| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,043.0 | 1,150.0 | 1,121.0 | 1,104.0 | 979.0 | 1,102.0 | 1,073.0 | 1,080.0 | 1,050.0 | 1,093.0 | 1,067.0 | 1,040.0 | 986.0 | - | 1,030.0 | 1,067.0 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 20.0 | 18.0 | 18.0 | 17.0 | 17.0 | 19.0 | 15.0 | 11.0 | 17.0 | 26.0 | 17.0 | 19.0 | 18.0 | - | 7.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 84.0 | 155.0 | 110.0 | 120.0 | 93.0 | 143.0 | 114.0 | 108.0 | 72.0 | 27.0 | 91.0 | 79.0 | 66.0 | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 2.0 | 1.0 | 2.0 | 2.0 | 5.0 | 0.0 | 0.0 | 0.0 | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 11.0 | (8.0) | 7.0 | 19.0 | 9.0 | 26.0 | 10.0 | 4.0 | 4.0 | 42.0 | 147.0 | 23.0 | 25.0 | - | 36.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.30 | - | 0.35 | 0.61 | 0.19 | - | 0.29 | 0.42 | (0.11) | - | (0.82) | 0.75 | 0.51 | - | 0.91 | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 154.0 | - | - | - | 162.0 | - | - | - | 145.0 | - | - | - | 94.0 | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 4,418.0 | 4,354.0 | 4,305.0 | 4,186.0 | 4,122.0 | 3,549.0 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | 73.0 | 70.0 | 62.0 | 80.0 | 64.0 | 107.0 |
| Selling General & Administrative | 521.0 | 513.0 | 521.0 | 585.0 | 586.0 | 537.0 |
| Operating Income | ||||||
| Operating Income | 469.0 | 478.0 | 437.0 | 263.0 | 258.0 | 248.0 |
| Non-Operating | ||||||
| Interest Income | - | - | 7.0 | 5.0 | 0.0 | 0.0 |
| Interest Expense | 266.0 | 270.0 | 309.0 | 90.0 | 31.0 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 29.0 | 27.0 | 44.0 | 237.0 | 48.0 | 64.0 |
| Net Income From Continuing Ops | 167.0 | 162.0 | 80.0 | (150.0) | 99.0 | 186.0 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 2.31 | 2.20 | 1.11 | (2.12) | 1.40 | 2.63 |
| EPS Diluted | 2.25 | 2.14 | 1.08 | (2.12) | 1.40 | 2.63 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | 755.0 | 724.0 | 517.0 | 385.0 | 320.0 |
| EBIT | 469.0 | 478.0 | 437.0 | 263.0 | 258.0 | 248.0 |
| 25.0 |
| - |
| Selling General & Administrative | 130.0 | 132.0 | 143.0 | 116.0 | 122.0 | 130.0 | 127.0 | 132.0 | 132.0 | 140.0 | 160.0 | 149.0 | 136.0 | - | 131.0 | 169.0 | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 70.0 | - | - | - | 69.0 | - | - | - | 73.0 | - | - | - | 28.0 | - | - | - | - |
| Amortization of Intangibles | 24.0 | 24.0 | 24.0 | 24.0 | 23.0 | 23.0 | 24.0 | 23.0 | 25.0 | 24.0 | 24.0 | 25.0 | 25.0 | - | 25.0 | 25.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 959.0 | 995.0 | 1,011.0 | 984.0 | 886.0 | 959.0 | 959.0 | 972.0 | 978.0 | 1,066.0 | 976.0 | 961.0 | 920.0 | - | 927.0 | 1,025.0 | - |
| 103.0 |
| 42.0 |
| - |
| - |
| Interest Expense | 63.0 | 66.0 | 68.0 | 69.0 | 67.0 | 72.0 | 79.0 | 79.0 | 79.0 | - | 6.0 | 5.0 | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 12.0 | (18.0) | (9.0) | 12.0 | (4.0) | 19.0 | (5.0) | 4.0 | 3.0 | (90.0) | 5.0 | 1.0 | 0.0 | - | 3.0 | (5.0) | - |
| Pre-Tax Income | 33.0 | 71.0 | 33.0 | 63.0 | 22.0 | 66.0 | 30.0 | 33.0 | (4.0) | (138.0) | 90.0 | 75.0 | 62.0 | - | 100.0 | 31.0 | - |
| 9.0 |
| - |
| Net Income From Continuing Ops | 22.0 | 81.0 | 26.0 | 38.0 | 17.0 | 35.0 | 24.0 | 29.0 | (8.0) | (181.0) | (58.0) | 53.0 | 36.0 | (1.0) | 64.0 | 20.0 | 16.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 22.0 | 85.0 | 26.0 | 38.0 | 13.0 | 44.0 | 20.0 | 26.0 | (9.0) | (180.0) | (57.0) | 52.0 | 37.0 | (4.0) | 64.0 | 22.0 | 16.0 |
| Net Income Attributable To Parent | 22.0 | 77.0 | 26.0 | 45.0 | 14.0 | 37.0 | 21.0 | 30.0 | (8.0) | (181.0) | (58.0) | 53.0 | 36.0 | (1.0) | 64.0 | 20.0 | 16.0 |
| Less: Minority Interest | 0.0 | 2.0 | 0.0 | (1.0) | (1.0) | 3.0 | (1.0) | (1.0) | 0.0 | 1.0 | 1.0 | (1.0) | 1.0 | - | 0.0 | 2.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 22.0 | 77.0 | 26.0 | 45.0 | 14.0 | 37.0 | 21.0 | 30.0 | (8.0) | (181.0) | (58.0) | 53.0 | 36.0 | (1.0) | 64.0 | 20.0 | 16.0 |
| - |
| EPS Diluted | 0.29 | - | 0.34 | 0.60 | 0.19 | - | 0.28 | 0.41 | (0.11) | - | (0.82) | 0.75 | 0.51 | - | 0.91 | - | - |
| Shares Basic | 73.6 | - | 73.7 | 73.5 | 73.1 | - | 72.3 | 72.2 | 71.6 | - | 70.6 | 70.6 | 70.6 | - | 70.6 | - | - |
| Shares Diluted | 75.6 | - | 76.0 | 74.9 | 75.2 | - | 74.5 | 73.7 | 71.6 | - | 70.6 | 70.6 | 70.6 | - | 70.6 | - | - |
| - |
| EBIT | 84.0 | 155.0 | 110.0 | 120.0 | 93.0 | 143.0 | 114.0 | 108.0 | 72.0 | 27.0 | 91.0 | 79.0 | 66.0 | - | 103.0 | 42.0 | - |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | 277.0 | 287.0 | 254.0 | 127.0 | 72.0 |
| Amortization of Intangibles | 96.0 | 95.0 | 95.0 | 98.0 | 100.0 | 55.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 3,949.0 | 3,876.0 | 3,868.0 | 3,923.0 | 3,864.0 | 3,301.0 |
| - |
| (2.0) |
| (3.0) |
| 0.0 |
| 0.0 |
| - |
| Other Non-Operating Income | (3.0) | (19.0) | 21.0 | (84.0) | (81.0) | 52.0 |
| Pre-Tax Income | 200.0 | 189.0 | 125.0 | 89.0 | 146.0 | 251.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 171.0 | 162.0 | 81.0 | (148.0) | 98.0 | 187.0 |
| Net Income Attributable To Parent | 170.0 | 162.0 | 80.0 | (150.0) | 99.0 | 186.0 |
| Less: Minority Interest | 1.0 | 0.0 | 1.0 | 2.0 | (1.0) | 1.0 |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 170.0 | 162.0 | 80.0 | (150.0) | 99.0 | 186.0 |
| 73.6 |
| 73.5 |
| 72.2 |
| 70.6 |
| 70.6 |
| 70.6 |
| Shares Diluted | 75.6 | 75.6 | 74.2 | 70.6 | 70.6 | 70.6 |