| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 42.0 | 78.3 | 60.1 | 49.1 | 32.6 | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 42.0 | 78.3 | 60.1 | 49.1 | 32.6 | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 2,457.6 | 2,122.4 | 1,802.3 | 1,999.1 | 1,796.1 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,457.7 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 2,457.6 | 2,122.4 | 1,802.3 | 1,999.1 | 1,796.1 | - | - | - | - | - | - | - | - |
| Net debt | 2,415.6 | ||||||||||||
| (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 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 8.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,681.7 | 5,121.3 | 4,443.6 | 4,241.9 | 3,690.3 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 109.0 | 86.1 | 63.9 | 47.8 | 29.7 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,687.8 | 2,323.5 | 1,966.2 | 2,133.3 | 1,901.4 | - | - | - | - | - | - | - | - |
| 2,394.5 |
| 2,270.5 |
| 2,030.5 |
| 1,736.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 535.3 | 402.5 | 206.0 | 77.3 | 51.8 | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,993.9 | 2,797.8 | 2,477.4 | 2,108.6 | 1,788.8 | 1,514.8 | 1,536.4 | 1,476.0 | 1,380.4 | 1,201.5 | 1,070.9 | 940.0 | 792.5 |
| Total Equity | 2,993.9 | 2,797.8 | 2,477.4 | 2,108.6 | 1,788.8 | 1,514.8 | 1,536.4 | 1,476.0 | 1,380.4 | 1,201.5 | 1,070.9 | 940.0 | 792.5 |
| 2,044.1 |
| 1,742.3 |
| 1,950.0 |
| 1,763.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 2,993.9 | 2,797.8 | 2,477.4 | 2,108.6 | 1,788.8 | 1,514.8 | 1,536.4 | 1,476.0 | 1,380.4 | 1,201.5 | 1,070.9 | 940.0 | 792.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Q4 FY 20 |
|---|
| Q4 FY 19 |
|---|
| Q4 FY 18 |
|---|
| Q4 FY 17 |
|---|
| Q4 FY 16 |
|---|
| Q4 FY 15 |
|---|
| Q4 FY 14 |
|---|
| Q4 FY 13 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||
| Cash And Equivalents | 20.8 | 42.0 | 30.6 | 87.0 | 109.2 | 78.3 | 84.4 | 30.5 | 115.0 | 60.1 | 77.0 | 70.9 | 39.8 | 49.1 | 61.2 | - | - | 32.6 | - | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash And Short Term Investments | 20.8 | 42.0 | 30.6 | 87.0 | 109.2 | 78.3 | 84.4 | 30.5 | 115.0 | 60.1 | 77.0 | 70.9 | 39.8 | 49.1 | 61.2 | ||||||||||||||
| Receivables | |||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Current Assets | |||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||
| Long Term Debt | 2,529.6 | 2,457.6 | 2,149.8 | 2,217.0 | 2,253.2 | 2,122.4 | 2,199.5 | 2,198.1 | 2,048.4 | 1,802.3 | 1,934.9 | 2,021.5 | 1,989.6 | 1,999.1 | 2,038.4 | ||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||
| Common Stock | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| Total Debt | 2,529.6 | 2,457.6 | 2,149.8 | 2,217.0 | 2,253.2 | 2,122.4 | 2,199.5 | 2,198.1 | 2,048.4 | 1,802.3 | 1,934.9 | 2,021.5 | 1,989.6 | 1,999.1 | 2,038.4 | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,828.4 | 5,681.7 | 5,282.9 | 5,287.8 | 5,273.4 | 5,121.3 | 5,094.8 | 4,957.3 | 4,758.8 | 4,443.6 | 4,467.8 | 4,420.2 | 4,293.3 | 4,241.9 | 4,135.0 | - | - | 3,690.3 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 1,796.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 112.9 | 109.0 | 95.2 | 90.1 | 91.0 | 86.1 | 91.4 | 82.1 | 72.7 | 63.9 | 66.5 | 61.2 | 54.2 | 47.8 | 43.5 | - | - | 29.7 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,734.8 | 2,687.8 | 2,348.4 | 2,403.5 | 2,433.3 | 2,323.5 | 2,402.5 | 2,378.4 | 2,242.8 | 1,966.2 | 2,097.0 | 2,165.3 | 2,120.3 | 2,133.3 | 2,155.5 | - | - | 1,901.4 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 2,607.3 | 2,457.7 | 2,452.0 | 2,429.8 | 2,413.9 | 2,394.5 | 2,418.1 | 2,337.9 | 2,289.0 | 2,270.5 | 2,225.6 | 2,132.0 | 2,083.2 | 2,030.5 | 1,953.0 | - | - | 1,736.3 | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | 485.4 | 535.3 | 481.7 | 453.5 | 425.3 | 402.5 | 273.3 | 240.2 | 226.1 | 206.0 | 144.4 | 122.1 | 89.0 | 77.3 | 25.7 | - | - | 51.8 | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 3,093.6 | 2,993.9 | 2,934.6 | 2,884.2 | 2,840.1 | 2,797.8 | 2,692.3 | 2,579.0 | 2,516.0 | 2,477.4 | 2,370.8 | 2,254.9 | 2,172.9 | 2,108.6 | 1,979.4 | 1,865.2 | 1,873.7 | 1,788.8 | 1,684.3 | 1,604.8 | 1,540.2 | 1,514.8 | 1,536.4 | 1,476.0 | 1,380.4 | 1,201.5 | 1,070.9 | 940.0 | 792.5 |
| Total Equity | 3,093.6 | 2,993.9 | 2,934.6 | 2,884.2 | 2,840.1 | 2,797.8 | 2,692.3 | 2,579.0 | 2,516.0 | 2,477.4 | 2,370.8 | 2,254.9 | 2,172.9 | 2,108.6 | 1,979.4 | 1,865.2 | 1,873.7 | 1,788.8 | 1,684.3 | 1,604.8 | 1,540.2 | 1,514.8 | 1,536.4 | 1,476.0 | 1,380.4 | 1,201.5 | 1,070.9 | 940.0 | 792.5 |
| - |
| 1,796.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net debt | 2,508.8 | 2,415.6 | 2,119.2 | 2,130.0 | 2,144.0 | 2,044.1 | 2,115.1 | 2,167.6 | 1,933.4 | 1,742.3 | 1,857.9 | 1,950.6 | 1,949.9 | 1,950.0 | 1,977.2 | - | - | 1,763.4 | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Book Value | 3,093.6 | 2,993.9 | 2,934.6 | 2,884.2 | 2,840.1 | 2,797.8 | 2,692.3 | 2,579.0 | 2,516.0 | 2,477.4 | 2,370.8 | 2,254.9 | 2,172.9 | 2,108.6 | 1,979.4 | 1,865.2 | 1,873.7 | 1,788.8 | 1,684.3 | 1,604.8 | 1,540.2 | 1,514.8 | 1,536.4 | 1,476.0 | 1,380.4 | 1,201.5 | 1,070.9 | 940.0 | 792.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |