| (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 | 525.0 | 520.5 | 526.8 | 550.3 | 532.0 | 617.3 | 671.9 | 804.0 | 864.1 | 960.0 | 741.8 | 858.4 | 911.2 | 823.4 | 869.8 | 1,336.4 | ||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 2,122.5 | 2,129.5 | 2,957.3 | 3,471.4 | 4,101.6 | 2,258.7 | 1,416.2 | 2,001.3 | 2,031.2 | 1,650.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 61.3 | 60.2 | 74.0 | |||||||
| Operating Income | ||||||||||
| Operating Income | (31.6) | (61.4) | 227.9 | 863.1 | 1,580.9 | 359.2 | (170.7) | (169.1) | 193.8 | 182.4 |
| Non-Operating | ||||||||||
| Interest Income | 15.6 | 15.5 | 18.2 | 11.9 | 3.2 | 0.3 | 7.0 | 7.2 | 1.9 | 0.2 |
| Interest Expense | 3.1 | 3.0 | 3.8 | 6.9 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (19.7) | (25.8) | 23.2 | 123.5 | 106.2 | 3.4 | (2.2) | (53.3) | (165.4) | (68.0) |
| Net Income From Continuing Ops | (38.8) | (61.7) | 187.6 | |||||||
| Per Share | ||||||||||
| EPS Basic | (3.03) | (4.75) | 14.41 | 51.18 | 82.82 | 15.66 | (24.42) | (16.82) | 27.28 | 15.12 |
| EPS Diluted | (3.03) | (4.75) | 14.28 | 49.30 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | 113.2 | 395.2 | 1,000.0 | 1,688.5 | 469.2 | - | - | - | - |
| EBIT | (31.6) | (61.4) | 227.9 | 863.1 | ||||||
| 1,072.0 |
| 828.3 |
| 648.8 |
| 395.3 |
| 386.3 |
| 323.9 |
| 335.6 |
| 353.9 |
| 402.8 |
| 210.1 |
| 525.9 |
| 656.2 |
| 609.1 |
| 572.1 |
| 447.9 |
| 528.9 |
| 482.3 |
| 382.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 16.6 | 13.8 | 15.7 | 15.2 | 15.4 | 16.8 | 16.0 | 18.8 | 22.4 | 26.1 | 18.1 | 17.5 | 20.7 | 23.3 | 15.1 | 18.2 | ||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Depreciation & Amortization | 39.9 | - | - | - | 43.9 | 40.8 | 42.4 | 43.4 | 40.7 | 42.6 | 32.6 | 32.2 | 29.4 | - | - | - | ||||||||||||||||||
| Amortization of Intangibles | 0.9 | 1.4 | 1.4 | 1.4 | 1.4 | 1.7 | 1.7 | 1.7 | 1.7 | 2.1 | 2.1 | 2.2 | 2.2 | 3.5 | 4.5 | 5.7 | 5.7 | |||||||||||||||||
| Other Operating Expenses | 1.6 | (0.7) | (1.2) | (0.8) | (1.2) | (0.9) | (1.5) | 0.6 | (3.0) | (0.6) | (1.0) | 1.5 | 1.1 | (11.7) | (2.7) | 1.5 | 0.6 | |||||||||||||||||
| Total Operating Expenses | 535.4 | 541.8 | 529.3 | 547.6 | 572.1 | 607.4 | 666.6 | 733.3 | 722.2 | 746.7 | 624.7 | 640.3 | 596.7 | 606.8 | 607.3 | 687.7 | ||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Income | (10.4) | (21.3) | (2.5) | 2.7 | (40.2) | 10.0 | 5.3 | 70.7 | 141.9 | 213.3 | 117.2 | 218.1 | 314.5 | 216.6 | 262.5 | 648.7 | 453.1 | 277.9 | 100.0 | (2.2) | (16.5) | (35.0) | (48.7) | (67.3) | (19.7) | (227.6) | (26.2) | 66.9 | 17.8 | 17.4 | 23.8 | 84.7 | 67.8 | 10.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||
| Interest Income | 4.2 | 3.3 | 3.9 | 4.2 | 4.0 | 5.0 | 5.1 | 4.1 | 4.0 | 3.0 | 4.6 | 2.8 | 1.5 | 1.8 | 1.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 5.5 | 1.0 | 1.7 | 1.8 | 1.9 | 1.9 | 1.1 | 0.5 | 0.2 | 0.1 | 0.0 |
| Interest Expense | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.6 | 1.0 | 1.1 | 1.1 | 1.6 | 1.7 | 1.9 | 1.7 | 1.7 | 1.8 | 5.2 | 13.1 | 16.4 | ||||||||||||||||
| Income From Equity Investments | (5.7) | (4.9) | (6.2) | (8.7) | (5.0) | (5.7) | (7.0) | (5.9) | (1.6) | (6.7) | (6.7) | (3.2) | (1.7) | (6.0) | (4.8) | (2.1) | ||||||||||||||||||
| Other Non-Operating Income | (5.9) | (5.7) | (6.3) | (8.9) | (5.2) | (4.3) | (5.6) | (6.5) | (0.7) | (8.8) | (4.4) | (3.2) | (1.3) | (3.7) | (3.9) | (5.9) | (12.6) | |||||||||||||||||
| Pre-Tax Income | (16.4) | (27.0) | (8.8) | (6.2) | (45.4) | 5.7 | (0.3) | 64.2 | 141.2 | 204.5 | 112.8 | 215.0 | 313.2 | 212.9 | 258.5 | 642.8 | ||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||
| Income Tax Expense | (5.3) | (9.8) | (3.3) | (1.2) | (11.4) | 7.8 | (4.1) | 5.3 | 14.2 | 28.5 | 19.0 | 33.6 | 42.4 | (7.7) | 5.7 | 68.6 | 39.6 | 3.2 | 0.2 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | (2.2) | (44.4) | (3.1) | (1.0) | (4.8) | (165.5) | 0.0 | 0.1 | 0.1 | (8.4) |
| Net Income From Continuing Ops | (11.0) | (17.3) | (5.5) | (5.0) | (33.9) | (2.1) | 3.8 | 58.9 | 127.0 | 176.0 | 93.8 | 181.4 | 270.8 | 220.7 | 252.8 | 574.2 | 400.9 | |||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income | (11.0) | (17.3) | (5.5) | (5.0) | (33.9) | (2.1) | 3.8 | 58.9 | 127.0 | 176.0 | 93.8 | 181.4 | 270.8 | 220.7 | 252.8 | 574.2 | 400.9 | |||||||||||||||||
| Net Income Attributable To Parent | (11.0) | (17.3) | (5.5) | (5.0) | (33.9) | (2.1) | 3.8 | 58.9 | 127.0 | 176.0 | 93.8 | 181.4 | 270.8 | 220.7 | 252.8 | 574.2 | ||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income To Common Shareholders | (11.0) | (17.3) | (5.5) | (5.0) | (33.9) | (2.1) | 3.8 | 58.9 | 127.0 | 176.0 | 93.8 | 181.4 | 270.8 | 220.7 | 252.8 | |||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||
| EPS Basic | (0.86) | - | (0.42) | (0.38) | (2.60) | - | 0.29 | 4.53 | 9.77 | - | 6.88 | 12.63 | 17.74 | - | 14.77 | 31.24 | 21.58 | - | 4.51 | (1.03) | (1.79) | - | (3.75) | (13.02) | (2.18) | - | (3.60) | (5.94) | 0.36 | - | 1.23 | 7.67 | 5.96 | 0.99 |
| EPS Diluted | (0.86) | - | (0.42) | (0.38) | (2.60) | - | 0.29 | 4.49 | 9.59 | - | 6.65 | 12.16 | 17.01 | - | 14.27 | 29.97 | 20.52 | - | ||||||||||||||||
| Shares Basic | 12.8 | - | 13.0 | 13.1 | 13.0 | - | 13.0 | 13.0 | 13.0 | - | 13.6 | 14.4 | 15.3 | - | 17.1 | 18.4 | 18.6 | - | ||||||||||||||||
| Shares Diluted | 12.8 | - | 13.0 | 13.1 | 13.0 | - | 13.1 | 13.1 | 13.2 | - | 14.1 | 14.9 | 15.9 | - | 17.7 | 19.2 | 19.5 | - | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| EBITDA | 29.5 | - | - | - | 3.7 | 50.8 | 47.7 | 114.1 | 182.6 | 256.0 | 149.7 | 250.3 | 343.9 | - | - | - | 481.1 | - | - | - | 11.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (10.4) | (21.3) | (2.5) | 2.7 | (40.2) | 10.0 | 5.3 | 70.7 | 141.9 | 213.3 | 117.2 | 218.1 | 314.5 | 216.6 | 262.5 | 648.7 | 453.1 | 277.9 | 100.0 | |||||||||||||||
| 82.4 |
| 71.6 |
| 63.9 |
| 57.4 |
| 79.0 |
| 59.3 |
| 67.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 174.5 | 167.3 | 136.9 | 107.6 | 110.0 | - | - | - | - |
| Amortization of Intangibles | 4.9 | 5.4 | 6.7 | 8.5 | 19.5 | 13.2 | 9.2 | (3.2) | - | - |
| Other Operating Expenses | (1.1) | (3.9) | (4.7) | 1.1 | (12.2) | 11.0 | 2.2 | 1.0 | 16.3 | (0.2) |
| Total Operating Expenses | 2,154.1 | 2,190.8 | 2,729.4 | 2,608.3 | 2,520.7 | 1,899.5 | 1,586.9 | 2,170.4 | 1,837.4 | 1,467.6 |
| 21.8 |
| 69.7 |
| 74.5 |
| 67.5 |
| 38.8 |
| 36.0 |
| Income From Equity Investments | (25.6) | (24.9) | (20.3) | (18.3) | (14.3) | (4.1) | (3.5) | (6.9) | (6.1) | (3.3) |
| Other Non-Operating Income | (26.8) | (26.1) | (17.1) | (17.6) | (26.1) | (67.0) | (72.9) | (103.8) | (56.3) | (76.6) |
| Pre-Tax Income | (58.4) | (87.5) | 210.8 | 845.5 | 1,554.8 | 292.2 | (243.6) | (272.9) | 137.5 | 105.8 |
| 722.0 |
| 1,448.5 |
| 288.8 |
| (241.5) |
| (219.6) |
| 302.9 |
| 173.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (38.8) | (61.7) | 187.6 | 722.0 | 1,448.5 | 288.8 | (446.9) | (316.3) | 299.2 | 154.5 |
| Net Income Attributable To Parent | (38.8) | (61.7) | 187.6 | 722.0 | 1,448.5 | 288.8 | (446.9) | (316.3) | 299.2 | 154.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (38.8) | (61.7) | 187.6 | 722.0 | 1,448.5 | 288.8 | (446.9) | (316.3) | 299.2 | 154.5 |
| 79.49 |
| 15.30 |
| (24.42) |
| (16.82) |
| 25.54 |
| 14.35 |
| Shares Basic | 12.8 | 13.0 | 13.0 | 14.1 | 17.5 | 18.4 | 18.3 | 18.8 | 11.0 | 10.2 |
| Shares Diluted | 12.8 | 13.0 | 13.1 | 14.6 | 18.2 | 18.9 | 18.3 | 18.8 | 11.7 | 10.8 |
| 1,580.9 |
| 359.2 |
| (170.7) |
| (169.1) |
| 193.8 |
| 182.4 |
| 15.1 |
| 19.0 |
| 15.3 |
| 14.6 |
| 15.0 |
| 15.3 |
| 14.5 |
| 12.0 |
| 15.5 |
| 25.8 |
| 17.4 |
| 14.8 |
| 21.0 |
| 15.8 |
| 12.4 |
| 12.0 |
| 19.2 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| 28.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.0 |
| 2.6 |
| 3.9 |
| 4.7 |
| 2.1 |
| 1.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| 14.9 |
| 5.7 |
| 0.5 |
| 3.6 |
| 1.2 |
| 0.2 |
| 1.3 |
| 0.0 |
| 0.7 |
| (6.3) |
| (0.2) |
| (1.4) |
| 8.9 |
| (0.8) |
| 0.6 |
| 16.4 |
| 0.1 |
| - |
| 618.9 |
| 550.4 |
| 548.8 |
| 397.5 |
| 402.8 |
| 358.8 |
| 384.3 |
| 421.2 |
| 422.5 |
| 437.7 |
| 552.1 |
| 589.3 |
| 591.3 |
| 554.7 |
| 424.0 |
| 444.2 |
| 414.5 |
| 372.6 |
| 17.3 |
| 18.0 |
| 18.0 |
| 18.3 |
| 18.7 |
| 19.3 |
| 18.2 |
| 17.4 |
| 18.8 |
| 16.1 |
| 15.2 |
| 12.3 |
| 8.6 |
| 8.8 |
| 9.2 |
| 8.5 |
| (1.4) |
| (3.0) |
| (0.6) |
| (0.4) |
| (0.1) |
| (0.4) |
| (1.3) |
| (1.0) |
| (0.7) |
| (2.1) |
| (1.8) |
| (2.5) |
| (0.5) |
| (3.3) |
| (1.6) |
| (1.2) |
| (0.1) |
| (0.4) |
| (18.3) |
| (16.1) |
| (16.4) |
| (16.2) |
| (20.0) |
| (19.8) |
| (14.4) |
| (18.7) |
| (25.1) |
| (20.5) |
| (43.6) |
| (14.6) |
| (27.0) |
| (9.8) |
| (10.0) |
| (9.5) |
| (8.6) |
| 440.5 |
| 259.6 |
| 83.9 |
| (18.6) |
| (32.7) |
| (55.0) |
| (68.5) |
| (81.7) |
| (38.4) |
| (252.8) |
| (46.7) |
| 23.3 |
| 3.2 |
| (9.6) |
| 14.0 |
| 74.7 |
| 58.4 |
| 1.4 |
| 256.4 |
| 83.7 |
| (18.6) |
| (32.7) |
| (55.1) |
| (68.5) |
| (81.7) |
| (36.2) |
| (208.3) |
| (43.6) |
| 24.3 |
| 8.0 |
| 155.9 |
| 14.0 |
| 74.6 |
| 58.3 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.4 |
| 83.3 |
| (19.0) |
| (32.9) |
| (100.2) |
| (68.6) |
| (238.3) |
| (39.8) |
| (140.9) |
| (68.5) |
| (113.7) |
| 6.8 |
| 156.5 |
| 11.9 |
| 73.8 |
| 56.9 |
| 10.2 |
| 400.9 |
| 257.4 |
| 83.3 |
| (19.0) |
| (32.9) |
| (100.2) |
| (68.6) |
| (238.3) |
| (39.8) |
| (140.9) |
| (68.5) |
| (113.7) |
| 6.8 |
| 156.5 |
| 11.9 |
| 73.8 |
| 56.9 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 574.2 |
| 400.9 |
| 257.4 |
| 83.3 |
| (19.0) |
| (32.9) |
| (100.2) |
| (68.6) |
| (238.3) |
| (39.8) |
| (140.9) |
| (68.5) |
| (113.7) |
| 6.8 |
| 156.5 |
| 11.9 |
| 73.8 |
| 56.9 |
| 10.2 |
| 4.40 |
| (1.03) |
| (1.79) |
| - |
| (3.75) |
| (13.02) |
| (2.18) |
| - |
| (3.60) |
| (5.85) |
| 0.35 |
| - |
| 1.15 |
| 7.16 |
| 5.53 |
| 0.93 |
| 18.4 |
| 18.4 |
| 18.4 |
| - |
| 18.3 |
| 18.3 |
| 18.2 |
| - |
| 19.0 |
| 19.1 |
| 18.9 |
| - |
| 9.6 |
| 9.6 |
| 9.5 |
| 10.3 |
| 18.9 |
| 18.4 |
| 18.4 |
| - |
| 18.3 |
| 18.3 |
| 18.2 |
| - |
| 19.0 |
| 19.4 |
| 19.5 |
| - |
| 10.4 |
| 10.3 |
| 10.3 |
| 10.9 |
| (2.2) |
| (16.5) |
| (35.0) |
| (48.7) |
| (67.3) |
| (19.7) |
| (227.6) |
| (26.2) |
| 66.9 |
| 17.8 |
| 17.4 |
| 23.8 |
| 84.7 |
| 67.8 |
| 10.0 |