| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 1.9 | 4.3 | 5.4 | 3.1 | 2.2 | 2.6 | 3.3 | 109.3 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.9 | 4.3 | 5.4 | 3.1 | 2.2 | 2.6 | 3.3 | 109.3 |
| Receivables | ||||||||
| Accounts Receivable | 143.5 | 135.3 | 122.5 | 122.7 | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 5,374.6 | 5,117.2 | 4,818.7 | 4,570.5 | 4,341.4 | 4,162.7 | 3,905.0 | 3,488.2 |
| Accumulated Depreciation | 2,004.8 | 1,791.8 | 1,589.5 | 1,397.7 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 26.9 | 33.5 | 41.2 | 27.7 | - | - | - | - |
| Short Term Debt | 32.5 | 22.5 | 12.5 | 2.5 | 20.0 | 10.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 3,739.5 | 3,449.4 | 3,198.9 | 2,883.1 | 2,543.5 | 1,900.1 | 1,753.5 | 969.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 3,772.0 | 3,471.9 | 3,211.4 | 2,885.6 | 2,563.5 | 1,910.1 | 1,753.5 | 981.1 |
| Net debt | 3,770.1 | 3,467.6 | 3,206.0 | 2,882.5 | 2,561.3 | 1,907.5 | ||
| (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 | 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 | 4.6 | 1.9 | 5.5 | 4.5 | 6.1 | 4.3 | 10.3 | 99.6 | 4.2 | 5.4 | 3.3 | 3.0 | 3.6 | 3.1 | 2.6 | ||||||||||||
| - |
| - |
| Other Current Assets | 6.9 | 6.2 | 7.0 | 6.2 | 10.6 | 5.6 | 4.7 | 3.3 |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 159.0 | 149.4 | 136.8 | 132.3 | 133.1 | 101.4 | 95.9 | 180.4 |
| 1,216.4 |
| 1,051.4 |
| 894.9 |
| 752.9 |
| Property,Plant & Equipment Net | 3,369.8 | 3,325.4 | 3,229.2 | 3,172.8 | 3,125.0 | 3,111.3 | 3,010.1 | 2,735.3 |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 81.5 | 87.0 | 90.2 | 93.9 | 101.6 | 108.4 | 107.8 | 67.3 |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 0.8 | - |
| Deferred Tax Assets | 773.9 | 582.6 | 324.4 | 177.2 | 117.3 | 42.5 | 49.8 | - |
| Other Non-Current Assets | 4.1 | 6.4 | 8.6 | 11.3 | 7.8 | 10.0 | 12.9 | 6.9 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 4,388.3 | 4,151.0 | 3,789.5 | 3,588.2 | 3,485.6 | 3,374.5 | 3,277.7 | 2,991.2 |
| - |
| 11.3 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 0.2 | - |
| Accrued Expenses | 89.4 | 93.8 | 105.9 | 82.9 | 76.2 | 54.1 | 88.7 | 85.6 |
| Other Current Liabilities | 14.1 | 13.6 | 12.1 | 11.4 | 10.2 | 9.9 | 8.9 | 6.8 |
| Total Current Liabilities | 187.8 | 219.3 | 210.2 | 159.5 | 170.9 | 125.0 | 176.1 | 138.1 |
| - |
| 0.6 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.6 | 16.5 | 16.7 | 16.1 | 17.7 | 23.4 | 16.0 | 7.2 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,950.4 | 3,685.7 | 3,426.3 | 3,059.2 | 2,732.5 | 2,048.5 | 1,945.6 | 1,115.1 |
| - |
| - |
| Retained Earnings | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.4 | 1.2 |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | - | - | - | - | - | - | - | - |
| Total Equity | - | - | - | - | - | - | - | - |
| 1,750.2 |
| 871.8 |
| Working Capital | (28.8) | (69.9) | (73.4) | (27.2) | (37.8) | (23.6) | (80.2) | 42.3 |
| Book Value | - | - | - | - | - | - | - | - |
| Tangible Book Value | - | - | - | - | - | - | - | - |
| 2.4 |
| 3.0 |
| 2.2 |
| 2.6 |
| 3.8 |
| 1.5 |
| 2.6 |
| 3.0 |
| 2.5 |
| 3.1 |
| 3.3 |
| 109.3 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.6 | 1.9 | 5.5 | 4.5 | 6.1 | 4.3 | 10.3 | 99.6 | 4.2 | 5.4 | 3.3 | 3.0 | 3.6 | 3.1 | 2.6 | 2.4 | 3.0 | 2.2 | 2.6 | 3.8 | 1.5 | 2.6 | 3.0 | 2.5 | 3.1 | 3.3 | 109.3 |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 149.3 | 143.5 | 145.4 | 138.4 | 136.7 | 135.3 | 127.6 | 109.7 | 127.8 | 122.5 | 122.0 | 110.3 | - | 123.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | 5.0 | 6.9 | 4.0 | 2.4 | 3.3 | 0.3 | 12.8 | 1.5 | 4.5 | 7.0 | 12.4 | 0.8 | 3.8 | 6.2 | 13.5 | 2.4 | 6.7 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 165.8 | 159.0 | 168.2 | 150.9 | 150.1 | 149.4 | 154.2 | 214.1 | 139.3 | 136.8 | 137.7 | 114.1 | 116.6 | 132.3 | 146.8 | 158.4 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5,385.2 | 5,374.6 | 5,327.3 | 5,239.3 | 5,167.4 | 5,117.2 | 5,032.6 | 4,926.7 | 4,854.1 | 4,818.7 | 4,747.0 | 4,680.0 | 4,627.8 | 4,570.5 | 4,510.9 | 4,450.2 | 4,378.5 | 4,341.4 | 4,291.1 | 4,232.4 | 4,186.0 | 4,162.7 | 4,114.8 | 4,040.8 | 3,962.0 | 3,905.0 | 3,488.2 |
| Accumulated Depreciation | 2,063.1 | 2,004.8 | 1,951.0 | 1,894.6 | 1,843.0 | 1,791.8 | 1,740.8 | 1,689.4 | 1,639.1 | 1,589.5 | 1,539.2 | 1,491.7 | 1,444.8 | 1,397.7 | 1,351.3 | 1,305.6 | |||||||||||
| Property,Plant & Equipment Net | 3,322.1 | 3,369.8 | 3,376.3 | 3,344.7 | 3,324.4 | 3,325.4 | 3,291.8 | 3,237.3 | 3,215.0 | 3,229.2 | 3,207.8 | 3,188.3 | 3,183.0 | 3,172.8 | 3,159.6 | 3,144.6 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | 80.0 | 81.5 | 84.5 | 84.8 | 85.5 | 87.0 | 88.5 | 89.2 | 89.4 | 90.2 | 91.4 | 92.8 | 92.9 | 93.9 | 98.3 | 96.9 | 97.3 | ||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Assets | 744.6 | 773.9 | 804.0 | 837.3 | 697.5 | 582.6 | 605.2 | 501.6 | 410.5 | 324.4 | 329.0 | 254.0 | 174.9 | 177.2 | 184.1 | 191.6 | 112.3 | ||||||||||
| Other Non-Current Assets | 4.7 | 4.1 | 4.7 | 5.4 | 6.1 | 6.4 | 7.0 | 7.7 | 8.4 | 8.6 | 9.2 | 10.0 | 10.6 | 11.3 | 12.0 | 6.5 | 7.1 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 4,317.2 | 4,388.3 | 4,437.7 | 4,423.1 | 4,263.6 | 4,151.0 | 4,146.9 | 4,050.1 | 3,862.8 | 3,789.5 | 3,775.5 | 3,659.7 | 3,578.5 | 3,588.2 | 3,601.5 | 3,598.7 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 22.8 | 26.9 | 53.0 | 44.2 | 39.7 | 33.5 | 44.9 | 41.8 | 21.2 | 41.2 | 36.2 | 23.6 | - | 27.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 35.0 | 32.5 | 30.0 | 27.5 | 25.0 | 22.5 | 20.0 | 17.5 | 15.0 | 12.5 | 10.0 | 7.5 | 5.0 | 2.5 | - | - | 22.5 | 20.0 | |||||||||
| Deferred Revenue Current | 15.7 | 6.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 88.5 | 89.4 | 89.9 | 102.2 | 91.8 | 93.8 | 103.6 | 88.1 | 86.1 | 105.9 | 89.2 | 82.7 | 70.9 | 82.9 | 83.8 | 85.1 | 55.5 | 76.2 | |||||||||
| Other Current Liabilities | 4.6 | 14.1 | 11.0 | 7.2 | 4.1 | 13.6 | 9.9 | 6.7 | 3.7 | 12.1 | 10.7 | 7.5 | 3.6 | 11.4 | 9.5 | 6.9 | 2.8 | ||||||||||
| Total Current Liabilities | 181.2 | 187.8 | 224.3 | 213.5 | 186.1 | 219.3 | 220.9 | 192.2 | 157.2 | 210.2 | 173.8 | 148.8 | 138.5 | 159.5 | 157.5 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 3,737.0 | 3,739.5 | 3,764.9 | 3,686.9 | 3,546.8 | 3,449.4 | 3,469.8 | 3,442.8 | 3,310.4 | 3,198.9 | 3,138.3 | 3,061.2 | 2,985.1 | 2,883.1 | 2,909.0 | 2,937.4 | 2,538.4 | 2,543.5 | 2,595.1 | 1,817.3 | 1,886.2 | 1,900.1 | 1,895.5 | 1,822.7 | 1,812.1 | 1,753.5 | 969.8 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 23.7 | 22.6 | 21.5 | 14.6 | 17.3 | 16.5 | 13.9 | 12.1 | 13.1 | 16.7 | 17.6 | 14.5 | 16.0 | 16.1 | 20.7 | 20.9 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 3,942.4 | 3,950.4 | 4,011.2 | 3,915.5 | 3,750.7 | 3,685.7 | 3,705.1 | 3,647.5 | 3,481.1 | 3,426.3 | 3,330.2 | 3,224.9 | 3,140.0 | 3,059.2 | 3,087.6 | 3,111.2 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 3,772.0 | 3,772.0 | 3,794.9 | 3,714.4 | 3,571.8 | 3,471.9 | 3,489.8 | 3,460.3 | 3,325.4 | 3,211.4 | 3,148.3 | 3,068.7 | 2,990.1 | 2,885.6 | 2,909.0 | 2,937.4 | 2,560.9 | 2,563.5 | 2,612.6 | 1,832.3 | 1,898.7 | 1,910.1 | 1,903.0 | 1,827.7 | 1,814.6 | 1,753.5 | 981.1 |
| Net debt | 3,767.4 | 3,770.1 | 3,789.4 | 3,709.9 | 3,565.7 | 3,467.6 | 3,479.5 | 3,360.7 | 3,321.2 | 3,206.0 | 3,145.0 | 3,065.7 | 2,986.5 | 2,882.5 | 2,906.4 | 2,935.0 | 2,557.9 | 2,561.3 | |||||||||
| Working Capital | (15.4) | (28.8) | (56.1) | (62.6) | (36.0) | (69.9) | (66.7) | 21.9 | (17.9) | (73.4) | (36.1) | (34.7) | (21.9) | (27.2) | (10.7) | 5.9 | 3.4 | ||||||||||
| Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 13.4 |
| 1.4 |
| 4.2 |
| 5.6 |
| 7.8 |
| 0.5 |
| 3.0 |
| 4.7 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.2 |
| 133.1 |
| 151.5 |
| 110.4 |
| 113.8 |
| 101.4 |
| 103.7 |
| 87.9 |
| 113.2 |
| 95.9 |
| 180.4 |
| 1,260.6 |
| 1,216.4 |
| 1,173.0 |
| 1,131.7 |
| 1,091.5 |
| 1,051.4 |
| 1,011.5 |
| 972.2 |
| 933.3 |
| 894.9 |
| 752.9 |
| 3,117.9 |
| 3,125.0 |
| 3,118.1 |
| 3,100.7 |
| 3,094.5 |
| 3,111.3 |
| 3,103.3 |
| 3,068.6 |
| 3,028.7 |
| 3,010.1 |
| 2,735.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.6 |
| 102.4 |
| 102.5 |
| 103.6 |
| 108.4 |
| 108.2 |
| 107.6 |
| 110.5 |
| 107.8 |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.3 |
| 74.5 |
| 62.8 |
| 66.4 |
| 42.5 |
| 44.6 |
| 46.4 |
| - |
| 49.8 |
| - |
| 7.8 |
| 8.4 |
| 9.1 |
| 9.4 |
| 10.0 |
| 10.8 |
| 12.0 |
| 12.9 |
| 12.9 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,482.5 |
| 3,485.6 |
| 3,455.8 |
| 3,386.4 |
| 3,388.6 |
| 3,374.5 |
| 3,371.7 |
| 3,323.6 |
| 3,314.5 |
| 3,277.7 |
| 2,991.2 |
| 17.5 |
| 15.0 |
| 12.5 |
| 10.0 |
| 7.5 |
| 5.0 |
| 2.5 |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.0 |
| 62.7 |
| 40.2 |
| 54.1 |
| 57.8 |
| 89.3 |
| 84.3 |
| 88.7 |
| 85.6 |
| 10.2 |
| 8.6 |
| 5.5 |
| 2.7 |
| 9.9 |
| 7.1 |
| 5.2 |
| 3.0 |
| 8.9 |
| 6.8 |
| 152.5 |
| 143.8 |
| 170.9 |
| 168.7 |
| 127.0 |
| 94.3 |
| 125.0 |
| 132.3 |
| 157.8 |
| 145.8 |
| 176.1 |
| 138.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.1 |
| 17.7 |
| 22.9 |
| 23.5 |
| 23.0 |
| 23.4 |
| 24.7 |
| 15.9 |
| 16.2 |
| 16.0 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,700.7 |
| 2,732.5 |
| 2,786.7 |
| 1,967.8 |
| 2,003.5 |
| 2,048.5 |
| 2,052.5 |
| 1,996.4 |
| 1,974.1 |
| 1,945.6 |
| 1,115.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,610.0 |
| 1,828.5 |
| 1,897.2 |
| 1,907.5 |
| 1,900.0 |
| 1,825.2 |
| 1,811.5 |
| 1,750.2 |
| 871.8 |
| (37.8) |
| (17.2) |
| (16.6) |
| 19.5 |
| (23.6) |
| (28.6) |
| (69.9) |
| (32.6) |
| (80.2) |
| 42.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |