| (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 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | 47.4 | 82.4 | 87.1 | 96.4 | 21.5 | 8.8 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| 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 | 9,300.1 | 7,457.7 | 7,077.1 | 7,281.7 | 7,079.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | |||||||
| Common Equity | ||||||||||
| Common Stock | 5.0 | 3.9 | 3.9 | 3.9 | 3.9 | - | - | - | - | - |
| Additional Paid In Capital | 7,512.2 | 5,919.5 | 5,924.0 | 5,970.7 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 9,300.1 | 7,457.7 | 7,077.1 | 7,281.7 | 7,079.3 | - | - | - | - | - |
| Net debt | - | - | - | - | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 13.5 | 47.4 | 47.0 | 64.4 | 75.6 | 82.4 | 54.6 | 104.1 | 89.8 | 87.1 | 89.3 | 93.0 | 86.4 | 96.4 | 94.2 | 97.4 | 57.5 | 21.5 | 14.2 | - | 8.8 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 16,018.5 | 17,186.4 | 17,605.1 | 17,398.5 | 18,375.7 | 13,865.6 | 14,090.8 | 13,866.6 | 13,329.6 | 13,511.4 | 13,461.8 | 13,393.3 | 13,679.1 | 13,584.9 | 13,413.2 | - | |||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 8,454.6 | 9,300.1 | 9,528.5 | 9,225.8 | 10,160.7 | 7,457.7 | 7,741.1 | 7,414.9 | 6,885.7 | 7,077.1 | 7,062.4 | 7,027.2 | 7,383.2 | 7,281.7 | 7,196.2 | - | - | 7,079.3 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 8,864.5 | 9,789.1 | 9,993.8 | 9,716.1 | 10,636.6 | 7,912.7 | 8,128.9 | 7,872.3 | 7,301.1 | 7,490.0 | 7,461.8 | 7,444.3 | 7,761.7 | 7,702.5 | 7,565.4 | - | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 5.0 | 5.0 | 5.1 | 5.1 | 5.1 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | - | - | 3.9 | - | - | - | - | - | - | - |
| Additional Paid In Capital | 7,477.1 | 7,512.2 | 7,673.1 | 7,673.1 | 7,673.1 | 5,919.5 | 5,931.4 | 5,931.4 | 5,924.0 | 5,924.0 | 5,936.6 | 5,936.6 | 5,948.6 | 5,970.7 | 5,992.3 | - | |||||||||
| Retained Earnings | (328.0) | (119.9) | (67.0) | 4.2 | 60.9 | 29.4 | 26.5 | 59.0 | 100.6 | 93.5 | 59.5 | 8.4 | (35.1) | (92.2) | (148.4) | - | - | ||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 7,154.0 | 7,397.3 | 7,611.3 | 7,682.4 | 7,739.1 | 5,952.8 | 5,961.8 | 5,994.3 | 6,028.5 | 6,021.4 | 6,000.0 | 5,949.0 | 5,917.4 | 5,882.4 | 5,847.8 | 5,704.4 | |||||||||
| Total Equity | 7,154.0 | 7,397.3 | 7,611.3 | 7,682.4 | 7,739.1 | 5,952.8 | 5,961.8 | 5,994.3 | 6,028.5 | 6,021.4 | 6,000.0 | 5,949.0 | 5,917.4 | 5,882.4 | 5,847.8 | 5,704.4 | 5,871.5 | 5,937.9 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 8,454.6 | 9,300.1 | 9,528.5 | 9,225.8 | 10,160.7 | 7,457.7 | 7,741.1 | 7,414.9 | 6,885.7 | 7,077.1 | 7,062.4 | 7,027.2 | 7,383.2 | 7,281.7 | 7,196.2 | - | - | 7,079.3 | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Book Value | 7,154.0 | 7,397.3 | 7,611.3 | 7,682.4 | 7,739.1 | 5,952.8 | 5,961.8 | 5,994.3 | 6,028.5 | 6,021.4 | 6,000.0 | 5,949.0 | 5,917.4 | 5,882.4 | 5,847.8 | 5,704.4 | 5,871.5 | 5,937.9 | |||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| 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 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 17,186.4 | 13,865.6 | 13,511.4 | 13,584.9 | 13,298.2 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9,789.1 | 7,912.7 | 7,490.0 | 7,702.5 | 7,360.3 | - | - | - | - | - |
| 5,990.4 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (119.9) | 29.4 | 93.5 | (92.2) | (56.4) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7,397.3 | 5,952.8 | 6,021.4 | 5,882.4 | 5,937.9 | 5,746.4 | 5,977.3 | 3,264.8 | 1,472.6 | 680.5 |
| Total Equity | 7,397.3 | 5,952.8 | 6,021.4 | 5,882.4 | 5,937.9 | 5,746.4 | 5,977.3 | 3,264.8 | 1,472.6 | 680.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - | - |
| Book Value | 7,397.3 | 5,952.8 | 6,021.4 | 5,882.4 | 5,937.9 | 5,746.4 | 5,977.3 | 3,264.8 | 1,472.6 | 680.5 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13,298.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,360.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,990.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (56.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,871.5 |
| 5,937.9 |
| 5,877.0 |
| 5,842.3 |
| 5,746.4 |
| 5,977.3 |
| 3,264.8 |
| 1,472.6 |
| 680.5 |
| 5,877.0 |
| 5,842.3 |
| 5,746.4 |
| 5,977.3 |
| 3,264.8 |
| 1,472.6 |
| 680.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,877.0 |
| 5,842.3 |
| 5,746.4 |
| 5,977.3 |
| 3,264.8 |
| 1,472.6 |
| 680.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |