| (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 | 58.6 | 73.3 | 61.6 | 70.9 | 65.8 | 70.5 | 71.6 | 81.1 | 80.5 | 84.2 | 81.2 | 92.2 | 87.1 | 87.1 | 76.3 | 76.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 264.4 | 271.6 | 303.7 | 344.6 | 303.6 | 284.5 | 278.7 | 334.5 | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | 5.7 | - | - | - | 0.0 | 14.6 | 39.1 | 33.2 | 21.2 | 12.3 | 15.3 | 25.3 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.4 | 0.3 | 0.4 | 0.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.82 | 0.81 | (0.97) | 0.29 | 1.77 | 1.48 | 0.01 | 1.41 | 1.52 | 1.54 | 1.74 | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 64.2 |
| 70.9 |
| 66.6 |
| 75.9 |
| 71.2 |
| - |
| 68.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 6.0 | 7.5 | 6.7 | 6.6 | 6.7 | 7.2 | 7.5 | 7.5 | 7.4 | 7.4 | 7.7 | 7.5 | 7.0 | 8.2 | 7.2 | 7.1 | 7.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 4.0 | 3.4 | 2.8 | 2.5 | 2.5 | 2.4 | 2.3 | 2.3 | 4.7 | 1.0 | 1.0 | 2.2 | 4.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 36.3 | 43.4 | 37.5 | 38.6 | 38.4 | 38.5 | 38.6 | 40.7 | 41.3 | 37.8 | 37.2 | 39.0 | 34.5 | 34.1 | 30.2 | 29.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 4.7 | - | 1.8 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 4.0 | 2.6 | 4.7 | 3.3 | 15.4 | 8.0 | 7.6 |
| Interest Expense | - | - | - | - | - | - | - | 128.5 | 127.9 | 123.1 | 121.8 | 116.3 | 104.9 | 96.6 | 72.3 | 56.5 | 45.1 | 44.7 | ||||||||||||||||||||||
| Income From Equity Investments | (0.3) | - | 17.1 | - | (0.7) | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 26.5 | 29.1 | 51.0 | 20.9 | 26.1 | 40.8 | (91.5) | 35.9 | (104.4) | 46.5 | 46.6 | (83.4) | 48.9 | - | 183.0 | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.2 | (0.1) | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | 0.5 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 26.2 | 29.2 | 50.8 | 20.7 | 26.0 | 40.7 | (91.5) | 35.8 | (104.5) | 46.5 | 46.1 | (83.4) | 48.9 | (16.3) | (13.3) | (13.1) | (9.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 26.2 | 29.2 | 50.8 | 20.7 | 26.0 | 40.7 | (91.5) | 35.8 | (104.5) | 46.5 | 46.1 | (83.4) | 48.9 | (4.0) | 183.0 | 71.0 | 15.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 26.2 | 29.2 | 50.8 | 20.7 | 26.0 | 40.7 | (91.5) | 35.8 | (104.5) | 46.5 | 46.1 | (83.4) | 48.9 | (4.0) | 183.0 | 71.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 23.2 | 26.1 | 47.7 | 17.7 | 22.9 | 37.6 | (94.6) | 32.7 | (107.6) | 43.5 | 43.0 | (86.5) | 45.8 | (7.1) | 180.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.16 | - | 0.34 | 0.12 | 0.16 | - | (0.69) | 0.23 | (0.76) | - | 0.30 | (0.62) | 0.32 | - | 1.27 | 0.48 | 0.08 | - | 0.40 | 0.45 | 0.39 | - | 0.31 | 0.37 | (0.86) | - | 0.16 | 0.38 | 0.45 | - | 0.42 | 0.39 | 0.38 | - | 0.54 | - | - | - | - | - |
| EPS Diluted | 0.16 | - | 0.34 | 0.12 | 0.16 | - | (0.69) | 0.23 | (0.76) | - | 0.30 | (0.62) | 0.32 | - | 1.13 | 0.44 | 0.08 | - | ||||||||||||||||||||||
| Shares Basic | 139.1 | - | 138.9 | 138.9 | 138.6 | - | 138.2 | 140.4 | 141.9 | - | 141.4 | 141.3 | 141.1 | - | 140.6 | 140.6 | 140.4 | - | ||||||||||||||||||||||
| Shares Diluted | 139.7 | - | 139.7 | 139.2 | 139.0 | - | 138.2 | 140.6 | 141.9 | - | 141.4 | 141.3 | 155.5 | - | 164.4 | 171.7 | 140.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 26.7 | 27.4 | 29.6 | 29.5 | 29.7 | 28.8 | 26.8 | 24.1 | 20.5 | 20.7 | 25.0 | 9.5 | 6.2 | 7.6 | 8.5 | 5.7 | 5.6 |
| Depreciation & Amortization | 12.7 | 11.2 | 11.7 | 8.2 | 0.7 | 2.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 155.8 | 158.0 | 159.1 | 148.5 | 121.2 | 89.6 | 66.6 | 64.8 | 56.9 | 52.4 | 48.4 | 26.1 | 18.1 | 17.6 | 14.7 | 10.4 | 8.9 |
| - |
| - |
| - |
| 18.1 |
| Interest Expense | - | - | - | 466.1 | 270.5 | 162.5 | 148.9 | 152.9 | 114.6 | 78.1 | 63.8 | 48.9 | 26.5 | 4.4 | 8.4 | 14.5 | 10.7 |
| Income From Equity Investments | - | 15.4 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | (2.8) | (0.1) | 3.5 | (0.2) | 0.0 | 0.0 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 127.4 | 127.1 | (119.2) | 58.6 | 265.2 | 223.5 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 127.0 | 126.7 | (119.6) | 58.1 | (52.4) | (19.9) | 18.4 | 230.2 | 220.0 | 193.0 | 157.9 | 103.3 | 82.7 | 52.5 | 40.2 | 25.9 | 11.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 127.0 | 126.7 | (119.6) | 58.1 | 265.2 | 223.5 | 18.4 | 230.2 | 220.0 | 193.0 | 157.9 | 103.3 | 82.7 | 52.5 | 40.2 | 25.9 | 11.0 |
| Net Income Attributable To Parent | 127.0 | 126.7 | (119.6) | 58.1 | 265.2 | 223.5 | 18.4 | 230.2 | 220.0 | 193.0 | 157.9 | 103.3 | 82.7 | 52.5 | 40.2 | 25.9 | 11.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 13.0 | 13.5 | 18.5 | 27.3 | 36.8 | 30.3 | 11.9 | 7.4 | 7.4 | 3.1 | 0.0 | - |
| Net Income To Common Shareholders | 114.7 | 114.4 | (131.9) | 45.9 | 253.0 | 210.6 | 4.8 | 211.6 | 192.6 | 156.3 | 127.6 | 91.4 | 75.3 | 45.0 | 37.1 | 25.9 | 11.0 |
| - |
| EPS Diluted | 0.82 | 0.81 | (0.97) | 0.29 | 1.68 | 1.46 | 0.01 | 1.40 | 1.48 | 1.54 | 1.74 | - | - | - | - | - | - |
| Shares Basic | 139.1 | 138.9 | 139.7 | 141.3 | 140.5 | 139.9 | 148.0 | 146.9 | 124.1 | 99.9 | 72.4 | 58.7 | 43.5 | 35.2 | 22.3 | 18.8 | - |
| Shares Diluted | 139.7 | 138.9 | 139.7 | 141.3 | 165.5 | 168.4 | 148.0 | 175.8 | 153.8 | 101.2 | 73.3 | 59.3 | 43.7 | 35.7 | 22.6 | 19.1 | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 6.6 |
| 6.7 |
| 6.9 |
| 7.3 |
| 6.6 |
| 6.4 |
| 6.5 |
| 5.5 |
| 5.8 |
| 6.6 |
| 6.2 |
| 4.0 |
| 5.8 |
| 5.7 |
| 5.0 |
| 5.1 |
| 4.6 |
| 5.2 |
| 5.8 |
| 3.5 |
| 8.4 |
| 4.9 |
| 0.7 |
| 1.1 |
| 1.1 |
| 0.5 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.9 |
| 30.5 |
| 24.2 |
| 18.6 |
| 16.3 |
| 16.9 |
| 16.6 |
| 16.4 |
| 16.8 |
| 16.0 |
| 16.3 |
| 16.8 |
| 15.8 |
| 13.8 |
| 15.4 |
| 14.7 |
| 13.1 |
| 13.3 |
| 12.9 |
| 12.9 |
| 13.2 |
| 10.5 |
| 14.3 |
| 10.2 |
| 42.4 |
| 39.7 |
| 35.7 |
| 35.4 |
| 34.8 |
| 37.5 |
| 41.2 |
| 43.8 |
| 39.3 |
| 33.5 |
| 36.3 |
| 32.4 |
| 31.0 |
| 28.4 |
| 22.7 |
| 22.0 |
| 19.9 |
| 19.2 |
| 17.0 |
| 16.1 |
| 17.3 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (3.3) |
| 0.5 |
| (0.3) |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.0) |
| (6.9) |
| (2.0) |
| 0.0 |
| 36.7 |
| 49.3 |
| 60.2 |
| (127.8) |
| 71.9 |
| 29.1 |
| 61.4 |
| 67.8 |
| 53.0 |
| 62.2 |
| 55.3 |
| 49.4 |
| 41.3 |
| 68.4 |
| 36.2 |
| 47.1 |
| 59.0 |
| 69.9 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 60.4 |
| 67.7 |
| 58.3 |
| 36.7 |
| 49.3 |
| 60.2 |
| (127.8) |
| 71.9 |
| 29.1 |
| 61.4 |
| 67.8 |
| 53.0 |
| 62.2 |
| 55.3 |
| 49.4 |
| 41.3 |
| 68.4 |
| 36.2 |
| 47.1 |
| 59.0 |
| 69.9 |
| 10.3 |
| 15.2 |
| 37.1 |
| 60.4 |
| 67.7 |
| 58.3 |
| 36.7 |
| 49.3 |
| 60.2 |
| (127.8) |
| 71.9 |
| 29.1 |
| 61.4 |
| 67.8 |
| 53.0 |
| 62.2 |
| 55.3 |
| 49.4 |
| 41.3 |
| 68.4 |
| 36.2 |
| 47.1 |
| 59.0 |
| 69.9 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.1 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 4.9 |
| 6.8 |
| 6.8 |
| 6.8 |
| 6.8 |
| 6.8 |
| 7.0 |
| 11.1 |
| 9.3 |
| 9.3 |
| 9.3 |
| 9.3 |
| 5.9 |
| 67.9 |
| 12.2 |
| 34.0 |
| 57.3 |
| 64.3 |
| 55.0 |
| 33.3 |
| 46.0 |
| 56.8 |
| (131.2) |
| 68.5 |
| 25.7 |
| 56.5 |
| 60.9 |
| 46.2 |
| 55.4 |
| 48.5 |
| 42.6 |
| 34.3 |
| 57.2 |
| 26.9 |
| 37.8 |
| 49.7 |
| 60.6 |
| 4.5 |
| 0.38 |
| 0.42 |
| 0.37 |
| - |
| 0.31 |
| 0.36 |
| (0.86) |
| - |
| 0.16 |
| 0.37 |
| 0.43 |
| - |
| 0.40 |
| 0.39 |
| 0.38 |
| - |
| 0.54 |
| - |
| - |
| - |
| - |
| - |
| 139.9 |
| 139.9 |
| 139.8 |
| - |
| 146.6 |
| 151.5 |
| 153.9 |
| - |
| 153.5 |
| 145.6 |
| 134.6 |
| - |
| 129.2 |
| 123.0 |
| 110.2 |
| - |
| 105.4 |
| 95.4 |
| 91.6 |
| - |
| 71.9 |
| 67.4 |
| 170.9 |
| 170.8 |
| 170.8 |
| - |
| 146.6 |
| 182.1 |
| 153.9 |
| - |
| 153.5 |
| 174.1 |
| 164.7 |
| - |
| 153.9 |
| 124.6 |
| 111.9 |
| - |
| 106.8 |
| 96.8 |
| 93.0 |
| - |
| 72.9 |
| 68.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |