| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | - | - | - | - | - | - | 1,182.8 | 1,143.4 | 1,072.9 | 960.4 | 878.9 | 630.6 | 398.9 | 139.0 | 4.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | 1.25 | 1.18 | 1.08 | 1.01 | 0.72 | 0.42 | 0.28 | 0.29 | 0.08 | (0.08) | (0.14) | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 299.3 |
| 310.8 |
| 283.1 |
| 289.6 |
| 284.0 |
| 298.3 |
| 281.9 |
| 279.2 |
| 270.3 |
| 280.1 |
| 264.5 |
| 258.0 |
| 242.8 |
| 246.8 |
| 237.0 |
| 233.8 |
| 227.6 |
| 236.1 |
| 220.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 21.3 | 22.8 | 20.5 | 20.0 | 19.7 | 20.8 | 19.2 | 21.7 | 21.9 | 18.5 | 18.3 | 19.9 | 17.9 | 14.9 | 17.0 | 18.8 | 17.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 127.3 | 125.8 | 126.7 | 126.9 | 124.9 | 124.0 | 119.7 | 117.6 | 115.7 | 115.8 | 114.9 | 113.2 | 112.7 | 112.8 | 109.3 | 104.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 3.6 | 2.3 | |||||||||||||||||||||||
| Total Operating Expenses | 402.0 | 384.4 | 414.0 | 390.4 | 394.8 | 379.6 | 393.1 | 362.8 | 366.8 | 347.5 | 368.8 | 345.4 | 349.4 | 334.6 | 355.0 | 323.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 48.2 | 45.3 | 48.2 | 46.3 | 45.4 | 44.5 | 43.6 | 38.7 | 38.6 | 35.1 | 34.4 | 34.8 | 35.9 | 36.2 | 36.3 | 34.8 | 27.6 | 28.3 | ||||||||||||||||||||||
| Income From Equity Investments | (1.2) | - | - | - | (0.9) | - | - | - | (0.9) | - | - | - | 1.3 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.3 | 3.7 | 4.9 | 4.6 | 2.4 | 6.6 | 8.3 | 4.0 | 3.4 | 0.7 | 1.9 | 2.5 | 4.7 | 0.1 | 0.8 | 3.6 | 2.3 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 148.8 | 144.3 | 116.8 | 123.6 | 128.7 | 143.9 | 87.6 | 108.5 | 128.1 | 90.9 | 88.1 | 115.4 | 137.7 | 103.8 | 61.7 | 74.6 | 70.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 148.8 | 144.3 | 116.8 | 123.6 | 128.7 | 143.9 | 87.6 | 108.5 | 128.1 | 90.9 | 88.1 | 115.4 | 137.7 | 103.8 | 61.7 | 74.6 | 70.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 148.8 | 144.3 | 116.8 | 123.6 | 128.7 | 143.9 | 87.6 | 108.5 | 128.1 | 90.9 | 88.1 | 115.4 | 137.7 | 103.8 | 61.7 | 74.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 4.3 | 5.8 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 127.8 | 123.8 | 99.7 | 105.6 | 110.0 | 123.2 | 73.8 | 92.1 | 109.3 | 76.6 | 74.1 | 98.0 | 117.5 | 87.5 | 50.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.35 | - | 0.27 | 0.28 | 0.30 | - | 0.20 | 0.25 | 0.30 | - | 0.20 | 0.27 | 0.33 | - | 0.14 | 0.16 | 0.16 | - | 0.11 | 0.06 | 0.10 | - | 0.07 | 0.05 | 0.07 | - | 0.08 | 0.08 | 0.05 | - | 0.05 | (0.05) | 0.02 | - | 0.01 | - | (0.01) | - | (0.09) | - |
| EPS Diluted | 0.35 | - | 0.27 | 0.28 | 0.30 | - | 0.20 | 0.25 | 0.30 | - | 0.20 | 0.27 | 0.32 | - | 0.14 | 0.16 | 0.16 | - | ||||||||||||||||||||||
| Shares Basic | 364.3 | - | 371.2 | 370.7 | 370.4 | - | 367.0 | 366.8 | 366.5 | - | 362.4 | 362.1 | 360.4 | - | 348.9 | 348.5 | 345.7 | - | ||||||||||||||||||||||
| Shares Diluted | 364.5 | - | 371.6 | 371.1 | 370.8 | - | 367.6 | 367.3 | 367.0 | - | 362.9 | 362.5 | 360.7 | - | 349.3 | 349.0 | 346.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 84.7 | 83.0 | 83.6 | 74.6 | 68.1 | 56.4 | 48.5 | 43.2 | 36.6 | 34.7 | 33.1 | 26.9 | 21.9 | 8.8 | 7.2 |
| Depreciation & Amortization | 506.8 | 504.3 | 477.0 | 456.6 | 426.5 | 372.8 | 343.2 | 329.3 | 318.7 | 297.3 | 298.7 | 242.8 | 165.5 | 71.0 | 2.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,590.7 | 1,583.6 | 1,502.2 | 1,411.1 | 1,323.8 | 1,147.0 | 1,058.2 | 1,023.6 | 978.1 | 887.0 | 874.0 | 675.8 | 420.7 | 166.2 | 14.8 |
| - |
| Interest Expense |
| 188.0 |
| 185.2 |
| 165.4 |
| 140.2 |
| 134.9 |
| 114.9 |
| 117.0 |
| 127.1 |
| 122.9 |
| 112.6 |
| 130.8 |
| 89.4 |
| 19.9 |
| 0.4 |
| - |
| Income From Equity Investments | - | 0.3 | (0.0) | 1.2 | 3.1 | 1.6 | (0.8) | 0.5 | 0.5 | 1.6 | 0.9 | (0.6) | (0.1) | 0.0 | - |
| Other Non-Operating Income | 13.6 | 15.7 | 22.2 | 9.8 | 6.9 | 4.0 | 1.7 | 8.2 | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| 533.5 |
| 513.4 |
| 468.1 |
| 432.1 |
| 310.0 |
| 210.6 |
| 154.8 |
| 156.3 |
| 112.4 |
| 76.5 |
| 10.4 |
| (47.9) |
| (33.1) |
| (20.1) |
| (10.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.0 | - |
| Net Income | 533.5 | 513.4 | 468.1 | 432.1 | 310.0 | 210.6 | 154.8 | 156.3 | 112.4 | 76.5 | 10.4 | (47.9) | (33.1) | (19.1) | (10.2) |
| Net Income Attributable To Parent | 533.5 | 513.4 | 468.1 | 432.1 | 310.0 | 210.6 | 140.4 | 141.0 | 108.3 | 81.0 | 6.7 | (62.3) | (48.1) | (19.1) | (10.2) |
| Less: Minority Interest | - | - | - | - | - | - | 14.5 | 15.2 | 4.2 | (4.5) | 3.8 | 14.4 | 15.0 | - | - |
| Less: Preferred Dividends | 13.9 | 13.9 | 13.9 | 13.9 | 17.1 | 37.9 | 55.1 | 55.1 | 52.6 | 60.7 | 40.2 | 22.3 | 18.9 | 1.2 | - |
| Net Income To Common Shareholders | 456.8 | 439.0 | 398.5 | 366.2 | 250.8 | 135.3 | 85.2 | 85.9 | 23.5 | (22.1) | (33.5) | (84.6) | (67.0) | (43.9) | (10.2) |
| 1.25 |
| 1.18 |
| 1.08 |
| 1.01 |
| 0.71 |
| 0.41 |
| 0.28 |
| 0.29 |
| 0.08 |
| (0.08) |
| (0.14) |
| - |
| - |
| - |
| - |
| Shares Basic | 364.3 | 370.6 | 367.5 | 362.0 | 349.3 | 324.2 | 306.6 | 299.4 | 293.6 | 264.3 | 234.0 | - | - | - | - |
| Shares Diluted | 364.5 | 370.9 | 368.0 | 362.5 | 349.8 | 325.5 | 307.1 | 299.9 | 294.3 | 264.3 | 234.0 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 12.6 |
| 12.8 |
| 15.2 |
| 13.2 |
| 12.6 |
| 11.5 |
| 11.3 |
| 12.2 |
| 11.1 |
| 10.5 |
| 9.4 |
| 8.4 |
| 9.3 |
| 9.7 |
| 9.2 |
| 8.0 |
| 8.5 |
| 8.9 |
| 9.3 |
| 8.5 |
| 8.0 |
| 7.9 |
| 100.0 |
| 97.2 |
| 94.5 |
| 91.1 |
| 90.1 |
| 88.5 |
| 87.0 |
| 84.8 |
| 82.8 |
| 83.2 |
| 82.1 |
| 82.8 |
| 81.2 |
| 81.1 |
| 79.9 |
| 78.3 |
| 79.3 |
| 75.8 |
| 74.8 |
| 72.7 |
| 74.0 |
| 74.2 |
| 75.4 |
| 79.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.8 |
| 0.8 |
| - |
| (1.4) |
| 1.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 2.1 |
| 310.5 |
| 292.3 |
| 300.8 |
| 273.4 |
| 280.5 |
| 262.3 |
| 278.6 |
| 260.5 |
| 256.7 |
| 246.8 |
| 270.4 |
| 254.6 |
| 251.8 |
| 243.1 |
| 254.7 |
| 240.4 |
| 239.9 |
| 214.2 |
| 238.0 |
| 216.2 |
| 218.6 |
| 216.1 |
| 232.0 |
| 224.6 |
| 31.1 |
| 27.5 |
| 28.0 |
| 28.5 |
| 29.3 |
| 29.6 |
| 29.7 |
| 31.2 |
| 31.5 |
| 32.6 |
| 31.9 |
| 30.7 |
| 30.9 |
| 32.0 |
| 29.3 |
| 25.7 |
| 26.6 |
| 28.4 |
| 31.9 |
| 31.5 |
| 32.9 |
| 35.5 |
| 1.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.3 |
| 48.5 |
| 51.8 |
| 48.9 |
| 45.3 |
| 40.2 |
| 31.8 |
| 37.5 |
| 41.5 |
| 41.4 |
| 40.3 |
| 33.1 |
| 34.7 |
| 30.3 |
| 25.9 |
| 21.5 |
| 30.5 |
| 19.1 |
| 15.1 |
| 11.8 |
| 9.3 |
| (0.2) |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.3 |
| 48.5 |
| 51.8 |
| 48.9 |
| 45.3 |
| 40.2 |
| 31.8 |
| 37.5 |
| 41.5 |
| 41.4 |
| 40.3 |
| 33.1 |
| 34.7 |
| 30.3 |
| 25.9 |
| 21.5 |
| 30.5 |
| 19.1 |
| 15.1 |
| 11.8 |
| 9.3 |
| (0.2) |
| (3.8) |
| 70.0 |
| 61.3 |
| 48.5 |
| 51.8 |
| 48.9 |
| 30.9 |
| 40.2 |
| 31.8 |
| 37.5 |
| 37.4 |
| 37.3 |
| 36.3 |
| 30.1 |
| 31.4 |
| 27.4 |
| 29.0 |
| 20.4 |
| 35.0 |
| 18.8 |
| 15.1 |
| 12.1 |
| 16.0 |
| (7.5) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 4.0 |
| 3.0 |
| 3.3 |
| 2.9 |
| (3.2) |
| 1.1 |
| (4.5) |
| 0.3 |
| (0.0) |
| (0.3) |
| (6.6) |
| 7.3 |
| (0.8) |
| 5.8 |
| 5.8 |
| 12.6 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 12.2 |
| 12.0 |
| 14.6 |
| 14.6 |
| 17.3 |
| 15.3 |
| 13.6 |
| 13.6 |
| 13.7 |
| 7.4 |
| 56.6 |
| 55.9 |
| 48.1 |
| 36.9 |
| 20.1 |
| 30.2 |
| 27.1 |
| 22.6 |
| 15.4 |
| 20.2 |
| 23.6 |
| 23.5 |
| 22.5 |
| 16.3 |
| 17.6 |
| 15.2 |
| (15.2) |
| 5.8 |
| (22.0) |
| 1.5 |
| (0.2) |
| (1.5) |
| 2.4 |
| (21.2) |
| (10.4) |
| 0.11 |
| 0.06 |
| 0.09 |
| - |
| 0.07 |
| 0.05 |
| 0.07 |
| - |
| 0.08 |
| 0.08 |
| 0.05 |
| - |
| 0.05 |
| (0.05) |
| 0.02 |
| - |
| 0.00 |
| - |
| (0.01) |
| - |
| (0.09) |
| - |
| 324.0 |
| 319.8 |
| 317.0 |
| - |
| 308.1 |
| 301.0 |
| 300.8 |
| - |
| 300.6 |
| 299.5 |
| 296.8 |
| - |
| 296.2 |
| 295.5 |
| 286.2 |
| - |
| 266.8 |
| - |
| 244.4 |
| - |
| 238.4 |
| - |
| 326.2 |
| 320.8 |
| 317.4 |
| - |
| 308.5 |
| 301.4 |
| 301.3 |
| - |
| 301.0 |
| 300.0 |
| 297.4 |
| - |
| 297.0 |
| 295.5 |
| 286.7 |
| - |
| 289.2 |
| 258.9 |
| 244.4 |
| - |
| 238.4 |
| 238.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |