| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 819.8 | 846.3 | 820.3 | 800.4 | 777.9 | 856.6 | 805.9 | 806.0 | 792.5 | 858.2 | 804.0 | 793.3 | 744.6 | 780.3 | 756.5 | 727.6 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 3,286.8 | 3,244.9 | 3,261.0 | 3,200.2 | 2,970.6 | 2,454.5 | 1,056.4 | 529.6 | 345.3 |
| Cost of Revenue | 2,686.5 | 2,635.7 | 2,579.9 | 2,576.1 | 2,390.5 | 2,008.9 | 898.6 | 440.7 | 293.4 |
| Gross Profit | 600.3 | 609.2 | 681.1 | 624.1 | 580.1 | 445.6 | 157.8 | 88.9 | 51.9 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 73.2 | 90.9 | 263.7 | (598.4) | 190.4 | 225.6 | 71.3 | 29.4 | 31.1 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | 4.1 |
| Interest Expense | - | 103.6 | 124.7 | 130.3 | 109.4 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 44.8 | 50.9 | 41.2 | (49.0) | 24.8 | 32.8 | (12.0) | 0.7 | (2.1) |
| Net Income From Continuing Ops | (74.8) | (66.0) | 94.8 | (674.8) | |||||
| Per Share | |||||||||
| EPS Basic | (0.59) | (0.52) | 0.62 | (5.06) | 0.47 | 1.12 | (3.08) | (0.95) | - |
| EPS Diluted | (0.59) | (0.52) | 0.61 | (5.31) | 0.33 | ||||
| Supplementary Data | |||||||||
| EBITDA | 467.2 | 472.8 | 629.1 | (215.6) | 541.6 | 483.7 | 153.8 | 91.9 | 79.0 |
| EBIT | 73.2 | 90.9 | 263.7 | (598.4) | 190.4 | ||||
| 706.2 |
| 702.1 |
| 653.3 |
| 617.0 |
| 482.1 |
| 348.4 |
| 284.4 |
| 232.1 |
| 191.4 |
| 149.5 |
| 136.5 |
| 124.2 |
| 119.5 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 708.3 | 674.1 | 658.4 | 645.7 | 657.4 | 664.4 | 643.8 | 636.6 | 635.0 | 553.8 | 693.5 | 673.4 | 655.4 | 536.6 | 646.7 | 610.0 | 597.1 | 591.6 | 529.9 | 490.7 | 396.7 | 291.8 | 240.7 | 198.4 | 167.6 | 123.5 | 114.8 | 102.2 | 100.2 | - | - | - | - |
| Gross Profit | 111.5 | 172.2 | 161.9 | 154.7 | 120.4 | 192.2 | 162.1 | 169.4 | 157.5 | 304.4 | 110.5 | 119.9 | 89.2 | 243.7 | 109.8 | 117.6 | 109.1 | 110.5 | 123.4 | 126.3 | 85.4 | 56.6 | 43.7 | 33.7 | 23.8 | 26.0 | 21.7 | 22.0 | 19.3 | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | 95.9 | 107.9 | 90.1 | 97.4 | 86.9 | 83.5 | 87.3 | 99.4 | 89.0 | 191.8 | 45.2 | 50.1 | 47.5 | 200.1 | 40.7 | 42.5 | 41.4 | ||||||||||||||||
| Depreciation & Amortization | 106.5 | 107.8 | 92.6 | 87.2 | 94.3 | 101.7 | 85.2 | 85.6 | 92.9 | 109.4 | 90.3 | 89.3 | 93.8 | 122.3 | 82.4 | 69.4 | |||||||||||||||||
| Amortization of Intangibles | 4.9 | 4.9 | 5.1 | 5.1 | 5.2 | 5.5 | 5.6 | 5.6 | 5.6 | 5.6 | 7.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 814.3 | 919.9 | 758.6 | 753.3 | 754.7 | 759.0 | 742.4 | 753.9 | 742.0 | 1,076.0 | 1,265.1 | 739.0 | 718.4 | 753.6 | 703.5 | ||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 5.5 | (73.3) | 61.7 | 79.3 | 23.2 | 97.7 | 63.5 | 52.0 | 50.5 | (217.8) | (461.0) | 54.3 | 26.2 | 26.7 | 52.9 | 59.2 | 51.6 | 69.1 | 75.7 | 65.4 | 15.4 | 34.3 | 13.3 | 15.6 | 8.2 | 0.4 | 8.7 | 14.9 | 5.3 | 31.8 | (0.4) | (0.2) | (0.1) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.5 | 1.5 | 1.4 | 1.2 | 1.2 | 0.4 |
| Interest Expense | - | - | - | - | - | 27.8 | 31.4 | 33.0 | 32.5 | 33.5 | 32.3 | 32.6 | 32.0 | 30.5 | 28.5 | 25.6 | 24.8 | 25.6 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | - | (0.3) | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 1.8 | (5.1) | (23.0) | (3.3) | (2.1) | (1.2) | 6.9 | (0.3) | (1.3) | (5.7) | ||||||||||||||||
| Pre-Tax Income | (20.1) | (98.0) | 36.4 | 51.7 | (5.2) | 70.7 | 32.0 | 27.8 | 5.5 | (271.7) | (487.5) | 20.4 | 15.0 | 3.2 | 22.8 | 24.1 | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | (5.2) | 3.5 | 10.6 | 35.9 | 0.9 | 19.3 | 8.1 | 7.2 | 6.6 | (18.1) | (34.6) | 5.4 | (1.7) | 4.7 | 5.6 | 8.9 | 5.6 | 10.0 | 12.1 | 12.3 | (1.7) | (7.2) | (4.9) | 1.8 | (1.6) | (4.7) | 1.0 | 2.0 | 2.4 | (2.6) | 0.2 | 0.2 | 0.1 |
| Net Income From Continuing Ops | (14.9) | (101.5) | 25.8 | 15.8 | (6.1) | 51.4 | 24.0 | 20.5 | (1.1) | (253.6) | (452.9) | 15.0 | 16.7 | (1.6) | 17.2 | 15.2 | 42.2 | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (14.9) | (101.5) | 25.8 | 15.8 | (6.1) | 51.4 | 24.0 | 20.5 | (1.1) | (253.6) | (452.9) | 15.0 | 16.7 | (1.6) | 17.2 | 15.2 | 42.2 | ||||||||||||||||
| Net Income Attributable To Parent | (16.0) | (102.8) | 24.5 | 14.7 | (7.2) | 50.3 | 22.9 | 19.4 | (2.1) | (254.5) | (454.1) | 14.0 | 15.7 | (2.6) | 16.1 | 14.0 | |||||||||||||||||
| Less: Minority Interest | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 | 1.2 | 1.1 | 1.0 | 1.0 | 1.1 | 1.2 | 0.5 | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (16.0) | (99.5) | 22.5 | 13.4 | (7.2) | 46.2 | 20.9 | 17.8 | (2.1) | (252.0) | (454.1) | 12.8 | 14.4 | (2.4) | 14.8 | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.12) | - | 0.17 | 0.10 | (0.05) | - | 0.16 | 0.13 | (0.02) | - | (3.37) | 0.10 | 0.11 | - | 0.11 | 0.10 | 0.29 | - | 0.40 | 0.56 | (0.04) | - | (0.89) | 0.10 | (0.82) | - | (0.17) | (0.10) | - | - | - | - | - |
| EPS Diluted | (0.12) | - | 0.16 | 0.10 | (0.05) | - | 0.15 | 0.13 | (0.02) | - | (3.43) | 0.09 | (0.06) | - | 0.11 | 0.09 | 0.08 | - | |||||||||||||||
| Shares Basic | 135.8 | - | 135.3 | 135.0 | 134.8 | - | 134.3 | 133.2 | 132.9 | - | 134.8 | 134.3 | 134.5 | - | 134.2 | 134.3 | 134.0 | - | |||||||||||||||
| Shares Diluted | 135.8 | - | 137.2 | 137.1 | 134.8 | - | 136.5 | 136.0 | 132.9 | - | 135.0 | 136.2 | 136.0 | - | 137.6 | 137.0 | 138.5 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | 112.0 | 34.5 | 154.3 | 166.5 | 117.5 | 199.3 | 148.7 | 137.6 | 143.4 | (108.4) | (370.7) | 143.6 | 120.0 | 149.1 | 135.3 | 128.6 | 128.6 | 170.3 | 135.4 | 115.3 | 62.6 | - | - | - | 25.0 | - | - | - | 20.3 | - | - | - | - |
| EBIT | 5.5 | (73.3) | 61.7 | 79.3 | 23.2 | 97.7 | 63.5 | 52.0 | 50.5 | (217.8) | (461.0) | 54.3 | 26.2 | 26.7 | 52.9 | 59.2 | 51.6 | 69.1 | 75.7 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 391.3 | 382.3 | 359.2 | 334.6 | 324.8 | 167.5 | 89.3 | 56.5 | 18.1 |
| Depreciation & Amortization | 394.1 | 381.9 | 365.3 | 382.8 | 351.2 | 258.1 | 82.4 | 62.6 | 47.9 |
| Amortization of Intangibles | 20.0 | 20.3 | 22.3 | 32.6 | 40.0 | 46.5 | 6.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,246.2 | 3,186.6 | 2,997.2 | 3,798.6 | 2,780.2 | 2,239.5 | 999.3 | 500.3 | 314.2 |
| 95.2 |
| 41.4 |
| 39.3 |
| 7.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (0.3) | (2.8) | (29.6) | (0.3) | (1.8) | 3.4 | 0.3 | - |
| Pre-Tax Income | (30.0) | (15.2) | 136.0 | (723.8) | 97.9 | 191.0 | (206.0) | (21.9) | 22.2 |
| 73.1 |
| 158.2 |
| (194.1) |
| (22.6) |
| 24.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (74.8) | (66.0) | 94.8 | (674.8) | 73.1 | 158.2 | (194.1) | (22.6) | 24.3 |
| Net Income Attributable To Parent | (79.6) | (70.8) | 90.4 | (678.9) | 69.3 | 156.2 | (161.6) | (21.3) | 23.3 |
| Less: Minority Interest | 4.8 | 4.8 | 4.4 | 4.1 | 3.8 | 2.0 | (32.5) | (1.3) | 1.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (79.6) | (70.8) | 82.7 | (678.9) | 63.4 | 141.8 | (161.6) | (21.3) | 23.3 |
| 0.67 |
| (3.08) |
| (0.95) |
| - |
| Shares Basic | 135.8 | 135.1 | 133.8 | 134.2 | 134.2 | 126.3 | 52.5 | 22.6 | - |
| Shares Diluted | 135.8 | 135.1 | 135.5 | 134.4 | 139.0 | 133.0 | 52.5 | 22.6 | - |
| 225.6 |
| 71.3 |
| 29.4 |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| 33.0 |
| 42.9 |
| 56.6 |
| 31.6 |
| 26.3 |
| 17.1 |
| 14.3 |
| 25.0 |
| 12.1 |
| 6.3 |
| 13.1 |
| 17.5 |
| 0.4 |
| 0.2 |
| 0.1 |
| 77.0 |
| 101.2 |
| 59.7 |
| 49.9 |
| 47.2 |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| 12.2 |
| 10.1 |
| 13.9 |
| 10.3 |
| 3.3 |
| 2.7 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 668.4 |
| 654.7 |
| 643.6 |
| 577.6 |
| 551.6 |
| 466.7 |
| 328.4 |
| 271.1 |
| 216.5 |
| 183.2 |
| 149.1 |
| 127.7 |
| 109.2 |
| 114.2 |
| - |
| - |
| - |
| - |
| 24.3 |
| 23.1 |
| 22.2 |
| 13.6 |
| 12.4 |
| 7.5 |
| 7.9 |
| 7.7 |
| 10.8 |
| 14.6 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| 0.5 |
| (1.7) |
| 0.5 |
| - |
| - |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.8 |
| 33.5 |
| 70.4 |
| 92.4 |
| (5.3) |
| (97.7) |
| (66.9) |
| 9.7 |
| (51.1) |
| (17.1) |
| (2.0) |
| 0.3 |
| (3.0) |
| 20.3 |
| 0.8 |
| 0.9 |
| 0.3 |
| 23.5 |
| 58.3 |
| 80.1 |
| (3.6) |
| (90.5) |
| (62.0) |
| 7.9 |
| (49.5) |
| (12.4) |
| (3.1) |
| (1.7) |
| (5.5) |
| 22.9 |
| 0.5 |
| 0.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.5 |
| 58.3 |
| 80.1 |
| (3.6) |
| (90.5) |
| (62.0) |
| 7.9 |
| (49.5) |
| (12.4) |
| (3.1) |
| (1.7) |
| (5.5) |
| 22.9 |
| 0.5 |
| 0.7 |
| 0.2 |
| 41.8 |
| 22.9 |
| 58.1 |
| 79.1 |
| (4.0) |
| (80.5) |
| (51.0) |
| 4.5 |
| (34.6) |
| (9.8) |
| (3.7) |
| (2.1) |
| (5.8) |
| 21.8 |
| 0.5 |
| 0.7 |
| 0.2 |
| 0.5 |
| 0.2 |
| 1.0 |
| 0.3 |
| (10.0) |
| (10.9) |
| 3.4 |
| (14.9) |
| (2.6) |
| 0.6 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 38.2 |
| 20.5 |
| 53.1 |
| 72.2 |
| (4.0) |
| (80.4) |
| (51.0) |
| 4.4 |
| (34.6) |
| (9.8) |
| (3.7) |
| (2.1) |
| (5.8) |
| 21.8 |
| 0.5 |
| 0.7 |
| 0.2 |
| 0.20 |
| 0.12 |
| (0.08) |
| - |
| (0.89) |
| 0.08 |
| (0.82) |
| - |
| (0.17) |
| (0.10) |
| - |
| - |
| - |
| - |
| - |
| 131.7 |
| 129.7 |
| 111.1 |
| - |
| 57.4 |
| 44.5 |
| 42.0 |
| - |
| 21.7 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| 140.3 |
| 136.6 |
| 116.0 |
| - |
| 57.4 |
| 47.8 |
| 42.0 |
| - |
| 21.7 |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| 65.4 |
| 15.4 |
| 34.3 |
| 13.3 |
| 15.6 |
| 8.2 |
| 0.4 |
| 8.7 |
| 14.9 |
| 5.3 |
| 31.8 |
| (0.4) |
| (0.2) |
| (0.1) |