| (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 | 2.1 | 5.3 | 2.6 | 2.6 | 2.5 | 1.5 | 1.7 | 2.6 | 1.3 | 1.1 | 1.1 | 0.7 | 0.6 | 0.9 | 0.6 | 1.2 | ||||||||||||||||||||||||
| (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 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 12.6 | 13.0 | 7.1 | 3.5 | 5.2 | 10.5 | 10.8 | 8.7 | 7.2 | 8.2 | 876.4 | 835.6 | 790.3 | 788.9 | 698.3 | 599.4 | 568.1 | 602.6 | |
| Cost of Revenue | - | 566.7 | 558.8 | 548.9 | 498.1 | 417.0 | 394.8 | 366.3 | 343.6 | 328.7 | - | - | - | - | - | - | - | - | |
| Gross Profit | - | (553.7) | (551.7) | (545.5) | (492.9) | (406.5) | (384.0) | (357.7) | (336.3) | (320.6) | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | 4.0 | 2.9 | 3.7 | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Per Share | |||||||||||||||||||
| EPS Basic | 3.69 | 3.54 | 1.50 | 3.71 | 6.07 | 2.97 | 1.24 | 2.23 | 1.63 | 2.14 | 9.08 | 2.77 | 3.29 | 3.82 | 3.35 | 0.67 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 2.5 |
| 2.8 |
| 3.2 |
| 2.3 |
| 2.2 |
| 3.4 |
| 2.5 |
| 2.4 |
| 2.5 |
| 2.8 |
| 2.1 |
| 1.9 |
| 1.8 |
| (227.1) |
| 1.8 |
| 1.8 |
| 230.7 |
| (662.9) |
| 228.2 |
| 223.4 |
| 219.5 |
| 217.1 |
| 220.2 |
| 221.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 14.7 | 21.6 | 19.6 | 21.2 | 16.9 | 18.7 | 18.8 | 18.2 | 16.7 | 15.7 | 15.5 | 15.9 | 15.4 | 15.9 | 14.0 | 15.7 | 14.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 150.0 | 150.2 | 159.5 | 152.1 | 149.3 | 145.5 | 145.8 | 145.9 | 144.8 | 145.0 | 144.4 | 143.1 | 142.4 | 147.3 | 158.9 | 157.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.3 | 2.3 | 6.2 | 5.1 | 1.9 | - | - | - | - | - | - | - | - | 5.4 | 19.3 | 19.4 | 6.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 140.1 | - | 145.7 | 143.7 | 139.4 | - | 143.4 | 138.9 | 138.5 | - | 140.1 | 137.6 | 134.7 | - | 132.8 | 127.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 37.4 | 34.1 | 35.0 | 35.4 | 33.8 | 32.6 | 32.5 | 32.2 | 32.5 | 34.0 | 33.0 | 33.6 | 32.8 | 30.7 | 29.2 | 29.0 | 24.5 | 24.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | (60.9) | - | - | - | (1.8) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 42.4 | 156.0 | 108.9 | 80.7 | 38.8 | 40.7 | (4.2) | 42.9 | 83.9 | 222.3 | 48.0 | 91.1 | 41.9 | 45.7 | 29.8 | 497.3 | 80.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 44.4 | 158.0 | 113.6 | 82.6 | 40.8 | 42.6 | (2.3) | 44.8 | 85.8 | 224.2 | 49.8 | 92.9 | 43.6 | 47.5 | 31.6 | 498.9 | 83.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 42.4 | 156.0 | 108.9 | 80.7 | 38.8 | 40.7 | (4.2) | 42.9 | 83.9 | 222.3 | 48.0 | 91.1 | 41.9 | 45.7 | 29.8 | 497.3 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.9 | 1.9 | 4.6 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.9 | 1.8 | 1.7 | 1.8 | 1.7 | 1.6 | 2.9 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 42.3 | 155.7 | 108.7 | 80.5 | 38.7 | 40.6 | (4.2) | 42.8 | 83.7 | 222.0 | 47.9 | 90.9 | 41.8 | 45.6 | 29.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.40 | - | 1.00 | 0.74 | 0.36 | - | (0.04) | 0.40 | 0.77 | - | 0.44 | 0.84 | 0.39 | - | 0.27 | 4.59 | 0.77 | - | 0.29 | 0.30 | 0.31 | - | 0.35 | 0.17 | 0.43 | - | 0.44 | 0.43 | 0.40 | - | 0.41 | 0.40 | 0.41 | - | 0.38 | 0.43 | 0.39 | - | 3.23 | 4.94 |
| EPS Diluted | 0.40 | - | 1.00 | 0.74 | 0.36 | - | (0.04) | 0.40 | 0.77 | - | 0.44 | 0.84 | 0.39 | - | 0.27 | 4.54 | 0.76 | - | ||||||||||||||||||||||
| Shares Basic | 104.8 | - | 108.5 | 108.6 | 108.5 | - | 108.4 | 108.4 | 108.7 | - | 108.7 | 108.7 | 108.6 | - | 108.5 | 108.1 | 105.3 | - | ||||||||||||||||||||||
| Shares Diluted | 104.9 | - | 108.6 | 109.4 | 108.6 | - | 108.4 | 108.4 | 108.7 | - | 108.7 | 109.4 | 108.6 | - | 108.5 | 109.7 | 106.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 77.1 | 79.3 | 72.4 | 62.5 | 60.4 | 59.4 | 53.6 | 53.2 | 50.7 | 50.6 | 47.4 | 46.2 | 51.0 | 40.6 | 37.5 | 35.5 | 30.8 | 31.2 | 31.6 |
| Depreciation & Amortization | 611.8 | 611.0 | 582.0 | 574.8 | 577.0 | 420.7 | 367.2 | 336.3 | 300.9 | 264.0 | 250.1 | 240.9 | 222.1 | 221.5 | 209.9 | 181.8 | 174.5 | 172.4 | 169.2 |
| Amortization of Intangibles | 14.9 | 15.5 | - | 50.3 | 50.3 | 22.2 | 9.1 | 10.4 | 9.4 | 1.3 | 0.0 | 0.5 | 1.4 | 5.6 | 13.1 | 3.9 | 1.1 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 141.8 | 138.2 | 129.8 | 133.4 | 113.4 | 97.3 | 91.5 | 80.7 | 84.3 | 86.8 | 93.1 | 97.3 | 94.9 | 99.8 | 104.2 | 112.4 | 125.9 | 128.3 | 132.4 |
| Income From Equity Investments | - | - | 0.0 | 0.0 | 3.0 | 9.8 | 8.1 | 14.8 | 7.8 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 1.2 | (0.7) | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 388.1 | 384.5 | 163.3 | 403.3 | 653.6 | 303.9 | 123.9 | 219.6 | 160.7 | 200.9 | 455.4 | 238.5 | 283.1 | 155.6 | 161.4 | 17.5 | 7.5 | (68.6) | (6.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 190.7 | 132.5 | 42.5 | 23.6 | 24.4 | 88.6 |
| Net Income | 398.5 | 394.9 | 170.8 | 410.6 | 661.5 | 312.4 | 128.6 | 224.3 | 160.7 | 200.9 | 838.2 | 258.3 | 301.3 | 346.3 | 293.9 | 60.0 | 31.1 | (44.2) | 82.0 |
| Net Income Attributable To Parent | 388.1 | 384.5 | 163.3 | 403.3 | 653.6 | 303.9 | 123.9 | 219.6 | 156.1 | 196.4 | 819.8 | 249.3 | 292.1 | 336.4 | 283.4 | 49.4 | 23.2 | (50.8) | 82.0 |
| Less: Minority Interest | 10.4 | 10.4 | 7.5 | 7.2 | 7.9 | 8.5 | 4.7 | 4.6 | 4.6 | 4.4 | 18.4 | 8.9 | 9.2 | 4.0 | 4.5 | 3.1 | 0.8 | (0.4) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 387.3 | 383.6 | 163.0 | 402.7 | 652.6 | 303.4 | 123.7 | 219.1 | 155.0 | 195.8 | 813.5 | 247.3 | 289.4 | 333.2 | 280.6 | 48.8 | 23.0 | (50.2) | 82.0 |
| 0.33 |
| (0.80) |
| 1.28 |
| EPS Diluted | 3.69 | 3.54 | 1.50 | 3.70 | 6.04 | 2.96 | 1.24 | 2.22 | 1.63 | 2.13 | 9.05 | 2.76 | 3.27 | 3.78 | 3.30 | 0.66 | 0.33 | (0.80) | 1.28 |
| Shares Basic | 104.8 | 108.4 | 108.5 | 108.7 | 107.6 | 102.0 | 99.4 | 98.5 | 95.2 | 91.5 | 89.6 | 89.1 | 88.1 | 87.2 | 83.8 | 72.8 | 68.6 | 62.4 | 55.3 |
| Shares Diluted | 104.9 | 108.4 | 108.5 | 109.4 | 108.4 | 102.8 | 99.4 | 99.4 | 95.4 | 92.5 | 89.9 | 89.5 | 88.5 | 88.5 | 85.6 | 73.5 | 68.6 | 62.4 | 55.3 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 15.0 |
| 15.2 |
| 14.2 |
| 13.3 |
| 12.7 |
| 14.4 |
| 13.2 |
| 13.2 |
| 13.5 |
| 13.3 |
| 13.3 |
| 13.6 |
| 12.6 |
| 12.3 |
| 12.2 |
| 13.0 |
| 12.3 |
| 12.5 |
| 12.9 |
| 12.6 |
| 10.8 |
| 11.8 |
| 113.1 |
| 116.5 |
| 111.5 |
| 99.6 |
| 93.1 |
| 91.9 |
| 90.6 |
| 92.8 |
| 91.9 |
| 85.5 |
| 85.8 |
| 84.6 |
| 80.3 |
| 78.7 |
| 76.5 |
| 75.6 |
| 70.2 |
| 68.2 |
| 67.0 |
| 65.0 |
| 63.7 |
| 62.8 |
| 62.8 |
| 62.5 |
| - |
| 8.4 |
| 2.5 |
| - |
| 0.0 |
| 0.3 |
| 4.2 |
| 4.6 |
| 1.5 |
| 3.4 |
| 3.6 |
| 1.9 |
| 1.5 |
| 2.4 |
| 3.6 |
| 1.9 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.3 |
| - |
| 110.1 |
| 103.0 |
| 100.9 |
| - |
| 101.1 |
| 99.7 |
| 94.1 |
| - |
| 93.9 |
| 91.2 |
| 90.8 |
| - |
| 87.8 |
| 85.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 24.1 |
| 23.6 |
| 24.1 |
| 24.3 |
| 23.5 |
| 19.7 |
| 20.2 |
| 20.7 |
| 19.3 |
| 20.5 |
| 22.0 |
| 21.2 |
| 20.6 |
| 20.4 |
| 20.6 |
| 21.2 |
| 22.0 |
| 23.0 |
| 23.2 |
| 23.1 |
| 23.1 |
| 3.0 |
| 3.2 |
| 2.5 |
| 2.2 |
| 1.9 |
| 2.1 |
| 2.2 |
| 1.6 |
| 2.1 |
| 8.9 |
| 2.1 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.9 |
| 29.5 |
| 30.2 |
| 31.3 |
| 29.2 |
| 35.0 |
| 16.5 |
| 43.3 |
| 95.0 |
| 43.6 |
| 42.4 |
| 38.6 |
| 43.8 |
| 38.9 |
| 38.7 |
| 39.4 |
| 89.1 |
| 35.5 |
| 40.3 |
| 36.0 |
| 42.1 |
| 303.4 |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.9 |
| 30.6 |
| 31.4 |
| 32.5 |
| 30.4 |
| 36.2 |
| 17.5 |
| 44.5 |
| 96.2 |
| 44.8 |
| 43.5 |
| 39.7 |
| 40.3 |
| 40.0 |
| 39.9 |
| 40.5 |
| 89.1 |
| 35.5 |
| 40.3 |
| 36.0 |
| 42.1 |
| 303.4 |
| 449.8 |
| 80.7 |
| 212.9 |
| 29.5 |
| 30.2 |
| 31.3 |
| 29.2 |
| 35.0 |
| 16.5 |
| 43.3 |
| 95.0 |
| 43.6 |
| 42.4 |
| 38.6 |
| 39.2 |
| 38.9 |
| 38.7 |
| 39.4 |
| 88.0 |
| 34.4 |
| 39.2 |
| 34.9 |
| 40.9 |
| 290.9 |
| 446.3 |
| 5.0 |
| 1.1 |
| 1.3 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.0 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 12.5 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 496.6 |
| 80.6 |
| 212.5 |
| 29.5 |
| 30.1 |
| 31.3 |
| 29.1 |
| 34.9 |
| 16.4 |
| 43.2 |
| 94.8 |
| 43.5 |
| 42.3 |
| 38.5 |
| 38.9 |
| 38.6 |
| 38.4 |
| 39.1 |
| 87.5 |
| 34.4 |
| 39.1 |
| 34.8 |
| 40.7 |
| 289.3 |
| 442.0 |
| 0.29 |
| 0.30 |
| 0.31 |
| - |
| 0.35 |
| 0.17 |
| 0.43 |
| - |
| 0.44 |
| 0.43 |
| 0.40 |
| - |
| 0.40 |
| 0.40 |
| 0.41 |
| - |
| 0.38 |
| 0.43 |
| 0.39 |
| - |
| 3.21 |
| 4.92 |
| 103.1 |
| 100.7 |
| 99.5 |
| - |
| 99.4 |
| 99.4 |
| 99.3 |
| - |
| 99.0 |
| 98.9 |
| 96.9 |
| - |
| 95.3 |
| 95.2 |
| 95.1 |
| - |
| 91.0 |
| 90.1 |
| 89.9 |
| - |
| 89.7 |
| 89.6 |
| 103.2 |
| 100.8 |
| 99.6 |
| - |
| 99.5 |
| 99.4 |
| 99.4 |
| - |
| 99.1 |
| 99.0 |
| 97.0 |
| - |
| 95.4 |
| 95.3 |
| 96.0 |
| - |
| 92.0 |
| 91.0 |
| 90.9 |
| - |
| 90.0 |
| 89.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |