v3.25.3
Goodwill
12 Months Ended
Sep. 30, 2025
Disclosure of reconciliation of changes in goodwill [abstract]  
GOODWILL
7.
GOODWILL

 

The goodwill has developed as follows:

 

 

Goodwill

 

October 1, 2023

 

1,593,917

 

Impact of foreign currency translation

 

(39,296

)

September 30, 2024

 

1,554,621

 

Impact of foreign currency translation

 

(42,351

)

September 30, 2025

 

1,512,270

 

 

The change in operating segments discussed in Note 5 – Segment information also resulted in a change to the composition of the group of CGUs as each operating segment comprises a group of CGUs.

The following table presents the goodwill balance allocation into the current groups of CGUs as of September 30, 2025:

 

 

Americas

 

 

EMEA

 

 

APAC

 

 

Total

 

September 30, 2025

 

552,947

 

 

 

792,723

 

 

 

166,600

 

 

 

1,512,270

 

 

The following table presents the goodwill balance allocation into the previous groups of CGUs as of September 30, 2024:

 

 

Americas

 

Europe

 

ASPA

 

MEAI

 

Total

September 30, 2024

579,864

 

743,157

 

165,235

 

66,365

 

1,554,621

 

For each of the fiscal periods, the Company completed its annual impairment test and concluded that there was no impairment during the periods presented.

For purposes of impairment testing the carrying amounts of the groups of CGUs have been compared to their respective value in use as of September 30, 2025 and September 30, 2024. For all impairment tests, the value in use was determined using a discounted cash flow model.

The following key assumptions have been used for the impairment testing of the current groups of CGUs as of September 30, 2025:

 

 

September 30, 2025

 

 

Americas

 

 

EMEA

 

 

APAC

 

Terminal Growth Rate

 

1.5

%

 

 

1.5

%

 

 

1.5

%

Avg. EBITDA Margin rate (2026-2030)

 

28.6

%

 

 

35.7

%

 

 

31.0

%

Pre-tax discount rate

 

12.9

%

 

 

13.5

%

 

 

20.6

%

Avg. Revenue growth rate (2026-2030)

 

11.4

%

 

 

15.7

%

 

 

28.3

%

Avg. CapEx investments (2026-2030)

 

47,358

 

 

 

43,680

 

 

 

13,608

 

The following key assumptions have been used for the impairment testing of the previous groups of CGUs as of September 30, 2024:

 

 

September 30, 2024

 

Americas

 

Europe

 

ASPA

 

MEAI

Terminal Growth Rate

1.5%

 

1.5%

 

1.5%

 

1.5%

Avg. EBITDA Margin rate (2025-2029)

31.2%

 

34.8%

 

31.7%

 

23.2%

Pre-tax discount rate

13.9%

 

12.9%

 

19.6%

 

19.6%

Avg. Revenue growth rate (2025-2029)

15.0%

 

16.0%

 

30.0%

 

30.0%

Avg. CapEx investments (2025-2029)

41,868

 

33,296

 

9,605

 

5,097

 

The discount rate is based on a risk-free rate, an equity risk premium adjusted for betas of comparable publicly traded companies, a market risk premium, a country risk premium, and a cost of debt based on comparable corporate bond yields and the capital structure of the Company’s peer group.

As of the years ended September 30, 2025 and 2024, the excess of value in use over carrying amount was sufficient to conclude there were no reasonably likely changes in the assumptions used that would lead to an impairment in any of the CGU groups.