| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 99.9 | 110.1 | 125.1 | 150.7 | - |
| Restricted Cash | 11.7 | 2.5 | 12.6 | 22.1 | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 99.9 | 110.1 | 125.1 | 150.7 | - |
| Receivables | |||||
| Accounts Receivable | 33.5 | 27.6 | 27.8 | 24.0 | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other Current Assets | 13.6 | 16.6 | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 1,266.0 | 1,161.8 | 1,091.9 | 1,007.8 | - |
| Accumulated Depreciation | 397.1 | 354.3 | 325.2 | 278.0 | - |
| Property,Plant & Equipment Net | 868.9 | ||||
| Current Liabilities | |||||
| Accounts Payable | - | - | - | - | - |
| Short Term Debt | 215.3 | 104.2 | 42.2 | 74.8 | - |
| Deferred Revenue Current | 109.8 | 111.9 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 523.3 | 512.9 | 527.1 | 467.2 | - |
| Operating Lease Liabilities Non-Current | 0.7 | 2.4 | 2.0 | 2.0 | - |
| Deferred Revenue Non-Current | 18.9 | ||||
| Common Equity | |||||
| Common Stock | - | - | - | - | - |
| Additional Paid In Capital | 1,137.2 | 1,112.6 | 1,089.6 | - | - |
| Retained Earnings | (609.0) | ||||
| Supplementary Data | |||||
| Total Debt | 738.6 | 617.1 | 569.3 | 542.0 | - |
| Net debt | 638.7 | 507.0 | 444.1 | 391.3 | - |
| Working Capital | (218.3) | (107.5) | |||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 135.2 | 99.9 | 82.2 | 96.2 | 244.7 | 110.1 | 100.9 | 121.2 | 181.5 | 125.1 | 106.7 | 130.5 | - | 150.7 | - | - | - | |
| Restricted Cash | 33.7 | 11.7 | 32.4 | 57.4 | 22.3 | 2.5 | 15.2 | 40.1 | 27.6 | 12.6 | 19.8 | 52.0 | - | 22.1 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 135.2 | 99.9 | 82.2 | 96.2 | 244.7 | 110.1 | 100.9 | 121.2 | 181.5 | 125.1 | 106.7 | 130.5 | - | 150.7 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1,280.7 | 1,266.0 | 1,269.6 | 1,259.9 | 1,184.4 | 1,161.8 | 1,159.7 | 1,149.7 | 1,127.0 | 1,091.9 | 1,061.8 | 1,037.4 | - | 1,007.8 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 493.4 | 523.3 | 655.1 | 598.7 | 595.1 | 512.9 | 502.5 | 462.4 | 537.4 | 527.1 | 547.5 | 531.5 | - | 467.2 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 709.2 | 738.6 | 759.9 | 703.1 | 699.5 | 617.1 | 640.1 | 600.0 | 579.9 | 569.3 | 555.3 | 538.7 | - | 542.0 | - | - | ||
| 17.4 |
| 24.3 |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 158.7 | 179.1 | 218.0 | 267.4 | - |
| 807.5 |
| 766.7 |
| 729.8 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 116.8 | 108.8 | 99.2 | 94.6 | - |
| Goodwill | 175.8 | 175.8 | 175.8 | 175.8 | - |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.0 | 3.8 | 2.7 | 2.7 | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 171.1 | 129.0 | 120.9 | 99.5 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 1,615.0 | 1,523.8 | 1,504.3 | 1,490.7 | - |
| 112.0 |
| 105.0 |
| - |
| Operating Lease Liabilities Current | 1.4 | 1.5 | 0.7 | 0.6 | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | 8.4 | 6.9 | 6.4 | 6.4 | - |
| Total Current Liabilities | 377.0 | 286.7 | 233.7 | 240.9 | - |
| 17.8 |
| 16.4 |
| 14.3 |
| - |
| Deferred Tax Liabilities | 41.3 | 43.5 | 50.4 | 54.1 | - |
| Pension Obligations | 1.8 | 6.6 | 15.2 | 15.4 | - |
| Other Non-Current Liabilities | 34.8 | 34.1 | 33.7 | 28.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 1,076.8 | 987.6 | 963.7 | 1,191.2 | - |
| (585.6) |
| (554.4) |
| (429.1) |
| - |
| Accumulated Other Comprehensive Income | (2.7) | (3.4) | (7.3) | (3.8) | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 12.1 | 12.0 | 12.0 | - | - |
| Total Stockholders Equity | 526.1 | 524.2 | 528.6 | 299.5 | 306.2 |
| Total Equity | 538.2 | 536.2 | 540.6 | 299.5 | 306.2 |
| (15.7) |
| 26.5 |
| - |
| Book Value | 526.1 | 524.2 | 528.6 | 299.5 | 306.2 |
| Tangible Book Value | 350.3 | 348.4 | 352.8 | 123.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 25.9 | 13.6 | 15.5 | 22.3 | 26.8 | 16.6 | 20.1 | 28.2 | 38.2 | 17.4 | 18.2 | 27.1 | - | 24.3 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 224.6 | 158.7 | 217.1 | 236.5 | 321.4 | 179.1 | 224.1 | 248.3 | 287.4 | 218.0 | 243.8 | 264.1 | - | 267.4 | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 406.8 | 397.1 | 392.0 | 378.8 | 365.9 | 354.3 | 358.5 | 348.6 | 338.7 | 325.2 | 312.3 | 298.5 | - | 278.0 | - | - | - | - |
| Property,Plant & Equipment Net | 873.9 | 868.9 | 877.6 | 881.1 | 818.5 | 807.5 | 801.1 | 801.1 | 788.3 | 766.7 | 749.5 | 738.9 | - | 729.8 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 116.3 | 116.8 | 121.2 | 114.6 | 108.9 | 108.8 | 113.9 | 107.3 | 100.1 | 99.2 | 105.6 | 98.9 | - | 94.6 | - | - | - | - |
| Goodwill | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | 175.8 | - | 175.8 | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 172.4 | 171.1 | 156.2 | 152.2 | 133.2 | 129.0 | 118.6 | 117.7 | 126.9 | 120.9 | 120.4 | 107.8 | - | 99.5 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,687.3 | 1,615.0 | 1,671.5 | 1,683.9 | 1,681.4 | 1,523.8 | 1,557.2 | 1,573.8 | 1,602.2 | 1,504.3 | 1,518.8 | 1,509.1 | - | 1,490.7 | - | - | - | - |
| - |
| - |
| Short Term Debt | 215.7 | 215.3 | 104.8 | 104.4 | 104.3 | 104.2 | 137.6 | 137.7 | 42.5 | 42.2 | 7.8 | 7.2 | - | 74.8 | - | - | - | - |
| Deferred Revenue Current | 181.4 | 109.8 | 73.2 | 144.4 | 220.1 | 111.9 | 82.4 | 146.3 | 212.4 | 112.0 | 106.1 | 142.0 | - | 105.0 | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 8.0 | 8.4 | 6.2 | 11.2 | 7.1 | 6.9 | 9.1 | 4.7 | 5.8 | 6.4 | 7.1 | 5.5 | - | 6.4 | - | - | - | - |
| Total Current Liabilities | 490.9 | 377.0 | 249.7 | 371.2 | 413.9 | 286.7 | 321.7 | 388.2 | 359.9 | 233.7 | 189.3 | 220.2 | - | 240.9 | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 18.8 | 18.9 | 19.0 | 19.3 | 19.3 | 17.8 | 17.9 | 18.1 | 18.2 | 16.4 | 16.6 | 16.1 | - | 14.3 | - | - | - | - |
| Deferred Tax Liabilities | 30.8 | 41.3 | 54.6 | 37.8 | 30.9 | 43.5 | 40.5 | 47.6 | 57.2 | 50.4 | 56.7 | 47.0 | - | 54.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 41.1 | 34.8 | 35.7 | 36.2 | 35.2 | 34.1 | 35.6 | 35.3 | 37.7 | 33.7 | 32.3 | 31.2 | - | 28.3 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,156.1 | 1,076.8 | 1,099.0 | 1,149.0 | 1,183.3 | 987.6 | 1,014.8 | 1,049.1 | 1,110.9 | 963.7 | 943.2 | 1,287.2 | - | 1,191.2 | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | 1,170.6 | 1,137.2 | 1,130.6 | 1,123.1 | 1,115.9 | 1,112.6 | 1,103.8 | 1,096.0 | 1,091.6 | 1,089.6 | 1,088.5 | - | - | - | - | - | - | - |
| Retained Earnings | (649.5) | (609.0) | (567.6) | (597.5) | (627.0) | (585.6) | (566.5) | (576.5) | (605.6) | (554.4) | (522.0) | (516.0) | - | (429.1) | - | - | - | - |
| Accumulated Other Comprehensive Income | (2.7) | (2.7) | (3.3) | (3.3) | (3.3) | (3.4) | (7.5) | (7.4) | (7.3) | (7.3) | (3.5) | (4.1) | - | (3.8) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 12.2 | 12.1 | 12.2 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 11.3 | - | - | - | - | - | - |
| Total Stockholders Equity | 519.0 | 526.1 | 560.3 | 522.8 | 486.1 | 524.2 | 530.4 | 512.7 | 479.2 | 528.6 | 563.6 | 210.6 | 243.1 | 299.5 | 326.3 | 353.1 | 286.3 | 306.2 |
| Total Equity | 531.2 | 538.2 | 572.5 | 534.9 | 498.2 | 536.2 | 542.5 | 524.7 | 491.2 | 540.6 | 575.7 | 221.9 | 243.1 | 299.5 | 326.3 | 353.1 | 286.3 | 306.2 |
| - |
| - |
| Net debt | 574.0 | 638.7 | 677.7 | 606.9 | 454.8 | 507.0 | 539.2 | 478.8 | 398.5 | 444.1 | 448.6 | 408.2 | - | 391.3 | - | - | - | - |
| Working Capital | (266.2) | (218.3) | (32.6) | (134.6) | (92.5) | (107.5) | (97.5) | (139.9) | (72.4) | (15.7) | 54.5 | 44.0 | - | 26.5 | - | - | - | - |
| Book Value | 519.0 | 526.1 | 560.3 | 522.8 | 486.1 | 524.2 | 530.4 | 512.7 | 479.2 | 528.6 | 563.6 | 210.6 | 243.1 | 299.5 | 326.3 | 353.1 | 286.3 | 306.2 |
| Tangible Book Value | 343.2 | 350.3 | 384.5 | 347.1 | 310.4 | 348.4 | 354.7 | 336.9 | 303.4 | 352.8 | 387.8 | 34.8 | - | 123.7 | - | - | - | - |