| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 89.5 | 47.4 | 46.5 | 61.1 | 141.2 | 233.1 | - | - |
| Restricted Cash | 235.1 | 254.6 | 178.3 | 179.8 | 322.4 | 306.3 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 89.5 | 47.4 | 46.5 | 61.1 | 141.2 | 233.1 | - | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | 0.0 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 8.7 | 14.5 | 16.3 | 15.1 | 37.6 | 61.8 | - | - |
| Accumulated Depreciation | 4.3 | 10.7 | 10.3 | 6.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | 0.9 | 0.0 | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 357.5 | 374.5 | 410.9 | 399.4 | 353.4 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | 977.8 | 954.5 | 946.9 | 888.5 | 831.6 | |||
| Supplementary Data | ||||||||
| Total Debt | 357.5 | 374.5 | 410.9 | 399.4 | 353.4 | - | - | - |
| Net debt | 268.0 | 327.1 | 364.4 | 338.3 | 212.1 | - | ||
| (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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q4 FY 19 | Q1 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 107.7 | 89.5 | 109.8 | 46.5 | 52.0 | 47.4 | 44.3 | 46.5 | 48.2 | 46.5 | 66.3 | 82.1 | 103.1 | 61.1 | 169.1 | |||||||||
| 0.1 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | 0.9 | 1.9 | - |
| 8.3 |
| 37.3 |
| - |
| - |
| Property,Plant & Equipment Net | 4.4 | 3.8 | 6.0 | 9.1 | 29.3 | 24.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 0.0 | 0.0 | 121.2 | - | - |
| Intangible Assets | 179.6 | 216.3 | 253.5 | 297.1 | 602.9 | 16.9 | - | - |
| Operating Lease Right Of Use Assets | 17.6 | 20.5 | 23.4 | 27.9 | 62.5 | 46.6 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 30,733.3 | 29,156.5 | 27,107.6 | 20,872.7 | 21,788.9 | 19,565.2 | 291.2 | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | 0.8 | 0.2 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | 1.7 | 0.2 | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 30,337.7 | 28,840.8 | 26,835.2 | 20,467.8 | 20,705.9 | 18,770.9 | 25.1 | - |
| 0.0 |
| - |
| - |
| Retained Earnings | (653.7) | (698.9) | (714.4) | (634.3) | (443.6) | 0.0 | (21.4) | - |
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.2) | (0.3) | (0.1) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 71.8 | 60.4 | 40.1 | 150.9 | 695.1 | (0.1) | - | - |
| Total Stockholders Equity | 395.6 | 315.7 | 272.4 | 404.8 | 1,083.0 | (39.6) | (21.4) | 0.0 |
| Total Equity | 395.6 | 315.7 | 272.4 | 404.8 | 1,083.0 | 628.0 | (21.4) | 0.0 |
| - |
| - |
| Working Capital | - | - | - | - | - | (0.8) | 1.8 | - |
| Book Value | 395.6 | 315.7 | 272.4 | 404.8 | 1,083.0 | (39.6) | (21.4) | 0.0 |
| Tangible Book Value | 216.0 | 99.3 | 18.9 | 107.7 | 480.1 | (177.7) | - | - |
| 219.0 |
| 226.8 |
| - |
| 191.7 |
| 157.3 |
| 233.1 |
| - |
| - |
| - |
| Restricted Cash | 269.0 | 235.1 | 292.6 | 190.2 | 199.8 | 254.6 | 176.1 | 200.1 | 195.3 | 178.3 | 216.3 | 265.9 | 228.6 | 179.8 | 210.1 | 354.8 | 316.0 | - | 325.2 | 354.4 | 306.3 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 107.7 | 89.5 | 109.8 | 46.5 | 52.0 | 47.4 | 44.3 | 46.5 | 48.2 | 46.5 | 66.3 | 82.1 | 103.1 | 61.1 | 169.1 | 219.0 | 226.8 | - | 191.7 | 157.3 | 233.1 | - | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.6 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.8 | - | - | |||||||
| Property,Plant & Equipment Net | - | - | 4.3 | 3.3 | - | 3.8 | - | - | - | - | 8.1 | 8.2 | 10.6 | 9.1 | 19.8 | 29.8 | 29.9 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 128.8 | 1,298.8 | |||||
| Intangible Assets | 170.3 | 179.6 | 188.9 | 198.2 | 207.5 | 216.3 | 225.6 | 234.9 | 244.2 | 253.5 | 269.2 | 278.5 | 287.8 | 297.1 | 438.3 | 575.3 | 589.1 | |||||||
| Operating Lease Right Of Use Assets | - | - | 18.1 | 19.1 | - | 20.5 | - | - | - | - | - | - | 27.9 | 27.9 | 59.3 | - | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 31,328.1 | 30,733.3 | 30,657.0 | 30,147.4 | 29,688.9 | 29,156.5 | 28,950.4 | 27,974.4 | 27,683.6 | 27,107.6 | 26,397.5 | 26,548.7 | 26,826.0 | 20,872.7 | 21,189.9 | 21,736.2 | ||||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | 390.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 30,890.0 | 30,337.7 | 30,291.2 | 29,674.0 | 29,294.0 | 28,840.8 | 28,493.9 | 27,723.1 | 27,427.8 | 26,835.2 | 26,293.9 | 26,274.9 | 26,335.6 | 20,467.8 | 20,614.8 | 20,873.0 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 984.1 | 977.8 | 926.7 | 959.3 | 961.0 | 954.5 | 953.0 | 951.5 | 950.6 | 946.9 | 940.7 | 935.9 | 926.9 | 888.5 | 876.1 | 860.2 | 845.0 | |||||||
| Retained Earnings | (636.2) | (653.7) | (643.3) | (633.8) | (668.7) | (698.9) | (639.8) | (724.0) | (721.9) | (714.4) | (775.7) | (710.4) | (631.2) | (634.3) | (577.3) | (492.8) | (452.1) | |||||||
| Accumulated Other Comprehensive Income | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (0.2) | (0.3) | (0.2) | (0.3) | (0.4) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 90.4 | 71.8 | 82.6 | 148.2 | 102.8 | 60.4 | 143.5 | 24.1 | 27.3 | 40.1 | (61.2) | 48.5 | 195.0 | 150.9 | 276.6 | 496.0 | 639.3 | |||||||
| Total Stockholders Equity | 438.1 | 395.6 | 365.8 | 473.4 | 394.9 | 315.7 | 456.5 | 251.3 | 255.7 | 272.4 | 103.6 | 273.7 | 490.4 | 404.8 | 575.1 | 863.2 | 1,032.1 | |||||||
| Total Equity | 438.1 | 395.6 | 365.8 | 473.4 | 394.9 | 315.7 | 456.5 | 251.3 | 255.7 | 272.4 | 103.6 | 273.7 | 490.4 | 404.8 | 575.1 | 863.2 | 1,032.1 | 2,345.0 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | 390.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | 280.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Book Value | 438.1 | 395.6 | 365.8 | 473.4 | 394.9 | 315.7 | 456.5 | 251.3 | 255.7 | 272.4 | 103.6 | 273.7 | 490.4 | 404.8 | 575.1 | 863.2 | 1,032.1 | 2,345.0 | ||||||
| Tangible Book Value | 267.8 | 216.0 | 176.9 | 275.2 | 187.4 | 99.3 | 230.8 | 16.4 | 11.5 | 18.9 | (165.6) | (4.8) | 202.6 | 107.7 | 136.8 | 287.9 | 443.0 | |||||||
| - |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.5 |
| 28.7 |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,298.3 |
| 121.2 |
| 121.1 |
| - |
| - |
| - |
| 692.7 |
| 704.2 |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.8 |
| 46.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22,077.9 |
| 20,100.4 |
| 22,668.1 |
| 22,227.9 |
| 19,565.2 |
| 293.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21,045.8 |
| 17,755.4 |
| 20,235.9 |
| 19,848.6 |
| 18,770.9 |
| 28.1 |
| - |
| - |
| - |
| 821.3 |
| 807.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| (48.2) |
| (69.5) |
| (39.6) |
| (21.9) |
| - |
| - |
| (0.3) |
| (0.1) |
| - |
| (0.1) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,659.1 |
| 1,641.3 |
| (0.1) |
| - |
| - |
| - |
| 2,345.0 |
| 2,432.2 |
| 2,379.3 |
| (39.6) |
| (21.9) |
| 0.0 |
| 0.0 |
| 2,432.2 |
| 2,379.3 |
| 628.0 |
| (21.9) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| 1.6 |
| - |
| - |
| 2,432.2 |
| 2,379.3 |
| (39.6) |
| (21.9) |
| 0.0 |
| 0.0 |
| 2,216.2 |
| 440.7 |
| 376.7 |
| (177.7) |
| (143.0) |
| - |
| - |