| (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 | Q4 FY 22 | Q3 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 424.0 | 503.4 | 870.7 | 490.0 | 485.0 | 507.3 | 636.3 | 680.2 | 605.6 | 497.5 | 729.6 | 704.9 | 799.5 | - | 950.9 | |||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 503.4 | 507.3 | 497.5 | 704.9 | - | 1,223.8 | 0.0 |
| Restricted Cash | 21.0 | 16.0 | 1.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 503.4 | 507.3 | 497.5 | 704.9 | - | 1,223.8 | 0.0 |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | 0.2 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | 177.6 | 145.7 | 106.9 | 73.9 | - | 25.7 | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 2,982.0 | 2,785.3 | 1,988.3 | 2,000.0 | - | 800.0 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 9.9 | 3.5 | 1.7 | 0.9 | - | 24.8 | |
| Supplementary Data | |||||||
| Total Debt | 2,982.0 | 2,785.3 | 1,988.3 | 2,000.0 | - | 800.0 | - |
| Net debt | 2,478.6 | 2,278.0 | 1,490.8 | 1,295.1 | - | (423.8) | - |
| 1,048.2 |
| 1,592.7 |
| 1,223.8 |
| 0.2 |
| 0.5 |
| 1.1 |
| - |
| - |
| - |
| Restricted Cash | 21.0 | 16.0 | 21.0 | 16.1 | 16.1 | 16.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 424.0 | 503.4 | 870.7 | 490.0 | 485.0 | 507.3 | 636.3 | 680.2 | 605.6 | 497.5 | 729.6 | 704.9 | 799.5 | - | 950.9 | 1,048.2 | 1,592.7 | 1,223.8 | 0.2 | 0.5 | 1.1 | - | - | - |
| 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 | 180.5 | 180.2 | 165.0 | 166.5 | 153.9 | 146.2 | 148.0 | 146.8 | 145.3 | 146.4 | 146.5 | 152.5 | 152.2 | - | 145.8 | 130.9 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | 92.6 | 94.3 | 96.0 | 91.0 | 92.5 | 93.7 | 95.1 | 96.5 | 97.8 | 99.1 | 100.4 | 104.2 | 101.4 | - | 105.9 | 87.1 | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 19,266.2 | 16,928.7 | 17,022.3 | 13,886.9 | 14,048.4 | 15,671.1 | 15,119.8 | 12,921.6 | 12,797.3 | 11,871.9 | 12,204.1 | 13,600.6 | 11,890.1 | - | 16,481.0 | 16,844.1 | ||||||||
| 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 | 2,983.2 | 2,982.0 | 3,780.6 | 2,787.8 | 2,786.5 | 2,785.3 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | - | 1,500.0 | 1,500.0 | - | 800.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | 5.3 | 5.1 | 4.3 | 4.3 | 3.9 | 4.2 | 21.1 | 34.4 | 33.7 | 30.3 | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 17,665.3 | 15,335.0 | 15,435.3 | 12,138.9 | 12,413.1 | 13,617.3 | 12,939.3 | 10,592.6 | 10,340.3 | 9,397.2 | 9,112.0 | 10,428.9 | 8,498.1 | - | 13,486.9 | 14,157.1 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 12.6 | 9.9 | 7.6 | 5.7 | 4.3 | 3.5 | 2.6 | 2.3 | 2.1 | 1.7 | 1.5 | 0.9 | 0.8 | - | 0.3 | 0.2 | 0.0 | |||||||
| Retained Earnings | 216.8 | 189.4 | 169.9 | 170.3 | 160.4 | 157.8 | 116.6 | 111.0 | 112.0 | 110.7 | 130.2 | 142.5 | 141.2 | - | 129.8 | 109.4 | 113.1 | |||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 1,371.4 | 1,394.1 | 1,409.4 | 1,571.8 | 1,470.5 | 1,892.3 | 2,061.2 | 2,215.5 | 2,342.8 | 2,362.1 | 2,960.2 | 3,028.1 | 3,249.9 | - | 2,863.7 | 2,577.2 | 2,664.8 | |||||||
| Total Stockholders Equity | 1,600.9 | 1,593.6 | 1,587.1 | 1,748.0 | 1,635.3 | 2,053.8 | 2,180.5 | 2,329.0 | 2,457.1 | 2,474.7 | 3,092.1 | 3,171.7 | 3,392.0 | 0.0 | 2,994.0 | 2,687.0 | ||||||||
| Total Equity | 1,600.9 | 1,593.6 | 1,587.1 | 1,748.0 | 1,635.3 | 2,053.8 | 2,180.5 | 2,329.0 | 2,457.1 | 2,474.7 | 3,092.1 | 3,171.7 | 3,392.0 | 0.0 | 2,994.0 | 2,687.0 | 2,778.0 | 2,374.3 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 2,983.2 | 2,982.0 | 3,780.6 | 2,787.8 | 2,786.5 | 2,785.3 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | 2,000.0 | - | 1,500.0 | 1,500.0 | - | 800.0 | - | - | - | - | - | - |
| Net debt | 2,559.2 | 2,478.6 | 2,909.9 | 2,297.8 | 2,301.4 | 2,278.0 | 1,363.7 | 1,319.8 | 1,394.4 | 1,502.5 | 1,270.4 | 1,295.1 | 1,200.5 | - | 549.1 | 451.8 | - | (423.8) | ||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Book Value | 1,600.9 | 1,593.6 | 1,587.1 | 1,748.0 | 1,635.3 | 2,053.8 | 2,180.5 | 2,329.0 | 2,457.1 | 2,474.7 | 3,092.1 | 3,171.7 | 3,392.0 | 0.0 | 2,994.0 | 2,687.0 | 2,778.0 | 2,374.3 | ||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | 0.2 | 0.4 |
| - |
| Property,Plant & Equipment Net | 180.2 | 146.2 | 146.4 | 152.5 | - | 107.6 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 94.3 | 93.7 | 99.1 | 104.2 | - | 93.1 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 16,928.7 | 15,671.1 | 11,871.9 | 13,600.6 | - | 11,493.5 | 0.4 |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | 3.9 | 0.3 |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | 5.2 | 0.4 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 5.1 | 4.2 | 30.3 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 15,335.0 | 13,617.3 | 9,397.2 | 10,428.9 | - | 9,119.2 | 0.4 |
| - |
| Retained Earnings | 189.4 | 157.8 | 110.7 | 142.5 | - | 2,349.4 | (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 1,394.1 | 1,892.3 | 2,362.1 | 3,028.1 | - | 0.0 | - |
| Total Stockholders Equity | 1,593.6 | 2,053.8 | 2,474.7 | 3,171.7 | 0.0 | 5.0 | (0.0) |
| Total Equity | 1,593.6 | 2,053.8 | 2,474.7 | 3,171.7 | 0.0 | 2,374.3 | 661.3 |
| Working Capital | - | - | - | - | - | (5.0) | (0.0) |
| Book Value | 1,593.6 | 2,053.8 | 2,474.7 | 3,171.7 | 0.0 | 5.0 | (0.0) |
| Tangible Book Value | - | - | - | - | - | - | - |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.9 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.0 |
| 107.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.9 |
| 93.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10,372.6 |
| 11,493.5 |
| 425.8 |
| 426.9 |
| 427.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,594.6 |
| 9,119.2 |
| 19.4 |
| 15.2 |
| 15.6 |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,349.4 |
| (4.9) |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,778.0 |
| 2,374.3 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| 0.6 |
| 0.9 |
| - |
| - |
| - |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |