| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||
| Revenues | 629.9 | 658.5 | 663.7 | 650.7 | 629.0 | 666.4 | 674.2 | 661.0 | 665.0 | 679.3 | 667.9 | 649.6 | 676.5 | 721.5 | 757.8 | 729.8 | |||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 2,602.7 | 2,601.8 | 2,666.5 | 2,673.3 | 2,914.7 | 2,714.8 | 1,987.7 | 1,783.7 | 1,603.6 | 1,543.6 | 1,490.0 |
| Cost of Revenue | 1,773.7 | 1,762.5 | 1,819.8 | 1,902.8 | 2,218.8 | - | - | - | - | - | - |
| Gross Profit | 829.0 | 839.4 | 846.7 | 770.6 | 696.0 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 271.6 | 269.5 | |||||||||
| Operating Income | |||||||||||
| Operating Income | (0.7) | 7.2 | 124.0 | (108.3) | 87.9 | 73.0 | 168.5 | 131.5 | 180.0 | 137.0 | 132.1 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | 1.6 | 0.8 | 1.2 | 6.3 | 4.0 | 1.1 | 0.7 |
| Interest Expense | 153.2 | 147.8 | 135.3 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (29.5) | (20.5) | (8.4) | (2.3) | (18.8) | (1.6) | (6.9) | (5.2) | (3.6) | 9.4 | 5.9 |
| Net Income From Continuing Ops | (112.5) | (115.3) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.39) | (0.40) | (0.33) | (1.22) | (0.07) | (0.12) | 0.11 | 0.26 | 0.31 | (0.43) | (0.35) |
| EPS Diluted | (0.39) | (0.40) | (0.33) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 369.3 | 374.6 | 484.8 | 245.4 | 419.3 | 392.8 | 384.3 | 294.8 | 297.6 | 253.7 | 250.7 |
| EBIT | (0.7) | 7.2 | 124.0 | ||||||||
| 705.7 |
| 716.5 |
| 708.8 |
| 654.7 |
| 634.8 |
| 523.7 |
| 497.5 |
| 482.5 |
| 484.1 |
| 486.0 |
| 466.2 |
| 438.5 |
| 393.1 |
| 415.8 |
| 402.0 |
| 394.7 |
| 391.1 |
| 401.7 |
| 389.5 |
| 379.5 |
| 372.9 |
| Cost of Revenue | 434.4 | 441.6 | 458.6 | 439.1 | 423.1 | 455.2 | 465.0 | 445.5 | 454.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 195.5 | 216.9 | 205.0 | 211.7 | 205.8 | 211.2 | 209.2 | 215.5 | 210.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 71.3 | 62.4 | 71.0 | 66.9 | 69.2 | 66.6 | 63.7 | 59.5 | 65.4 | 57.8 | 52.4 | 53.8 | 62.9 | 60.1 | 57.1 | 56.3 | |||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Depreciation & Amortization | 91.7 | 99.9 | 88.0 | 90.5 | 89.0 | 89.7 | 89.4 | 89.6 | 92.1 | 94.1 | 89.7 | 84.9 | 85.0 | 82.5 | 83.7 | 82.7 | |||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.6) | - | - | ||||||||||||||||||||
| Total Operating Expenses | 615.6 | 727.8 | 646.9 | 613.2 | 606.8 | 674.8 | 646.9 | 597.6 | 623.1 | 873.6 | 634.9 | 628.9 | 644.1 | 688.5 | 734.6 | 706.1 | |||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income | 14.3 | (69.3) | 16.8 | 37.6 | 22.2 | (8.4) | 27.2 | 63.4 | 41.8 | (194.3) | 33.0 | 20.7 | 32.3 | 33.0 | 23.2 | 23.7 | 8.0 | 4.2 | 31.6 | 22.9 | 14.3 | 26.8 | 37.5 | 56.5 | 47.7 | 46.6 | 39.4 | 29.1 | 16.4 | 51.2 | 43.6 | 49.3 | 35.9 | 44.1 | 27.4 | 28.7 | 36.8 |
| Non-Operating | |||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.6 | 1.1 | 1.8 | 2.4 | 1.0 | 1.4 | 0.9 | 1.1 | 0.6 | 0.3 | 0.2 | 0.3 | 0.3 |
| Interest Expense | 41.5 | 39.5 | 33.9 | 38.2 | 36.1 | 34.5 | 34.3 | 33.2 | 33.4 | - | 35.6 | 36.4 | - | 33.4 | 30.4 | 26.5 | 25.8 | 21.4 | |||||||||||||||||||
| Income From Equity Investments | (0.4) | (0.4) | (0.0) | (0.3) | (1.4) | (0.7) | (1.0) | (1.0) | (0.9) | 0.2 | (0.3) | (0.7) | (0.6) | 1.5 | 0.0 | (0.4) | |||||||||||||||||||||
| Other Non-Operating Income | 7.4 | 0.3 | (0.5) | 5.8 | 1.3 | 0.0 | 3.7 | 14.6 | 9.5 | 1.1 | 0.7 | (0.4) | 1.4 | 3.7 | (2.6) | (1.0) | 2.4 | ||||||||||||||||||||
| Pre-Tax Income | (20.3) | (108.9) | (17.7) | 4.8 | (14.0) | (43.5) | (4.6) | (66.9) | 11.8 | (227.4) | (2.8) | (96.1) | (1.8) | 3.9 | (10.8) | (4.8) | |||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (6.6) | (19.9) | (6.2) | 3.2 | 2.5 | (7.1) | (0.8) | (2.5) | 2.0 | (0.6) | (0.5) | 0.5 | (1.6) | (2.7) | (3.4) | (12.1) | (0.7) | (9.5) | (0.2) | 9.0 | (0.8) | (9.4) | 0.8 | 1.2 | 0.5 | 2.2 | (7.0) | (0.9) | 0.5 | (0.9) | (2.6) | (0.1) | (0.1) | 6.0 | 1.8 | 0.1 | 1.5 |
| Net Income From Continuing Ops | (13.7) | (88.9) | (11.4) | 1.6 | (16.5) | (36.4) | (3.7) | (64.4) | 9.8 | (226.8) | (2.3) | (96.5) | (0.2) | 6.6 | (7.5) | 7.2 | (17.4) | ||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | (8.3) | (2.4) | - | (1.5) | (3.3) | - | ||||||||||||||||||||
| Net Income | (13.7) | (88.9) | (11.4) | 1.6 | (16.5) | (36.4) | (3.7) | (64.4) | 9.8 | (226.8) | (2.1) | (104.8) | (2.6) | 3.0 | (8.9) | 4.0 | (17.4) | ||||||||||||||||||||
| Net Income Attributable To Parent | (13.6) | (88.3) | (11.4) | 1.5 | (16.4) | (36.2) | (3.7) | (64.1) | 9.7 | (226.8) | (2.1) | (104.7) | (2.6) | 2.9 | (8.9) | 3.9 | |||||||||||||||||||||
| Less: Minority Interest | (0.1) | (0.6) | (0.1) | 0.0 | (0.1) | (0.2) | (0.0) | (0.3) | 0.1 | 0.0 | (0.0) | (0.1) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | ||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income To Common Shareholders | (13.6) | (88.3) | (11.4) | 1.5 | (16.4) | (36.2) | (3.7) | (64.1) | 9.7 | (226.8) | (2.1) | (104.7) | (2.6) | 2.9 | (8.9) | ||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | - | (0.04) | 0.01 | (0.06) | - | (0.01) | (0.23) | 0.03 | - | (0.01) | (0.39) | (0.01) | - | (0.03) | 0.01 | (0.06) | - | 0.02 | (0.05) | (0.06) | - | 0.06 | 0.16 | 0.12 | - | 0.14 | 0.03 | (0.03) | - | 0.17 | 0.20 | (0.08) | - | (0.17) | (0.22) | (0.04) |
| EPS Diluted | (0.05) | - | (0.04) | 0.01 | (0.06) | - | (0.01) | (0.23) | 0.03 | - | (0.01) | (0.39) | (0.01) | - | (0.03) | 0.01 | (0.06) | - | |||||||||||||||||||
| Shares Basic | 286.3 | - | 285.9 | 285.6 | 285.4 | - | 284.9 | 284.7 | 284.6 | - | 278.1 | 270.5 | 270.2 | - | 269.6 | 269.5 | 269.2 | - | |||||||||||||||||||
| Shares Diluted | 286.3 | - | 285.9 | 285.8 | 285.4 | - | 284.9 | 284.7 | 284.9 | - | 278.1 | 270.5 | 270.2 | - | 269.6 | 270.4 | 269.2 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| EBITDA | 106.0 | 30.6 | 104.8 | 128.1 | 111.2 | 81.3 | 116.6 | 153.0 | 133.9 | (100.2) | 122.7 | 105.6 | 117.4 | 115.5 | 106.8 | 106.4 | 90.6 | 91.8 | 102.1 | 107.4 | 91.5 | 85.1 | 91.0 | 108.9 | 99.3 | 94.3 | 84.5 | 69.5 | 46.5 | 81.0 | 73.0 | 78.4 | 65.3 | 73.6 | 56.3 | 57.6 | 66.2 |
| EBIT | 14.3 | (69.3) | 16.8 | 37.6 | 22.2 | (8.4) | 27.2 | 63.4 | 41.8 | (194.3) | 33.0 | 20.7 | 32.3 | 33.0 | 23.2 | 23.7 | 8.0 | 4.2 | 31.6 | ||||||||||||||||||
| 255.1 |
| 226.8 |
| 231.1 |
| 182.1 |
| 144.7 |
| 129.3 |
| 110.8 |
| 99.6 |
| 96.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 370.0 | 367.4 | 360.8 | 353.7 | 331.4 | 319.8 | 215.9 | 163.3 | 117.7 | 116.7 | 118.6 |
| Amortization of Intangibles | - | - | 3.8 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 0.2 | (0.8) | (0.4) | 0.0 | 0.0 | (3.2) | - |
| Total Operating Expenses | 2,603.4 | 2,594.6 | 2,542.5 | 2,781.6 | 2,826.9 | 2,641.8 | 1,819.3 | 1,652.2 | 1,423.7 | 1,406.6 | 1,357.9 |
| 140.1 |
| 116.1 |
| 99.2 |
| 91.5 |
| 94.4 |
| 93.3 |
| 114.9 |
| 119.6 |
| Income From Equity Investments | (1.2) | (2.1) | (3.7) | (1.4) | (0.9) | (0.7) | (0.3) | (0.1) | (1.1) | (1.4) | (0.1) |
| Other Non-Operating Income | 13.0 | 6.9 | 27.9 | 2.8 | 2.5 | 2.0 | (2.6) | (1.9) | (0.5) | (1.9) | (1.4) |
| Pre-Tax Income | (142.0) | (135.7) | (103.2) | (328.1) | (29.9) | (30.6) | 17.6 | 43.0 | 44.4 | 8.8 | 10.8 |
| (94.7) |
| (325.8) |
| (11.1) |
| (29.0) |
| 24.6 |
| 48.2 |
| 48.0 |
| (0.6) |
| 4.9 |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | (10.5) | (8.4) | (1.3) | - | - | - | - | - |
| Net Income | (112.5) | (115.3) | (94.7) | (336.3) | (19.5) | (30.3) | 24.6 | 48.2 | 48.0 | (0.6) | 4.9 |
| Net Income Attributable To Parent | (111.7) | (114.5) | (94.3) | (336.2) | (19.4) | (30.5) | 24.5 | 48.2 | 48.0 | (0.6) | 4.9 |
| Less: Minority Interest | (0.8) | (0.7) | (0.4) | (0.1) | (0.0) | 0.1 | 0.0 | 0.0 | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | (111.7) | (114.5) | (94.3) | (336.2) | (19.4) | (30.5) | 24.5 | 48.2 | 46.2 | (29.9) | (24.5) |
| (1.22) |
| (0.07) |
| (0.12) |
| 0.11 |
| 0.26 |
| 0.31 |
| (0.43) |
| (0.35) |
| Shares Basic | 286.3 | 285.7 | 284.8 | 275.8 | 269.6 | 259.1 | 203.3 | 179.6 | 141.4 | 70.0 | 69.9 |
| Shares Diluted | 286.3 | 285.7 | 284.8 | 275.8 | 269.6 | 259.1 | 206.9 | 184.0 | 144.3 | 70.0 | 69.9 |
| (108.3) |
| 87.9 |
| 73.0 |
| 168.5 |
| 131.5 |
| 180.0 |
| 137.0 |
| 132.1 |
| 57.6 |
| 49.0 |
| 45.5 |
| 42.5 |
| 45.1 |
| 39.5 |
| 36.0 |
| 32.3 |
| 36.9 |
| 33.0 |
| 32.5 |
| 32.7 |
| 31.1 |
| 27.6 |
| 27.3 |
| 27.8 |
| 28.1 |
| 14.9 |
| 36.4 |
| 23.5 |
| 24.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.6 |
| 87.6 |
| 70.6 |
| 84.5 |
| 77.2 |
| 58.3 |
| 53.6 |
| 52.4 |
| 51.6 |
| 47.8 |
| 45.1 |
| 40.4 |
| 30.1 |
| 29.8 |
| 29.4 |
| 29.1 |
| 29.4 |
| 29.5 |
| 28.9 |
| 28.9 |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.9) |
| 9.5 |
| (0.9) |
| (2.5) |
| (6.1) |
| (3.0) |
| (1.2) |
| 0.3 |
| 3.8 |
| - |
| - |
| - |
| - |
| 697.7 |
| 712.3 |
| 677.3 |
| 631.8 |
| 620.5 |
| 496.9 |
| 460.0 |
| 426.0 |
| 436.4 |
| 439.4 |
| 426.8 |
| 409.4 |
| 376.7 |
| 364.6 |
| 358.5 |
| 345.4 |
| 355.2 |
| 357.7 |
| 362.1 |
| 350.7 |
| 336.1 |
| 25.3 |
| 26.6 |
| 26.0 |
| 21.4 |
| 23.1 |
| 23.2 |
| 23.9 |
| 23.8 |
| 24.9 |
| 24.1 |
| 21.6 |
| 23.1 |
| 22.8 |
| 22.9 |
| 24.5 |
| 29.7 |
| 29.2 |
| 28.3 |
| 27.7 |
| (2.1) |
| 0.5 |
| (0.5) |
| (0.1) |
| (0.7) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.7) |
| (0.4) |
| 0.3 |
| (0.1) |
| (0.0) |
| 0.0 |
| (1.3) |
| (0.0) |
| 2.2 |
| (0.5) |
| 0.1 |
| 0.2 |
| (2.3) |
| (1.2) |
| 0.0 |
| 0.9 |
| (0.9) |
| (0.2) |
| (0.6) |
| (0.2) |
| (0.7) |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.9) |
| 0.1 |
| (0.7) |
| (0.5) |
| (18.2) |
| (16.2) |
| 5.1 |
| (4.4) |
| (15.0) |
| (53.4) |
| 13.2 |
| 33.9 |
| 24.0 |
| 23.0 |
| 20.1 |
| 4.0 |
| (4.1) |
| 1.8 |
| 22.0 |
| 29.3 |
| (8.7) |
| - |
| (2.8) |
| - |
| 5.9 |
| (6.7) |
| 5.3 |
| (13.4) |
| (14.2) |
| (44.0) |
| 12.4 |
| 32.7 |
| 23.5 |
| 20.8 |
| 27.1 |
| 4.9 |
| (4.6) |
| 2.7 |
| 24.5 |
| 29.4 |
| (8.6) |
| 8.0 |
| (4.6) |
| (8.4) |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| 5.3 |
| (13.4) |
| (14.2) |
| (44.0) |
| 12.4 |
| 32.7 |
| 23.5 |
| 20.8 |
| 27.1 |
| 4.9 |
| (4.6) |
| 2.7 |
| 24.5 |
| 29.4 |
| (8.6) |
| 8.0 |
| (4.6) |
| (8.4) |
| 4.4 |
| (17.4) |
| (8.0) |
| 5.3 |
| (13.4) |
| (14.4) |
| (44.0) |
| 12.4 |
| 32.7 |
| 23.5 |
| 20.8 |
| 27.1 |
| 4.9 |
| (4.6) |
| 2.7 |
| 24.5 |
| 29.4 |
| (8.6) |
| 8.0 |
| (4.6) |
| (8.4) |
| 4.4 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.9 |
| (17.4) |
| (8.0) |
| 5.3 |
| (13.4) |
| (14.4) |
| (44.0) |
| 12.4 |
| 32.7 |
| 23.5 |
| 20.8 |
| 27.1 |
| 4.9 |
| (4.6) |
| 2.7 |
| 24.5 |
| 29.4 |
| (10.5) |
| 0.7 |
| (11.9) |
| (15.7) |
| (2.9) |
| 0.02 |
| (0.05) |
| (0.06) |
| - |
| 0.06 |
| 0.16 |
| 0.11 |
| - |
| 0.14 |
| 0.03 |
| (0.03) |
| - |
| 0.17 |
| 0.20 |
| (0.08) |
| - |
| (0.17) |
| (0.22) |
| (0.04) |
| 261.9 |
| 253.2 |
| 252.9 |
| - |
| 204.3 |
| 201.8 |
| 200.7 |
| - |
| 192.3 |
| 182.3 |
| 149.4 |
| - |
| 144.9 |
| 143.5 |
| 124.4 |
| - |
| 70.0 |
| 70.0 |
| 69.9 |
| 262.6 |
| 253.2 |
| 252.9 |
| - |
| 208.5 |
| 205.3 |
| 203.8 |
| - |
| 197.4 |
| 186.1 |
| 149.4 |
| - |
| 147.6 |
| 146.5 |
| 124.4 |
| - |
| 70.0 |
| 70.0 |
| 69.9 |
| 22.9 |
| 14.3 |
| 26.8 |
| 37.5 |
| 56.5 |
| 47.7 |
| 46.6 |
| 39.4 |
| 29.1 |
| 16.4 |
| 51.2 |
| 43.6 |
| 49.3 |
| 35.9 |
| 44.1 |
| 27.4 |
| 28.7 |
| 36.8 |