ||||||
| Accounts Receivable | 778.3 | 628.0 | 477.7 | 308.1 | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 175.8 | 109.3 | 146.1 | 70.0 | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 252.9 | 206.8 | 187.0 | 177.4 | - | - |
| Accumulated Depreciation | 147.8 | 120.5 | 105.6 | 76.7 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 222.1 | 177.5 | 159.3 | 81.2 | - | - |
| Short Term Debt | - | 0.0 | 37.5 | 0.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 987.7 | 985.9 | 962.1 | 999.4 | - | - |
| Operating Lease Liabilities Non-Current | 201.5 | 214.5 | 237.8 | 274.4 | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 5,574.3 | 4,212.1 | 3,130.6 | 2,182.5 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 987.7 | 985.9 | 999.6 | 999.4 | - | - |
| Net debt | (1,949.5) | (1,353.0) | (1,113.0) | (459.1) | - | - |
| Working Capital | ||||||
| (in millions of USD) | 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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 1,136.3 | 1,158.1 | 2,322.4 | 2,512.9 | 2,660.9 | 2,217.6 | 2,055.6 | 2,176.9 | 1,949.0 | 1,460.5 | 2,143.5 | 2,102.6 | 1,972.2 | 1,636.6 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | 0.0 | 60.3 | - | - |
| Total Current Assets | 3,891.2 | 3,076.3 | 2,736.4 | 1,897.0 | - | - |
| Property,Plant & Equipment Net |
| 105.1 |
| 86.3 |
| 81.4 |
| 100.7 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | 53.1 | 74.5 | 85.4 | 88.9 | - | - |
| Goodwill | 1,304.4 | 1,288.8 | 727.2 | 722.8 | 715.9 | - |
| Intangible Assets | 244.8 | 299.1 | 69.1 | 100.8 | - | - |
| Operating Lease Right Of Use Assets | 169.1 | 172.5 | 184.2 | 277.3 | - | - |
| Deferred Tax Assets | 3.8 | 3.9 | 9.9 | 10.3 | - | - |
| Other Non-Current Assets | 101.5 | 62.1 | 73.1 | 58.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 6,042.0 | 5,212.1 | 4,106.8 | 3,326.8 | - | - |
| 2,227.0 |
| 1,806.3 |
| 1,362.7 |
| 1,066.1 |
| - |
| - |
| Operating Lease Liabilities Current | 50.2 | 49.0 | 44.9 | 40.6 | - | - |
| Accrued Expenses | 681.6 | 577.4 | 423.1 | 406.1 | - | - |
| Other Current Liabilities | 25.3 | 21.3 | 23.3 | 8.1 | - | - |
| Total Current Liabilities | 3,180.9 | 2,610.1 | 2,027.6 | 1,594.1 | - | - |
| Deferred Revenue Non-Current |
| 254.3 |
| 308.5 |
| 182.7 |
| 116.6 |
| - |
| - |
| Deferred Tax Liabilities | 23.9 | 20.4 | 10.7 | 0.3 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 48.2 | 39.9 | 31.2 | 14.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 4,696.3 | 4,179.3 | 3,452.1 | 2,999.5 | - | - |
| (4,241.9) |
| (3,204.5) |
| (2,510.0) |
| (1,869.0) |
| - |
| - |
| Accumulated Other Comprehensive Income | 13.2 | 25.3 | 34.0 | 13.9 | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 1,345.7 | 1,032.9 | 654.7 | 327.4 | 313.3 | 566.6 |
| Total Equity | 1,345.7 | 1,032.9 | 654.7 | 327.4 | 313.3 | 566.6 |
| 710.4 |
| 466.1 |
| 708.8 |
| 302.9 |
| - |
| - |
| Book Value | 1,345.7 | 1,032.9 | 654.7 | 327.4 | 313.3 | 566.6 |
| Tangible Book Value | (203.6) | (555.0) | (141.6) | (496.3) | (402.7) | - |
| 1,468.6 |
| 1,385.3 |
| 1,194.8 |
| 899.4 |
| 1,507.4 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 407.9 | 456.0 | 424.3 | 313.6 | 251.6 | 161.4 | 162.0 | 163.3 | 150.8 | 94.3 | 10.0 | 10.0 | 36.1 | 54.5 | 73.3 | - | - | - | - | - |
| Cash And Short Term Investments | 1,136.3 | 1,566.1 | 2,778.4 | 2,937.1 | 2,974.5 | 2,469.2 | 2,217.0 | 2,338.9 | 2,112.3 | 1,611.3 | 2,237.8 | 2,112.6 | 1,982.2 | 1,672.7 | 1,523.1 | 1,458.6 | 1,194.8 | 899.4 | 1,507.4 | - | - |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 907.4 | 911.9 | 536.9 | 778.3 | 642.0 | 695.7 | 484.1 | 628.0 | 646.1 | 526.4 | 368.3 | 477.7 | 346.3 | 354.8 | 246.8 | 308.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 289.9 | 297.4 | 311.9 | 175.8 | 158.7 | 156.8 | 165.5 | 109.3 | 155.6 | 133.8 | 129.6 | 146.1 | 115.7 | 107.2 | 97.0 | 70.0 | - | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 60.3 | - | - | |||
| Total Current Assets | 2,333.7 | 2,775.4 | 3,627.1 | 3,891.2 | 3,775.2 | 3,321.7 | 2,866.6 | 3,076.3 | 2,913.9 | 2,271.5 | 2,735.7 | 2,736.4 | 2,444.3 | 2,134.8 | 1,866.9 | 1,897.0 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | 228.1 | 252.5 | 253.8 | 252.9 | 242.5 | 231.2 | 221.1 | 215.1 | 205.6 | 197.7 | 191.8 | 187.0 | 190.5 | 190.6 | 185.9 | 177.4 | - | - | - | - | - |
| Accumulated Depreciation | 152.5 | 154.5 | 154.1 | 147.8 | 149.5 | 145.8 | 137.5 | 128.8 | 124.7 | 119.6 | 112.1 | 105.6 | 104.9 | 90.3 | 82.5 | 76.7 | - | ||||
| Property,Plant & Equipment Net | 75.6 | 98.0 | 99.7 | 105.1 | 93.0 | 85.4 | 83.7 | 86.3 | 81.0 | 78.1 | 79.6 | 81.4 | 85.6 | 100.3 | 103.3 | 100.7 | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | 55.4 | 53.9 | 53.4 | 53.1 | 50.8 | 55.4 | 61.7 | 74.5 | 72.8 | 80.7 | 76.3 | 85.4 | 86.4 | 87.8 | 83.7 | - | - | ||||
| Goodwill | 2,303.4 | 2,305.1 | 1,318.0 | 1,304.4 | 1,292.9 | 1,292.2 | 1,293.1 | 1,288.8 | 1,285.7 | 1,285.9 | 726.5 | 727.2 | 723.4 | 723.2 | 721.9 | 722.8 | - | - | |||
| Intangible Assets | 463.5 | 495.0 | 235.9 | 244.8 | 258.7 | 272.6 | 286.5 | 299.1 | 312.8 | 329.0 | 60.8 | 69.1 | 76.1 | 84.2 | 92.5 | 100.8 | - | ||||
| Operating Lease Right Of Use Assets | 119.7 | 126.5 | 134.6 | 169.1 | 164.3 | 172.9 | 171.6 | 172.5 | 181.0 | 189.2 | 181.4 | 184.2 | 190.7 | 254.8 | 266.9 | 277.3 | |||||
| Deferred Tax Assets | 15.3 | 25.4 | 3.6 | 3.8 | 5.5 | 6.9 | 4.8 | 3.9 | 2.8 | 3.9 | 6.1 | 9.9 | 8.1 | 7.7 | 9.5 | 10.3 | - | ||||
| Other Non-Current Assets | 128.9 | 125.0 | 97.4 | 101.5 | 76.7 | 72.3 | 66.6 | 62.1 | 65.9 | 68.5 | 69.2 | 73.1 | 64.3 | 71.8 | 71.1 | 58.9 | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 5,650.9 | 6,160.4 | 5,720.5 | 6,042.0 | 5,883.7 | 5,446.3 | 4,993.3 | 5,212.1 | 5,063.3 | 4,449.5 | 4,079.6 | 4,106.8 | 3,839.0 | 3,614.0 | 3,371.4 | 3,326.8 | |||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 207.7 | 231.7 | 195.3 | 222.1 | 192.9 | 190.6 | 167.5 | 177.5 | 188.2 | 160.5 | 126.2 | 159.3 | 106.5 | 130.3 | 111.5 | 81.2 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 50.0 | 50.0 | 50.0 | 37.5 | 25.0 | - | - | 0.0 | - | - | |||
| Deferred Revenue Current | 2,250.9 | 2,230.4 | 2,064.1 | 2,227.0 | 2,092.3 | 1,914.1 | 1,744.2 | 1,806.3 | 1,698.6 | 1,451.0 | 1,326.1 | 1,362.7 | 1,264.2 | 1,158.7 | 1,066.1 | 1,066.1 | |||||
| Operating Lease Liabilities Current | 48.2 | 50.7 | 49.1 | 50.2 | 44.6 | 48.6 | 47.4 | 49.0 | 46.4 | 46.2 | 42.7 | 44.9 | 43.9 | 46.7 | 45.4 | 40.6 | |||||
| Accrued Expenses | 816.3 | 603.9 | 562.3 | 681.6 | 661.0 | 531.3 | 477.0 | 577.4 | 484.9 | 410.4 | 362.3 | 423.1 | 433.1 | 308.9 | 274.8 | 406.1 | - | ||||
| Other Current Liabilities | 46.5 | 39.2 | 24.4 | 22.9 | 24.6 | 19.0 | 17.2 | 19.6 | 25.6 | 12.5 | 10.0 | 13.4 | 12.8 | 9.4 | 8.8 | 8.1 | - | ||||
| Total Current Liabilities | 3,323.1 | 3,116.6 | 2,870.8 | 3,180.9 | 2,990.9 | 2,684.6 | 2,436.2 | 2,610.1 | 2,468.2 | 2,118.1 | 1,907.4 | 2,027.6 | 1,872.7 | 1,644.7 | 1,497.7 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | 989.1 | 988.6 | 988.1 | 987.7 | 987.2 | 986.8 | 986.3 | 985.9 | 924.7 | 937.2 | 949.6 | 962.1 | 974.6 | - | - | 999.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 205.7 | 175.8 | 188.6 | 201.5 | 198.7 | 209.1 | 211.2 | 214.5 | 225.2 | 237.5 | 231.8 | 237.8 | 246.8 | 257.7 | 267.4 | ||||||
| Deferred Revenue Non-Current | 160.8 | 201.1 | 217.1 | 254.3 | 275.9 | 282.2 | 268.6 | 308.5 | 256.9 | 202.9 | 175.0 | 182.7 | 133.5 | 115.3 | 106.7 | 116.6 | |||||
| Deferred Tax Liabilities | 24.3 | 24.0 | 23.7 | 23.9 | 20.4 | 20.1 | 20.4 | 20.4 | 19.0 | 16.8 | 12.1 | 10.7 | 4.4 | 2.5 | 1.0 | 0.3 | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | 69.0 | 63.4 | 53.3 | 48.2 | 41.6 | 44.1 | 41.8 | 39.9 | 35.0 | 32.1 | 29.1 | 31.2 | 24.8 | 16.9 | 18.5 | 14.6 | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 4,771.9 | 4,569.5 | 4,341.6 | 4,696.3 | 4,514.8 | 4,226.8 | 3,964.5 | 4,179.3 | 3,929.1 | 3,544.6 | 3,305.0 | 3,452.1 | 3,256.7 | 3,036.5 | 2,890.8 | 2,999.5 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 6,786.4 | 6,378.0 | 5,925.4 | 5,574.3 | 5,223.8 | 4,876.9 | 4,498.2 | 4,212.1 | 3,938.6 | 3,656.1 | 3,366.2 | 3,130.6 | 2,885.2 | 2,621.8 | 2,356.0 | 2,182.5 | |||||
| Retained Earnings | (5,895.1) | (4,786.7) | (4,543.7) | (4,241.9) | (3,828.5) | (3,618.8) | (3,512.2) | (3,204.5) | (2,818.2) | (2,789.8) | (2,607.2) | (2,510.0) | (2,332.6) | (2,087.8) | (1,882.8) | (1,869.0) | - | ||||
| Accumulated Other Comprehensive Income | (12.3) | (0.5) | (2.8) | 13.2 | (26.4) | (38.6) | 42.8 | 25.3 | 13.8 | 38.7 | 15.6 | 34.0 | 29.6 | 43.5 | 7.4 | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | 879.0 | 1,590.8 | 1,378.9 | 1,345.7 | 1,368.9 | 1,219.6 | 1,028.8 | 1,032.9 | 1,134.2 | 904.9 | 774.6 | 654.7 | 582.3 | 577.5 | 480.6 | 327.4 | |||||
| Total Equity | 879.0 | 1,590.8 | 1,378.9 | 1,345.7 | 1,368.9 | 1,219.6 | 1,028.8 | 1,032.9 | 1,134.2 | 904.9 | 774.6 | 654.7 | 582.3 | 577.5 | 480.6 | 327.4 | 304.0 | 119.5 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | 989.1 | 988.6 | 988.1 | 987.7 | 987.2 | 986.8 | 986.3 | 985.9 | 974.7 | 987.2 | 999.6 | 999.6 | 999.6 | - | - | 999.4 | - | - | - | - | - |
| Net debt | (147.3) | (577.4) | (1,790.3) | (1,949.5) | (1,987.2) | (1,482.4) | (1,230.7) | (1,353.0) | (1,137.6) | (624.1) | (1,238.2) | (1,113.0) | (982.7) | - | - | (459.1) | - | - | |||
| Working Capital | (989.4) | (341.2) | 756.3 | 710.4 | 784.3 | 637.1 | 430.5 | 466.1 | 445.7 | 153.4 | 828.3 | 708.8 | 571.6 | 490.1 | 369.2 | 302.9 | - | - | |||
| Book Value | 879.0 | 1,590.8 | 1,378.9 | 1,345.7 | 1,368.9 | 1,219.6 | 1,028.8 | 1,032.9 | 1,134.2 | 904.9 | 774.6 | 654.7 | 582.3 | 577.5 | 480.6 | 327.4 | 304.0 | 119.5 | |||
| Tangible Book Value | (1,887.8) | (1,209.2) | (175.0) | (203.6) | (182.7) | (345.2) | (550.7) | (555.0) | (464.4) | (710.0) | (12.7) | (141.6) | (217.3) | (230.0) | (333.8) | (496.3) | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,594.1 |
| - |
| - |
| - |
| - |
| - |
| 274.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 304.0 |
| 119.5 |
| (14.2) |
| 313.3 |
| 566.6 |
| (14.2) |
| 313.3 |
| 566.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.2) |
| 313.3 |
| 566.6 |
| - |
| - |
| - |
| - |