| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 667.6 | 632.0 | 817.9 | 800.6 | 686.5 | 673.6 | 979.6 | 722.7 | 708.4 | 594.2 | 887.0 | 650.0 | 703.7 | 515.4 | 886.8 | 767.6 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,918.1 | 2,978.6 | 3,004.9 | 2,756.0 | 2,922.2 | 2,782.9 | 2,343.9 | 2,016.9 | 1,991.2 | 2,451.7 | 2,752.2 | 2,148.5 | 2,063.4 | 1,851.3 | 1,485.4 | 1,134.9 | 1,371.8 | 1,596.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 12.5 | 22.2 | 75.1 | 50.1 | 94.3 | (418.0) | 4.5 | 2.4 | 3.6 | 286.9 | 5.3 | (5.7) | (287.0) | (9.4) | (35.1) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.78 | 7.95 | 34.40 | 28.76 | 30.31 | 87.50 | 7.48 | (7.06) | 0.73 | (56.23) | (0.02) | (0.11) | 2.05 | 0.22 | (0.52) | (2.85) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 702.5 |
| 565.3 |
| 814.3 |
| 690.7 |
| 703.2 |
| 574.7 |
| 683.4 |
| 628.1 |
| 538.4 |
| 494.1 |
| 713.6 |
| 482.0 |
| 440.7 |
| 380.6 |
| 614.8 |
| 456.7 |
| 502.5 |
| 417.2 |
| 721.7 |
| 592.0 |
| 585.9 |
| 552.0 |
| 805.1 |
| 716.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 3.3 | - | - | - | 2.3 | - | - | - | 1.6 | - | - | - | 1.4 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (0.6) | 31.3 | 17.7 | (0.5) | (0.5) | 20.6 | (1.1) | 44.7 | 3.1 | (0.6) | (0.5) | 18.6 | (0.6) | (0.4) | (0.7) | (0.7) | (0.6) | |||||||||||||||||||||||
| Total Operating Expenses | 666.2 | 606.7 | 801.2 | 792.3 | 669.4 | 643.0 | 877.2 | 636.1 | 650.2 | 578.0 | 766.3 | 583.9 | 662.9 | 504.5 | 800.4 | 668.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (1.1) | 3.4 | 12.7 | 15.5 | 9.0 | 9.2 | 15.4 | 10.7 | 11.2 | 15.0 | 22.2 | 8.4 | 5.4 | 7.2 | 5.1 | 12.6 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 0.3 | 28.7 | (4.1) | 23.8 | 26.5 | 39.9 | 117.9 | 97.3 | 69.4 | 32.6 | 121.4 | 70.4 | 46.1 | 18.0 | 91.5 | 111.9 | 80.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.9 | 7.8 | (3.4) | 7.2 | 6.8 | 11.7 | 23.5 | 24.4 | 18.6 | 8.7 | 24.1 | 14.6 | 12.0 | (0.7) | 35.8 | 29.3 | 18.5 | 10.6 | 25.0 | 14.1 | (457.6) | 0.6 | 1.8 | 0.9 | 0.1 | 1.7 | 1.2 | 0.5 | 0.3 | 0.3 | 1.9 | 1.1 | 0.2 | 0.3 | 0.5 | 287.0 | (1.0) | 0.5 | 9.9 | 1.6 |
| Net Income From Continuing Ops | (0.6) | 20.9 | (0.7) | 16.6 | 19.7 | 28.2 | 94.3 | 72.9 | 50.8 | 23.9 | 97.3 | 55.8 | 34.1 | 18.7 | 55.6 | 82.6 | 62.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.6) | 20.9 | (0.7) | 16.6 | 19.7 | 28.2 | 94.3 | 72.9 | 50.8 | 23.9 | 97.3 | 55.8 | 34.1 | 18.7 | 55.6 | 82.6 | 62.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.3) | 20.9 | (0.7) | 16.6 | 19.7 | 28.2 | 94.3 | 72.9 | 50.8 | 23.9 | 97.3 | 55.8 | 34.1 | 18.7 | 55.6 | 82.6 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | 2.7 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (3.0) | 18.2 | (4.7) | 13.7 | 16.9 | 25.3 | 88.0 | 68.7 | 46.0 | 20.2 | 86.2 | 49.5 | 28.9 | 14.6 | 50.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.46) | 2.80 | - | 2.14 | 2.64 | 3.88 | - | 10.61 | 7.12 | 3.11 | - | 7.92 | 4.68 | 2.37 | - | 10.92 | 8.50 | 3.12 | - | 6.85 | 71.11 | 2.79 | - | 2.27 | 0.63 | (1.49) | - | (1.27) | (2.56) | (0.12) | - | (0.01) | (0.07) | (0.21) | - | (2.28) | (0.05) | 0.00 | - | 0.00 |
| EPS Diluted | (0.46) | 2.62 | - | 1.99 | 2.43 | 3.58 | - | 9.75 | 6.66 | 2.91 | - | 7.38 | 4.47 | 2.26 | - | 10.82 | 8.39 | 3.07 | ||||||||||||||||||||||
| Shares Basic | 6.4 | 6.5 | - | 6.4 | 6.4 | 6.5 | - | 6.5 | 6.5 | 6.5 | - | 6.2 | 6.2 | 6.2 | - | 6.5 | 6.4 | 6.4 | ||||||||||||||||||||||
| Shares Diluted | 6.4 | 7.0 | - | 6.9 | 7.0 | 7.1 | - | 7.0 | 6.9 | 6.9 | - | 6.7 | 6.5 | 6.5 | - | 6.5 | 6.5 | 6.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 13.9 | 7.7 | 8.8 | 5.5 | 5.3 | 5.3 | 4.2 | 3.2 | 4.2 | 3.6 | 3.4 | 3.4 | 4.7 | 6.2 | 9.3 | 12.6 | 18.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 48.0 | 37.4 | 46.2 | 17.1 | (2.4) | (1.7) | (1.1) | (1.6) | (1.6) | (1.5) | (4.9) | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,866.4 | 2,905.8 | 2,741.5 | 2,517.6 | 2,624.7 | 2,598.1 | 2,318.4 | 2,043.1 | 1,999.6 | 2,455.0 | 2,742.3 | 2,174.4 | 2,049.9 | 1,840.6 | 1,562.9 | 1,425.1 | 1,693.1 | 2,632.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | 120.7 | 134.9 | 132.4 | 161.8 | 178.1 | 161.1 | 164.1 | 185.2 | 182.6 | 150.4 | 141.2 | 144.1 | 153.0 | 172.2 | 182.1 | - |
| Income From Equity Investments | 30.5 | 46.4 | 52.3 | 43.2 | 29.0 | 8.8 | 16.6 | 28.9 | 24.0 | (7.0) | (4.3) | 4.2 | 7.9 | 12.0 | 5.4 | (9.0) | 1.0 | (46.0) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | (1.5) | (4.9) | (6.0) | (4.6) | (0.8) | (4.2) | (4.8) | (9.7) | (23.5) |
| Pre-Tax Income | 48.7 | 86.1 | 317.1 | 256.0 | 319.8 | 189.9 | 55.4 | (39.7) | 8.1 | (45.2) | 2.4 | (21.8) | 20.2 | 21.9 | (101.2) | (291.6) | - | - |
| (5.5) |
| (297.9) |
| 44.7 |
| Net Income From Continuing Ops | 36.2 | 63.9 | 242.0 | 205.9 | 225.5 | 607.8 | 50.9 | (42.1) | 4.5 | (332.2) | (2.8) | (16.1) | 307.1 | 31.3 | (66.2) | (286.1) | 2.6 | (716.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 36.2 | 63.9 | 242.0 | 205.9 | 225.5 | 607.8 | 50.9 | (42.1) | 4.5 | (332.2) | (2.8) | (16.1) | 307.1 | 31.3 | (66.2) | (286.1) | 2.6 | (716.7) |
| Net Income Attributable To Parent | 36.5 | 63.9 | 242.0 | 205.9 | 225.5 | 607.8 | 50.9 | (42.1) | 4.5 | (332.2) | (2.8) | (16.1) | 307.1 | 31.3 | (66.2) | (286.1) | 2.6 | (716.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 24.3 | 51.2 | 222.9 | 179.2 | 195.1 | 550.1 | 46.3 | (42.1) | 4.4 | (332.2) | (2.8) | (16.1) | 300.0 | 31.2 | (66.2) | (286.1) | 2.6 | (716.7) |
| 0.03 |
| (9.16) |
| EPS Diluted | 3.78 | 7.43 | 31.79 | 26.88 | 29.00 | 85.86 | 7.03 | (7.06) | 0.72 | (56.23) | (0.02) | (0.11) | 1.87 | 0.22 | (0.52) | (2.85) | 0.03 | (9.16) |
| Shares Basic | 6.4 | 6.4 | 6.5 | 6.2 | 6.4 | 6.3 | 6.2 | 6.0 | 5.9 | 5.9 | 147.5 | 146.9 | 0.1 | 145.1 | 126.4 | 0.1 | 78.7 | 78.2 |
| Shares Diluted | 6.4 | 6.9 | 7.0 | 6.7 | 6.7 | 6.4 | 6.6 | 6.0 | 6.1 | 5.9 | 147.5 | 146.9 | 0.2 | 162.3 | 126.4 | 0.1 | 79.7 | 78.2 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.4) |
| (0.6) |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.4) |
| (0.4) |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| 618.0 |
| 538.1 |
| 732.7 |
| 633.6 |
| 674.8 |
| 557.0 |
| 644.1 |
| 621.6 |
| 540.2 |
| 512.5 |
| 680.1 |
| 492.8 |
| 462.9 |
| 407.3 |
| 582.0 |
| 463.1 |
| 512.0 |
| 442.5 |
| 712.4 |
| 596.1 |
| 588.8 |
| 557.7 |
| 770.6 |
| 713.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 8.2 |
| (0.7) |
| 5.0 |
| 2.6 |
| 1.9 |
| 3.1 |
| 5.7 |
| 6.2 |
| 1.5 |
| 8.4 |
| 3.7 |
| 7.3 |
| 9.6 |
| 17.1 |
| 10.7 |
| 1.3 |
| (5.2) |
| 3.1 |
| (3.9) |
| (4.6) |
| (1.7) |
| 0.9 |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.1) |
| 0.0 |
| 0.1 |
| (1.6) |
| (1.4) |
| (1.0) |
| 35.4 |
| 77.4 |
| 61.8 |
| 31.0 |
| 19.6 |
| 42.4 |
| 16.2 |
| 4.2 |
| (7.4) |
| (0.6) |
| (7.1) |
| (14.9) |
| (17.1) |
| 48.1 |
| 0.1 |
| (9.6) |
| (30.5) |
| 12.3 |
| (50.2) |
| (7.7) |
| 0.3 |
| 32.1 |
| 1.1 |
| 24.8 |
| 52.5 |
| 47.7 |
| 488.7 |
| 19.0 |
| 40.6 |
| 15.4 |
| 4.1 |
| (9.1) |
| (1.8) |
| (7.6) |
| (15.3) |
| (17.5) |
| 46.2 |
| (1.0) |
| (9.8) |
| (30.8) |
| 11.8 |
| (337.2) |
| (6.7) |
| (0.1) |
| 22.3 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| 52.5 |
| 47.7 |
| 488.7 |
| 19.0 |
| 40.6 |
| 15.4 |
| 4.1 |
| (9.1) |
| (1.8) |
| (7.6) |
| (15.3) |
| (17.5) |
| 46.2 |
| (1.0) |
| (9.8) |
| (30.8) |
| 11.8 |
| (337.2) |
| (6.7) |
| (0.1) |
| 22.3 |
| (0.5) |
| 62.4 |
| 24.8 |
| 52.5 |
| 47.7 |
| 488.7 |
| 19.0 |
| 40.6 |
| 15.4 |
| 4.1 |
| (9.1) |
| (1.8) |
| (7.6) |
| (15.3) |
| (17.5) |
| 46.2 |
| (1.0) |
| (9.8) |
| (30.8) |
| 11.8 |
| (337.2) |
| (6.7) |
| (0.1) |
| 22.3 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.8 |
| 54.3 |
| 20.0 |
| 43.6 |
| 43.3 |
| 444.3 |
| 19.0 |
| 37.5 |
| 14.1 |
| 3.9 |
| (9.1) |
| (1.8) |
| (7.6) |
| (15.3) |
| (17.5) |
| 46.0 |
| (1.0) |
| (9.8) |
| (30.8) |
| 11.8 |
| (337.2) |
| (6.7) |
| (0.1) |
| 22.3 |
| (0.5) |
| - |
| 6.72 |
| 69.65 |
| 2.75 |
| - |
| 2.16 |
| 0.60 |
| (1.49) |
| - |
| (1.27) |
| (2.56) |
| (0.12) |
| - |
| (0.01) |
| (0.07) |
| (0.21) |
| - |
| (2.28) |
| (0.05) |
| 0.00 |
| - |
| 0.00 |
| - |
| 6.3 |
| 6.2 |
| 0.0 |
| - |
| 6.2 |
| 6.2 |
| 6.2 |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| 148.7 |
| 148.4 |
| 148.0 |
| - |
| 147.7 |
| 147.6 |
| 0.1 |
| - |
| 0.1 |
| - |
| 6.4 |
| 6.4 |
| 0.0 |
| - |
| 6.5 |
| 6.4 |
| 6.2 |
| - |
| 6.0 |
| 6.0 |
| 149.0 |
| - |
| 148.7 |
| 148.4 |
| 148.0 |
| - |
| 147.7 |
| 147.6 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |