| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 4,848.9 | 4,637.2 | 4,812.6 | 3,911.4 | 2,527.9 | 1,242.4 | 5,471.0 | 5,460.8 | 5,079.2 | 3,235.9 | 2,946.9 | 2,695.4 | 2,749.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 1,089.5 | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | 2,146.4 | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (17.4) | (79.3) | (74.3) | (522.3) | (930.0) | (4,102.7) | 136.0 | 265.0 | 102.0 | 213.6 | 237.1 | 175.1 | 189.0 |
| Non-Operating | |||||||||||||
| Interest Income | 8.0 | 19.2 | 15.4 | 5.9 | - | - | - | - | - | - | - | - | - |
| Interest Expense | 530.2 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 4.5 | 2.1 | 3.4 | 2.5 | (10.2) | 59.9 | (22.5) | 13.6 | 154.1 | 38.0 | 59.7 | 33.5 | (263.4) |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (1.34) | (1.06) | (2.37) | (9.29) | (13.29) | (19.58) | (1.44) | 0.91 | (3.80) | 1.13 | 1.06 | 0.66 | 4.76 |
| EPS Diluted | (1.34) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 296.0 | 240.2 | 290.7 | (126.3) | (505.0) | (3,604.4) | 586.0 | 802.8 | 640.6 | 481.8 | 470.1 | 391.4 | 386.6 |
| EBIT | (17.4) | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 153.0 | 179.3 | 133.2 | - | - | - | - |
| Depreciation & Amortization | 313.4 | 319.5 | 365.0 | 396.0 | 425.0 | 498.3 | 450.0 | 537.8 | 538.6 | 268.2 | 233.0 | 216.3 | 197.5 |
| Amortization of Intangibles | - | 0.8 | 2.1 | 2.6 | 3.5 | 4.5 | 5.1 | 19.2 | 20.0 | 9.6 | 8.4 | 8.8 | 9.0 |
| Other Operating Expenses | 1,786.0 | 1,679.4 | 1,691.5 | 1,528.4 | 1,141.8 | 856.0 | 1,686.6 | 1,654.7 | 1,548.0 | 873.5 | 795.7 | 733.3 | 726.6 |
| Total Operating Expenses | 14.6 | 5.4 | 2.5 | 8.0 | 0.2 | (9.4) | 14.8 | 24.0 | 20.6 | 20.2 | 16.7 | 21.7 | 2,560.4 |
| 443.7 |
| 411.2 |
| 378.7 |
| 458.1 |
| 356.9 |
| 340.8 |
| 342.3 |
| 274.0 |
| 121.5 |
| 106.0 |
| 120.9 |
| 130.0 |
| Income From Equity Investments | 6.8 | 12.4 | 7.7 | (1.6) | 11.0 | (30.9) | 30.6 | 86.7 | (185.2) | 47.7 | 37.1 | 26.6 | 47.4 |
| Other Non-Operating Income | (112.4) | 156.2 | 76.8 | (55.2) | 87.9 | (28.9) | (13.4) | 108.1 | 1.5 | (0.3) | (10.7) | (77.8) | (89.3) |
| Pre-Tax Income | (627.9) | (350.5) | (393.2) | (971.1) | (1,280.0) | (4,529.5) | (171.6) | 123.7 | (333.1) | 149.7 | 163.6 | 97.2 | 99.7 |
| (632.4) |
| (352.6) |
| (396.6) |
| (973.6) |
| (1,269.8) |
| (4,589.4) |
| (149.1) |
| 110.1 |
| (487.2) |
| 111.7 |
| 103.9 |
| 63.8 |
| 363.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.8) | (4,589.4) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | - | - |
| Net Income Attributable To Parent | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.1) | (4,589.1) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | - | - |
| Less: Minority Interest | - | - | - | - | (0.7) | (0.3) | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (632.4) | (352.6) | (396.6) | (973.6) | (1,269.1) | (4,589.1) | (149.1) | 110.1 | (487.2) | 111.7 | 103.9 | 64.1 | 364.4 |
| (1.06) |
| (2.37) |
| (9.29) |
| (13.29) |
| (19.58) |
| (1.44) |
| 0.41 |
| (3.80) |
| 1.13 |
| 1.06 |
| 0.66 |
| 4.76 |
| Shares Basic | 472.9 | 332.9 | 167.6 | 104.8 | 95.5 | 234.4 | 103.8 | 120.6 | 128.2 | 98.8 | 98.0 | 97.5 | 76.5 |
| Shares Diluted | 472.9 | 332.9 | 167.6 | 104.8 | 95.5 | 234.4 | 103.8 | 130.1 | 128.2 | 98.9 | 98.0 | 97.7 | 76.5 |
| (79.3) |
| (74.3) |
| (522.3) |
| (930.0) |
| (4,102.7) |
| 136.0 |
| 265.0 |
| 102.0 |
| 213.6 |
| 237.1 |
| 175.1 |
| 189.0 |