| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.05) | - | 0.25 | 0.27 | 0.49 | - | 0.35 | 0.31 | 0.47 | - | 0.53 | 0.50 | 0.52 | - | 0.67 | (0.09) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 537.6 | 557.4 | 434.9 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 360.4 | 627.4 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.72 | 1.24 | 1.53 | 2.03 | 1.18 | 1.59 | 1.00 | - | - | - | - |
| EPS Diluted | 0.72 | 1.24 | 1.53 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | |||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 121.5 | 136.1 | 140.2 | 139.8 | 141.4 | 85.4 | 121.3 | 109.1 | 119.1 | 111.9 | 110.4 | 110.0 | 104.0 | 97.6 | 81.2 | 67.3 | 61.4 | 56.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | (24.4) | 119.1 | 128.2 | 137.5 | 242.6 | 154.9 | 135.4 | 122.2 | 182.5 | 189.0 | 206.9 | 195.6 | 201.8 | 191.9 | 265.4 | (34.9) | 44.0 | 142.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (24.4) | 119.1 | 128.2 | 137.5 | 242.6 | 154.9 | 135.4 | 122.2 | 182.5 | 189.0 | 206.9 | 195.6 | 201.8 | 191.9 | 265.4 | (34.9) | 44.0 | 142.9 |
| Net Income Attributable To Parent | (24.4) | 119.1 | 128.2 | 137.5 | 242.6 | 154.9 | 135.4 | 122.2 | 182.5 | 189.0 | 206.9 | 195.6 | 201.8 | 191.9 | 265.4 | (34.9) | 44.0 | 142.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (24.4) | 119.1 | 128.2 | 137.5 | 242.6 | 154.9 | 135.4 | 122.2 | 182.5 | 189.0 | 206.9 | 195.6 | 201.8 | 191.9 | 265.4 | (34.9) | 44.0 | 142.9 |
| 0.11 |
| 0.36 |
| EPS Diluted | (0.05) | - | 0.25 | 0.27 | 0.49 | - | 0.35 | 0.31 | 0.47 | - | 0.53 | 0.50 | 0.52 | - | 0.67 | (0.09) | 0.11 | 0.36 |
| Shares Basic | 498.9 | - | 511.0 | 511.0 | 494.8 | - | 390.2 | 390.1 | 389.7 | - | 389.7 | 389.9 | 391.0 | - | 393.8 | 394.2 | 394.3 | 392.7 |
| Shares Diluted | 498.9 | - | 511.0 | 511.0 | 494.8 | - | 390.2 | 390.1 | 389.7 | - | 389.7 | 389.9 | 391.0 | - | 393.8 | 394.2 | 394.3 | 392.7 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| 436.3 |
| 307.5 |
| 219.1 |
| 152.9 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - |
| 595.0 |
| 793.3 |
| 466.4 |
| 624.9 |
| 387.7 |
| - |
| - |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 360.4 | 627.4 | 595.0 | 793.3 | 466.4 | 624.9 | 387.7 | - | - | - | - |
| Net Income Attributable To Parent | 360.4 | 627.4 | 595.0 | 793.3 | 466.4 | 624.9 | 387.7 | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 360.4 | 627.4 | 595.0 | 793.3 | 466.4 | 624.9 | 387.7 | - | - | - | - |
| 2.03 |
| 1.18 |
| 1.59 |
| 1.00 |
| - |
| - |
| - |
| - |
| Shares Basic | 498.9 | 506.1 | 390.1 | 390.1 | 394.0 | 392.3 | 388.6 | 324.6 | 146.4 | 67.1 | 21.3 |
| Shares Diluted | 498.9 | 506.1 | 390.1 | 390.1 | 394.0 | 392.3 | 388.6 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |