| (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 | 354.8 | 353.8 | 340.8 | 339.5 | 337.5 | 328.4 | 320.7 | 315.7 | 320.2 | 316.5 | 307.3 | 309.8 | 311.4 | 308.6 | 304.7 | 306.1 | ||||||||||||||||||||||||
| (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 | 1,388.9 | 1,371.6 | 1,285.1 | 1,245.0 | 1,218.1 | 1,152.3 | 1,053.3 | 1,168.3 | 1,234.3 | 1,283.2 | 1,275.8 | 1,266.0 | 1,236.6 | 1,146.4 | 1,088.3 |
| 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 | 1.45 | 1.26 | 1.12 | 1.01 | 1.18 | 0.91 | 0.41 | 0.92 | 1.21 | 0.98 | 0.91 | 0.65 | 0.36 | (0.50) | (0.68) |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| 298.6 |
| 295.3 |
| 290.2 |
| 287.0 |
| 279.7 |
| 269.4 |
| 253.9 |
| 247.6 |
| 282.3 |
| 293.1 |
| 293.0 |
| 291.0 |
| 291.1 |
| 297.7 |
| 306.5 |
| 313.0 |
| 317.2 |
| 320.1 |
| 314.5 |
| 322.8 |
| 325.8 |
| 324.0 |
| 318.6 |
| 310.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 28.2 | 28.6 | 26.8 | 29.1 | 28.2 | 27.9 | 30.3 | 29.7 | 28.5 | 30.3 | 29.2 | 28.5 | 29.2 | 30.4 | 29.1 | 29.7 | 28.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 105.2 | 102.8 | 103.2 | 103.3 | 105.6 | 103.3 | 94.8 | 92.0 | 91.2 | 89.5 | 96.3 | 88.8 | 87.7 | 90.6 | 84.8 | 85.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 9.6 | 7.4 | 7.9 | 7.4 | 6.8 | 4.7 | 3.6 | 3.1 | 3.3 | 3.6 | 4.5 | 3.9 | 4.5 | 4.9 | 5.1 | 4.8 | 4.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 220.7 | 224.5 | 230.4 | 215.8 | 217.9 | 217.2 | 210.3 | 200.3 | 198.3 | 202.5 | 202.7 | 213.5 | 198.6 | 203.2 | 191.3 | 191.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 59.4 | 59.5 | 56.7 | 54.4 | 54.1 | 55.4 | 55.4 | 53.7 | 51.5 | 47.2 | 47.4 | 47.5 | 48.7 | 48.5 | 48.7 | 47.9 | 47.3 | 47.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (6.4) | 7.8 | (16.2) | (38.5) | (49.9) | (27.8) | (13.6) | (45.3) | (33.1) | (41.3) | (40.9) | (39.9) | (0.6) | 1.8 | (33.7) | (26.7) | (25.9) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 127.8 | 137.1 | 94.2 | 85.1 | 69.7 | 83.4 | 96.8 | 70.1 | 88.9 | 72.7 | 63.7 | 56.4 | 112.2 | 107.2 | 79.7 | 87.8 | 79.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 127.8 | 137.1 | 94.2 | 85.1 | 69.7 | 83.4 | 96.8 | 70.1 | 88.9 | 72.7 | 63.7 | 56.4 | 112.2 | 107.2 | 79.7 | 87.8 | 79.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 127.8 | 137.1 | 94.2 | 85.1 | 69.7 | 83.4 | 96.8 | 70.1 | 88.9 | 72.7 | 63.7 | 56.4 | 112.2 | 107.2 | 79.7 | 87.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 127.8 | 137.1 | 94.2 | 85.1 | 69.7 | 83.4 | 96.8 | 70.1 | 88.9 | 72.7 | 63.7 | 56.4 | 112.2 | 107.2 | 79.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.42 | - | 0.31 | 0.28 | 0.23 | - | 0.32 | 0.23 | 0.29 | - | 0.21 | 0.19 | 0.37 | - | 0.26 | 0.29 | 0.27 | - | 0.15 | 0.30 | 0.18 | - | 0.09 | 0.03 | 0.20 | - | 0.27 | 0.23 | 0.21 | - | 0.49 | 0.27 | 0.20 | - | 0.27 | 0.25 | 0.23 | - | 0.19 | 0.21 |
| EPS Diluted | 0.41 | - | 0.31 | 0.28 | 0.23 | - | 0.32 | 0.23 | 0.29 | - | 0.21 | 0.19 | 0.37 | - | 0.26 | 0.29 | 0.26 | - | ||||||||||||||||||||||
| Shares Basic | 307.0 | - | 307.2 | 307.0 | 306.8 | - | 302.7 | 302.2 | 302.0 | - | 301.0 | 301.0 | 300.8 | - | 300.2 | 300.0 | 298.5 | - | ||||||||||||||||||||||
| Shares Diluted | 307.7 | - | 308.1 | 307.6 | 307.3 | - | 303.6 | 302.9 | 302.7 | - | 302.5 | 302.3 | 301.8 | - | 301.3 | 301.1 | 299.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 112.7 | 112.7 | 116.4 | 117.1 | 117.2 | 105.5 | 98.3 | 102.3 | 93.6 | 92.2 | 92.2 | 98.5 | 80.2 | 121.1 | 88.9 |
| Depreciation & Amortization | 414.5 | 414.9 | 381.4 | 362.3 | 344.7 | 327.2 | 335.6 | 332.4 | 352.2 | 375.0 | 387.3 | 417.9 | 442.2 | 450.3 | 510.4 |
| Amortization of Intangibles | 32.3 | 29.5 | 14.7 | 16.5 | 18.9 | 15.2 | 19.1 | 25.8 | 35.2 | 46.2 | 60.0 | 88.1 | 120.3 | 144.7 | 142.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 891.4 | 888.6 | 826.0 | 817.2 | 779.5 | 732.3 | 734.0 | 755.0 | 822.8 | 827.9 | 801.8 | 837.3 | 842.0 | 857.0 | 863.6 |
| - |
| Interest Expense |
| 230.0 |
| 224.7 |
| 216.0 |
| 190.7 |
| 192.4 |
| 194.8 |
| 200.0 |
| 189.8 |
| 215.0 |
| 226.7 |
| 226.7 |
| 245.0 |
| 262.8 |
| 343.2 |
| 376.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | 0.5 | 0.5 | 0.4 | 1.2 | 0.7 |
| Other Non-Operating Income | (53.2) | (96.8) | (119.8) | (122.7) | (84.4) | (149.8) | (198.1) | (138.5) | (45.2) | (159.9) | (196.3) | (231.6) | (284.0) | (371.2) | (375.1) |
| Pre-Tax Income | - | - | - | - | - | - | - | 274.8 | 366.3 | 295.4 | 277.7 | 197.1 | 110.6 | (81.8) | (150.4) |
| Net Income From Continuing Ops |
| 444.3 |
| 386.3 |
| 339.3 |
| 305.1 |
| 354.2 |
| 270.2 |
| 121.2 |
| 274.8 |
| 366.3 |
| 300.4 |
| 278.1 |
| 197.5 |
| 112.8 |
| (80.7) |
| (150.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 20.1 | (38.2) | (10.7) |
| Net Income | 444.3 | 386.3 | 339.3 | 305.1 | 354.2 | 270.2 | 121.2 | 274.8 | 366.3 | 300.4 | 278.1 | 197.5 | 132.9 | (118.9) | (160.7) |
| Net Income Attributable To Parent | 444.2 | 386.2 | 339.3 | 305.1 | 354.2 | 270.2 | 121.2 | 274.8 | 366.3 | 300.3 | 275.6 | 193.7 | 132.9 | (118.9) | (160.7) |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.1 | 2.5 | 3.8 | 43.8 | (25.3) | (38.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
| Net Income To Common Shareholders | 444.2 | 386.2 | 339.3 | 305.1 | 354.2 | 270.2 | 121.2 | 274.8 | 366.3 | 300.3 | 275.5 | 193.6 | 88.9 | (93.7) | (122.9) |
| 1.44 |
| 1.25 |
| 1.11 |
| 1.01 |
| 1.17 |
| 0.90 |
| 0.41 |
| 0.92 |
| 1.21 |
| 0.98 |
| 0.91 |
| 0.65 |
| 0.36 |
| (0.50) |
| (0.68) |
| Shares Basic | 307.0 | 307.2 | 303.1 | 301.0 | 299.9 | 297.4 | 297.0 | 298.2 | 302.1 | 304.8 | 301.6 | 298.0 | 243.4 | 189.0 | 180.7 |
| Shares Diluted | 307.7 | 307.9 | 304.0 | 302.4 | 301.7 | 298.8 | 297.9 | 299.3 | 302.3 | 305.3 | 305.1 | 305.0 | 244.6 | 189.0 | 180.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 25.3 |
| 26.5 |
| 24.6 |
| 23.5 |
| 27.7 |
| 24.4 |
| 22.6 |
| 27.1 |
| 24.6 |
| 25.2 |
| 25.4 |
| 28.6 |
| 21.2 |
| 21.3 |
| 22.4 |
| 25.2 |
| 22.8 |
| 23.2 |
| 21.0 |
| 22.5 |
| 21.8 |
| 27.2 |
| 84.2 |
| 80.8 |
| 81.7 |
| 81.2 |
| 83.4 |
| 84.2 |
| 87.5 |
| 80.8 |
| 83.0 |
| 82.6 |
| 82.8 |
| 81.6 |
| 85.4 |
| 85.3 |
| 85.2 |
| 91.3 |
| 90.4 |
| 90.0 |
| 94.2 |
| 96.9 |
| 93.9 |
| 92.7 |
| 98.3 |
| 95.8 |
| 3.5 |
| 3.9 |
| 4.2 |
| 3.6 |
| 4.2 |
| 4.5 |
| 4.9 |
| 5.5 |
| 6.3 |
| 6.7 |
| 6.3 |
| 6.5 |
| 8.0 |
| 8.0 |
| 9.9 |
| 9.3 |
| 9.9 |
| 10.8 |
| 13.4 |
| 12.1 |
| 12.3 |
| 14.5 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 193.2 |
| 189.8 |
| 179.6 |
| 179.1 |
| 183.8 |
| 184.5 |
| 187.9 |
| 178.2 |
| 183.4 |
| 192.2 |
| 188.8 |
| 185.5 |
| 188.5 |
| 203.6 |
| 202.5 |
| 204.4 |
| 212.3 |
| 207.8 |
| 204.9 |
| 209.6 |
| 205.5 |
| 200.5 |
| 203.2 |
| 194.7 |
| 48.9 |
| 49.7 |
| 49.0 |
| 51.8 |
| 51.0 |
| 49.9 |
| 47.4 |
| 46.9 |
| 47.7 |
| 48.5 |
| 46.7 |
| 49.3 |
| 55.4 |
| 55.2 |
| 55.2 |
| 56.1 |
| 57.4 |
| 57.4 |
| 55.7 |
| 55.2 |
| 57.9 |
| 56.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| (24.3) |
| (64.5) |
| (17.5) |
| (43.6) |
| (60.5) |
| (38.1) |
| (60.4) |
| (39.1) |
| (38.9) |
| (23.3) |
| (36.6) |
| (39.7) |
| (16.5) |
| 43.4 |
| (28.3) |
| (43.8) |
| (42.3) |
| (30.8) |
| (37.9) |
| (48.8) |
| (30.3) |
| (57.7) |
| (50.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.6 |
| 147.3 |
| 80.4 |
| 61.0 |
| 69.9 |
| 78.8 |
| 75.3 |
| 71.5 |
| 93.2 |
| 57.7 |
| 65.4 |
| 81.2 |
| 46.1 |
| 90.4 |
| 52.4 |
| 24.4 |
| 27.9 |
| 9.0 |
| 59.8 |
| 62.1 |
| 80.9 |
| 69.0 |
| 62.9 |
| 77.6 |
| 147.3 |
| 80.4 |
| 61.0 |
| 69.9 |
| 83.4 |
| 75.4 |
| 71.7 |
| 93.3 |
| 57.8 |
| 65.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.2 |
| 46.1 |
| 90.4 |
| 52.4 |
| 24.4 |
| 27.9 |
| 9.0 |
| 59.8 |
| 62.1 |
| 80.9 |
| 69.0 |
| 62.9 |
| 77.6 |
| 147.3 |
| 80.4 |
| 61.0 |
| 69.9 |
| 83.4 |
| 75.4 |
| 71.7 |
| 93.3 |
| 57.8 |
| 65.5 |
| 79.5 |
| 81.2 |
| 46.1 |
| 90.4 |
| 52.4 |
| 24.4 |
| 27.9 |
| 9.0 |
| 59.8 |
| 62.1 |
| 80.9 |
| 69.0 |
| 62.9 |
| 77.6 |
| 147.3 |
| 80.4 |
| 61.0 |
| 69.9 |
| 83.4 |
| 75.4 |
| 71.6 |
| 93.2 |
| 57.5 |
| 64.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 87.8 |
| 79.5 |
| 81.2 |
| 46.1 |
| 90.4 |
| 52.4 |
| 24.4 |
| 27.9 |
| 9.0 |
| 59.8 |
| 62.1 |
| 80.9 |
| 69.0 |
| 62.9 |
| 77.6 |
| 147.3 |
| 80.4 |
| 61.0 |
| 69.9 |
| 83.4 |
| 75.4 |
| 71.6 |
| 93.1 |
| 57.5 |
| 64.5 |
| 0.15 |
| 0.30 |
| 0.18 |
| - |
| 0.09 |
| 0.03 |
| 0.20 |
| - |
| 0.27 |
| 0.23 |
| 0.21 |
| - |
| 0.49 |
| 0.26 |
| 0.20 |
| - |
| 0.27 |
| 0.25 |
| 0.23 |
| - |
| 0.19 |
| 0.21 |
| 297.2 |
| 297.2 |
| 297.1 |
| - |
| 296.6 |
| 296.5 |
| 297.8 |
| - |
| 298.0 |
| 298.1 |
| 298.6 |
| - |
| 302.2 |
| 302.8 |
| 304.2 |
| - |
| 304.9 |
| 304.9 |
| 304.6 |
| - |
| 303.0 |
| 299.9 |
| 298.3 |
| 298.3 |
| 297.8 |
| - |
| 296.9 |
| 296.8 |
| 298.3 |
| - |
| 298.9 |
| 298.9 |
| 299.0 |
| - |
| 302.4 |
| 302.9 |
| 304.3 |
| - |
| 305.2 |
| 305.1 |
| 304.8 |
| - |
| 303.5 |
| 300.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |