| (in millions of USD) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash And Short Term Investments | |||
| Cash And Equivalents | 9.3 | 22.8 | 14.0 |
| Restricted Cash | - | - | - |
| Short Term Investments | - | - | - |
| Cash And Short Term Investments | 9.3 | 22.8 | 14.0 |
| Receivables | |||
| Accounts Receivable | 69.8 | 77.1 | 76.3 |
| Current Assets | |||
| Inventory | - | - | - |
| Prepaid Expenses | - | - | - |
| Other Current Assets | 7.5 | 16.0 | 5.5 |
| Assets Held For Sale | - | ||
| Non-Current Assets | |||
| Property, Plant & Equipment Gross | 2,593.3 | 2,509.6 | 2,468.6 |
| Accumulated Depreciation | 749.1 | 724.6 | 770.0 |
| Property,Plant & Equipment Net | 1,844.1 | 1,785.0 | 1,698.6 |
| Long Term Investments | |||
| Current Liabilities | |||
| Accounts Payable | 31.7 | 25.2 | 22.7 |
| Short Term Debt | 21.2 | 16.6 | 15.5 |
| Deferred Revenue Current | 10.1 | 9.6 | 10.2 |
| Operating Lease Liabilities Current | |||
| Non-Current Liabilities | |||
| Long Term Debt | 1,024.3 | 977.0 | 1,455.2 |
| Operating Lease Liabilities Non-Current | 3.6 | 3.4 | 7.4 |
| Deferred Revenue Non-Current | 18.4 | 25.4 | 30.1 |
| Deferred Tax Liabilities | |||
| Common Equity | |||
| Common Stock | - | - | - |
| Additional Paid In Capital | 638.4 | 540.7 | 0.0 |
| Retained Earnings | (202.9) | (183.3) | 0.0 |
| Accumulated Other Comprehensive Income | |||
| Supplementary Data | |||
| Total Debt | 1,045.6 | 993.6 | 1,470.7 |
| Net debt | 1,036.3 | 970.8 | 1,456.6 |
| Working Capital | (79.9) | (56.5) | (35.6) |
| Book Value | 546.2 | ||
| (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 | Q4 FY 23 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 43.4 | 9.3 | 24.6 | 20.9 | 26.2 | 22.8 | 17.8 | 14.0 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 43.4 | 9.3 | 24.6 | 20.9 | 26.2 | 22.8 | 17.8 | 14.0 |
| Receivables | ||||||||
| Accounts Receivable | 74.2 | 69.8 | 80.1 | 84.6 | 83.9 | 77.1 | 60.6 | 76.3 |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 2,608.1 | 2,593.3 | 2,576.8 | 2,625.8 | 2,602.0 | 2,509.6 | 2,053.8 | 2,468.6 |
| Accumulated Depreciation | 771.7 | 749.1 | 726.4 | 772.6 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 27.6 | 31.7 | 36.3 | 30.9 | 31.9 | 25.2 | 12.9 | 22.7 |
| Short Term Debt | 0.9 | 21.2 | 16.9 | 16.8 | 16.7 | 16.6 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1,264.9 | 1,024.3 | 1,065.0 | 1,058.7 | 1,067.2 | 977.0 | 826.5 | 1,455.2 |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | 0.1 | - |
| Additional Paid In Capital | 739.6 | 638.4 | 636.0 | 634.5 | 632.4 | 540.7 | ||
| Supplementary Data | ||||||||
| Total Debt | 1,265.8 | 1,045.6 | 1,081.9 | 1,075.4 | 1,083.8 | 993.6 | 957.0 | 1,470.7 |
| Net debt | 1,222.4 | 1,036.3 | 1,057.3 | 1,054.5 | 1,057.6 | 970.8 | ||
| - |
| - |
| Total Current Assets | 96.9 | 118.3 | 98.4 |
| - |
| - |
| - |
| Equity Method Investments | 265.6 | 269.6 | 486.4 |
| Goodwill | - | - | - |
| Intangible Assets | 153.6 | 154.3 | 175.6 |
| Operating Lease Right Of Use Assets | 5.1 | 8.5 | 10.4 |
| Deferred Tax Assets | - | - | - |
| Other Non-Current Assets | 27.4 | 32.3 | 35.2 |
| Total Non-Current Assets | - | - | - |
| Total Assets | 2,387.6 | 2,359.5 | 2,494.2 |
| 1.5 |
| 5.8 |
| 3.3 |
| Accrued Expenses | 24.3 | 38.2 | 32.4 |
| Other Current Liabilities | 27.2 | 34.7 | 10.4 |
| Total Current Liabilities | 176.8 | 174.8 | 134.0 |
| 73.6 |
| 63.3 |
| 1.4 |
| Pension Obligations | - | - | - |
| Other Non-Current Liabilities | 6.5 | 20.2 | 28.8 |
| Total Non-Current Liabilities | - | - | - |
| Total Liabilities | 1,299.8 | 1,261.4 | 1,651.0 |
| - |
| - |
| - |
| Treasury Stock | - | - | - |
| Minority Interest | 400.4 | 497.3 | 0.0 |
| Total Stockholders Equity | 546.2 | 467.8 | 718.6 |
| Total Equity | 946.6 | 965.1 | 718.6 |
| 467.8 |
| 718.6 |
| Tangible Book Value | 392.6 | 313.5 | 543.0 |
| - |
| - |
| Other Current Assets | 6.3 | 7.5 | 3.6 | 6.0 | 6.2 | 16.0 | 9.1 | 5.5 |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 130.0 | 96.9 | 112.2 | 116.1 | 119.8 | 118.3 | 214.0 | 98.4 |
| 749.5 |
| 724.6 |
| 703.0 |
| 770.0 |
| Property,Plant & Equipment Net | 1,836.4 | 1,844.1 | 1,850.4 | 1,853.2 | 1,852.5 | 1,785.0 | 1,350.8 | 1,698.6 |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 263.2 | 265.6 | 267.5 | 268.3 | 270.2 | 269.6 | 269.9 | 486.4 |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | 150.9 | 153.6 | 156.9 | 160.0 | 163.2 | 154.3 | 140.0 | 175.6 |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 25.9 | 27.4 | 26.6 | 25.5 | 28.6 | 32.3 | 24.4 | 35.2 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 2,406.4 | 2,387.6 | 2,413.5 | 2,423.0 | 2,434.2 | 2,359.5 | 1,999.2 | 2,494.2 |
| 130.5 |
| 15.5 |
| Deferred Revenue Current | 9.1 | 10.1 | 8.9 | 9.8 | 9.8 | 9.6 | 9.5 | 10.2 |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | 36.1 | 24.3 | 25.9 | 29.9 | 46.4 | 38.2 | 29.6 | 32.4 |
| Other Current Liabilities | 5.5 | 27.2 | 19.5 | 19.0 | 20.1 | 34.7 | 11.3 | 10.4 |
| Total Current Liabilities | 108.2 | 176.8 | 147.4 | 157.4 | 150.6 | 174.8 | 231.0 | 134.0 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 17.6 | 18.4 | 19.5 | 22.2 | 23.3 | 25.4 | 26.2 | 30.1 |
| Deferred Tax Liabilities | 91.4 | 73.6 | 76.3 | 75.1 | 75.8 | 63.3 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.3 | 6.5 | 7.9 | 13.4 | 13.8 | 20.2 | 16.1 | 28.8 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,491.4 | 1,299.8 | 1,316.5 | 1,327.1 | 1,331.3 | 1,261.4 | 1,216.3 | 1,651.0 |
| 702.4 |
| - |
| Retained Earnings | (208.2) | (202.9) | (194.8) | (193.2) | (185.2) | (183.3) | (157.8) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 319.2 | 400.4 | 406.1 | 407.1 | 409.8 | 497.3 | - | - |
| Total Stockholders Equity | 595.8 | 546.2 | 551.9 | 552.0 | 558.1 | 467.8 | 651.5 | 718.6 |
| Total Equity | 915.0 | 946.6 | 957.9 | 959.0 | 968.0 | 965.1 | 651.5 | 718.6 |
| 939.1 |
| 1,456.6 |
| Working Capital | 21.8 | (79.9) | (35.3) | (41.3) | (30.8) | (56.5) | (17.0) | (35.6) |
| Book Value | 595.8 | 546.2 | 551.9 | 552.0 | 558.1 | 467.8 | 651.5 | 718.6 |
| Tangible Book Value | 444.9 | 392.6 | 395.0 | 391.9 | 395.0 | 313.5 | 511.5 | 543.0 |