| (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 | 1,139.0 | 1,209.0 | 1,304.0 | 1,002.0 | 861.0 | 951.0 | 965.0 | 848.0 | 804.0 | 832.0 | 908.0 | 802.0 | 740.0 | 787.0 | 745.0 | 640.0 | ||||||||||||||||||||||||
| (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 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 4,654.0 | 4,376.0 | 3,568.0 | 3,282.0 | 2,740.0 | 2,073.0 | 1,781.3 | 1,999.0 | 1,976.7 | 1,754.5 | 1,554.8 | 10,535.0 | 11,046.0 | 10,775.0 | 9,013.0 | 8,299.3 | 7,562.5 | 7,101.5 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 39.5 | 53.0 | 73.0 | 77.5 | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | 1,715.0 | 1,501.8 | 10,462.0 | 10,968.5 | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.6 | 4.9 | 5.5 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (9.0) | 0.0 | 80.0 | 100.0 | 104.0 | 67.0 | 20.4 | 16.1 | (0.3) | (224.7) | 14.8 | 45.6 | 54.8 | 301.0 | 181.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.15) | 0.03 | 7.43 | 12.18 | 11.15 | 7.57 | 2.53 | 1.66 | 2.43 | 5.66 | (0.70) | 3.69 | 3.00 | 0.72 | 0.44 | 0.39 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 568.0 |
| 577.9 |
| 550.4 |
| 490.9 |
| 453.8 |
| 520.4 |
| 456.7 |
| 368.0 |
| 436.2 |
| 540.1 |
| 508.1 |
| 475.1 |
| 475.7 |
| 543.7 |
| 516.2 |
| 485.5 |
| 431.3 |
| 491.7 |
| 457.6 |
| 415.8 |
| 389.4 |
| (1,540.2) |
| 403.6 |
| 380.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.0 | 9.2 | 10.8 | 11.1 | 8.4 | 13.8 | 12.1 | 14.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 422.3 | 482.5 | 446.8 | 404.7 | 381.0 | (1,554.0) | 391.5 | 366.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 146.0 | 153.0 | 166.0 | 127.0 | 118.0 | 120.0 | 120.0 | 117.0 | 112.0 | 108.0 | 115.0 | 111.0 | 106.0 | 113.0 | 112.0 | 97.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 41.0 | 44.0 | 40.0 | 20.0 | 11.0 | 13.0 | 12.0 | 10.0 | 10.0 | 11.0 | 10.0 | 11.0 | 9.0 | 9.0 | 9.0 | 7.0 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 3.0 | (9.0) | 0.0 | 2.0 | 1.0 | 1.0 | 0.0 | 0.0 | 1.0 | 6.0 | 3.0 | 0.0 | (1.0) | (4.0) | 0.0 | 0.0 | 1.0 | |||||||||||||||||||||||
| Pre-Tax Income | (23.0) | 17.0 | 38.0 | (46.0) | (8.0) | (43.0) | 160.0 | 93.0 | 81.0 | 123.0 | 146.0 | 103.0 | 75.0 | 134.0 | 135.0 | 98.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.0 | (7.0) | 8.0 | (11.0) | 10.0 | 3.0 | 38.0 | 23.0 | 16.0 | 32.0 | 33.0 | 27.0 | 8.0 | 36.0 | 34.0 | 25.0 | 9.0 | 20.3 | 23.8 | 14.7 | 8.2 | 9.5 | 11.7 | (1.9) | 1.1 | 18.1 | (4.2) | 5.3 | (3.1) | 5.0 | (1.0) | 0.8 | (5.1) | (193.2) | 5.8 | (22.2) | (15.1) | 5.8 | 3.7 | 5.3 |
| Net Income From Continuing Ops | (24.0) | 24.0 | 30.0 | (35.0) | (18.0) | (46.0) | 122.0 | 70.0 | 65.0 | 91.0 | 113.0 | 76.0 | 67.0 | 98.0 | 101.0 | 73.0 | 58.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (24.0) | 24.0 | 30.0 | (35.0) | (18.0) | (46.0) | 122.0 | 70.0 | 65.0 | 91.0 | 113.0 | 76.0 | 67.0 | 98.0 | 101.0 | 73.0 | 58.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (24.0) | 24.0 | 30.0 | (35.0) | (18.0) | (46.0) | 122.0 | 70.0 | 65.0 | 91.0 | 113.0 | 76.0 | 67.0 | 98.0 | 101.0 | 73.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (24.0) | 24.0 | 30.0 | (35.0) | (18.0) | (46.0) | 122.0 | 70.0 | 65.0 | 91.0 | 113.0 | 76.0 | 67.0 | 98.0 | 101.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.72) | - | 0.90 | (1.17) | (0.63) | - | 4.30 | 2.46 | 2.30 | - | 3.99 | 2.68 | 2.31 | - | 3.41 | 2.42 | 1.96 | - | 2.44 | 1.59 | 1.12 | - | 1.37 | 0.07 | (0.13) | - | 0.33 | 0.34 | (0.23) | - | 1.62 | (0.01) | (0.36) | - | 0.45 | (0.98) | (1.39) | - | 0.11 | (0.28) |
| EPS Diluted | (0.72) | - | 0.90 | (1.17) | (0.63) | - | 4.28 | 2.46 | 2.29 | - | 3.96 | 2.66 | 2.28 | - | 3.36 | 2.38 | 1.92 | - | ||||||||||||||||||||||
| Shares Basic | 33.3 | - | 33.2 | 30.0 | 28.5 | - | 28.4 | 28.4 | 28.3 | - | 28.3 | 28.4 | 29.0 | - | 29.7 | 29.8 | 29.8 | - | ||||||||||||||||||||||
| Shares Diluted | 33.3 | - | 33.3 | 30.0 | 28.5 | - | 28.5 | 28.5 | 28.4 | - | 28.5 | 28.6 | 29.4 | - | 30.2 | 30.3 | 30.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 8,525.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 592.0 | 564.0 | 469.0 | 440.0 | 411.0 | 310.0 | 257.4 | 294.8 | 311.3 | 319.1 | 275.3 | 267.6 | 251.4 | 1,053.0 | 978.0 | 767.7 | 664.5 | 641.9 | 769.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 145.0 | 115.0 | 45.0 | 41.0 | 31.0 | 12.0 | 8.0 | 7.0 | 5.4 | 4.7 | 5.1 | 37.6 | 38.8 | 151.0 | 106.0 | 70.0 | 64.7 | 66.1 | 66.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| 16.0 |
| - |
| Interest Expense | - | - | - | - | 122.0 | 86.3 | 92.6 | 173.5 | 137.0 | - | - | - | - | 716.0 | 649.9 | 699.7 | 773.4 | 680.3 | 870.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.3 | 1.6 | 1.9 | 2.3 | 4.1 | 4.7 | 1.7 | 0.0 | 0.0 | - | - | - |
| Other Non-Operating Income | (4.0) | (6.0) | 2.0 | 8.0 | (3.0) | (1.0) | (4.6) | 2.4 | 0.2 | 1.2 | 3.2 | 56.1 | 4.2 | (102.0) | (34.0) | (62.5) | (0.0) | 48.5 | - |
| Pre-Tax Income | (14.0) | 1.0 | 291.0 | 447.0 | 434.0 | 291.0 | 94.1 | 63.6 | 68.8 | (64.4) | (4.9) | 156.9 | 144.5 | 603.0 | 365.0 | 305.6 | (14.6) | (176.9) | (1,382.8) |
| 121.8 |
| 16.7 |
| (62.0) |
| (196.8) |
| Net Income From Continuing Ops | (5.0) | 1.0 | 211.0 | 347.0 | 330.0 | 224.0 | 73.7 | 47.5 | 69.1 | 160.3 | (19.7) | 273.0 | (82.0) | 302.0 | 184.0 | 183.8 | (31.3) | (114.8) | (1,186.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (5.0) | 1.0 | 211.0 | 347.0 | 330.0 | 224.0 | 73.7 | 47.5 | 69.1 | 160.3 | (19.7) | 273.0 | (82.0) | 302.0 | 184.0 | 183.8 | (31.3) | (114.8) | (1,186.0) |
| Net Income Attributable To Parent | (5.0) | 1.0 | 211.0 | 347.0 | 330.0 | 224.0 | 73.7 | 47.5 | 69.1 | 160.3 | (19.7) | 111.3 | 89.7 | 302.0 | 184.0 | 164.2 | (48.0) | (126.0) | (1,206.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 19.6 | 17.4 | 14.7 | 20.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.0) | 1.0 | 211.0 | 347.0 | 330.0 | 224.0 | 73.7 | 47.5 | 69.1 | 160.3 | (19.7) | 111.3 | 89.7 | 302.0 | 184.0 | 164.2 | (48.7) | (129.5) | (1,206.7) |
| (0.12) |
| (0.35) |
| (3.74) |
| EPS Diluted | (0.15) | 0.03 | 7.40 | 12.09 | 10.92 | 7.37 | 2.51 | 1.63 | 2.39 | 5.60 | (0.70) | 3.69 | 2.87 | 0.67 | 0.41 | 0.37 | (0.12) | (0.35) | (3.74) |
| Shares Basic | 33.3 | 31.3 | 28.4 | 28.5 | 29.6 | 29.6 | 29.1 | 28.7 | 28.4 | 28.3 | 28.3 | 30.2 | 30.3 | 422.0 | 420.0 | 415.9 | 411.9 | 371.5 | 322.7 |
| Shares Diluted | 33.3 | 31.4 | 28.5 | 28.7 | 30.2 | 30.4 | 29.4 | 29.1 | 28.9 | 28.6 | 28.3 | 30.2 | 31.6 | 464.0 | 448.0 | 444.8 | 411.9 | 371.5 | 322.7 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 89.0 |
| 89.0 |
| 81.5 |
| 74.0 |
| 65.5 |
| 69.8 |
| 61.0 |
| 56.8 |
| 69.8 |
| 73.6 |
| 76.2 |
| 73.5 |
| 71.5 |
| 81.1 |
| 78.4 |
| 77.3 |
| 74.5 |
| 74.7 |
| 84.5 |
| 78.8 |
| 81.1 |
| 71.8 |
| 66.8 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 4.0 |
| 3.1 |
| 2.5 |
| 2.4 |
| - |
| 2.0 |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.9) |
| 0.1 |
| (0.4) |
| 0.2 |
| 0.1 |
| 0.3 |
| (3.8) |
| (1.2) |
| 4.8 |
| 0.5 |
| (2.6) |
| (0.3) |
| (0.6) |
| 0.4 |
| 0.1 |
| 0.3 |
| (0.3) |
| 1.7 |
| (0.5) |
| 0.3 |
| 1.0 |
| 0.8 |
| 0.5 |
| 67.0 |
| 92.0 |
| 96.1 |
| 61.8 |
| 41.1 |
| 45.0 |
| 51.6 |
| 0.1 |
| (2.6) |
| 53.2 |
| 5.2 |
| 15.0 |
| (9.8) |
| 38.3 |
| 45.2 |
| 0.5 |
| (15.2) |
| 21.1 |
| 18.6 |
| (49.8) |
| (54.3) |
| (7.4) |
| 6.7 |
| (2.7) |
| 71.7 |
| 72.3 |
| 47.1 |
| 32.9 |
| 35.5 |
| 39.9 |
| 2.0 |
| (3.7) |
| 35.1 |
| 9.4 |
| 9.7 |
| (6.7) |
| 33.3 |
| 46.2 |
| (0.3) |
| (10.1) |
| 214.3 |
| 12.8 |
| (27.6) |
| (39.2) |
| 36.3 |
| 3.0 |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| 72.3 |
| 47.1 |
| 32.9 |
| 35.5 |
| 39.9 |
| 2.0 |
| (3.7) |
| 35.1 |
| 9.4 |
| 9.7 |
| (6.7) |
| 33.3 |
| 46.2 |
| (0.3) |
| (10.1) |
| 214.3 |
| 12.8 |
| (27.6) |
| (39.2) |
| 36.3 |
| 3.0 |
| (8.0) |
| 58.0 |
| 71.7 |
| 72.3 |
| 47.1 |
| 32.9 |
| 35.5 |
| 39.9 |
| 2.0 |
| (3.7) |
| 35.1 |
| 9.4 |
| 9.7 |
| (6.7) |
| 33.3 |
| 46.2 |
| (0.3) |
| (10.1) |
| 214.3 |
| 12.8 |
| (27.6) |
| (39.2) |
| (13.2) |
| 3.0 |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| 58.0 |
| 71.7 |
| 72.3 |
| 47.1 |
| 32.9 |
| 35.5 |
| 39.9 |
| 2.0 |
| (3.7) |
| 35.1 |
| 9.4 |
| 9.7 |
| (6.7) |
| 33.3 |
| 46.2 |
| (0.3) |
| (10.1) |
| 214.3 |
| 12.8 |
| (27.6) |
| (39.2) |
| 36.3 |
| 3.0 |
| (8.0) |
| 2.37 |
| 1.55 |
| 1.09 |
| - |
| 1.35 |
| 0.07 |
| (0.13) |
| - |
| 0.32 |
| 0.33 |
| - |
| - |
| 1.60 |
| (0.01) |
| (0.36) |
| - |
| 0.45 |
| (0.98) |
| (1.39) |
| - |
| 0.11 |
| (0.28) |
| 29.6 |
| 29.6 |
| 29.5 |
| - |
| 29.2 |
| 29.1 |
| 28.9 |
| - |
| 28.7 |
| 28.7 |
| 28.6 |
| - |
| 28.5 |
| 28.4 |
| 28.4 |
| - |
| 28.3 |
| 28.3 |
| 28.3 |
| - |
| 28.3 |
| 28.3 |
| 30.5 |
| 30.4 |
| 30.2 |
| - |
| 29.5 |
| 29.2 |
| 28.9 |
| - |
| 29.1 |
| 29.1 |
| 28.6 |
| - |
| 28.9 |
| 28.4 |
| 28.4 |
| - |
| 28.6 |
| 28.3 |
| 28.3 |
| - |
| 28.3 |
| 28.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |