| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 3,287.6 | 3,610.2 | 3,579.6 | 3,180.8 | 2,557.4 | 1,838.4 | 944.3 | 1,387.6 | 1,533.0 | 591.9 | 478.8 | 739.6 | 334.7 | 124.5 | 45.0 | 1.1 | 0.3 |
| Restricted Cash | 162.0 | 82.5 | 124.3 | 168.9 | 137.1 | 125.0 | 164.5 | 72.4 | 38.1 | - | - | 0.1 | - | - | 14.2 | - | - |
| Short Term Investments | 826.1 | 256.6 | 279.3 | 231.4 | 844.5 | 1,123.2 | 438.5 | 337.6 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,113.7 | 3,866.8 | 3,858.9 | 3,412.2 | 3,401.9 | 2,961.6 | 1,382.8 | 1,725.2 | 1,533.0 | 591.9 | 478.8 | 739.6 | 334.7 | 124.5 | 45.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 127.2 | 125.4 | 109.7 | 82.3 | 72.0 | 51.3 | 186.1 | 825.4 | 738.3 | 336.2 | 54.3 | 25.0 | 3.1 | 7.0 | 4.2 | ||
| Current Assets | |||||||||||||||||
| Inventory | 736.9 | 689.4 | 795.0 | 799.7 | 1,077.3 | 1,171.3 | 1,107.2 | 780.8 | 1,069.8 | 712.7 | 705.0 | 578.3 | 270.1 | 144.0 | 69.7 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 341.5 | 39.8 | 18.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1,792.7 | 2,081.1 | 2,430.9 | 2,177.4 | 2,062.7 | 2,328.2 | 1,981.1 | 1,691.5 | 1,759.1 | 1,200.3 | 1,025.9 | 986.6 | 476.8 | 193.5 | 88.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 9.3 | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 835.8 | 328.7 | 200.8 | 389.6 | 310.0 | 159.9 | 166.4 | 195.4 | 139.5 | - | 14.7 | - | - | - | - | - | |
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 | Q4 FY 10 | Q4 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | 3,287.6 | 3,610.2 | 3,579.6 | 3,180.8 | 2,557.4 | 1,838.4 | 944.3 | 1,387.6 | 1,533.0 | 591.9 | 478.8 | 739.6 | 334.7 | 124.5 | 45.0 | 1.1 | 0.3 |
| Restricted Cash | 162.0 | 82.5 | 124.3 | 168.9 | 137.1 | 125.0 | 164.5 | 72.4 | 38.1 | - | - | 0.1 | - | - | 14.2 | - | - |
| Short Term Investments | 826.1 | 256.6 | 279.3 | 231.4 | 844.5 | 1,123.2 | 438.5 | 337.6 | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4,113.7 | 3,866.8 | 3,858.9 | 3,412.2 | 3,401.9 | 2,961.6 | 1,382.8 | 1,725.2 | 1,533.0 | 591.9 | 478.8 | 739.6 | 334.7 | 124.5 | 45.0 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 127.2 | 125.4 | 109.7 | 82.3 | 72.0 | 51.3 | 186.1 | 825.4 | 738.3 | 336.2 | 54.3 | 25.0 | 3.1 | 7.0 | 4.2 | ||
| Current Assets | |||||||||||||||||
| Inventory | 736.9 | 689.4 | 795.0 | 799.7 | 1,077.3 | 1,171.3 | 1,107.2 | 780.8 | 1,069.8 | 712.7 | 705.0 | 578.3 | 270.1 | 144.0 | 69.7 | - | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 341.5 | 39.8 | 18.7 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | 1,792.7 | 2,081.1 | 2,430.9 | 2,177.4 | 2,062.7 | 2,328.2 | 1,981.1 | 1,691.5 | 1,759.1 | 1,200.3 | 1,025.9 | 986.6 | 476.8 | 193.5 | 88.0 | ||
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 9.3 | - | - | - | - | - | - | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 835.8 | 328.7 | 200.8 | 389.6 | 310.0 | 159.9 | 166.4 | 195.4 | 139.5 | - | 14.7 | - | - | - | - | - | |
| 1.1 |
| 0.3 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 3.4 | 2.4 | 0.7 | 1.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,659.2 | 5,178.9 | 5,290.3 | 4,891.0 | 5,153.6 | 4,777.5 | 3,307.8 | 3,974.4 | 3,983.2 | 2,100.1 | 1,876.1 | 2,130.8 | 1,036.9 | 382.0 | 158.3 | - | - |
| 10.6 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 33.4 | 15.5 | 6.1 | 1.5 | - | - |
| Property,Plant & Equipment Net | 2,618.5 | 2,506.1 | 2,377.8 | 2,352.5 | 2,256.0 | 2,081.9 | 1,616.9 | 1,240.9 | 1,023.8 | 643.4 | 455.3 | 308.1 | 24.3 | 12.6 | 9.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 448.6 | 274.3 | 303.6 | 313.6 | 388.7 | 298.8 | 447.1 | 97.1 | 10.2 | 13.4 | 39.0 | 46.3 | - | - | - | - | - |
| Goodwill | 108.0 | 103.5 | 106.4 | 109.5 | 92.5 | 91.0 | 34.0 | 53.4 | 56.4 | 52.9 | 16.8 | 9.7 | - | - | - | - | - |
| Intangible Assets | 46.3 | 44.9 | 46.9 | 48.8 | 50.4 | 51.0 | 48.5 | 51.4 | 61.6 | 104.4 | 114.9 | 167.4 | 5.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | 57.0 | 59.4 | 78.0 | 129.3 | 180.2 | 242.3 | 246.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 108.3 | 93.3 | 96.5 | 98.8 | 119.3 | 96.3 | - | - | - | - | 31.2 | - | - | - | - | - | - |
| Other Non-Current Assets | 50.2 | 59.5 | 20.8 | 13.3 | 46.5 | 15.4 | 87.3 | 57.7 | 56.4 | 73.6 | 298.9 | 6.5 | 5.3 | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 1,854.6 | 1,514.3 | 1,216.8 | 601.3 | 35.1 | 17.0 | 9.2 | - | - |
| Total Assets | 11,274.4 | 10,266.2 | 10,186.4 | 9,493.1 | 9,774.3 | 9,033.1 | 6,978.5 | 6,335.9 | 5,837.9 | 3,614.4 | 3,093.0 | 2,732.0 | 1,072.1 | 398.9 | 167.4 | - | - |
| - |
| - |
| Short Term Debt | 835.8 | 328.7 | 200.8 | 389.6 | 310.0 | 159.9 | 157.1 | 195.4 | 139.5 | - | 14.7 | - | - | - | - | - | - |
| Deferred Revenue Current | 74.5 | 65.3 | 64.5 | 58.0 | 70.6 | 51.3 | 177.1 | 214.3 | 31.2 | 25.1 | 16.1 | 31.4 | 21.7 | 12.9 | 2.6 | - | - |
| Operating Lease Liabilities Current | 6.8 | 7.8 | 11.4 | 19.8 | 44.7 | 45.9 | 47.9 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,421.6 | 1,323.9 | 1,346.6 | 1,217.1 | 1,201.8 | 1,179.6 | 938.6 | 801.8 | 543.7 | 478.6 | 479.3 | 377.3 | 196.3 | 52.7 | 26.7 | - | - |
| Other Current Liabilities | 14.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,416.2 | 4,100.0 | 4,313.3 | 4,135.9 | 4,044.0 | 4,071.9 | 3,436.7 | 3,773.7 | 2,959.9 | 2,100.5 | 1,878.1 | 1,636.7 | 828.8 | 316.3 | 149.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 79.6 | 81.1 | 97.1 | 120.8 | 149.5 | 208.6 | 200.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 322.1 | 285.5 | 247.5 | 213.1 | 161.0 | 164.1 | 112.3 | 58.3 | 55.7 | 35.6 | 3.5 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 101.1 | - | - | - | - | - | 23.7 | 0.7 | 2.6 | 14.5 | 27.1 | 39.1 | 11.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 42.7 | 18.6 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 687.7 | 681.1 | 657.1 | 660.4 | - | - | - | - | - |
| Total Liabilities | 4,919.2 | 4,574.0 | 4,755.4 | 4,552.9 | 4,465.9 | 4,529.5 | 3,782.5 | 3,832.7 | 3,647.6 | 2,781.6 | 2,535.2 | 2,297.2 | 828.8 | 316.3 | 149.1 | - | - |
| - |
| Additional Paid In Capital | 213.9 | 673.0 | 626.0 | 1,898.1 | 1,918.8 | 1,657.7 | 1,430.6 | 1,365.0 | 1,339.6 | 450.8 | 438.2 | 402.5 | 363.2 | 258.4 | 124.3 | - | - |
| Retained Earnings | 6,948.5 | 5,878.1 | 5,188.4 | 4,164.1 | 3,518.4 | 2,718.8 | 1,712.8 | 1,150.1 | 861.1 | 526.1 | 249.5 | 13.5 | (123.7) | (176.0) | (166.6) | - | - |
| Accumulated Other Comprehensive Income | (172.5) | (110.6) | (98.0) | (102.6) | (13.9) | (9.0) | (8.1) | (4.5) | (3.7) | (49.5) | (11.0) | (5.1) | 3.7 | 0.2 | (0.8) | - | - |
| Treasury Stock | 1,126.4 | 964.9 | 510.5 | 1,211.0 | 302.5 | - | - | - | - | 101.9 | 130.4 | - | - | - | - | - | - |
| Minority Interest | 491.7 | 216.5 | 225.1 | 191.5 | 187.6 | 136.1 | 60.7 | (7.4) | (6.8) | 7.1 | 11.4 | 23.9 | - | - | - | - | - |
| Total Stockholders Equity | 5,863.6 | 5,475.7 | 5,205.9 | 4,748.6 | 5,120.8 | 4,367.5 | 3,135.3 | 2,510.6 | 2,197.0 | 825.6 | 546.4 | 411.0 | 243.3 | 82.6 | 18.3 | (10.1) | (1.5) |
| Total Equity | 6,355.3 | 5,692.2 | 5,431.0 | 4,940.1 | 5,308.4 | 4,503.6 | 3,196.0 | 2,503.2 | 2,190.3 | 832.8 | 557.8 | 434.8 | 243.3 | 82.6 | 18.3 | (10.1) | (1.5) |
| - |
| Net debt | (3,278.0) | (3,538.1) | (3,658.1) | (3,022.5) | (3,092.0) | (2,801.6) | (1,216.4) | (1,529.9) | (1,393.5) | - | (464.1) | - | - | - | - | - | - |
| Working Capital | 1,243.0 | 1,078.9 | 977.0 | 755.1 | 1,109.6 | 705.6 | (128.9) | 200.7 | 1,023.4 | (0.4) | (2.0) | 494.0 | 208.1 | 65.6 | 9.1 | - | - |
| Book Value | 5,863.6 | 5,475.7 | 5,205.9 | 4,748.6 | 5,120.8 | 4,367.5 | 3,135.3 | 2,510.6 | 2,197.0 | 825.6 | 546.4 | 411.0 | 243.3 | 82.6 | 18.3 | (10.1) | (1.5) |
| Tangible Book Value | 5,709.3 | 5,327.3 | 5,052.7 | 4,590.3 | 4,978.0 | 4,225.4 | 3,052.8 | 2,405.9 | 2,079.0 | 668.3 | 414.7 | 233.9 | 238.0 | - | - | - | - |
| 1.1 |
| 0.3 |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | 3.4 | 2.4 | 0.7 | 1.1 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5,659.2 | 5,178.9 | 5,290.3 | 4,891.0 | 5,153.6 | 4,777.5 | 3,307.8 | 3,974.4 | 3,983.2 | 2,100.1 | 1,876.1 | 2,130.8 | 1,036.9 | 382.0 | 158.3 | - | - |
| 10.6 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 33.4 | 15.5 | 6.1 | 1.5 | - | - |
| Property,Plant & Equipment Net | 2,618.5 | 2,506.1 | 2,377.8 | 2,352.5 | 2,256.0 | 2,081.9 | 1,616.9 | 1,240.9 | 1,023.8 | 643.4 | 455.3 | 308.1 | 24.3 | 12.6 | 9.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 448.6 | 274.3 | 303.6 | 313.6 | 388.7 | 298.8 | 447.1 | 97.1 | 10.2 | 13.4 | 39.0 | 46.3 | - | - | - | - | - |
| Goodwill | 108.0 | 103.5 | 106.4 | 109.5 | 92.5 | 91.0 | 34.0 | 53.4 | 56.4 | 52.9 | 16.8 | 9.7 | - | - | - | - | - |
| Intangible Assets | 46.3 | 44.9 | 46.9 | 48.8 | 50.4 | 51.0 | 48.5 | 51.4 | 61.6 | 104.4 | 114.9 | 167.4 | 5.3 | - | - | - | - |
| Operating Lease Right Of Use Assets | 57.0 | 59.4 | 78.0 | 129.3 | 180.2 | 242.3 | 246.4 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 108.3 | 93.3 | 96.5 | 98.8 | 119.3 | 96.3 | - | - | - | - | 31.2 | - | - | - | - | - | - |
| Other Non-Current Assets | 50.2 | 59.5 | 20.8 | 13.3 | 46.5 | 15.4 | 87.3 | 57.7 | 56.4 | 73.6 | 298.9 | 6.5 | 5.3 | 0.0 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | 1,854.6 | 1,514.3 | 1,216.8 | 601.3 | 35.1 | 17.0 | 9.2 | - | - |
| Total Assets | 11,274.4 | 10,266.2 | 10,186.4 | 9,493.1 | 9,774.3 | 9,033.1 | 6,978.5 | 6,335.9 | 5,837.9 | 3,614.4 | 3,093.0 | 2,732.0 | 1,072.1 | 398.9 | 167.4 | - | - |
| - |
| - |
| Short Term Debt | 835.8 | 328.7 | 200.8 | 389.6 | 310.0 | 159.9 | 157.1 | 195.4 | 139.5 | - | 14.7 | - | - | - | - | - | - |
| Deferred Revenue Current | 74.5 | 65.3 | 64.5 | 58.0 | 70.6 | 51.3 | 177.1 | 214.3 | 31.2 | 25.1 | 16.1 | 31.4 | 21.7 | 12.9 | 2.6 | - | - |
| Operating Lease Liabilities Current | 6.8 | 7.8 | 11.4 | 19.8 | 44.7 | 45.9 | 47.9 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1,421.6 | 1,323.9 | 1,346.6 | 1,217.1 | 1,201.8 | 1,179.6 | 938.6 | 801.8 | 543.7 | 478.6 | 479.3 | 377.3 | 196.3 | 52.7 | 26.7 | - | - |
| Other Current Liabilities | 14.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 4,416.2 | 4,100.0 | 4,313.3 | 4,135.9 | 4,044.0 | 4,071.9 | 3,436.7 | 3,773.7 | 2,959.9 | 2,100.5 | 1,878.1 | 1,636.7 | 828.8 | 316.3 | 149.1 | - | - |
| - |
| Operating Lease Liabilities Non-Current | 79.6 | 81.1 | 97.1 | 120.8 | 149.5 | 208.6 | 200.5 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 322.1 | 285.5 | 247.5 | 213.1 | 161.0 | 164.1 | 112.3 | 58.3 | 55.7 | 35.6 | 3.5 | - | - | - | - | - | - |
| Deferred Tax Liabilities | 101.1 | - | - | - | - | - | 23.7 | 0.7 | 2.6 | 14.5 | 27.1 | 39.1 | 11.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 42.7 | 18.6 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | 687.7 | 681.1 | 657.1 | 660.4 | - | - | - | - | - |
| Total Liabilities | 4,919.2 | 4,574.0 | 4,755.4 | 4,552.9 | 4,465.9 | 4,529.5 | 3,782.5 | 3,832.7 | 3,647.6 | 2,781.6 | 2,535.2 | 2,297.2 | 828.8 | 316.3 | 149.1 | - | - |
| - |
| Additional Paid In Capital | 213.9 | 673.0 | 626.0 | 1,898.1 | 1,918.8 | 1,657.7 | 1,430.6 | 1,365.0 | 1,339.6 | 450.8 | 438.2 | 402.5 | 363.2 | 258.4 | 124.3 | - | - |
| Retained Earnings | 6,948.5 | 5,878.1 | 5,188.4 | 4,164.1 | 3,518.4 | 2,718.8 | 1,712.8 | 1,150.1 | 861.1 | 526.1 | 249.5 | 13.5 | (123.7) | (176.0) | (166.6) | - | - |
| Accumulated Other Comprehensive Income | (172.5) | (110.6) | (98.0) | (102.6) | (13.9) | (9.0) | (8.1) | (4.5) | (3.7) | (49.5) | (11.0) | (5.1) | 3.7 | 0.2 | (0.8) | - | - |
| Treasury Stock | 1,126.4 | 964.9 | 510.5 | 1,211.0 | 302.5 | - | - | - | - | 101.9 | 130.4 | - | - | - | - | - | - |
| Minority Interest | 491.7 | 216.5 | 225.1 | 191.5 | 187.6 | 136.1 | 60.7 | (7.4) | (6.8) | 7.1 | 11.4 | 23.9 | - | - | - | - | - |
| Total Stockholders Equity | 5,863.6 | 5,475.7 | 5,205.9 | 4,748.6 | 5,120.8 | 4,367.5 | 3,135.3 | 2,510.6 | 2,197.0 | 825.6 | 546.4 | 411.0 | 243.3 | 82.6 | 18.3 | (10.1) | (1.5) |
| Total Equity | 6,355.3 | 5,692.2 | 5,431.0 | 4,940.1 | 5,308.4 | 4,503.6 | 3,196.0 | 2,503.2 | 2,190.3 | 832.8 | 557.8 | 434.8 | 243.3 | 82.6 | 18.3 | (10.1) | (1.5) |
| - |
| Net debt | (3,278.0) | (3,538.1) | (3,658.1) | (3,022.5) | (3,092.0) | (2,801.6) | (1,216.4) | (1,529.9) | (1,393.5) | - | (464.1) | - | - | - | - | - | - |
| Working Capital | 1,243.0 | 1,078.9 | 977.0 | 755.1 | 1,109.6 | 705.6 | (128.9) | 200.7 | 1,023.4 | (0.4) | (2.0) | 494.0 | 208.1 | 65.6 | 9.1 | - | - |
| Book Value | 5,863.6 | 5,475.7 | 5,205.9 | 4,748.6 | 5,120.8 | 4,367.5 | 3,135.3 | 2,510.6 | 2,197.0 | 825.6 | 546.4 | 411.0 | 243.3 | 82.6 | 18.3 | (10.1) | (1.5) |
| Tangible Book Value | 5,709.3 | 5,327.3 | 5,052.7 | 4,590.3 | 4,978.0 | 4,225.4 | 3,052.8 | 2,405.9 | 2,079.0 | 668.3 | 414.7 | 233.9 | 238.0 | - | - | - | - |