| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 534.0 | 653.0 | 533.0 | 528.0 | 548.0 | 680.0 | 555.0 | 538.0 | 559.0 | 682.0 | 557.0 | 561.0 | 586.0 | 17.0 | 750.0 | 715.0 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 2,248.0 | 2,262.0 | 2,332.0 | 2,386.0 | 2,207.0 | - | 2,728.0 | 2,552.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 436.0 | 435.0 | 585.0 | 590.0 | 479.0 | |||
| Operating Income | ||||||||
| Operating Income | (3,104.0) | (3,090.0) | (90.0) | (81.0) | (94.0) | - | 147.0 | 265.0 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 94.0 | 92.0 | 103.0 | 131.0 | 122.0 | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 12.0 | 16.0 | (8.0) | (20.0) | 16.0 | - | 9.0 | 16.0 |
| Net Income From Continuing Ops | (3,080.0) | (3,078.0) | (140.0) | (317.0) | (140.0) | |||
| Per Share | ||||||||
| EPS Basic | (5.89) | (5.87) | (0.29) | (0.70) | (0.14) | (0.08) | - | - |
| EPS Diluted | (5.89) | (5.87) | (0.29) | (0.70) | (0.14) | (0.08) | ||
| Supplementary Data | ||||||||
| EBITDA | (2,810.0) | (2,794.0) | 209.0 | 220.0 | 207.0 | - | 238.0 | 333.0 |
| EBIT | (3,104.0) | (3,090.0) | (90.0) | (81.0) | (94.0) | - | ||
| 725.0 |
| - |
| 690.0 |
| - |
| 689.0 |
| 668.0 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 105.0 | 114.0 | 87.0 | 130.0 | 104.0 | 151.0 | 142.0 | 146.0 | 146.0 | 154.0 | 136.0 | 149.0 | 151.0 | 4.0 | 178.0 | 157.0 | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Depreciation & Amortization | 73.0 | 73.0 | 75.0 | 73.0 | 75.0 | 76.0 | 74.0 | 73.0 | 76.0 | 76.0 | 75.0 | 74.0 | 76.0 | 47.0 | 84.0 | 85.0 | |||||||
| Amortization of Intangibles | 70.0 | 70.0 | 70.0 | 70.0 | 71.0 | 70.0 | 70.0 | 69.0 | 71.0 | 71.0 | 69.0 | 70.0 | 71.0 | 41.0 | 78.0 | 80.0 | |||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 178.0 | 990.0 | 1,500.0 | 1,186.0 | 179.0 | 227.0 | 216.0 | 219.0 | 222.0 | 230.0 | 211.0 | 223.0 | 227.0 | 51.0 | 262.0 | ||||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (22.0) | (750.0) | (1,322.0) | (1,010.0) | (8.0) | 44.0 | (42.0) | (52.0) | (40.0) | 40.0 | (45.0) | (36.0) | (40.0) | (19.0) | (50.0) | (23.0) | (2.0) | - | 25.0 | (4.2) | 46.0 | 42.0 | (0.1) |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.4 | 0.1 |
| Interest Expense | 24.0 | 24.0 | 24.0 | 22.0 | 22.0 | 20.0 | 19.0 | 33.0 | 31.0 | 31.0 | 34.0 | 33.0 | 33.0 | 33.0 | 31.0 | 29.0 | 29.0 | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (4.0) | 37.0 | 69.0 | (66.0) | (12.0) | 11.0 | (11.0) | 50.0 | (108.0) | (136.0) | (9.0) | (44.0) | (67.0) | (71.0) | (15.0) | 66.0 | (10.0) | ||||||
| Pre-Tax Income | (26.0) | (713.0) | (1,253.0) | (1,076.0) | (20.0) | 55.0 | (53.0) | (2.0) | (148.0) | (96.0) | (54.0) | (80.0) | (107.0) | (90.0) | (65.0) | 43.0 | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | (7.0) | 220.0 | (198.0) | (3.0) | (3.0) | 26.0 | (9.0) | 2.0 | (27.0) | 25.0 | (14.0) | (8.0) | (23.0) | 44.0 | (20.0) | (9.0) | 1.0 | - | - | 0.0 | 0.0 | 17.0 | 0.0 |
| Net Income From Continuing Ops | (19.0) | (933.0) | (1,055.0) | (1,073.0) | (17.0) | 29.0 | (44.0) | (4.0) | (121.0) | (121.0) | (40.0) | (72.0) | (84.0) | (134.0) | (45.0) | 52.0 | (13.0) | ||||||
| Net Income From Discontinued Ops | 0.0 | 1.0 | (13.0) | (1.0) | (8.0) | (21.0) | (30.0) | 27.0 | 5.0 | (49.0) | (6.0) | 0.0 | 10.0 | - | - | - | - | ||||||
| Net Income | (19.0) | (932.0) | (1,068.0) | (1,074.0) | (25.0) | 8.0 | (74.0) | 23.0 | (116.0) | (170.0) | (46.0) | (72.0) | (74.0) | (66.0) | (45.0) | 52.0 | (13.0) | ||||||
| Net Income Attributable To Parent | (19.0) | (932.0) | (1,067.0) | (1,073.0) | (25.0) | 8.0 | (74.0) | 23.0 | (114.0) | (162.0) | (48.0) | (67.0) | (68.0) | (65.0) | (37.0) | 51.0 | |||||||
| Less: Minority Interest | 0.0 | 0.0 | (1.0) | (1.0) | 0.0 | 0.0 | 0.0 | 0.0 | (2.0) | (8.0) | 2.0 | (5.0) | (6.0) | (1.0) | (8.0) | 1.0 | (2.0) | ||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (19.0) | (932.0) | (1,067.0) | (1,073.0) | (25.0) | 8.0 | (74.0) | 23.0 | (114.0) | (162.0) | (48.0) | (67.0) | (68.0) | (65.0) | (37.0) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.04) | - | (2.02) | (2.03) | (0.05) | - | (0.14) | 0.04 | (0.21) | - | (0.10) | (0.14) | (0.14) | - | (0.08) | 0.11 | (0.02) | - | (0.24) | - | - | - | - |
| EPS Diluted | (0.04) | - | (2.02) | (2.03) | (0.05) | - | (0.14) | 0.04 | (0.21) | - | (0.10) | (0.14) | (0.14) | - | (0.08) | 0.10 | (0.02) | - | |||||
| Shares Basic | 524.7 | - | 526.6 | 528.5 | 532.3 | - | 535.8 | 546.2 | 540.8 | - | 493.2 | 490.3 | 476.1 | - | 457.9 | 457.9 | 456.8 | - | |||||
| Shares Diluted | 524.7 | - | 526.6 | 528.5 | 532.3 | - | 535.8 | 547.1 | 542.0 | - | 493.2 | 490.3 | 476.1 | - | 457.9 | 533.7 | - | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | 51.0 | (677.0) | (1,247.0) | (937.0) | 67.0 | 120.0 | 32.0 | 21.0 | 36.0 | 116.0 | 30.0 | 38.0 | 36.0 | 28.0 | 34.0 | 62.0 | 83.0 | - | 103.0 | - | 70.0 | 99.0 | - |
| EBIT | (22.0) | (750.0) | (1,322.0) | (1,010.0) | (8.0) | 44.0 | (42.0) | (52.0) | (40.0) | 40.0 | (45.0) | (36.0) | (40.0) | (19.0) | (50.0) | (23.0) | (2.0) | - | 25.0 | ||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 294.0 | 296.0 | 299.0 | 301.0 | 301.0 | - | 91.0 | 68.0 |
| Amortization of Intangibles | 280.0 | 281.0 | 280.0 | 281.0 | 278.0 | - | 200.0 | 185.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,854.0 | 3,855.0 | 884.0 | 891.0 | 780.0 | - | - | - |
| 234.0 |
| 224.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 36.0 | 28.0 | (58.0) | (256.0) | (30.0) | - | (7.0) | (3.0) |
| Pre-Tax Income | (3,068.0) | (3,062.0) | (148.0) | (337.0) | (124.0) | - | (94.0) | 38.0 |
| (35.0) |
| - |
| - |
| Net Income From Discontinued Ops | (13.0) | (21.0) | (19.0) | (45.0) | 68.0 | - | - | - |
| Net Income | (3,093.0) | (3,099.0) | (159.0) | (362.0) | (72.0) | (35.0) | - | - |
| Net Income Attributable To Parent | (3,091.0) | (3,097.0) | (157.0) | (345.0) | (62.0) | (35.0) | - | - |
| Less: Minority Interest | (2.0) | (2.0) | (2.0) | (17.0) | (10.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3,091.0) | (3,097.0) | (157.0) | (345.0) | (62.0) | (35.0) | - | - |
| - |
| - |
| Shares Basic | 524.7 | 527.6 | 539.9 | 489.5 | 458.6 | 439.8 | - | - |
| Shares Diluted | 524.7 | 527.6 | 540.4 | 489.5 | 458.6 | - | - | - |
| 147.0 |
| 265.0 |
| 140.0 |
| - |
| 135.0 |
| - |
| - |
| 128.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.0 |
| - |
| 78.0 |
| - |
| 24.0 |
| 57.0 |
| - |
| 79.0 |
| - |
| 74.0 |
| - |
| 50.0 |
| 51.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 242.0 |
| 225.0 |
| - |
| 213.0 |
| - |
| - |
| 185.0 |
| - |
| 28.0 |
| - |
| 62.0 |
| 61.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (145.0) |
| (20.0) |
| (8.0) |
| (64.0) |
| (30.9) |
| (12.0) |
| - |
| (120.0) |
| (24.2) |
| (24.0) |
| (22.0) |
| (31.0) |
| 31.2 |
| (120.0) |
| (24.3) |
| 78.1 |
| (39.0) |
| (31.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.2 |
| (120.0) |
| (24.3) |
| 78.1 |
| (39.0) |
| (31.0) |
| (11.0) |
| 18.2 |
| (107.0) |
| (24.3) |
| 78.1 |
| (39.0) |
| (31.0) |
| - |
| (13.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| (11.0) |
| 18.2 |
| (107.0) |
| (24.3) |
| 78.1 |
| (39.0) |
| (31.0) |
| (0.24) |
| - |
| - |
| - |
| - |
| 439.0 |
| - |
| - |
| - |
| - |
| 439.0 |
| - |
| - |
| - |
| - |
| (4.2) |
| 46.0 |
| 42.0 |
| (0.1) |