| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 3.2 | 4.8 | 5.6 | 20.4 | - | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 3.2 | 4.8 | 5.6 | 20.4 | - | - |
| Receivables | ||||||
| Accounts Receivable | 197.6 | 253.6 | 113.2 | 97.6 | 80.7 | - |
| Current Assets | ||||||
| Inventory | 101.5 | 103.3 | 76.2 | 72.2 | - | - |
| Prepaid Expenses | 15.6 | 10.7 | 10.4 | 9.5 | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 4,542.4 | 4,325.6 | 3,229.8 | 3,010.6 | - | - |
| Accumulated Depreciation | 1,164.9 | 930.6 | 693.7 | 521.9 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 73.0 | 57.6 | 49.8 | 38.0 | - | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 2,555.3 | 2,581.9 | 1,791.5 | 2,720.0 | - | - |
| Operating Lease Liabilities Non-Current | 39.4 | 49.7 | 34.5 | 6.8 | - | - |
| Common Equity | ||||||
| Common Stock | 0.9 | 0.9 | 0.8 | 0.6 | - | - |
| Additional Paid In Capital | 1,334.3 | 1,305.4 | 963.8 | 33.2 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 2,555.3 | 2,581.9 | 1,791.5 | 2,720.0 | - | - |
| Net debt | 2,552.1 | 2,577.2 | 1,785.9 | 2,699.6 | - | - |
| Working Capital | ||||||
| (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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 94.4 | 3.2 | 0.7 | 5.4 | 2.0 | 4.8 | 7.4 | 3.9 | 9.3 | 5.6 | 6.1 | 41.4 | - | - | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 94.4 | 3.2 | 0.7 | 5.4 | 2.0 | 4.8 | 7.4 | 3.9 | 9.3 | 5.6 | 6.1 | 41.4 | - | - | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 238.4 | 197.6 | 215.9 | 224.7 | 253.7 | 253.6 | 280.4 | 203.4 | 143.2 | 113.2 | 116.9 | 119.3 | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 103.9 | 101.5 | 101.2 | 101.0 | 99.8 | 103.3 | 118.1 | 119.6 | 82.9 | 76.2 | 70.6 | 76.8 | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 4,642.9 | 4,542.4 | 4,512.9 | 4,441.8 | 4,394.2 | 4,325.6 | 4,288.8 | 4,226.7 | 3,299.5 | 3,229.8 | 3,161.3 | 3,093.5 | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 71.8 | 73.0 | 76.0 | 50.4 | 71.7 | 57.6 | 85.8 | 65.6 | 60.7 | 49.8 | 48.8 | 35.1 | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2,787.0 | 2,555.3 | 2,609.2 | 2,545.0 | 2,588.3 | 2,581.9 | 2,595.4 | 2,486.8 | 1,828.3 | 1,791.5 | 1,747.9 | 2,769.4 | - | - | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2,787.0 | 2,555.3 | 2,609.2 | 2,545.0 | 2,588.3 | 2,581.9 | 2,595.4 | 2,486.8 | 1,828.3 | 1,791.5 | 1,747.9 | 2,769.4 | - | - | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 323.1 | 383.7 | 231.0 | 204.0 | - | - |
| Property,Plant & Equipment Net | 3,377.6 | 3,395.0 | 2,536.1 | 2,488.7 | - | - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 408.7 | 415.2 | 305.6 | 305.6 | - | - |
| Intangible Assets | 154.5 | 162.7 | 122.9 | 132.4 | - | - |
| Operating Lease Right Of Use Assets | 42.2 | 53.8 | 33.7 | 9.8 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.8 | 1.5 | 0.6 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 4,318.0 | 4,435.1 | 3,244.1 | 3,205.5 | 3,011.6 | - |
| 94.5 |
| 73.1 |
| 63.7 |
| 57.1 |
| - |
| - |
| Operating Lease Liabilities Current | 9.8 | 9.9 | 0.0 | 3.1 | - | - |
| Accrued Expenses | 218.5 | 188.7 | 97.1 | 93.9 | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 385.9 | 319.4 | 210.6 | 189.0 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 122.9 | 103.8 | 62.7 | 57.2 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.8 | 3.2 | 2.1 | 3.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 3,110.6 | 3,061.5 | 2,101.5 | 2,976.4 | 2,051.5 | - |
| 12.8 |
| 93.6 |
| 178.1 |
| 195.3 |
| - |
| - |
| Accumulated Other Comprehensive Income | (1.6) | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 4.9 | 13.7 | 0.0 | - | - | - |
| Total Stockholders Equity | 1,207.4 | 1,373.6 | 1,142.7 | 229.1 | 960.1 | 755.3 |
| Total Equity | 1,207.4 | 1,373.6 | 1,142.7 | 229.1 | 960.1 | 755.3 |
| (62.8) |
| 64.3 |
| 20.3 |
| 15.1 |
| - |
| - |
| Book Value | 1,207.4 | 1,373.6 | 1,142.7 | 229.1 | 960.1 | 755.3 |
| Tangible Book Value | 644.2 | 795.6 | 714.2 | (208.8) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.7 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 15.2 | 15.6 | 18.7 | 9.2 | 11.8 | 10.7 | 19.8 | 14.4 | 5.3 | 10.4 | 13.3 | 20.2 | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 459.5 | 323.1 | 341.5 | 345.5 | 387.1 | 383.7 | 443.4 | 352.4 | 263.3 | 231.0 | 216.5 | 262.2 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1,223.7 | 1,164.9 | 1,104.4 | 1,049.4 | 994.0 | 930.6 | 882.5 | 801.9 | 738.0 | 693.7 | 650.2 | 606.6 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 3,419.1 | 3,377.6 | 3,408.4 | 3,392.3 | 3,400.2 | 3,395.0 | 3,406.3 | 3,424.8 | 2,561.6 | 2,536.1 | 2,511.1 | 2,486.8 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 408.7 | 408.7 | 408.7 | 415.2 | 415.2 | 415.2 | 413.5 | 403.4 | 305.6 | 305.6 | 305.6 | 305.6 | - | - | - | - | - | - | - |
| Intangible Assets | 149.5 | 154.5 | 156.4 | 159.0 | 161.0 | 162.7 | 161.3 | 165.2 | 120.5 | 122.9 | 125.3 | 127.6 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 44.4 | 42.2 | 44.7 | 47.9 | 51.4 | 53.8 | 54.5 | 53.9 | 32.4 | 33.7 | 33.5 | 34.8 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.8 | 0.8 | 1.4 | 1.5 | 1.5 | 3.2 | 3.7 | 0.6 | 0.6 | 0.6 | 0.6 | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,494.6 | 4,318.0 | 4,371.9 | 4,375.9 | 4,436.1 | 4,435.1 | 4,492.0 | 4,439.3 | 3,316.4 | 3,244.1 | 3,244.2 | 3,261.4 | 3,213.7 | - | 3,137.0 | 3,069.2 | - | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 92.4 | 94.5 | 69.5 | 84.4 | 79.0 | 73.1 | 70.2 | 71.4 | 68.3 | 63.7 | 71.9 | 86.3 | - | 51.2 | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 10.0 | 9.5 | 3.1 | 0.0 | 0.0 | 4.9 | - | - | - | - | - | - | - |
| Accrued Expenses | 195.7 | 218.5 | 203.6 | 178.5 | 179.2 | 188.7 | 192.8 | 197.4 | 108.9 | 97.1 | 102.4 | 88.4 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 360.0 | 385.9 | 349.0 | 313.3 | 329.9 | 319.4 | 348.8 | 334.4 | 237.9 | 210.6 | 223.2 | 209.8 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 42.1 | 39.4 | 41.5 | 43.7 | 46.5 | 49.7 | 50.5 | 49.4 | 33.9 | 34.5 | 34.0 | 30.0 | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 125.5 | 122.9 | 110.3 | 118.1 | 108.7 | 103.8 | 94.2 | 97.9 | 69.0 | 62.7 | 65.3 | 57.9 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | 2.8 | 2.3 | 1.9 | 0.9 | 3.2 | 4.0 | 4.9 | 2.4 | 2.1 | 2.1 | 1.4 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,319.6 | 3,110.6 | 3,117.3 | 3,027.5 | 3,080.3 | 3,061.5 | 3,095.6 | 2,975.9 | 2,171.5 | 2,101.5 | 2,072.4 | 3,068.5 | 2,996.3 | - | 2,910.1 | 2,888.2 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,327.0 | 1,334.3 | 1,329.8 | 1,317.5 | 1,311.5 | 1,305.4 | 1,159.4 | 1,157.7 | 965.7 | 963.8 | 956.5 | - | - | - | - | - | - | - | - |
| Retained Earnings | (12.4) | 12.8 | 31.6 | 86.0 | 87.1 | 93.6 | 111.2 | 152.2 | 178.5 | 178.1 | 214.6 | 192.3 | - | - | - | - | 138.3 | - | - |
| Accumulated Other Comprehensive Income | (0.1) | (1.6) | (2.4) | (8.3) | (5.7) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.6 | 4.9 | 5.0 | 12.3 | 12.0 | 13.7 | 149.8 | 152.5 | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,175.0 | 1,207.4 | 1,254.6 | 1,348.5 | 1,355.9 | 1,373.6 | 1,396.4 | 1,463.4 | 1,145.0 | 1,142.7 | 1,171.8 | 192.9 | 217.4 | - | 226.9 | 181.0 | 1,010.1 | 960.1 | 755.3 |
| Total Equity | 1,175.0 | 1,207.4 | 1,254.6 | 1,348.5 | 1,355.9 | 1,373.6 | 1,396.4 | 1,463.4 | 1,145.0 | 1,142.7 | 1,171.8 | 192.9 | 217.4 | - | 226.9 | 181.0 | 1,010.1 | 960.1 | 755.3 |
| - |
| - |
| - |
| Net debt | 2,692.6 | 2,552.1 | 2,608.4 | 2,539.6 | 2,586.4 | 2,577.2 | 2,588.0 | 2,482.9 | 1,819.0 | 1,785.9 | 1,741.8 | 2,728.0 | - | - | - | - | - | - | - |
| Working Capital | 99.6 | (62.8) | (7.6) | 32.2 | 57.2 | 64.3 | 94.6 | 17.9 | 25.4 | 20.3 | (6.7) | 52.4 | - | - | - | - | - | - | - |
| Book Value | 1,175.0 | 1,207.4 | 1,254.6 | 1,348.5 | 1,355.9 | 1,373.6 | 1,396.4 | 1,463.4 | 1,145.0 | 1,142.7 | 1,171.8 | 192.9 | 217.4 | - | 226.9 | 181.0 | 1,010.1 | 960.1 | 755.3 |
| Tangible Book Value | 616.8 | 644.2 | 689.5 | 774.3 | 779.6 | 795.6 | 821.6 | 894.8 | 718.9 | 714.2 | 741.0 | (240.3) | - | - | - | - | - | - | - |