| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 785.7 | 764.4 | 798.0 | 848.7 | 874.5 | 927.3 | 800.5 | 692.8 | 637.1 | 643.0 | 697.5 | 638.5 | 610.1 | 622.6 | 305.9 | 275.2 | 210.2 | 250.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 225.3 | 42.6 | 50.4 | 135.3 | 187.3 | 171.0 | 115.5 | 210.0 | 107.5 | 157.7 | 200.8 | 109.1 | 107.1 | 164.2 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 72.9 | (72.8) | 31.7 | 57.1 | 40.4 | 27.8 | 31.6 | (5.2) | (10.2) | (4.8) | 51.7 | (0.7) | (15.8) | 10.8 | 13.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.76 | - | (0.13) | 0.27 | 0.68 | - | 0.41 | 1.37 | 0.67 | - | 1.14 | 0.48 | 0.80 | - | 0.48 | 0.53 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 3,196.8 | 3,285.6 | 3,057.8 | 2,589.0 | 1,413.8 | 964.3 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 453.5 | 415.6 | 604.0 | 574.7 | 228.8 | (4,076.5) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 162.5 | 162.4 | 94.2 | 59.1 | 42.7 | 164.7 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 88.9 | 56.4 | 44.0 | 30.3 | 22.6 | (260.4) |
| Net Income From Continuing Ops | 229.1 | 216.7 | 448.4 | 481.9 | 168.9 | (3,978.5) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 1.44 | 1.36 | 3.01 | 3.48 | 1.99 | (15.86) |
| EPS Diluted | 1.42 | 1.35 | 2.96 | 3.32 | 1.73 | (15.86) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | 453.5 | 415.6 | 604.0 | 574.7 | 228.8 | (4,076.5) |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 30.0 | 29.7 | 33.3 | 35.0 | 35.2 | 31.3 | 43.6 | 39.7 | 26.0 | 33.0 | 33.0 | 32.4 | 30.0 | 29.9 | 18.1 | 16.7 | 17.5 | 15.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 560.4 | 721.9 | 747.6 | 713.4 | 687.1 | 756.3 | 685.1 | 482.9 | 529.5 | 485.3 | 496.7 | 529.4 | 502.9 | 458.4 | 254.3 | 227.6 | 244.9 | 263.9 |
| 51.6 |
| 47.6 |
| (34.6) |
| (13.5) |
| - |
| - |
| Interest Expense | 40.6 | 41.4 | 40.5 | 40.0 | 40.5 | 39.7 | 25.0 | 12.0 | 17.5 | 14.6 | 13.0 | 14.7 | 16.9 | 19.4 | 7.9 | 7.7 | 7.7 | 8.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | - | - | 1.0 |
| Pre-Tax Income | 193.7 | 13.8 | 10.6 | 100.0 | 148.7 | 124.5 | 92.8 | 189.8 | 85.3 | 144.9 | 210.0 | 65.1 | 92.3 | 145.7 | 46.7 | 41.0 | (41.9) | (21.4) |
| 3.9 |
| (5.2) |
| 2.3 |
| Net Income From Continuing Ops | 120.7 | 86.6 | (21.1) | 42.9 | 108.3 | 96.6 | 61.2 | 195.0 | 95.5 | 149.7 | 158.3 | 65.8 | 108.1 | 135.0 | 33.6 | 37.1 | (36.7) | (23.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 120.7 | 86.6 | (21.1) | 42.9 | 108.3 | 96.6 | 61.2 | 195.0 | 95.5 | 149.7 | 158.3 | 65.8 | 108.1 | 135.0 | 33.6 | 37.1 | (36.7) | (23.7) |
| Net Income Attributable To Parent | 120.7 | 86.6 | (21.1) | 42.9 | 108.3 | 96.6 | 61.2 | 195.0 | 95.5 | 149.7 | 158.3 | 65.8 | 108.1 | 135.0 | 33.6 | 37.1 | (36.7) | (23.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 120.7 | 86.6 | (21.1) | 42.9 | 108.3 | 96.6 | 61.2 | 195.0 | 95.5 | 149.7 | 158.3 | 65.8 | 108.1 | 135.0 | 33.6 | 37.1 | (36.7) | (23.7) |
| (0.54) |
| (0.36) |
| EPS Diluted | 0.75 | - | (0.13) | 0.27 | 0.67 | - | 0.40 | 1.34 | 0.66 | - | 1.09 | 0.45 | 0.74 | - | 0.41 | 0.45 | (0.54) | (0.36) |
| Shares Basic | 159.2 | - | 158.8 | 158.8 | 159.0 | - | 149.7 | 142.9 | 142.0 | - | 139.4 | 138.1 | 134.8 | - | 70.3 | 69.8 | 67.6 | 66.6 |
| Shares Diluted | 161.6 | - | 158.8 | 161.5 | 161.9 | - | 152.9 | 146.1 | 145.2 | - | 145.7 | 147.0 | 146.0 | - | 81.9 | 82.7 | 67.6 | 66.6 |
| - |
| EBIT | 225.3 | 42.6 | 50.4 | 135.3 | 187.3 | 171.0 | 115.5 | 210.0 | 107.5 | 157.7 | 200.8 | 109.1 | 107.1 | 164.2 | 51.6 | 47.6 | (34.6) | (13.5) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 128.0 | 133.1 | 140.5 | 128.4 | 82.2 | 121.2 |
| Depreciation & Amortization | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 2,743.3 | 2,870.0 | 2,453.8 | 2,014.3 | 1,185.1 | 5,040.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | 318.1 | 273.1 | 492.3 | 512.2 | 191.5 | (4,238.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 229.1 | 216.7 | 448.4 | 481.9 | 168.9 | (3,978.5) |
| Net Income Attributable To Parent | 229.1 | 216.7 | 448.4 | 481.9 | 168.9 | (3,978.5) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 229.1 | 216.7 | 448.4 | 481.9 | 168.9 | (3,978.5) |
| 159.2 |
| 158.9 |
| 148.7 |
| 138.4 |
| 85.1 |
| 250.8 |
| Shares Diluted | 161.6 | 160.2 | 151.6 | 145.2 | 97.6 | 250.8 |