| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 42.6 | 29.6 | 8.2 | 22.9 | - | 51.2 | 10.7 | 58.9 | - | - | - | - | - | - | - |
| Restricted Cash | 0.1 | 2.8 | 4.5 | 0.2 | - | 0.7 | 0.0 | 61.4 | 86.7 | 81.9 | 85.7 | 80.9 | 69.7 | 45.6 | 0.4 |
| Short Term Investments | - | 18.4 | - | - | - | - | 0.0 | 7.3 | - | - | 9.3 | - | - | - | 7.9 |
| Cash And Short Term Investments | 42.6 | 48.1 | 8.2 | 22.9 | - | 51.2 | 10.7 | 66.1 | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 6.3 | 7.0 | 10.4 | 18.9 | - | 11.9 | 10.6 | 12.6 | 20.3 | 27.3 | 33.7 | 42.7 | 51.9 | 33.8 | 38.8 |
| Current Assets | |||||||||||||||
| Inventory | 6.6 | 4.6 | 5.7 | 12.3 | - | 3.3 | 0.6 | 0.5 | 1.0 | 0.9 | 0.6 | 0.5 | 3.3 | 1.4 | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 603.9 | 562.6 | 555.1 | 519.6 | - | 429.5 | 320.6 | 220.9 | 193.9 | 183.6 | 221.7 | 181.1 | 312.0 | 290.2 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 17.1 | 27.3 | 18.2 | 21.3 | - | 2.9 | 1.2 | 0.8 | 0.7 | 0.3 | 0.1 | 0.2 | 24.6 | 16.1 | 0.3 |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 352.6 | 369.0 | 280.9 | 358.3 | - | 301.6 | 185.6 | 72.4 | 43.7 | 31.1 | 42.2 | 54.1 | 53.7 | 48.3 | 17.3 |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Supplementary Data | |||||||||||||||
| Total Debt | 431.3 | 421.5 | 382.6 | 408.2 | - | 320.7 | 191.7 | 78.8 | 74.0 | 43.0 | 96.3 | 93.8 | 98.8 | 79.0 | 29.6 |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 42.6 | 29.6 | 8.2 | 22.9 | - | 51.2 | 10.7 | 58.9 | - | - | - | - | - | - | - |
| Restricted Cash | 0.1 | 2.8 | 4.5 | 0.2 | - | 0.7 | 0.0 | 61.4 | 86.7 | 81.9 | 85.7 | 80.9 | 69.7 | 45.6 | 0.4 |
| Short Term Investments | - | 18.4 | - | - | - | - | 0.0 | 7.3 | - | - | 9.3 | - | - | - | 7.9 |
| Cash And Short Term Investments | 42.6 | 48.1 | 8.2 | 22.9 | - | 51.2 | 10.7 | 66.1 | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 6.3 | 7.0 | 10.4 | 18.9 | - | 11.9 | 10.6 | 12.6 | 20.3 | 27.3 | 33.7 | 42.7 | 51.9 | 33.8 | 38.8 |
| Current Assets | |||||||||||||||
| Inventory | 6.6 | 4.6 | 5.7 | 12.3 | - | 3.3 | 0.6 | 0.5 | 1.0 | 0.9 | 0.6 | 0.5 | 3.3 | 1.4 | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 603.9 | 562.6 | 555.1 | 519.6 | - | 429.5 | 320.6 | 220.9 | 193.9 | 183.6 | 221.7 | 181.1 | 312.0 | 290.2 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 17.1 | 27.3 | 18.2 | 21.3 | - | 2.9 | 1.2 | 0.8 | 0.7 | 0.3 | 0.1 | 0.2 | 24.6 | 16.1 | 0.3 |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 352.6 | 369.0 | 280.9 | 358.3 | - | 301.6 | 185.6 | 72.4 | 43.7 | 31.1 | 42.2 | 54.1 | 53.7 | 48.3 | 17.3 |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Supplementary Data | |||||||||||||||
| Total Debt | 431.3 | 421.5 | 382.6 | 408.2 | - | 320.7 | 191.7 | 78.8 | 74.0 | 43.0 | 96.3 | 93.8 | 98.8 | 79.0 | 29.6 |
| 79.1 |
| 72.3 |
| 58.2 |
| 55.9 |
| - |
| 32.7 |
| 13.6 |
| 33.1 |
| 40.7 |
| 23.3 |
| 12.2 |
| 28.6 |
| 18.4 |
| 10.8 |
| 9.8 |
| Other Current Assets | - | - | - | - | - | - | 0.7 | 0.7 | 4.6 | 0.9 | 1.9 | 4.0 | 2.6 | 2.4 | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.6 | 4.2 | 10.1 | - | - | - | - | - |
| Total Current Assets | 134.7 | 134.8 | 86.9 | 110.2 | - | 103.6 | 40.6 | 178.7 | 170.8 | 172.1 | 232.3 | 235.9 | 214.7 | 136.9 | 116.6 |
| - |
| Accumulated Depreciation | 70.2 | 54.0 | 54.2 | 44.7 | - | 34.4 | 45.1 | 40.1 | 62.7 | 62.3 | 76.3 | 59.8 | 64.9 | 45.2 | - |
| Property,Plant & Equipment Net | 532.6 | 507.5 | 499.6 | 472.5 | - | 392.2 | 272.8 | 177.3 | 122.0 | 111.7 | 141.8 | 120.8 | 246.6 | 244.4 | 169.8 |
| Long Term Investments | 60.3 | 64.7 | 55.6 | 63.5 | - | 48.0 | 9.3 | 56.5 | - | - | - | - | - | - | 15.5 |
| Equity Method Investments | 59.4 | 58.8 | 45.7 | 48.8 | - | 28.8 | 6.1 | 53.3 | 112.5 | 30.3 | 35.7 | 35.6 | 35.9 | 37.0 | 0.1 |
| Goodwill | 81.8 | 81.8 | 78.8 | 81.0 | 57.8 | 33.5 | 32.3 | 23.7 | 0.0 | - | - | - | 47.2 | 48.4 | - |
| Intangible Assets | 36.6 | 40.0 | 45.5 | 51.3 | - | 80.1 | 76.5 | 66.4 | 1.2 | 2.5 | 6.7 | 9.9 | 19.3 | 23.5 | 20.5 |
| Operating Lease Right Of Use Assets | 71.0 | 71.4 | 81.7 | 86.3 | - | 98.1 | 92.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 4.5 | 2.8 | 2.9 | 2.9 | 3.3 |
| Other Non-Current Assets | 0.7 | 0.8 | 1.6 | 2.2 | - | 1.1 | 1.4 | 1.1 | 4.7 | 5.7 | 9.6 | 8.5 | 14.3 | 18.4 | 13.8 |
| Total Non-Current Assets | 801.6 | 786.7 | 765.7 | 760.5 | - | 714.0 | 576.7 | 488.2 | 361.8 | 292.9 | 323.6 | 241.1 | 461.5 | 451.4 | - |
| Total Assets | 936.3 | 921.5 | 852.7 | 870.6 | - | 817.6 | 617.3 | 666.9 | 532.6 | 465.0 | 556.0 | 477.0 | 676.2 | 588.3 | 380.3 |
| Short Term Debt | 78.7 | 52.5 | 101.8 | 49.9 | - | 19.1 | 6.2 | 6.4 | 30.3 | 11.9 | 54.2 | 39.7 | 45.1 | 30.7 | 12.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.2 | 2.6 | 3.0 | 2.1 |
| Operating Lease Liabilities Current | 6.0 | 6.2 | 6.5 | 5.2 | - | 2.1 | 1.9 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 66.0 | 75.0 | 54.5 | 10.9 | - | 15.3 | 11.7 | 6.5 | 3.8 | 3.9 | 2.1 | 2.3 | 2.4 | 1.3 | 2.1 |
| Other Current Liabilities | 15.8 | 18.7 | 24.1 | 20.6 | - | 8.0 | 9.7 | 23.5 | 17.0 | 8.2 | 5.3 | 5.5 | 4.2 | 2.2 | - |
| Total Current Liabilities | 279.5 | 291.2 | 274.8 | 162.6 | - | 78.5 | 90.1 | 126.6 | 170.3 | 137.0 | 233.3 | 124.1 | 194.0 | 138.0 | 34.4 |
| Operating Lease Liabilities Non-Current |
| 18.1 |
| 19.0 |
| 27.2 |
| 29.0 |
| - |
| 34.3 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.5 | 1.1 |
| Deferred Tax Liabilities | 10.7 | 11.4 | 14.0 | 16.3 | - | 23.5 | 23.8 | 24.1 | 11.3 | 7.2 | 7.5 | 8.1 | 5.4 | 5.7 | 3.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.8 | 9.3 | 9.7 | 12.2 | - | 11.8 | 15.0 | - | - | - | - | 0.1 | 5.4 | 5.6 | - |
| Total Non-Current Liabilities | 392.2 | 408.7 | 331.8 | 415.8 | - | 371.1 | 255.8 | 209.6 | 206.3 | 150.6 | 101.4 | 62.8 | 80.1 | 74.8 | 22.0 |
| Total Liabilities | 671.7 | 699.9 | 606.6 | 578.4 | - | 449.6 | 345.9 | 336.2 | 376.6 | 287.6 | 334.6 | 186.8 | 274.2 | 212.7 | 56.5 |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (638.6) | (599.1) | (572.5) | (546.2) | - | (376.5) | (256.5) | (179.3) | (135.2) | (86.2) | (51.9) | (41.6) | (63.3) | (75.3) | (95.3) |
| Accumulated Other Comprehensive Income | (10.8) | (10.6) | (9.2) | (4.0) | - | (7.1) | (14.0) | (12.9) | (7.3) | (12.7) | (7.2) | (3.0) | (2.5) | (2.7) | (2.8) |
| Treasury Stock | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | 565.3 | 534.0 | 544.9 | 562.5 | - | 23.0 | 14.7 | 16.9 | 12.4 | 9.4 | 6.5 | 0.4 | 51.5 | 49.5 | 16.5 |
| Total Stockholders Equity | (300.7) | (312.4) | (298.9) | (270.3) | - | (101.6) | (17.6) | 63.6 | 143.6 | 168.0 | 214.8 | 289.7 | 350.5 | 326.1 | 307.4 |
| Total Equity | 264.6 | 221.6 | 246.1 | 292.2 | - | (78.6) | (2.9) | 80.5 | 156.0 | 177.4 | 221.3 | 290.1 | 402.0 | 375.6 | 323.8 |
| Net debt |
| 388.7 |
| 373.4 |
| 374.4 |
| 385.2 |
| - |
| 269.5 |
| 181.0 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (144.8) | (156.4) | (187.9) | (52.4) | - | 25.1 | (49.6) | 52.1 | 0.5 | 35.1 | (0.9) | 111.8 | 20.7 | (1.0) | 82.1 |
| Book Value | (300.7) | (312.4) | (298.9) | (270.3) | - | (101.6) | (17.6) | 63.6 | 143.6 | 168.0 | 214.8 | 289.7 | 350.5 | 326.1 | 307.4 |
| Tangible Book Value | (419.2) | (434.3) | (423.2) | (402.6) | - | (215.3) | (126.4) | (26.5) | 142.4 | 165.5 | 208.1 | 279.8 | 284.0 | 254.2 | 286.9 |
| 79.1 |
| 72.3 |
| 58.2 |
| 55.9 |
| - |
| 32.7 |
| 13.6 |
| 33.1 |
| 40.7 |
| 23.3 |
| 12.2 |
| 28.6 |
| 18.4 |
| 10.8 |
| 9.8 |
| Other Current Assets | - | - | - | - | - | - | 0.7 | 0.7 | 4.6 | 0.9 | 1.9 | 4.0 | 2.6 | 2.4 | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.6 | 4.2 | 10.1 | - | - | - | - | - |
| Total Current Assets | 134.7 | 134.8 | 86.9 | 110.2 | - | 103.6 | 40.6 | 178.7 | 170.8 | 172.1 | 232.3 | 235.9 | 214.7 | 136.9 | 116.6 |
| - |
| Accumulated Depreciation | 70.2 | 54.0 | 54.2 | 44.7 | - | 34.4 | 45.1 | 40.1 | 62.7 | 62.3 | 76.3 | 59.8 | 64.9 | 45.2 | - |
| Property,Plant & Equipment Net | 532.6 | 507.5 | 499.6 | 472.5 | - | 392.2 | 272.8 | 177.3 | 122.0 | 111.7 | 141.8 | 120.8 | 246.6 | 244.4 | 169.8 |
| Long Term Investments | 60.3 | 64.7 | 55.6 | 63.5 | - | 48.0 | 9.3 | 56.5 | - | - | - | - | - | - | 15.5 |
| Equity Method Investments | 59.4 | 58.8 | 45.7 | 48.8 | - | 28.8 | 6.1 | 53.3 | 112.5 | 30.3 | 35.7 | 35.6 | 35.9 | 37.0 | 0.1 |
| Goodwill | 81.8 | 81.8 | 78.8 | 81.0 | 57.8 | 33.5 | 32.3 | 23.7 | 0.0 | - | - | - | 47.2 | 48.4 | - |
| Intangible Assets | 36.6 | 40.0 | 45.5 | 51.3 | - | 80.1 | 76.5 | 66.4 | 1.2 | 2.5 | 6.7 | 9.9 | 19.3 | 23.5 | 20.5 |
| Operating Lease Right Of Use Assets | 71.0 | 71.4 | 81.7 | 86.3 | - | 98.1 | 92.9 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | 4.5 | 2.8 | 2.9 | 2.9 | 3.3 |
| Other Non-Current Assets | 0.7 | 0.8 | 1.6 | 2.2 | - | 1.1 | 1.4 | 1.1 | 4.7 | 5.7 | 9.6 | 8.5 | 14.3 | 18.4 | 13.8 |
| Total Non-Current Assets | 801.6 | 786.7 | 765.7 | 760.5 | - | 714.0 | 576.7 | 488.2 | 361.8 | 292.9 | 323.6 | 241.1 | 461.5 | 451.4 | - |
| Total Assets | 936.3 | 921.5 | 852.7 | 870.6 | - | 817.6 | 617.3 | 666.9 | 532.6 | 465.0 | 556.0 | 477.0 | 676.2 | 588.3 | 380.3 |
| Short Term Debt | 78.7 | 52.5 | 101.8 | 49.9 | - | 19.1 | 6.2 | 6.4 | 30.3 | 11.9 | 54.2 | 39.7 | 45.1 | 30.7 | 12.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.2 | 2.6 | 3.0 | 2.1 |
| Operating Lease Liabilities Current | 6.0 | 6.2 | 6.5 | 5.2 | - | 2.1 | 1.9 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 66.0 | 75.0 | 54.5 | 10.9 | - | 15.3 | 11.7 | 6.5 | 3.8 | 3.9 | 2.1 | 2.3 | 2.4 | 1.3 | 2.1 |
| Other Current Liabilities | 15.8 | 18.7 | 24.1 | 20.6 | - | 8.0 | 9.7 | 23.5 | 17.0 | 8.2 | 5.3 | 5.5 | 4.2 | 2.2 | - |
| Total Current Liabilities | 279.5 | 291.2 | 274.8 | 162.6 | - | 78.5 | 90.1 | 126.6 | 170.3 | 137.0 | 233.3 | 124.1 | 194.0 | 138.0 | 34.4 |
| Operating Lease Liabilities Non-Current |
| 18.1 |
| 19.0 |
| 27.2 |
| 29.0 |
| - |
| 34.3 |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.5 | 1.1 |
| Deferred Tax Liabilities | 10.7 | 11.4 | 14.0 | 16.3 | - | 23.5 | 23.8 | 24.1 | 11.3 | 7.2 | 7.5 | 8.1 | 5.4 | 5.7 | 3.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.8 | 9.3 | 9.7 | 12.2 | - | 11.8 | 15.0 | - | - | - | - | 0.1 | 5.4 | 5.6 | - |
| Total Non-Current Liabilities | 392.2 | 408.7 | 331.8 | 415.8 | - | 371.1 | 255.8 | 209.6 | 206.3 | 150.6 | 101.4 | 62.8 | 80.1 | 74.8 | 22.0 |
| Total Liabilities | 671.7 | 699.9 | 606.6 | 578.4 | - | 449.6 | 345.9 | 336.2 | 376.6 | 287.6 | 334.6 | 186.8 | 274.2 | 212.7 | 56.5 |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (638.6) | (599.1) | (572.5) | (546.2) | - | (376.5) | (256.5) | (179.3) | (135.2) | (86.2) | (51.9) | (41.6) | (63.3) | (75.3) | (95.3) |
| Accumulated Other Comprehensive Income | (10.8) | (10.6) | (9.2) | (4.0) | - | (7.1) | (14.0) | (12.9) | (7.3) | (12.7) | (7.2) | (3.0) | (2.5) | (2.7) | (2.8) |
| Treasury Stock | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Minority Interest | 565.3 | 534.0 | 544.9 | 562.5 | - | 23.0 | 14.7 | 16.9 | 12.4 | 9.4 | 6.5 | 0.4 | 51.5 | 49.5 | 16.5 |
| Total Stockholders Equity | (300.7) | (312.4) | (298.9) | (270.3) | - | (101.6) | (17.6) | 63.6 | 143.6 | 168.0 | 214.8 | 289.7 | 350.5 | 326.1 | 307.4 |
| Total Equity | 264.6 | 221.6 | 246.1 | 292.2 | - | (78.6) | (2.9) | 80.5 | 156.0 | 177.4 | 221.3 | 290.1 | 402.0 | 375.6 | 323.8 |
| Net debt |
| 388.7 |
| 373.4 |
| 374.4 |
| 385.2 |
| - |
| 269.5 |
| 181.0 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (144.8) | (156.4) | (187.9) | (52.4) | - | 25.1 | (49.6) | 52.1 | 0.5 | 35.1 | (0.9) | 111.8 | 20.7 | (1.0) | 82.1 |
| Book Value | (300.7) | (312.4) | (298.9) | (270.3) | - | (101.6) | (17.6) | 63.6 | 143.6 | 168.0 | 214.8 | 289.7 | 350.5 | 326.1 | 307.4 |
| Tangible Book Value | (419.2) | (434.3) | (423.2) | (402.6) | - | (215.3) | (126.4) | (26.5) | 142.4 | 165.5 | 208.1 | 279.8 | 284.0 | 254.2 | 286.9 |