| (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 | Q4 FY 22 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 138.6 | 125.1 | 94.6 | 110.6 | 123.4 | 38.1 | 34.6 | 7.0 | 23.9 | 7.9 | 13.7 | - | - | - |
| Restricted Cash | 40.0 | 80.0 | 80.0 | 80.0 | 80.0 | 7.8 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 138.6 | 125.1 | 94.6 | 110.6 | 123.4 | 38.1 | 34.6 | 7.0 | 23.9 | 7.9 | 13.7 | - | - | - |
| Receivables | ||||||||||||||
| Accounts Receivable | 358.4 | 232.5 | 278.7 | 305.9 | 303.2 | 278.1 | 305.6 | - | - | 286.2 | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | 369.5 | 385.2 | 400.1 | 370.5 | 389.4 | 416.3 | 409.5 | - | - | 439.4 | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 353.3 | 281.5 | 298.7 | 279.3 | 306.1 | 320.8 | 321.6 | - | - | 322.0 | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 2,299.4 | 2,077.3 | 2,147.4 | 2,105.5 | 2,302.2 | 2,064.7 | 1,659.0 | - | - | 1,829.7 | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.0 | - | 0.8 | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 2,299.4 | 2,077.3 | 2,147.4 | 2,105.5 | 2,302.2 | 2,064.7 | 1,659.0 | - | - | 1,829.7 | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 125.1 | 38.1 | 7.9 | 35.2 | - |
| Restricted Cash | 80.0 | 7.8 | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 125.1 | 38.1 | 7.9 | 35.2 | - |
| Receivables | |||||
| Accounts Receivable | 232.5 | 278.1 | 286.2 | - | - |
| Current Assets | |||||
| Inventory | 385.2 | 416.3 | 439.4 | - | - |
| Prepaid Expenses | 28.3 | 25.7 | 51.6 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 2,695.5 | 2,653.3 | 2,603.3 | - | - |
| Accumulated Depreciation | 1,342.5 | 1,214.5 | 1,097.0 | - | - |
| Property,Plant & Equipment Net | 1,353.0 | ||||
| Current Liabilities | |||||
| Accounts Payable | 281.5 | 320.8 | 322.0 | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 2,077.3 | 2,064.7 | 1,829.7 | - | - |
| Operating Lease Liabilities Non-Current | 161.4 | 182.2 | 39.0 | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.9 | 0.9 | - | - | - |
| Additional Paid In Capital | 838.8 | 825.4 | - | - | - |
| Retained Earnings | (1,573.4) | (1,539.0) | |||
| Supplementary Data | |||||
| Total Debt | 2,077.3 | 2,064.7 | 1,829.7 | - | - |
| Net debt | 1,952.2 | 2,026.6 | 1,821.8 | - | - |
| Working Capital | 17.1 | (97.6) | |||
| 21.4 |
| 28.3 |
| 26.7 |
| 28.8 |
| 21.9 |
| 25.7 |
| 40.1 |
| - |
| - |
| 51.6 |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 927.9 | 857.8 | 880.1 | 895.8 | 917.9 | 766.0 | 789.8 | 0.0 | - | 794.7 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1,336.4 | 1,353.0 | 1,362.0 | 1,387.7 | 1,412.9 | 1,438.8 | 1,453.3 | 1,467.2 | 1,486.0 | 1,506.3 | 1,526.9 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 224.2 | - | 229.0 | 233.8 | 240.2 | 78.7 | - | - | 114.4 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 490.7 | 478.1 | 491.8 | 492.9 | 492.8 | 553.4 | 397.0 | - | - | 450.3 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,755.0 | 2,688.9 | 2,733.9 | 2,776.4 | 2,823.6 | 2,758.2 | 2,640.1 | 0.0 | - | 2,751.3 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | 64.2 | - | 60.3 | 59.6 | 58.8 | 35.0 | - | - | 75.6 | - | - | - | - |
| Accrued Expenses | 90.7 | 84.6 | 66.1 | 57.8 | 45.2 | 94.7 | 83.9 | - | - | 87.1 | - | - | - | - |
| Other Current Liabilities | 92.0 | 103.0 | 94.4 | 102.4 | 94.9 | 89.8 | 85.4 | - | - | 131.5 | - | - | - | - |
| Total Current Liabilities | 963.1 | 840.7 | 776.3 | 1,176.0 | 869.1 | 863.6 | 1,254.4 | - | - | 1,112.7 | - | - | - | - |
| - |
| 161.4 |
| - |
| 170.3 |
| 175.5 |
| 182.2 |
| 44.0 |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 285.1 | 258.0 | 259.9 | 259.0 | 269.0 | 296.2 | 153.3 | - | - | 53.6 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,547.6 | 3,176.0 | 3,183.6 | 3,540.5 | 3,440.3 | 3,224.5 | 3,066.7 | 566.4 | - | 2,996.0 | - | - | - | - |
| 845.3 |
| 838.8 |
| 838.4 |
| 837.5 |
| 837.0 |
| 825.4 |
| 1,489.9 |
| - |
| - |
| 1,498.6 |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,890.4) | (1,573.4) | (1,535.5) | (1,848.9) | (1,701.0) | (1,539.0) | (2,163.8) | - | - | (1,982.5) | - | - | - | - |
| Accumulated Other Comprehensive Income | (6.8) | (6.8) | (6.9) | (7.0) | (7.0) | (7.0) | (7.0) | - | - | (7.2) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (1,043.2) | (732.7) | (695.3) | (1,009.7) | (862.3) | (711.9) | (672.2) | (566.4) | (529.7) | (490.3) | (443.2) | (543.4) | (533.3) | (385.1) |
| Total Equity | (1,043.2) | (732.7) | (695.3) | (1,009.7) | (862.3) | (711.9) | (672.2) | (566.4) | (529.7) | (490.3) | (443.2) | (543.4) | (533.3) | (385.1) |
| 2,160.8 |
| 1,952.2 |
| 2,052.8 |
| 1,994.9 |
| 2,178.8 |
| 2,026.6 |
| 1,624.4 |
| - |
| - |
| 1,821.8 |
| - |
| - |
| - |
| - |
| Working Capital | (35.2) | 17.1 | 103.8 | (280.2) | 48.8 | (97.6) | (464.6) | - | - | (318.0) | - | - | - | - |
| Book Value | (1,043.2) | (732.7) | (695.3) | (1,009.7) | (862.3) | (711.9) | (672.2) | (566.4) | (529.7) | (490.3) | (443.2) | (543.4) | (533.3) | (385.1) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 857.8 | 766.0 | 794.7 | - | - |
| 1,438.8 |
| 1,506.3 |
| 1,482.0 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 140.5 | 173.0 | 173.0 | 173.0 | - |
| Intangible Assets | 8.7 | 22.0 | 28.5 | - | - |
| Operating Lease Right Of Use Assets | 224.2 | 240.2 | 114.4 | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 104.7 | 118.2 | 134.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 2,688.9 | 2,758.2 | 2,751.3 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 64.2 | 58.8 | 75.6 | - | - |
| Accrued Expenses | 84.6 | 94.7 | 87.1 | - | - |
| Other Current Liabilities | 21.1 | 19.1 | 42.4 | - | - |
| Total Current Liabilities | 840.7 | 863.6 | 1,112.7 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 92.8 | 110.0 | 10.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 3,176.0 | 3,224.5 | 2,996.0 | - | - |
| - |
| - |
| - |
| Accumulated Other Comprehensive Income | (6.8) | (7.0) | (7.2) | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | (732.7) | (711.9) | (490.3) | (533.3) | (385.1) |
| Total Equity | (732.7) | (711.9) | (490.3) | (533.3) | (385.1) |
| (318.0) |
| - |
| - |
| Book Value | (732.7) | (711.9) | (490.3) | (533.3) | (385.1) |
| Tangible Book Value | (881.9) | (906.9) | (691.8) | (706.3) | - |