XML 76 R4.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENT OF FINANCIAL POSITION - USD ($)
$ in Millions
Dec. 31, 2025
Dec. 31, 2024
NON-CURRENT ASSETS    
Intangible assets $ 2,782.0 $ 2,590.1
Goodwill 2,338.3 2,127.7
Property, plant and equipment 697.8 549.5
Right-of-use assets 763.4 524.3
Non-current financial assets 70.7 62.0
Defined benefit pension assets 20.8 11.7
Other non-current assets 3.3 4.1
Deferred tax assets 84.1 67.6
TOTAL NON-CURRENT ASSETS 6,760.4 5,937.0
CURRENT ASSETS    
Inventories 1,622.1 1,223.3
Accounts receivable, net 809.3 666.9
Prepaid expenses and other assets 200.0 213.2
Current tax assets 20.3 10.3
Cash and cash equivalents 652.3 345.4
TOTAL CURRENT ASSETS 3,304.0 2,459.1
TOTAL ASSETS 10,064.4 8,396.1
EQUITY    
Share capital 18.6 18.4
Share premium 3,251.2 3,189.1
Capital reserve 2,789.2 2,789.2
Cash flow hedge reserve (43.4) 19.6
Accumulated deficit and other (213.6) (1,017.0)
Equity attributable to equity holders of the parent company 5,802.0 4,999.3
Non-controlling interests 18.9 9.1
TOTAL EQUITY 5,820.9 5,008.4
NON-CURRENT LIABILITIES    
Non-current borrowings 792.3 790.8
Non-current lease liabilities 660.9 439.0
Defined benefit pension liabilities 33.9 30.0
Other non-current liabilities 7.2 15.5
Non-current provisions 16.0 5.9
Non-current tax liabilities 4.5 4.9
Deferred tax liabilities 519.5 487.4
TOTAL NON-CURRENT LIABILITIES 2,034.3 1,773.5
CURRENT LIABILITIES    
Other borrowings 142.8 136.5
Current lease liabilities 157.1 116.9
Accounts payable 769.8 549.0
Other current liabilities 1,002.8 747.7
Current provisions 41.7 33.7
Current tax liabilities 95.0 30.4
TOTAL CURRENT LIABILITIES 2,209.2 1,614.2
TOTAL LIABILITIES 4,243.5 3,387.7
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES $ 10,064.4 $ 8,396.1