| (in millions of USD, except per-share data) | Q2 FY 25 | Q2 FY 24 | Q2 FY 23 | Q2 FY 22 | Q2 FY 21 | Q2 FY 20 | Q2 FY 19 | Q2 FY 18 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 527.8 | 515.3 | 627.9 | 619.4 | 527.5 | 343.6 | 343.6 | 366.1 | 337.1 |
| Cost of Revenue | - | - | - | - | 170.0 | 122.9 | 120.2 | 120.3 | - |
| Gross Profit | - | - | - | - | 357.5 | 220.7 | 223.4 | 245.9 | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 64.8 | 85.5 | 93.7 | 107.0 | 85.4 | 59.1 | 62.5 | 75.2 | 73.0 |
| Non-Operating | |||||||||
| Interest Income | 5.7 | 6.0 | - | - | - | - | 39.3 | 10.9 | 2.1 |
| Interest Expense | 67.8 | 93.2 | 89.7 | 64.6 | 58.2 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 7.0 | 25.3 | (56.0) | (22.8) | (4.2) | 46.9 | 20.8 | 6.8 | 17.6 |
| Net Income From Continuing Ops | 6.1 | 159.0 | (262.3) | (62.3) | |||||
| Per Share | |||||||||
| EPS Basic | 0.03 | 0.28 | (0.37) | (0.05) | 0.16 | 0.54 | - | - | - |
| EPS Diluted | 0.03 | 0.28 | (0.37) | (0.05) | 0.16 | ||||
| Supplementary Data | |||||||||
| EBITDA | 171.8 | 188.1 | 212.2 | 219.6 | 183.6 | 134.7 | 132.3 | 140.0 | 135.7 |
| EBIT | 64.8 | 85.5 | 93.7 | 107.0 | 85.4 | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 2,290.4 | 2,433.6 | 2,319.5 | 2,403.9 | 2,765.0 | 2,274.1 | 1,677.0 | 1,626.4 | 1,648.5 | 1,521.9 | 823.0 | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | 520.5 | 472.0 | 472.5 | 450.2 | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | 1,156.5 | 1,154.4 | 1,176.0 | 1,071.7 | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 351.0 | 504.7 | 446.1 | 467.3 | 402.0 | 413.1 | 384.0 | 366.8 | 378.4 | 377.2 | 175.9 | - | - | - | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | 22.0 | 27.5 | - | - | - | - | - | 53.1 | 9.2 | 8.0 | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (46.5) | 65.0 | 186.8 | (37.1) | (61.5) | (43.4) | 64.6 | 70.1 | 53.4 | 73.4 | 27.7 | - | - | - | - | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.09) | 0.22 | (1.90) | 0.03 | (0.33) | 0.41 | 1.38 | 1.05 | 0.38 | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 791.6 | 905.0 | 841.8 | 821.4 | 857.6 | 816.1 | 698.1 | 651.2 | 639.2 | 628.5 | 316.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | 25.7 | 20.1 | 17.1 | 17.9 | 13.5 | 13.6 | 12.3 |
| Depreciation & Amortization | 107.0 | 102.6 | 118.4 | 112.5 | 98.2 | 75.7 | 69.8 | 64.8 | 62.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 463.0 | 429.8 | 534.2 | 512.4 | 442.1 | 284.6 | 281.1 | 290.9 | 264.2 |
| 44.8 |
| 45.8 |
| 38.4 |
| 37.2 |
| Income From Equity Investments | 1.1 | 2.5 | (2.4) | (2.9) | (2.8) | (1.3) | (2.6) | 0.1 | - |
| Other Non-Operating Income | (58.4) | 96.6 | - | - | - | - | 105.7 | (13.8) | (33.8) |
| Pre-Tax Income | 6.4 | 182.1 | (318.3) | (85.1) | 80.7 | 319.9 | 168.1 | 61.5 | 39.2 |
| 84.9 |
| 273.0 |
| 147.3 |
| 54.6 |
| 21.6 |
| Net Income From Discontinued Ops | 6.7 | 2.2 | - | - | - | - | - | - | - |
| Net Income | 6.1 | 159.0 | (262.3) | (62.3) | 84.9 | 273.0 | 147.3 | 54.6 | 21.6 |
| Net Income Attributable To Parent | 24.1 | 200.7 | (253.2) | (33.4) | 103.2 | 286.2 | 156.6 | 65.5 | 35.3 |
| Less: Minority Interest | - | (41.7) | (15.4) | (32.0) | (20.9) | (16.6) | (16.4) | (10.8) | (13.7) |
| Less: Preferred Dividends | 2.6 | 2.7 | 2.1 | 2.2 | 2.3 | 2.0 | 2.1 | 2.0 | 1.9 |
| Net Income To Common Shareholders | 21.5 | 198.0 | (255.3) | (35.6) | 100.9 | 284.2 | 154.5 | 63.4 | 33.4 |
| 0.53 |
| 0.31 |
| 0.14 |
| 0.09 |
| Shares Basic | 768.1 | 701.6 | 687.8 | 674.7 | 614.0 | 529.4 | 493.1 | 462.6 | 385.5 |
| Shares Diluted | 772.4 | 704.0 | 687.8 | 674.7 | 620.0 | 534.3 | 497.7 | 466.8 | 389.2 |
| 59.1 |
| 62.5 |
| 75.2 |
| 73.0 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 90.4 | 80.2 | 66.7 | 63.1 | 56.8 | 52.7 | 49.6 | 35.1 | - | - | - | - | - |
| Depreciation & Amortization | 440.6 | 400.3 | 395.7 | 354.1 | 455.5 | 403.0 | 314.1 | 284.3 | 260.8 | 251.3 | 141.0 | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,939.3 | 1,928.9 | 1,873.4 | 1,936.6 | 2,427.0 | 1,890.1 | 1,293.0 | 1,259.5 | 1,270.0 | 1,144.7 | 647.1 | - | - | - | - | - |
| - |
| - |
| Interest Expense | 315.2 | 282.5 | 363.6 | 308.4 | 278.6 | 209.6 | 181.9 | 181.5 | 152.1 | 155.8 | 99.6 | - | - | - | - | - |
| Income From Equity Investments | (1.8) | 5.0 | 4.3 | (1.9) | (21.4) | (26.3) | 0.2 | (9.1) | (3.1) | 2.7 | - | - | - | - | - | - |
| Other Non-Operating Income | - | (293.7) | (268.9) | (529.4) | (771.7) | (270.9) | 408.3 | 188.2 | (246.0) | (202.1) | (79.6) | - | - | - | - | - |
| Pre-Tax Income | (214.9) | 211.0 | 177.2 | (62.1) | (369.7) | 142.2 | 792.4 | 555.1 | 132.5 | 175.1 | 96.3 | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | (159.5) | 108.3 | (1,515.9) | (33.3) | (308.2) | 185.7 | 727.8 | 485.0 | 79.1 | 101.7 | 68.6 | - | - | - | - | - |
| Net Income From Discontinued Ops | - | (37.7) | (1,506.3) | (8.2) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (159.5) | 108.3 | (1,515.9) | (33.3) | (308.2) | 185.7 | 727.8 | 485.0 | 79.1 | 101.7 | 68.6 | - | - | - | - | - |
| Net Income Attributable To Parent | (61.8) | 180.8 | (1,380.5) | 28.7 | (212.0) | 264.9 | 782.5 | 530.9 | 185.0 | 149.5 | 97.9 | - | - | - | - | - |
| Less: Minority Interest | - | - | (74.9) | (36.5) | (111.3) | (89.6) | (67.3) | (62.4) | (108.5) | (47.8) | (29.3) | - | - | - | - | - |
| Less: Preferred Dividends | 9.6 | 10.5 | 10.5 | 8.4 | 8.7 | 9.0 | 8.4 | 8.5 | 8.0 | 8.0 | 7.9 | - | - | - | - | - |
| Net Income To Common Shareholders | (71.4) | 170.3 | (1,391.0) | 20.3 | (220.7) | 255.9 | 774.1 | 522.4 | 177.0 | 141.5 | 89.9 | - | - | - | - | - |
| EPS Diluted | (0.09) | 0.22 | (1.90) | 0.03 | (0.33) | 0.41 | 1.37 | 1.04 | 0.38 | 0.37 | 0.33 | - | - | - | - | - |
| Shares Basic | 768.1 | 768.1 | 731.7 | 688.7 | 677.9 | 622.3 | 559.6 | 499.9 | 461.8 | 382.3 | 271.8 | 253.2 | 214.0 | 204.4 | 158.3 | 116.7 |
| Shares Diluted | 772.4 | 772.4 | 734.0 | 690.8 | 677.9 | 628.9 | 564.4 | 504.7 | 466.0 | 386.0 | 274.1 | 256.5 | 216.3 | 205.8 | 158.9 | 117.0 |
| EBIT | 351.0 | 504.7 | 446.1 | 467.3 | 402.0 | 413.1 | 384.0 | 366.8 | 378.4 | 377.2 | 175.9 | - | - | - | - | - |