| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 109.4 | 127.6 | 228.0 | 509.5 | 499.3 | 575.2 | 299.4 | 345.9 | 348.4 |
| Restricted Cash | - | - | - | - | 0.0 | 0.0 | 27.7 | 31.6 | 34.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 109.4 | 127.6 | 228.0 | 509.5 | 499.3 | 575.2 | 299.4 | 345.9 | 348.4 |
| Receivables | |||||||||
| Accounts Receivable | 1.9 | 2.0 | 2.3 | 0.3 | 0.2 | 0.2 | 1.4 | 1.7 | 2.3 |
| Current Assets | |||||||||
| Inventory | 8.7 | 7.3 | 5.8 | 5.1 | 5.8 | 9.3 | 9.8 | 9.9 | 10.1 |
| Prepaid Expenses | 10.7 | 29.1 | 39.0 | 38.7 | 42.6 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 3,918.8 | 3,896.3 | 3,824.4 | 3,780.8 | 3,362.0 | 2,910.6 | 2,712.5 | 2,639.3 | 2,607.6 |
| Accumulated Depreciation | 1,433.8 | 1,244.2 | 1,048.6 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 6.4 | 3.3 | 2.5 | 0.5 | 0.2 | 0.2 | 3.3 | 6.4 | 2.7 |
| Short Term Debt | 0.0 | 21.6 | 0.0 | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 2,024.6 | 2,141.8 | 2,335.2 | 2,434.5 | 2,087.5 | 1,584.7 | 1,435.1 | 1,261.9 | 1,999.4 |
| Operating Lease Liabilities Non-Current | 12.1 | 12.2 | 12.3 | 13.5 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 2,024.6 | 2,163.3 | 2,335.2 | 2,434.5 | 2,087.5 | 1,584.7 | 1,435.1 | 1,609.6 | 1,999.4 |
| Net debt | 1,915.2 | 2,035.7 | 2,107.1 | 1,925.0 | 1,588.2 | ||||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 109.4 | 127.6 | 228.0 | 509.5 | 499.3 | 575.2 | 299.4 | 345.9 | 348.4 |
| Restricted Cash | - | - | - | - | 0.0 | 0.0 | 27.7 | 31.6 | 34.4 |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 109.4 | 127.6 | 228.0 | 509.5 | 499.3 | 575.2 | 299.4 | 345.9 | 348.4 |
| Receivables | |||||||||
| Accounts Receivable | 1.9 | 2.0 | 2.3 | 0.3 | 0.2 | 0.2 | 1.4 | 1.7 | 2.3 |
| Current Assets | |||||||||
| Inventory | 8.7 | 7.3 | 5.8 | 5.1 | 5.8 | 9.3 | 9.8 | 9.9 | 10.1 |
| Prepaid Expenses | 10.7 | 29.1 | 39.0 | 38.7 | 42.6 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 3,918.8 | 3,896.3 | 3,824.4 | 3,780.8 | 3,362.0 | 2,910.6 | 2,712.5 | 2,639.3 | 2,607.6 |
| Accumulated Depreciation | 1,433.8 | 1,244.2 | 1,048.6 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 6.4 | 3.3 | 2.5 | 0.5 | 0.2 | 0.2 | 3.3 | 6.4 | 2.7 |
| Short Term Debt | 0.0 | 21.6 | 0.0 | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 2,024.6 | 2,141.8 | 2,335.2 | 2,434.5 | 2,087.5 | 1,584.7 | 1,435.1 | 1,261.9 | 1,999.4 |
| Operating Lease Liabilities Non-Current | 12.1 | 12.2 | 12.3 | 13.5 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 2,024.6 | 2,163.3 | 2,335.2 | 2,434.5 | 2,087.5 | 1,584.7 | 1,435.1 | 1,609.6 | 1,999.4 |
| Net debt | 1,915.2 | 2,035.7 | 2,107.1 | 1,925.0 | 1,588.2 | ||||
| 12.5 |
| 14.2 |
| 27.7 |
| 17.9 |
| Other Current Assets | 4.3 | 3.3 | 3.6 | 2.9 | 4.1 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 131.5 | 166.4 | 316.1 | 553.8 | 563.7 | 607.8 | 414.4 | 459.0 | 460.9 |
| 912.7 |
| 805.9 |
| 729.7 |
| 605.1 |
| 463.5 |
| 327.5 |
| Property,Plant & Equipment Net | 2,485.0 | 2,652.2 | 2,775.8 | 2,868.1 | 2,556.0 | 2,180.9 | 2,107.5 | 2,175.9 | 2,280.1 |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 0.0 | 0.0 | 1.4 | 2.8 | 4.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 11.6 | 11.6 | 11.6 | 13.1 | 14.6 | 17.4 | 14.2 | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 55.1 | 36.1 | 12.0 | 12.5 | 19.5 | 26.1 | 35.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,796.4 | 2,985.4 | 3,236.7 | 3,593.5 | 3,319.0 | 3,043.9 | 2,712.2 | 2,802.3 | 2,927.6 |
| - |
| 0.0 |
| 347.7 |
| 0.0 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.0 | 1.6 | 1.1 | 1.1 | 0.9 | 1.0 | 0.9 | 0.0 | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 66.9 | 30.1 | 18.8 | 81.2 | - | - | - | - | - |
| Total Current Liabilities | 180.0 | 180.8 | 156.8 | 247.4 | 254.7 | 162.2 | 100.2 | 439.0 | 178.1 |
| 14.8 |
| 17.1 |
| 13.7 |
| 0.0 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.3 | 0.4 | 0.0 | 0.4 | 1.5 | 1.0 | 0.6 |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.3 | 4.1 | 3.2 | 21.6 | 17.8 | 11.8 | 3.1 | 4.0 | 9.5 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,223.1 | 2,338.9 | 2,507.7 | 2,717.4 | 2,374.8 | 1,776.2 | 1,553.6 | 1,705.9 | 2,187.5 |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,954.2) | (1,895.4) | (1,798.7) | (1,665.2) | (1,338.7) | (1,086.2) | (764.5) | (798.1) | (773.2) |
| Accumulated Other Comprehensive Income | 0.6 | 8.7 | (12.7) | (11.7) | (6.1) | 11.9 | 0.3 | (14.1) | 0.5 |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 523.9 | 590.7 | 666.1 | 800.6 | 789.4 | 1,060.0 | 891.4 | 843.5 | 740.0 |
| Total Equity | 523.9 | 590.7 | 666.1 | 800.6 | 789.4 | 1,060.0 | 891.4 | 843.5 | 740.0 |
| 1,009.4 |
| 1,135.7 |
| 1,263.8 |
| 1,651.0 |
| Working Capital | (48.6) | (14.4) | 159.3 | 306.5 | 309.0 | 445.7 | 314.3 | 20.1 | 282.9 |
| Book Value | 523.9 | 590.7 | 666.1 | 800.6 | 789.4 | 1,060.0 | 891.4 | 843.5 | 740.0 |
| Tangible Book Value | - | 590.7 | 666.1 | 799.2 | 786.6 | 1,056.0 | 891.4 | - | - |
| 12.5 |
| 14.2 |
| 27.7 |
| 17.9 |
| Other Current Assets | 4.3 | 3.3 | 3.6 | 2.9 | 4.1 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 131.5 | 166.4 | 316.1 | 553.8 | 563.7 | 607.8 | 414.4 | 459.0 | 460.9 |
| 912.7 |
| 805.9 |
| 729.7 |
| 605.1 |
| 463.5 |
| 327.5 |
| Property,Plant & Equipment Net | 2,485.0 | 2,652.2 | 2,775.8 | 2,868.1 | 2,556.0 | 2,180.9 | 2,107.5 | 2,175.9 | 2,280.1 |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | 0.0 | 0.0 | 1.4 | 2.8 | 4.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 11.6 | 11.6 | 11.6 | 13.1 | 14.6 | 17.4 | 14.2 | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 55.1 | 36.1 | 12.0 | 12.5 | 19.5 | 26.1 | 35.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,796.4 | 2,985.4 | 3,236.7 | 3,593.5 | 3,319.0 | 3,043.9 | 2,712.2 | 2,802.3 | 2,927.6 |
| - |
| 0.0 |
| 347.7 |
| 0.0 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.0 | 1.6 | 1.1 | 1.1 | 0.9 | 1.0 | 0.9 | 0.0 | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 66.9 | 30.1 | 18.8 | 81.2 | - | - | - | - | - |
| Total Current Liabilities | 180.0 | 180.8 | 156.8 | 247.4 | 254.7 | 162.2 | 100.2 | 439.0 | 178.1 |
| 14.8 |
| 17.1 |
| 13.7 |
| 0.0 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.1 | 0.1 | 0.3 | 0.4 | 0.0 | 0.4 | 1.5 | 1.0 | 0.6 |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.3 | 4.1 | 3.2 | 21.6 | 17.8 | 11.8 | 3.1 | 4.0 | 9.5 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,223.1 | 2,338.9 | 2,507.7 | 2,717.4 | 2,374.8 | 1,776.2 | 1,553.6 | 1,705.9 | 2,187.5 |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,954.2) | (1,895.4) | (1,798.7) | (1,665.2) | (1,338.7) | (1,086.2) | (764.5) | (798.1) | (773.2) |
| Accumulated Other Comprehensive Income | 0.6 | 8.7 | (12.7) | (11.7) | (6.1) | 11.9 | 0.3 | (14.1) | 0.5 |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 523.9 | 590.7 | 666.1 | 800.6 | 789.4 | 1,060.0 | 891.4 | 843.5 | 740.0 |
| Total Equity | 523.9 | 590.7 | 666.1 | 800.6 | 789.4 | 1,060.0 | 891.4 | 843.5 | 740.0 |
| 1,009.4 |
| 1,135.7 |
| 1,263.8 |
| 1,651.0 |
| Working Capital | (48.6) | (14.4) | 159.3 | 306.5 | 309.0 | 445.7 | 314.3 | 20.1 | 282.9 |
| Book Value | 523.9 | 590.7 | 666.1 | 800.6 | 789.4 | 1,060.0 | 891.4 | 843.5 | 740.0 |
| Tangible Book Value | - | 590.7 | 666.1 | 799.2 | 786.6 | 1,056.0 | 891.4 | - | - |