| (in millions of USD, except per-share data) | 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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||
| Revenues | 571.7 | 801.1 | 797.8 | 736.9 | 547.6 | 666.2 | 640.4 | 664.7 | 598.6 | 582.2 | 591.7 | 584.8 | 549.2 | 500.3 | 603.9 | 602.8 | ||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 2,907.5 | 2,883.4 | 2,569.9 | 2,307.9 | 2,242.8 | 2,036.4 | 1,935.6 | 1,736.9 | 1,460.4 | 1,462.4 | 1,704.0 |
| Cost of Revenue | 2,247.3 | 2,236.2 | 2,054.7 | 1,864.1 | 1,831.7 | 1,680.5 | 1,553.6 | 1,404.5 | 1,188.4 | 1,167.7 | 1,355.9 |
| Gross Profit | 660.2 | 647.2 | 515.2 | 443.8 | 411.1 | 355.9 | 382.0 | 332.4 | 272.0 | 294.7 | 348.1 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 311.9 | 307.1 | |||||||||
| Operating Income | |||||||||||
| Operating Income | 348.0 | 341.9 | 197.6 | 217.3 | 349.0 | 107.3 | 151.8 | 152.9 | 94.9 | 131.7 | 200.8 |
| Non-Operating | |||||||||||
| Interest Income | - | - | 7.5 | 4.7 | 1.1 | 0.0 | 0.4 | 1.4 | 0.4 | 0.1 | 0.1 |
| Interest Expense | 104.5 | 108.8 | 70.9 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 31.4 | 32.9 | 36.3 | 36.7 | 70.4 | 14.0 | 31.6 | 33.5 | 19.3 | 40.4 | 74.2 |
| Net Income From Continuing Ops | 220.1 | 208.4 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 4.53 | 4.25 | 1.92 | 3.27 | 5.08 | 1.44 | 2.20 | 2.34 | 1.55 | 1.84 | 2.52 |
| EPS Diluted | 4.52 | 4.24 | 1.91 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 572.8 | 564.9 | 392.6 | 376.8 | 503.1 | 251.6 | 266.3 | 238.7 | 162.5 | 197.4 | 266.4 |
| EBIT | 348.0 | 341.9 | 197.6 | ||||||||
| 535.8 |
| 521.8 |
| 559.1 |
| 515.1 |
| 440.4 |
| 458.9 |
| 490.0 |
| 498.5 |
| 488.2 |
| 446.9 |
| 445.0 |
| 434.1 |
| 410.9 |
| 374.4 |
| 378.6 |
| 353.0 |
| 354.4 |
| 365.9 |
| Cost of Revenue | 450.8 | 619.8 | 605.9 | 570.8 | 439.7 | 537.3 | 503.7 | 526.7 | 487.0 | 475.2 | 484.6 | 463.7 | 440.6 | 420.3 | 488.8 | 482.9 | 439.7 | 442.9 | 459.1 | 417.4 | 361.1 | 375.2 | 390.3 | 396.8 | 391.3 | 369.3 | 356.7 | 345.7 | 332.8 | 310.9 | 308.9 | 283.0 | 285.6 | 290.4 |
| Gross Profit | 120.9 | 181.3 | 191.9 | 166.1 | 107.9 | 128.9 | 136.7 | 138.0 | 111.6 | 107.0 | 107.1 | 121.1 | 108.6 | 80.0 | 115.1 | 119.9 | 96.1 | 78.9 | 100.0 | 97.7 | 79.3 | 83.7 | 99.7 | 101.7 | 96.9 | 77.6 | 88.3 | 88.4 | 78.1 | 63.5 | 69.7 | 70.0 | 68.8 | 75.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 75.8 | 80.9 | 82.2 | 73.0 | 71.0 | 89.0 | 82.4 | 79.5 | 69.1 | - | 61.3 | 70.7 | - | - | - | - | ||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Depreciation & Amortization | 53.5 | 59.0 | 56.2 | 56.1 | 51.7 | 60.4 | 45.2 | 46.6 | 42.8 | - | - | - | 38.8 | - | - | - | ||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Expenses | 2.0 | - | 2.6 | - | 4.1 | - | (20.5) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Operating Expenses | - | - | - | - | 576.2 | (955.6) | 606.6 | 597.5 | 69.1 | 32.0 | 61.3 | 70.7 | 62.5 | 1,697.1 | 67.8 | 66.3 | ||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Income | 47.1 | 93.8 | 112.3 | 94.8 | 41.0 | 43.2 | 33.8 | 67.2 | 53.4 | 42.8 | 48.4 | 51.0 | 75.1 | 208.1 | 49.0 | 57.2 | 34.7 | 15.6 | 37.5 | 31.3 | 22.9 | 16.8 | 42.1 | 47.8 | 45.1 | 30.5 | 42.8 | 42.3 | 37.3 | 26.7 | 6.4 | 30.6 | 31.2 | 33.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | 1.8 | 1.3 | 3.8 | 0.7 | 1.7 | 0.4 | 1.7 | 1.4 | 1.2 | 1.0 | 0.0 | 0.0 | 0.1 | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | 24.0 | 24.9 | 27.1 | 28.5 | 28.3 | 35.4 | 15.8 | 11.4 | 8.3 | 7.2 | 6.7 | 7.1 | 7.1 | 7.5 | 8.6 | 7.7 | 7.2 | 7.4 | ||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Operating Income | (0.1) | (102.8) | 0.1 | 2.2 | (0.1) | (63.8) | (2.7) | (3.3) | 2.2 | (27.2) | 1.3 | 2.6 | 1.9 | (31.7) | 0.2 | (0.4) | (0.9) | |||||||||||||||||
| Pre-Tax Income | 24.6 | 70.0 | 87.1 | 69.8 | 14.4 | 10.4 | 19.1 | 53.2 | 47.3 | 36.5 | 43.0 | 46.5 | 69.9 | 199.9 | 40.6 | 49.1 | 26.6 | |||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.3 | 5.9 | 14.1 | 10.1 | 2.8 | 18.1 | 2.5 | 7.6 | 8.1 | 9.4 | 7.5 | 5.6 | 14.2 | 45.3 | 8.6 | 10.1 | 6.4 | (1.0) | 6.4 | 4.2 | 4.4 | 0.3 | 9.1 | 11.8 | 10.4 | 7.4 | 9.2 | 9.0 | 7.9 | 1.1 | 3.4 | 6.8 | 8.0 | 13.2 |
| Net Income From Continuing Ops | 23.3 | 64.1 | 73.0 | 59.7 | 11.6 | (7.7) | 16.6 | 45.6 | 39.2 | 27.1 | 35.5 | 40.9 | 55.7 | 154.6 | 32.0 | 39.0 | 20.2 | |||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income | 37.8 | 52.1 | 73.0 | 59.7 | 23.6 | (7.7) | 16.6 | 45.6 | 39.2 | 27.1 | 35.5 | 40.9 | 55.7 | 154.6 | 32.0 | 39.0 | 20.2 | |||||||||||||||||
| Net Income Attributable To Parent | 37.8 | 52.1 | 73.0 | 59.7 | 23.6 | (7.7) | 16.6 | 45.6 | 39.2 | 27.1 | 35.5 | 40.9 | 55.7 | 154.6 | 32.0 | 39.0 | ||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income To Common Shareholders | 37.7 | 52.0 | 72.9 | 59.6 | 23.5 | (7.8) | 16.6 | 45.5 | 39.1 | 27.0 | 35.4 | 40.7 | 55.5 | 154.2 | 31.9 | |||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||
| EPS Basic | 0.77 | - | 1.49 | 1.22 | 0.48 | - | 0.34 | 0.93 | 0.81 | - | 0.73 | 0.84 | 1.15 | - | 0.66 | 0.80 | 0.42 | - | 0.49 | 0.43 | 0.33 | - | 0.64 | 0.69 | 0.65 | - | 0.68 | 0.66 | 0.57 | - | 0.07 | 0.46 | 0.45 | - |
| EPS Diluted | 0.77 | - | 1.48 | 1.22 | 0.48 | - | 0.34 | 0.93 | 0.80 | - | 0.72 | 0.84 | 1.14 | - | 0.66 | 0.79 | 0.41 | - | ||||||||||||||||
| Shares Basic | 49.0 | - | 49.0 | 48.9 | 48.7 | - | 48.7 | 48.6 | 48.5 | - | 48.7 | 48.5 | 48.3 | - | 48.3 | 48.3 | 48.2 | - | ||||||||||||||||
| Shares Diluted | 49.2 | - | 49.1 | 49.0 | 49.2 | - | 48.8 | 48.7 | 48.9 | - | 48.8 | 48.7 | 48.8 | - | 48.5 | 48.6 | 48.8 | - | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| EBITDA | 100.6 | 152.8 | 168.5 | 150.9 | 92.7 | 103.6 | 79.0 | 113.8 | 96.2 | - | - | - | 113.9 | - | - | - | 72.5 | - | - | - | 54.3 | - | - | - | 71.9 | - | - | - | 57.1 | - | - | - | 48.3 | - |
| EBIT | 47.1 | 93.8 | 112.3 | 94.8 | 41.0 | 43.2 | 33.8 | 67.2 | 53.4 | 42.8 | 48.4 | 51.0 | 75.1 | 208.1 | 49.0 | 57.2 | 34.7 | 15.6 | 37.5 | |||||||||||||||
| 320.0 |
| 261.1 |
| 262.8 |
| 256.0 |
| 223.1 |
| 179.5 |
| 153.9 |
| 163.0 |
| 147.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 224.8 | 223.0 | 195.0 | 159.5 | 154.1 | 144.3 | 114.5 | 85.8 | 67.6 | 65.7 | 65.6 |
| Amortization of Intangibles | - | 26.9 | 26.3 | 20.9 | 19.7 | 18.1 | 12.6 | 3.4 | 4.7 | 5.0 | 5.3 |
| Other Operating Expenses | - | 1.8 | 2.4 | 34.6 | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 305.3 | 317.6 | 226.5 | 1,893.8 | 1,929.1 | 1,783.8 | 1,584.0 | 1,365.5 | 1,330.7 | 1,503.2 |
| 28.1 |
| 31.0 |
| 23.4 |
| 10.6 |
| 6.8 |
| 0.9 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (100.6) | (100.6) | (67.6) | (21.4) | (32.8) | (23.7) | (13.6) | (6.1) | 0.1 | (1.6) | (3.6) |
| Pre-Tax Income | 251.5 | 241.3 | 130.0 | 195.9 | 316.2 | 83.6 | 138.2 | 146.8 | 95.0 | 130.1 | 197.2 |
| 93.7 |
| 159.2 |
| 245.8 |
| 69.6 |
| 106.6 |
| 113.3 |
| 75.7 |
| 89.7 |
| 123.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 222.6 | 208.4 | 93.7 | 159.2 | 245.8 | 69.6 | 106.6 | 113.3 | 75.7 | 89.7 | 123.0 |
| Net Income Attributable To Parent | 222.6 | 208.4 | 93.7 | 159.2 | 245.8 | 69.6 | 106.6 | 113.3 | 75.7 | 89.7 | 123.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 222.2 | 208.0 | 93.4 | 158.6 | 244.8 | 69.2 | 105.8 | 112.2 | 75.5 | 89.7 | 123.0 |
| 3.26 |
| 5.05 |
| 1.42 |
| 2.18 |
| 2.32 |
| 1.54 |
| 1.84 |
| 2.52 |
| Shares Basic | 49.0 | 48.9 | 48.6 | 48.5 | 48.2 | 48.1 | 48.0 | 47.9 | 48.8 | 48.8 | 48.8 |
| Shares Diluted | 49.2 | 49.0 | 48.8 | 48.7 | 48.5 | 48.6 | 48.5 | 48.4 | 48.9 | 48.8 | 48.8 |
| 217.3 |
| 349.0 |
| 107.3 |
| 151.8 |
| 152.9 |
| 94.9 |
| 131.7 |
| 200.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.1 |
| 45.5 |
| 46.1 |
| 40.8 |
| 36.8 |
| 40.1 |
| 39.4 |
| 37.6 |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.8 |
| - |
| - |
| - |
| 31.4 |
| - |
| - |
| - |
| 26.8 |
| - |
| - |
| - |
| 19.8 |
| - |
| - |
| - |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.6 |
| 1,743.8 |
| 62.5 |
| 66.4 |
| 56.4 |
| 1,620.5 |
| 57.6 |
| 53.9 |
| 51.8 |
| 1,451.6 |
| 45.5 |
| 46.1 |
| 40.8 |
| 347.7 |
| 372.2 |
| 322.4 |
| 323.2 |
| 332.3 |
| 7.3 |
| 6.6 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.8 |
| 3.3 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.9 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.4) |
| (0.1) |
| 0.3 |
| (0.5) |
| (14.4) |
| 0.5 |
| 0.1 |
| 0.2 |
| (7.1) |
| 0.7 |
| 0.1 |
| 0.2 |
| 2.1 |
| 0.2 |
| (1.2) |
| (1.0) |
| 0.2 |
| 8.2 |
| 30.1 |
| 25.0 |
| 20.3 |
| 10.8 |
| 40.3 |
| 45.1 |
| 42.0 |
| 28.5 |
| 41.9 |
| 40.8 |
| 35.6 |
| 28.8 |
| 6.6 |
| 29.4 |
| 30.2 |
| 33.8 |
| 9.2 |
| 23.7 |
| 20.8 |
| 15.9 |
| 10.5 |
| 31.2 |
| 33.3 |
| 31.6 |
| 21.1 |
| 32.7 |
| 31.8 |
| 27.7 |
| 27.7 |
| 3.2 |
| 22.6 |
| 22.2 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 23.7 |
| 20.8 |
| 15.9 |
| 10.5 |
| 31.2 |
| 33.3 |
| 31.6 |
| 21.1 |
| 32.7 |
| 31.8 |
| 27.7 |
| 27.7 |
| 3.2 |
| 22.6 |
| 22.2 |
| 20.6 |
| 20.2 |
| 9.2 |
| 23.7 |
| 20.8 |
| 15.9 |
| 10.5 |
| 31.2 |
| 33.3 |
| 31.6 |
| 21.1 |
| 32.7 |
| 31.8 |
| 27.7 |
| 27.7 |
| 3.2 |
| 22.6 |
| 22.2 |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| 20.1 |
| 9.1 |
| 23.6 |
| 20.7 |
| 15.8 |
| 10.5 |
| 31.0 |
| 33.0 |
| 31.3 |
| 20.9 |
| 32.4 |
| 31.5 |
| 27.4 |
| 27.5 |
| 3.2 |
| 22.6 |
| 22.2 |
| 20.6 |
| 0.49 |
| 0.43 |
| 0.32 |
| - |
| 0.64 |
| 0.68 |
| 0.65 |
| - |
| 0.67 |
| 0.65 |
| 0.56 |
| - |
| 0.07 |
| 0.46 |
| 0.45 |
| - |
| 48.2 |
| 48.1 |
| 48.0 |
| - |
| 48.1 |
| 47.9 |
| 47.8 |
| - |
| 47.9 |
| 47.8 |
| 47.9 |
| - |
| 48.8 |
| 48.8 |
| 48.8 |
| - |
| 48.6 |
| 48.6 |
| 48.8 |
| - |
| 48.5 |
| 48.4 |
| 48.4 |
| - |
| 48.3 |
| 48.3 |
| 48.5 |
| - |
| 48.8 |
| 48.8 |
| 48.8 |
| - |
| 31.3 |
| 22.9 |
| 16.8 |
| 42.1 |
| 47.8 |
| 45.1 |
| 30.5 |
| 42.8 |
| 42.3 |
| 37.3 |
| 26.7 |
| 6.4 |
| 30.6 |
| 31.2 |
| 33.6 |