| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 826.1 | 808.0 | 665.2 | 1,107.5 | 972.7 | 858.2 |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 826.1 | 808.0 | 665.2 | 1,107.5 | 972.7 | 858.2 |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 171.2 | 153.7 | 139.9 | 43.0 | 42.4 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 1,722.5 | 1,282.0 | 945.1 | 444.6 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 1,476.4 | 970.7 | 613.5 | 506.6 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 1,722.5 | 1,282.0 | 945.1 | 444.6 | - | - |
| Net debt | 896.4 | 474.0 | 279.9 | (662.9) | - | - |
| Working Capital | ||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 851.4 | 826.1 | 1,080.3 | 1,112.0 | 822.0 | 808.0 | 1,164.5 | 1,121.0 | 1,090.7 | 665.2 | 1,224.5 | 893.6 | 931.9 | - | 1,052.6 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - |
| Property,Plant & Equipment Net |
| 98.6 |
| 89.5 |
| 81.7 |
| 24.1 |
| 26.3 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 498.2 | 436.1 | 436.1 | 230.2 | 230.2 | - |
| Intangible Assets | 659.8 | 533.7 | 649.5 | 136.2 | 164.6 | - |
| Operating Lease Right Of Use Assets | 552.3 | 208.5 | 227.6 | 130.4 | 157.5 | - |
| Deferred Tax Assets | 860.7 | 353.0 | 24.1 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 13,492.9 | 10,535.1 | 9,369.7 | 7,941.7 | 8,962.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | 9,356.6 | 6,943.1 | 6,008.5 | 4,202.2 | 1,700.6 | - |
| (291.6) |
| (187.0) |
| (34.7) |
| 2.7 |
| - |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 2,951.2 | 2,807.9 | 2,782.0 | 2,576.2 | - | - |
| Total Stockholders Equity | 4,136.4 | 3,592.0 | 3,361.1 | 3,085.9 | - | - |
| Total Equity | 4,136.4 | 3,592.0 | 3,361.1 | 3,085.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Book Value | 4,136.4 | 3,592.0 | 3,361.1 | 3,085.9 | - | - |
| Tangible Book Value | 2,978.3 | 2,622.2 | 2,275.5 | 2,719.5 | - | - |
| 1,177.8 |
| 1,454.6 |
| - |
| 1,783.2 |
| 897.3 |
| 729.2 |
| 858.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 851.4 | 826.1 | 1,080.3 | 1,112.0 | 822.0 | 808.0 | 1,164.5 | 1,121.0 | 1,090.7 | 665.2 | 1,224.5 | 893.6 | 931.9 | - | 1,052.6 | 1,177.8 | 1,454.6 | - | 1,783.2 | 897.3 | 729.2 | 858.2 |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | 498.2 | 498.2 | 498.2 | 436.1 | 436.1 | 436.1 | 436.1 | 436.1 | 436.1 | 436.1 | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | 623.7 | 659.8 | 696.1 | 481.2 | 507.1 | 533.7 | 566.8 | 594.4 | 622.0 | 649.5 | - | - | - | - | - | - | - | |||||
| Operating Lease Right Of Use Assets | 584.0 | 552.3 | 566.4 | 570.5 | 586.2 | 208.5 | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Assets | 884.2 | 860.7 | 853.0 | 792.0 | - | 353.0 | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 13,307.3 | 13,492.9 | 13,019.7 | 11,966.3 | 11,314.0 | 10,535.1 | 10,522.0 | 10,071.3 | 9,939.4 | 9,369.7 | 7,383.0 | 7,770.2 | 7,967.3 | 7,941.7 | 8,596.7 | 8,587.1 | ||||||
| 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 | 2,343.0 | 1,722.5 | 1,792.0 | 1,610.6 | 1,483.3 | 1,282.0 | 1,329.7 | 1,229.4 | 1,229.2 | 945.1 | 443.8 | 444.9 | - | 444.6 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 9,582.6 | 9,356.6 | 9,246.6 | 8,406.9 | 7,815.3 | 6,943.1 | 7,134.9 | 6,765.0 | 6,643.1 | 6,008.5 | 4,343.8 | 4,381.3 | 4,309.5 | 4,202.2 | 4,828.7 | 4,522.1 | ||||||
| Common Equity | ||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,530.7 | 1,476.4 | 1,437.6 | 1,258.9 | 1,049.8 | 970.7 | 879.5 | 832.4 | 779.5 | 613.5 | 542.4 | 531.5 | 522.9 | 506.6 | 498.7 | 489.3 | 479.9 | |||||
| Retained Earnings | (397.7) | (291.6) | (294.4) | (267.4) | (227.1) | (187.0) | (156.7) | (118.5) | (59.5) | (34.7) | (7.6) | (3.7) | (14.0) | 2.7 | 0.5 | (4.8) | 41.3 | |||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | 2,591.4 | 2,951.2 | 2,629.6 | 2,567.6 | 2,675.6 | 2,807.9 | 2,663.9 | 2,592.0 | 2,576.0 | 2,782.0 | 2,504.1 | 2,601.4 | 2,492.2 | 2,576.2 | 2,617.1 | 2,579.2 | 2,903.9 | |||||
| Total Stockholders Equity | 3,724.8 | 4,136.4 | 3,773.2 | 3,559.5 | 3,498.7 | 3,592.0 | 3,387.1 | 3,306.2 | 3,296.3 | 3,361.1 | 3,039.2 | 3,129.5 | 3,001.4 | 3,085.9 | 3,116.6 | 3,064.0 | ||||||
| Total Equity | 3,724.8 | 4,136.4 | 3,773.2 | 3,559.5 | 3,498.7 | 3,592.0 | 3,387.1 | 3,306.2 | 3,296.3 | 3,361.1 | 3,039.2 | 3,129.5 | 3,001.4 | 3,085.9 | 3,116.6 | 3,064.0 | 3,425.3 | 6,261.4 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 2,343.0 | 1,722.5 | 1,792.0 | 1,610.6 | 1,483.3 | 1,282.0 | 1,329.7 | 1,229.4 | 1,229.2 | 945.1 | 443.8 | 444.9 | - | 444.6 | - | - | - | - | - | - | - | - |
| Net debt | 1,491.6 | 896.4 | 711.7 | 498.6 | 661.3 | 474.0 | 165.2 | 108.4 | 138.5 | 279.9 | (780.7) | (448.7) | - | - | - | - | - | - | ||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Book Value | 3,724.8 | 4,136.4 | 3,773.2 | 3,559.5 | 3,498.7 | 3,592.0 | 3,387.1 | 3,306.2 | 3,296.3 | 3,361.1 | 3,039.2 | 3,129.5 | 3,001.4 | 3,085.9 | 3,116.6 | 3,064.0 | 3,425.3 | 6,261.4 | ||||
| Tangible Book Value | 2,602.9 | 2,978.3 | 2,578.9 | 2,642.1 | 2,555.6 | 2,622.2 | 2,384.2 | 2,275.7 | 2,238.3 | 2,275.5 | - | - | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,664.3 |
| 8,962.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,239.0 |
| 1,700.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,425.3 |
| 6,261.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |