| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 95.5 | 105.8 | 132.6 | 150.1 | 523.4 | 172.6 | 34.9 | 37.5 |
| Restricted Cash | 0.3 | 0.7 | 0.7 | 0.8 | 0.8 | 15.8 | 0.0 | 0.0 |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 95.5 | 105.8 | 132.6 | 150.1 | 523.4 | 172.6 | 34.9 | 37.5 |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | 48.7 | 54.1 | 83.2 | 72.0 | 47.0 | 43.0 | - | - |
| Prepaid Expenses | 29.5 | 24.9 | 46.7 | 40.1 | 24.3 | 25.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | 1,823.6 | 1,802.5 | 1,517.6 | 910.1 | - | - |
| Accumulated Depreciation | - | - | 385.1 | 256.8 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 112.3 | 85.3 | 67.5 | 60.6 | 83.0 | 67.8 | - | - |
| Short Term Debt | 33.8 | 32.6 | 32.7 | 33.0 | 26.0 | 23.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 2,618.5 | 2,902.5 | 2,910.8 | 2,705.3 | 2,356.3 | 2,102.2 | - | - |
| Operating Lease Liabilities Non-Current | 445.6 | 439.8 | 1,332.5 | 1,177.5 | 931.6 | |||
| Common Equity | ||||||||
| Common Stock | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 0.6 | - | - |
| Additional Paid In Capital | 1,717.8 | 1,668.9 | 1,652.4 | 1,628.9 | 1,605.9 | |||
| Supplementary Data | ||||||||
| Total Debt | 2,652.3 | 2,935.2 | 2,943.5 | 2,738.3 | 2,382.4 | 2,125.2 | - | - |
| Net debt | 2,556.8 | 2,829.3 | 2,810.9 | 2,588.2 | 1,859.0 | 1,952.6 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 133.4 | 102.9 | 105.8 | 176.5 | 211.3 | 190.8 | 227.1 | 190.4 | 197.9 | 270.7 | 523.4 | 115.4 | 147.3 | 175.4 | 172.6 | 184.4 | 67.6 | |||
| Restricted Cash | 0.2 | 0.2 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.1 | 0.2 | 10.1 | 15.8 | 0.0 | 0.0 | 0.0 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 133.4 | 102.9 | 105.8 | 176.5 | 211.3 | 190.8 | 227.1 | 190.4 | 197.9 | 270.7 | 523.4 | 115.4 | 147.3 | 175.4 | 172.6 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 49.5 | 52.4 | 54.1 | 83.2 | 83.4 | 77.8 | 72.0 | 62.6 | 53.1 | 48.9 | 47.0 | 44.3 | 41.9 | 42.9 | 43.0 | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 105.4 | 93.0 | 85.3 | 67.5 | 90.4 | 88.9 | 60.6 | 79.4 | 115.4 | 85.5 | 83.0 | 72.5 | 79.2 | 67.2 | 67.8 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 1,660.8 | 1,882.8 | 2,902.5 | 2,910.8 | 2,877.1 | 2,816.5 | 2,705.3 | 2,656.5 | 2,464.9 | 2,358.4 | 2,356.3 | 1,677.3 | 1,504.0 | 1,428.8 | 2,102.2 | |||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.6 | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 1,686.2 | 2,159.5 | 2,935.2 | 2,943.5 | 2,908.9 | 2,849.8 | 2,738.3 | 2,680.4 | 2,488.5 | 2,381.3 | 2,382.4 | 1,695.7 | 1,521.8 | 1,445.9 | 2,125.2 | - | ||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 72.2 | 238.8 | 252.0 | - | - | - | - | - |
| Total Current Assets | 611.8 | 757.5 | 821.1 | 571.4 | 768.9 | 373.7 | - | - |
| 166.6 |
| 82.8 |
| - |
| - |
| Property,Plant & Equipment Net | 443.6 | 388.1 | 1,438.5 | 1,545.7 | 1,351.0 | 827.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 1,206.4 | 1,239.7 | 1,238.5 | 2,277.1 | 1,910.4 | 1,727.4 | 870.6 | - |
| Intangible Assets | 630.6 | 694.3 | 739.4 | 765.9 | 816.2 | 829.3 | - | - |
| Operating Lease Right Of Use Assets | 455.5 | 435.5 | 1,389.3 | 1,299.2 | 995.6 | 884.9 | - | - |
| Deferred Tax Assets | 8.9 | 4.0 | 3.7 | 2.9 | 1.5 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | 30.6 | 3.2 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 5,292.8 | 5,842.3 | 5,910.8 | 6,499.9 | 5,857.4 | 4,655.2 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | 74.9 | 76.8 | 57.6 | 60.1 | - | - |
| Accrued Expenses | - | - | 50.0 | 58.0 | 65.0 | 42.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 477.7 | 465.8 | 427.2 | 505.4 | 477.8 | 305.4 | - | - |
| 818.0 |
| - |
| - |
| Deferred Revenue Non-Current | 31.9 | 32.7 | 30.5 | 30.0 | 28.2 | 20.8 | - | - |
| Deferred Tax Liabilities | 32.8 | 78.9 | 154.7 | 276.7 | 257.1 | 249.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,711.4 | 5,013.4 | 5,004.1 | 4,846.3 | 4,212.1 | 3,548.8 | - | - |
| 1,055.2 |
| - |
| - |
| Retained Earnings | (1,083.4) | (790.0) | (710.1) | 84.8 | 41.6 | 32.0 | - | - |
| Accumulated Other Comprehensive Income | (54.6) | (52.3) | (37.9) | (62.4) | (5.0) | 16.5 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.6 | 0.6 | 1.1 | 2.1 | - | - |
| Total Stockholders Equity | 581.4 | 828.3 | 906.1 | 1,652.9 | 1,644.1 | 1,104.2 | 289.9 | 437.7 |
| Total Equity | 581.4 | 828.9 | 826.6 | 1,653.6 | 1,645.2 | 1,106.4 | 289.9 | 437.7 |
| - |
| - |
| Working Capital | 134.1 | 291.7 | 393.9 | 66.0 | 291.1 | 68.2 | - | - |
| Book Value | 581.4 | 828.3 | 906.1 | 1,652.9 | 1,644.1 | 1,104.2 | 289.9 | 437.7 |
| Tangible Book Value | (1,255.5) | (1,105.8) | (1,071.8) | (1,390.0) | (1,082.4) | (1,452.4) | (580.7) | - |
| 60.2 |
| 34.9 |
| 37.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 184.4 |
| 67.6 |
| 60.2 |
| 34.9 |
| 37.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 25.5 | 50.1 | 24.9 | 46.7 | 42.2 | 54.1 | 40.1 | 53.5 | 48.0 | 24.6 | 24.3 | 26.0 | 28.2 | 45.7 | 25.1 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | 31.7 | 31.2 | 238.8 | - | - | - | - | - | - | - | - | - | 1.0 | - | 0.0 | - | - | - | - | - |
| Total Current Assets | 501.4 | 540.9 | 757.5 | 821.1 | 857.8 | 601.6 | 571.4 | 521.7 | 541.9 | 538.4 | 768.9 | 339.0 | 366.4 | 411.5 | 373.7 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 477.3 | 471.8 | 388.1 | 1,438.5 | 1,409.0 | 1,710.1 | 1,545.7 | 1,693.4 | 1,481.1 | 1,384.8 | 1,351.0 | 1,121.2 | 938.2 | 766.5 | 827.4 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,212.0 | 1,218.0 | 1,239.7 | 1,455.9 | 1,433.8 | 2,288.0 | 2,277.1 | 2,082.6 | 2,108.0 | 2,044.6 | 1,910.4 | 1,810.1 | 1,768.2 | 1,718.2 | 1,727.4 | - | - | - | - | - |
| Intangible Assets | 612.2 | 617.8 | 694.3 | 739.4 | 741.7 | 761.6 | 765.9 | 718.0 | 733.5 | 862.8 | 816.2 | 817.7 | 827.4 | 829.4 | 829.3 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 530.1 | 513.5 | 435.5 | 1,389.3 | 1,394.4 | 1,312.6 | 1,299.2 | 1,089.7 | 1,031.7 | 1,026.5 | 995.6 | 905.5 | 906.1 | 910.3 | 884.9 | - | - | - | - | - |
| Deferred Tax Assets | 4.2 | 4.0 | 4.0 | 3.7 | 2.8 | 2.9 | 2.9 | 1.2 | 1.4 | 1.5 | 1.5 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,457.1 | 4,159.9 | 5,842.3 | 5,910.8 | 5,887.8 | 6,706.2 | 6,499.9 | 6,122.7 | 5,913.3 | 5,878.1 | 5,857.4 | 5,006.1 | 4,819.4 | 4,649.0 | 4,655.2 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 25.4 | 276.7 | 32.6 | 32.7 | 31.9 | 33.3 | 33.0 | 23.8 | 23.6 | 23.0 | 26.0 | 18.3 | 17.8 | 17.1 | 23.0 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | 70.8 | 65.6 | 66.7 | 57.6 | 61.5 | 60.0 | 59.5 | 60.1 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 362.3 | 725.8 | 465.8 | 427.2 | 475.3 | 526.7 | 505.4 | 468.7 | 477.3 | 424.1 | 468.4 | 336.6 | 331.7 | 297.4 | 305.4 | - | - | - | - | - |
| - |
| - |
| 2,125.2 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 516.9 | 501.5 | 439.8 | 1,332.5 | 1,334.5 | 1,202.4 | 1,177.5 | 1,024.7 | 969.6 | 961.2 | 931.6 | 843.9 | 844.8 | 846.4 | 818.0 | - | - | - | - | - |
| Deferred Revenue Non-Current | 29.4 | 30.4 | 32.7 | 30.5 | 30.5 | 29.5 | 30.0 | 42.0 | 39.8 | 39.5 | 37.6 | 24.8 | 23.8 | 22.4 | 20.8 | - | - | - | - | - |
| Deferred Tax Liabilities | 17.8 | 13.6 | 78.9 | 154.7 | 142.0 | 282.7 | 276.7 | 211.6 | 223.3 | 256.5 | 257.1 | 261.9 | 253.5 | 241.3 | 249.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,660.4 | 3,392.7 | 5,013.4 | 5,004.1 | 5,006.9 | 5,007.1 | 4,846.3 | 4,557.7 | 4,329.9 | 4,199.6 | 4,212.1 | 3,330.6 | 3,147.5 | 3,023.7 | 3,548.8 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,741.1 | 1,736.4 | 1,668.9 | 1,652.4 | 1,646.8 | 1,633.5 | 1,628.9 | 1,620.5 | 1,614.9 | 1,610.6 | 1,605.9 | 1,604.3 | 1,603.1 | 1,602.1 | 1,055.2 | - | - | - | - | - |
| Retained Earnings | (898.4) | (953.2) | (790.0) | (710.1) | (696.9) | 114.5 | 84.8 | 57.4 | 19.0 | 76.1 | 41.6 | 80.4 | 47.2 | 12.0 | 32.0 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (47.7) | (17.7) | (52.3) | (37.9) | (71.2) | (51.3) | (62.4) | (115.2) | (52.8) | (10.5) | (5.0) | (12.0) | 18.9 | 7.4 | 16.5 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 1.1 | 1.2 | 1.1 | 2.1 | 2.1 | - | - | - | - | - |
| Total Stockholders Equity | 796.7 | 767.2 | 828.3 | 906.1 | 880.3 | 1,698.4 | 1,652.9 | 1,564.3 | 1,582.8 | 1,677.8 | 1,644.1 | 1,674.3 | 1,670.9 | 1,623.2 | 1,104.2 | 1,083.7 | 272.7 | 270.1 | 289.9 | 437.7 |
| Total Equity | 796.7 | 767.2 | 828.9 | 906.7 | 880.9 | 1,699.0 | 1,653.6 | 1,564.9 | 1,583.5 | 1,678.5 | 1,645.2 | 1,675.5 | 1,671.9 | 1,625.3 | 1,106.4 | 1,083.7 | 272.7 | 270.1 | 289.9 | 437.7 |
| - |
| 2,125.2 |
| - |
| - |
| Net debt | 1,552.8 | 2,056.5 | 2,829.3 | 2,767.0 | 2,697.6 | 2,658.9 | 2,511.2 | 2,490.0 | 2,290.6 | 2,110.7 | 1,859.0 | 1,580.3 | 1,374.5 | 1,270.5 | 1,952.6 | - | - | 2,065.1 | - | - |
| Working Capital | 139.1 | (185.0) | 291.7 | 393.9 | 382.4 | 74.9 | 66.0 | 53.0 | 64.6 | 114.3 | 300.5 | 2.4 | 34.8 | 114.1 | 68.2 | - | - | - | - | - |
| Book Value | 796.7 | 767.2 | 828.3 | 906.1 | 880.3 | 1,698.4 | 1,652.9 | 1,564.3 | 1,582.8 | 1,677.8 | 1,644.1 | 1,674.3 | 1,670.9 | 1,623.2 | 1,104.2 | 1,083.7 | 272.7 | 270.1 | 289.9 | 437.7 |
| Tangible Book Value | (1,027.5) | (1,068.6) | (1,105.8) | (1,289.3) | (1,295.2) | (1,351.1) | (1,390.0) | (1,236.2) | (1,258.7) | (1,229.5) | (1,082.4) | (953.4) | (924.7) | (924.4) | (1,452.4) | - | - | - | - | - |