| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 4,198.4 | 3,972.6 | 3,341.3 |
| Cost of Revenue | - | - | - |
| Gross Profit | - | - | - |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | 1,597.7 | 1,601.4 | 1,449.4 |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 85.4 | (99.8) | (108.7) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | 3.6 | 4.7 | 1.8 |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 135.5 | 113.7 | 51.8 |
| Net Income From Continuing Ops | (345.3) | (804.2) | (564.6) |
| Net Income From Discontinued Ops | 0.0 | 12.5 | (9.0) |
| Net Income | |||
| Per Share | |||
| EPS Basic | (1.32) | (3.26) | (2.35) |
| EPS Diluted | (1.32) | (3.26) | (2.35) |
| Shares Basic | 266.9 | 245.0 | 245.0 |
| Shares Diluted | 266.9 | ||
| Supplementary Data | |||
| EBITDA | 717.9 | 496.9 | 352.2 |
| EBIT | 85.4 | (99.8) | (108.7) |
| - |
| - |
| - |
| Depreciation & Amortization | 632.5 | 596.7 | 460.9 |
| Amortization of Intangibles | 544.1 | 516.8 | 380.4 |
| Other Operating Expenses | 24.4 | 26.9 | 15.4 |
| Total Operating Expenses | 4,113.0 | 4,072.4 | 3,450.0 |
| (1.6) |
| (1.7) |
| 0.5 |
| Pre-Tax Income | (209.8) | (690.5) | (512.8) |
| (345.3) |
| (791.7) |
| (573.6) |
| Net Income Attributable To Parent | (353.3) | (798.0) | (577.4) |
| Less: Minority Interest | 8.0 | 6.3 | 3.8 |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (353.3) | (798.0) | (577.4) |
| 245.0 |
| 245.0 |