| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 566.4 | 469.9 | 220.5 | 107.7 | 180.3 | 322.1 | 178.2 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | 377.1 | 319.9 | 13.0 | 1.0 | 21.6 | 5.3 | - | - |
| Cash And Short Term Investments | 943.5 | 789.8 | 233.5 | 108.7 | 201.9 | 327.4 | 178.2 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 21.1 | 20.9 | - | - |
| Accumulated Depreciation | - | - | - | - | 8.0 | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 2,127.8 | 1,763.6 | 1,534.7 | 1,269.1 | 1,036.5 | 677.4 | 665.3 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | 615.5 | 610.0 | 602.2 | 598.8 | 598.8 | 598.8 | - | - |
| Additional Paid In Capital | 56.8 | 42.4 | 36.5 | 26.3 | 26.4 | |||
| Supplementary Data | ||||||||
| Total Debt | 2,127.8 | 1,763.6 | 1,534.7 | 1,269.1 | 1,036.5 | 677.4 | 665.3 | - |
| Net debt | 1,184.3 | 973.8 | 1,301.2 | 1,160.4 | 834.6 | 350.0 | ||
| (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 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 702.6 | 566.4 | 677.7 | 372.2 | 486.6 | 469.9 | - | - | - | - | 107.7 | 180.3 | 322.1 | 178.2 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | 1.0 | 21.6 | 5.3 | - | - |
| Cash And Short Term Investments | 702.6 | 566.4 | 677.7 | 372.2 | 486.6 | 469.9 | - | - | - | - | 108.7 | 201.9 | 327.4 | 178.2 | - |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 21.1 | 20.9 | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 2,401.8 | 2,127.8 | 2,143.5 | 1,779.9 | 1,764.7 | 1,763.6 | - | - | - | - | 1,269.1 | 1,036.5 | 677.4 | 665.3 | - |
| Common Equity | |||||||||||||||
| Common Stock | 621.3 | 615.5 | 614.8 | 614.7 | 610.0 | 610.0 | - | - | - | - | 598.8 | 598.8 | 598.8 | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 2,401.8 | 2,127.8 | 2,143.5 | 1,779.9 | 1,764.7 | 1,763.6 | - | - | - | - | 1,269.1 | 1,036.5 | 677.4 | 665.3 | - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| 5.7 |
| - |
| - |
| Property,Plant & Equipment Net | 3.0 | 3.4 | 3.6 | 1.3 | 2.1 | 2.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 8.8 | 0.0 | 0.5 | 1.4 | 2.4 | 3.2 | - | - |
| Goodwill | 134.0 | 133.9 | 134.0 | 133.9 | 134.0 | 134.0 | 134.0 | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 11.3 | 12.8 | 13.9 | 12.7 | 10.9 | 12.4 | - | - |
| Deferred Tax Assets | 2.7 | 3.3 | 0.9 | 6.4 | 0.1 | 0.3 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 6,641.2 | 6,175.0 | 5,837.4 | 4,288.4 | 3,741.5 | 3,267.6 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 47.1 | 35.9 | 50.9 | 51.3 | 38.8 | 27.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,513.4 | 2,918.2 | 2,629.6 | 1,901.3 | 1,633.5 | 1,244.5 | - | - |
| 22.5 |
| - |
| - |
| Retained Earnings | 1,800.9 | 1,766.4 | 1,649.2 | 1,074.2 | 1,067.8 | 1,136.3 | - | - |
| Accumulated Other Comprehensive Income | (0.2) | 10.1 | 7.3 | 47.0 | 2.9 | 5.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 679.7 | 837.4 | 916.9 | 644.5 | 412.1 | 260.4 | - | - |
| Total Stockholders Equity | 2,448.0 | 2,419.4 | 2,290.9 | 1,742.6 | 1,695.9 | 1,762.8 | 1,872.6 | 1,500.1 |
| Total Equity | 3,127.7 | 3,256.8 | 3,207.8 | 2,387.1 | 2,108.0 | 2,023.1 | 1,872.6 | 1,500.1 |
| 487.2 |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 2,448.0 | 2,419.4 | 2,290.9 | 1,742.6 | 1,695.9 | 1,762.8 | 1,872.6 | 1,500.1 |
| Tangible Book Value | 2,314.0 | 2,285.5 | 2,156.9 | 1,608.7 | 1,561.9 | 1,628.7 | 1,738.6 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 5.7 | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 1.3 | 2.1 | 2.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 1.4 | 2.4 | 3.2 | - | - |
| Goodwill | 134.0 | 134.0 | 134.0 | 134.0 | 134.0 | 133.9 | - | - | - | - | 133.9 | 134.0 | 134.0 | 134.0 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 12.7 | 10.9 | 12.4 | - | - |
| Deferred Tax Assets | 2.6 | 2.7 | 3.7 | 2.3 | 3.2 | 3.3 | - | - | - | - | 6.4 | 0.1 | 0.3 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,269.6 | 6,641.2 | 6,685.4 | 6,326.8 | 6,180.8 | 6,175.0 | - | - | - | - | 4,288.4 | 3,741.5 | 3,267.6 | - | - |
| Short Term Debt |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 44.7 | 47.1 | 51.8 | 46.2 | 42.2 | 35.9 | - | - | - | - | 51.3 | 38.8 | 27.9 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,756.0 | 3,513.4 | 3,497.2 | 3,098.4 | 3,020.2 | 2,918.2 | - | - | - | - | 1,901.3 | 1,633.5 | 1,244.5 | - | - |
| Additional Paid In Capital |
| 54.5 |
| 56.8 |
| 54.6 |
| 44.0 |
| 45.8 |
| 42.4 |
| - |
| - |
| - |
| - |
| 26.3 |
| 26.4 |
| 22.5 |
| - |
| - |
| Retained Earnings | 168.8 | 1,800.9 | 1,851.8 | 1,871.3 | 1,797.4 | 1,766.4 | - | - | - | - | 1,074.2 | 1,067.8 | 1,136.3 | - | - |
| Accumulated Other Comprehensive Income | 11.9 | (0.2) | 0.6 | (2.1) | 6.1 | 10.1 | - | - | - | - | 47.0 | 2.9 | 5.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 685.7 | 679.7 | 691.2 | 725.4 | 726.2 | 837.4 | - | - | - | - | 644.5 | 412.1 | 260.4 | - | - |
| Total Stockholders Equity | 827.9 | 2,448.0 | 2,497.0 | 2,503.0 | 2,434.4 | 2,419.4 | 3,297.4 | 3,232.3 | 3,126.3 | 3,207.8 | 1,742.6 | 1,695.9 | 1,762.8 | 1,872.6 | 1,500.1 |
| Total Equity | 1,513.6 | 3,127.7 | 3,188.2 | 3,228.4 | 3,160.6 | 3,256.8 | 3,297.4 | 3,232.3 | 3,126.3 | 3,207.8 | 2,387.1 | 2,108.0 | 2,023.1 | 1,872.6 | 1,500.1 |
| Net debt |
| 1,699.2 |
| 1,561.4 |
| 1,465.8 |
| 1,407.7 |
| 1,278.1 |
| 1,293.7 |
| - |
| - |
| - |
| - |
| 1,160.4 |
| 834.6 |
| 350.0 |
| 487.2 |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 827.9 | 2,448.0 | 2,497.0 | 2,503.0 | 2,434.4 | 2,419.4 | 3,297.4 | 3,232.3 | 3,126.3 | 3,207.8 | 1,742.6 | 1,695.9 | 1,762.8 | 1,872.6 | 1,500.1 |
| Tangible Book Value | 693.9 | 2,314.0 | 2,362.9 | 2,369.0 | 2,300.4 | 2,285.5 | - | - | - | - | 1,608.7 | 1,561.9 | 1,628.7 | 1,738.6 | - |