| (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 | 475.1 | 667.0 | 480.1 | 398.6 | 358.6 | 485.4 | 360.9 | 340.8 | 344.4 | 474.2 | 292.0 | 291.3 | 300.5 | 393.3 | 334.4 | 354.5 | ||||||||||||||||||||||||
| (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 | 2,020.8 | 1,904.2 | 1,531.6 | 1,358.1 | 1,435.1 | 2,041.8 | 1,252.7 | 846.3 | 757.5 | 843.9 | 769.9 | 696.3 | 673.2 | 550.2 | 508.0 | 452.8 | 514.7 | 486.9 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 38.6 | 36.9 | 32.9 | 26.7 | 20.4 | 7.0 | 13.2 | 26.7 | 32.7 | 32.0 | 33.1 | 41.6 | 48.7 | 50.4 | 37.8 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 107.5 | 80.6 | 61.0 | 23.6 | 33.2 | 111.1 | 19.2 | 24.6 | 18.0 | 53.8 | (17.1) | 27.9 | 36.0 | 20.4 | 19.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 4.15 | 16.89 | 11.44 | 5.72 | 7.92 | 19.52 | 2.94 | 7.90 | 3.78 | (5.07) | (1.73) | 3.34 | 3.88 | 2.70 | 2.26 | (6.51) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 352.8 |
| 650.8 |
| 448.2 |
| 511.3 |
| 431.4 |
| 409.1 |
| 307.2 |
| 296.0 |
| 240.4 |
| 282.8 |
| 202.9 |
| 175.4 |
| 185.2 |
| 206.0 |
| 209.7 |
| 167.5 |
| 174.4 |
| 189.5 |
| 244.9 |
| 204.0 |
| 205.5 |
| 227.6 |
| 206.3 |
| 176.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4.7 | - | - | - | 4.2 | - | - | - | 4.3 | - | - | - | 4.4 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.1 | 3.6 | 2.1 | 2.1 | 2.1 | 3.0 | 2.6 | 2.4 | 2.4 | 4.8 | 4.8 | 4.9 | 4.9 | 5.3 | 3.8 | 3.4 | 2.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 11.6 | 9.6 | 9.4 | 7.9 | 10.0 | 10.1 | 7.8 | 6.7 | 8.3 | 7.3 | 7.0 | 3.7 | 8.7 | 6.5 | 5.5 | 4.5 | 3.9 | 1.8 | 1.5 | 1.7 | 2.1 | 1.9 | 2.1 | 3.1 | 6.1 | 5.8 | 6.5 | 6.9 | 7.6 | 7.6 | 6.6 | 8.2 | 10.4 | 9.3 | 7.2 | 7.8 | 7.7 | 9.0 | 7.3 | 7.9 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 87.9 | 188.8 | 107.4 | 48.9 | 29.4 | 82.1 | 55.6 | 28.2 | 52.4 | 85.8 | (3.5) | 14.4 | 25.8 | 42.7 | 18.9 | 37.2 | 35.6 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 19.6 | 45.8 | 24.9 | 17.2 | (7.3) | 29.6 | 15.2 | 13.3 | 2.8 | 21.3 | 10.2 | (0.3) | (7.6) | 4.7 | 8.2 | 9.4 | 11.0 | 43.3 | 23.5 | 27.1 | 17.3 | 20.6 | 5.7 | 4.7 | (11.8) | - | - | - | 4.1 | 12.7 | 7.4 | 0.6 | (2.6) | 80.7 | (31.4) | 4.9 | (0.4) | (25.9) | 6.5 | 2.0 |
| Net Income From Continuing Ops | 68.3 | 143.0 | 82.5 | 31.8 | 36.8 | 52.5 | 40.4 | 15.0 | 49.6 | 64.6 | (13.7) | 14.6 | 33.4 | 38.0 | 10.7 | 27.8 | 24.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 68.3 | 143.0 | 82.5 | 31.8 | 36.8 | 52.5 | 40.4 | 15.0 | 49.6 | 64.6 | (13.7) | 14.6 | 33.4 | 38.0 | 10.7 | 27.8 | 24.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 65.2 | 114.0 | 60.3 | 42.2 | 64.9 | 69.1 | 34.8 | 34.8 | 42.5 | 52.0 | 3.9 | 4.0 | 25.6 | 38.1 | 14.5 | 21.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 3.1 | 29.0 | 22.2 | (10.4) | (28.1) | (16.6) | 5.6 | (19.8) | 7.1 | 12.5 | (17.6) | 10.7 | 7.8 | (0.1) | (3.8) | 6.4 | (12.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 65.2 | 114.0 | 60.3 | 42.2 | 64.9 | 69.1 | 34.8 | 34.8 | 42.5 | 52.0 | 3.9 | 4.0 | 25.6 | 38.1 | 14.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.96 | - | 3.61 | 2.53 | 0.99 | - | 2.19 | 2.19 | 2.74 | - | 0.26 | 0.26 | 1.77 | - | 1.05 | 1.53 | 2.53 | - | 3.22 | 4.86 | 3.44 | - | 0.84 | 0.11 | (1.07) | - | 3.09 | 0.75 | 1.35 | - | 1.45 | 0.43 | 0.47 | - | (3.91) | 0.89 | 1.33 | - | 0.70 | 0.12 |
| EPS Diluted | 0.92 | - | 3.38 | 2.38 | 0.91 | - | 1.96 | 1.97 | 2.43 | - | 0.22 | 0.23 | 1.49 | - | 0.87 | 1.26 | 2.12 | - | ||||||||||||||||||||||
| Shares Basic | 67.8 | - | 16.7 | 16.7 | 65.5 | - | 15.9 | 15.9 | 15.5 | - | 15.1 | 15.1 | 14.5 | - | 13.8 | 14.0 | 14.5 | - | ||||||||||||||||||||||
| Shares Diluted | 71.2 | - | 17.8 | 17.7 | 71.2 | - | 17.8 | 17.6 | 17.5 | - | 17.3 | 17.1 | 17.2 | - | 16.7 | 16.9 | 17.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 346.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 17.4 | 16.8 | 17.9 | 15.6 | 12.6 | 10.7 | 9.3 | 8.1 | 7.0 | 6.4 | 5.1 | 5.3 | 5.6 | 6.5 | 6.6 | 6.7 | 7.2 | 9.0 |
| Amortization of Intangibles | 10.0 | 10.0 | 10.3 | 19.4 | 15.4 | 30.1 | 44.7 | 4.3 | 4.9 | 10.2 | 21.2 | 7.7 | 9.3 | 8.0 | 6.9 | 7.3 | 6.5 | 2.5 | 2.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 43.4 |
| 51.7 |
| 40.7 |
| 50.4 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 433.0 | 374.5 | 218.4 | 122.6 | 134.4 | 441.5 | 68.5 | 119.0 | 72.5 | 79.3 | (30.9) | 86.4 | 110.3 | 75.6 | 69.0 | (80.2) | 53.8 | 56.6 | (223.6) |
| 9.1 |
| 32.2 |
| 26.2 |
| (40.1) |
| Net Income From Continuing Ops | 325.5 | 294.0 | 157.4 | 99.0 | 101.2 | 278.5 | 40.5 | 87.9 | 55.6 | 23.1 | (13.7) | 58.5 | 74.3 | 55.2 | 49.5 | (89.3) | 21.7 | 30.4 | (183.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (4.7) | (5.8) | (11.2) | 2.3 | - | - |
| Net Income | 325.5 | 294.0 | 157.4 | 99.0 | 101.2 | 330.4 | 49.4 | 118.2 | 55.8 | (59.6) | (13.7) | 58.5 | 74.3 | 50.5 | 43.7 | (100.6) | 23.9 | 30.4 | (183.0) |
| Net Income Attributable To Parent | 281.7 | 281.3 | 181.1 | 85.5 | 110.7 | 278.5 | 40.5 | 111.7 | 57.0 | (61.9) | (22.0) | 52.1 | 63.2 | 45.1 | 41.3 | (102.0) | 24.4 | 30.4 | (183.0) |
| Less: Minority Interest | 43.9 | 12.6 | (23.7) | 13.5 | (9.5) | 51.9 | 8.9 | 6.5 | (1.2) | 2.4 | 8.2 | 6.4 | 11.2 | 5.4 | 2.5 | 1.5 | (0.4) | 0.1 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 281.7 | 281.3 | 181.1 | 85.5 | 110.7 | 278.5 | 40.5 | 111.7 | 57.0 | (61.9) | (22.0) | 52.1 | 63.2 | 45.1 | 41.3 | (102.0) | 24.4 | 30.4 | (183.0) |
| 1.23 |
| 1.56 |
| (11.55) |
| EPS Diluted | 3.95 | 15.82 | 10.24 | 4.96 | 6.52 | 16.43 | 2.72 | 7.69 | 3.72 | (4.99) | (1.73) | 3.34 | 3.87 | 2.70 | 2.26 | (6.51) | 1.23 | 1.55 | (11.55) |
| Shares Basic | 67.8 | 16.7 | 15.8 | 15.0 | 14.0 | 14.3 | 13.8 | 13.6 | 13.2 | 12.8 | 12.7 | 14.4 | 15.0 | 15.0 | 15.6 | 15.7 | 15.3 | 16.0 | 15.8 |
| Shares Diluted | 71.2 | 17.8 | 17.7 | 17.2 | 17.0 | 17.0 | 14.9 | 13.9 | 13.4 | 13.0 | 12.8 | 14.4 | 15.0 | 15.1 | 15.6 | 15.7 | 15.4 | 16.0 | 15.8 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 7.5 |
| 7.5 |
| 7.5 |
| 7.5 |
| 11.6 |
| 11.6 |
| 11.6 |
| 9.9 |
| 1.6 |
| 1.2 |
| 0.8 |
| 0.8 |
| (0.2) |
| 1.2 |
| 1.2 |
| 2.6 |
| (1.3) |
| 3.8 |
| 3.8 |
| 3.8 |
| 5.8 |
| 8.0 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.9 |
| 75.7 |
| 114.1 |
| 82.9 |
| 70.5 |
| 24.6 |
| 7.4 |
| (34.0) |
| 53.9 |
| 21.0 |
| 20.9 |
| 23.1 |
| 31.8 |
| 27.8 |
| 4.9 |
| 8.0 |
| 118.9 |
| (82.2) |
| 19.9 |
| 22.8 |
| (59.3) |
| 18.5 |
| 6.5 |
| 113.5 |
| 45.7 |
| 69.8 |
| 49.5 |
| 42.2 |
| 11.6 |
| 1.5 |
| (14.7) |
| 38.7 |
| 17.2 |
| 12.6 |
| 19.6 |
| 18.5 |
| 20.6 |
| 5.9 |
| 10.6 |
| 35.8 |
| (50.8) |
| 15.0 |
| 23.2 |
| (33.4) |
| 11.9 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.6 |
| 52.2 |
| 87.0 |
| 65.6 |
| 49.9 |
| 19.0 |
| 2.7 |
| (22.3) |
| 40.0 |
| 40.4 |
| 18.9 |
| 18.8 |
| 18.2 |
| 22.3 |
| 4.7 |
| 10.6 |
| (46.9) |
| (50.8) |
| 15.0 |
| 23.2 |
| (33.4) |
| 11.9 |
| 4.5 |
| 36.7 |
| 113.5 |
| 45.7 |
| 69.8 |
| 49.5 |
| 42.2 |
| 11.6 |
| 1.5 |
| (14.7) |
| 38.7 |
| 43.2 |
| 10.4 |
| 19.4 |
| 18.2 |
| 22.0 |
| 6.2 |
| 10.6 |
| (46.1) |
| (49.7) |
| 13.6 |
| 20.3 |
| (37.0) |
| 10.7 |
| 1.9 |
| 12.1 |
| 6.5 |
| 17.2 |
| 16.1 |
| 7.8 |
| 7.4 |
| 1.2 |
| (7.5) |
| 1.4 |
| (2.8) |
| 8.6 |
| (0.6) |
| 0.1 |
| 0.2 |
| (1.5) |
| 0.0 |
| (0.8) |
| (1.1) |
| 1.4 |
| 2.9 |
| 3.6 |
| 1.3 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 36.7 |
| 113.5 |
| 45.7 |
| 69.8 |
| 49.5 |
| 42.2 |
| 11.6 |
| 1.5 |
| (14.7) |
| 38.7 |
| 43.2 |
| 10.4 |
| 19.4 |
| 18.2 |
| 22.0 |
| 6.2 |
| 10.6 |
| (46.1) |
| (49.7) |
| 13.6 |
| 20.3 |
| (37.0) |
| 10.7 |
| 1.9 |
| 2.68 |
| 4.12 |
| 3.00 |
| - |
| 0.78 |
| 0.10 |
| (1.07) |
| - |
| 3.01 |
| 0.72 |
| 1.32 |
| - |
| 1.43 |
| 0.43 |
| 0.47 |
| - |
| (3.91) |
| 0.89 |
| 1.31 |
| - |
| 0.70 |
| 0.12 |
| 14.2 |
| 14.4 |
| 14.4 |
| - |
| 13.8 |
| 13.8 |
| 13.8 |
| - |
| 13.7 |
| 13.6 |
| 13.2 |
| - |
| 13.3 |
| 13.3 |
| 13.1 |
| - |
| 12.9 |
| 12.8 |
| 12.6 |
| - |
| 12.3 |
| 12.9 |
| 17.0 |
| 17.0 |
| 16.5 |
| - |
| 14.9 |
| 14.5 |
| 14.4 |
| - |
| 14.1 |
| 14.0 |
| 13.5 |
| - |
| 13.5 |
| 13.4 |
| 13.4 |
| - |
| 13.0 |
| 12.9 |
| 12.9 |
| - |
| 12.3 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |