| (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 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,388.1 | 1,169.4 | 1,321.8 | 1,197.6 | 1,376.5 | 1,296.1 | 1,215.6 | 1,246.1 | 1,243.0 | 1,122.7 | 758.5 | 623.4 | 616.3 | 761.6 | 549.8 | 472.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 5,076.9 | 5,065.2 | 5,000.7 | 3,120.9 | 2,131.3 | 1,029.9 | 580.5 | 944.3 | 891.0 | 429.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 1,425.5 | 1,462.7 | 1,744.5 | 1,096.5 | 1,007.5 | 370.6 | (780.1) | 79.4 | 283.2 | 114.1 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 276.2 | 283.1 | 296.2 | 177.2 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 197.3 | 284.2 | 300.3 | 155.9 | 120.3 | 0.6 | (85.1) | 5.8 | 59.4 | 29.9 |
| Net Income From Continuing Ops | 758.8 | 1,098.9 | 1,250.5 | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.80 | 1.31 | 1.54 | 1.36 | 1.80 | 0.49 | (2.46) | 0.06 | 0.76 | 0.32 |
| EPS Diluted | 0.78 | 1.28 | 1.45 | 1.24 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | 1,425.5 | 1,462.7 | 1,744.5 | 1,096.5 | 1,007.5 | |||||
| 347.3 |
| 316.4 |
| 288.5 |
| 232.6 |
| 192.4 |
| 148.1 |
| 149.1 |
| 90.5 |
| 192.8 |
| 256.4 |
| 229.1 |
| 244.2 |
| 214.6 |
| 222.5 |
| 234.9 |
| 217.8 |
| 215.9 |
| 166.1 |
| 111.6 |
| 91.1 |
| 61.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 43.8 | 43.6 | 50.0 | 49.8 | 43.1 | 44.7 | 43.8 | 48.7 | 37.4 | 39.1 | 34.5 | 52.7 | 35.5 | 75.6 | 43.4 | 9.9 | 30.6 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 920.9 | 899.5 | 930.9 | 900.1 | 872.0 | 870.8 | 820.8 | 790.9 | 774.1 | 760.6 | 451.9 | 432.0 | 380.1 | 422.9 | 327.7 | 189.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 467.2 | 269.8 | 390.9 | 297.5 | 504.5 | 425.2 | 395.1 | 455.1 | 469.0 | 362.2 | 306.7 | 191.4 | 236.2 | 338.7 | 222.1 | 281.7 | 165.1 | 173.3 | 96.2 | 67.1 | 34.0 | (46.9) | (31.9) | (92.8) | (608.6) | 25.9 | 11.3 | 37.1 | 5.1 | 49.4 | 69.4 | 76.5 | 87.9 | 57.1 | 26.5 | 23.3 | 7.2 | (0.8) | (0.2) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 67.0 | 67.1 | 69.4 | 72.8 | 73.8 | 73.3 | 74.8 | 75.5 | 72.6 | 63.0 | 40.6 | 36.8 | 36.8 | 39.4 | 28.8 | 14.3 | 13.2 | 13.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (403.4) | 146.0 | (222.1) | 10.0 | (13.6) | (107.1) | 167.8 | (64.0) | (190.5) | 129.3 | (192.1) | (15.9) | 17.9 | (99.1) | 152.6 | (48.4) | ||||||||||||||||||||||||
| Pre-Tax Income | 63.9 | 415.9 | 168.9 | 307.5 | 490.9 | 318.1 | 563.0 | 391.2 | 278.6 | 491.5 | 114.6 | 175.5 | 254.1 | 239.6 | 374.7 | 233.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 13.5 | 34.0 | 87.4 | 62.5 | 100.3 | 62.6 | 106.5 | 82.3 | 49.0 | 78.9 | 16.3 | 26.5 | 34.3 | 40.9 | 31.2 | 41.5 | 6.8 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.9) | (83.2) | 0.7 | 1.4 | 5.9 | (2.3) | 8.7 | 11.7 | 19.9 | 19.1 | 12.6 | 8.2 | 9.1 | 0.0 | - | - | - |
| Net Income From Continuing Ops | 50.4 | 381.9 | 81.5 | 245.0 | 390.6 | 255.5 | 456.5 | 308.9 | 229.6 | 412.6 | 98.3 | 149.0 | 219.8 | 198.7 | 343.5 | 191.8 | 15.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 50.4 | 381.9 | 81.5 | 245.0 | 390.6 | 255.5 | 456.5 | 308.9 | 229.6 | 412.6 | 98.3 | 149.0 | 219.8 | 198.7 | 343.5 | 191.8 | 15.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 43.6 | 339.5 | 59.2 | 207.1 | 329.3 | 216.7 | 386.4 | 235.1 | 146.6 | 255.4 | 45.4 | 73.4 | 102.1 | 83.1 | 224.4 | 191.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 6.8 | 42.4 | 22.2 | 37.9 | 61.3 | 38.8 | 70.2 | 73.8 | 83.0 | 157.3 | 52.9 | 75.6 | 117.7 | 115.7 | 119.1 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 43.6 | 339.5 | 59.2 | 207.1 | 329.3 | 216.7 | 386.4 | 235.1 | 146.6 | 255.4 | 45.4 | 73.4 | 102.1 | 83.1 | 224.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.05 | - | 0.08 | 0.30 | 0.47 | - | 0.56 | 0.38 | 0.27 | - | 0.14 | 0.23 | 0.35 | - | 0.78 | 0.67 | 0.06 | - | 0.13 | (0.09) | (0.12) | - | (0.19) | 0.02 | (1.99) | - | (0.01) | 0.07 | (0.03) | - | 0.15 | 0.24 | 0.25 | - | 0.06 | 0.09 | 0.04 | - | - | - |
| EPS Diluted | 0.05 | - | 0.08 | 0.28 | 0.44 | - | 0.53 | 0.36 | 0.25 | - | 0.13 | 0.21 | 0.31 | - | 0.70 | 0.60 | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 812.2 | - | 712.3 | 701.4 | 704.0 | - | 693.7 | 612.2 | 552.5 | - | 324.7 | 315.2 | 295.9 | - | 286.2 | 285.0 | 284.9 | - | ||||||||||||||||||||||
| Shares Diluted | 828.0 | - | 727.7 | 746.0 | 748.2 | - | 736.2 | 656.4 | 595.4 | - | 366.2 | 351.9 | 335.8 | - | 322.0 | 320.1 | 319.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 467.2 | 269.8 | 390.9 | 297.5 | 504.5 | 425.2 | 395.1 | 455.1 | 469.0 | 362.2 | 306.7 | 191.4 | 236.2 | 338.7 | 222.1 | 281.7 | 165.1 | 173.3 | 96.2 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 187.2 | 186.5 | 174.6 | 161.9 | 159.6 | 110.5 | 72.9 | 79.2 | 63.3 | 49.9 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,651.4 | 3,602.5 | 3,256.6 | 2,024.6 | 1,122.4 | 699.4 | 1,361.0 | 864.0 | 608.3 | 324.6 |
| 95.6 |
| 61.3 |
| 69.2 |
| 56.0 |
| 26.4 |
| 5.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (469.4) | (79.6) | (193.7) | (60.9) | (137.4) | (231.9) | 9.8 | (57.2) | (11.0) | (0.6) |
| Pre-Tax Income | 956.1 | 1,383.1 | 1,550.9 | 1,035.6 | 870.1 | 138.7 | (770.3) | 22.2 | 272.2 | 113.5 |
| 879.7 |
| 749.8 |
| 138.2 |
| (685.2) |
| 16.4 |
| 212.7 |
| 83.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 758.8 | 1,098.9 | 1,250.5 | 879.7 | 749.8 | 138.2 | (685.2) | 16.4 | 212.7 | 83.6 |
| Net Income Attributable To Parent | 649.5 | 935.2 | 984.7 | 476.3 | 515.0 | 138.2 | (682.8) | 15.8 | 199.9 | 75.6 |
| Less: Minority Interest | 109.3 | 163.8 | 265.8 | 403.4 | 234.8 | 0.0 | (2.4) | 0.6 | 12.8 | 8.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 649.5 | 935.2 | 984.7 | 476.3 | 515.0 | 138.2 | (682.8) | 15.8 | 199.9 | 75.6 |
| 1.61 |
| 0.46 |
| (2.46) |
| 0.06 |
| 0.75 |
| 0.32 |
| Shares Basic | 812.2 | 715.8 | 640.7 | 349.2 | 286.2 | 280.9 | 277.4 | 267.7 | 263.3 | 235.4 |
| Shares Diluted | 828.0 | 731.0 | 684.5 | 389.1 | 322.8 | 310.2 | 277.4 | 276.6 | 266.9 | 239.8 |
| 370.6 |
| (780.1) |
| 79.4 |
| 283.2 |
| 114.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| 35.7 |
| 28.8 |
| 25.3 |
| 18.4 |
| 17.6 |
| 18.0 |
| 18.9 |
| 22.6 |
| 20.0 |
| 18.4 |
| 18.1 |
| 18.6 |
| 16.6 |
| 13.8 |
| 14.3 |
| 13.9 |
| 13.3 |
| 11.8 |
| 10.9 |
| 0.8 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.2 |
| 177.6 |
| 192.0 |
| 171.5 |
| 158.4 |
| 195.0 |
| 181.1 |
| 183.3 |
| 801.6 |
| 229.7 |
| 217.8 |
| 207.1 |
| 209.5 |
| 173.7 |
| 165.5 |
| 141.1 |
| 128.0 |
| 117.8 |
| 85.1 |
| 67.8 |
| 53.9 |
| - |
| - |
| - |
| 14.7 |
| 15.2 |
| 17.5 |
| 17.7 |
| 17.7 |
| 17.4 |
| 16.4 |
| 16.1 |
| 15.2 |
| 14.4 |
| 10.2 |
| 8.2 |
| 6.5 |
| 5.8 |
| 5.8 |
| 3.6 |
| 1.0 |
| 0.7 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (142.6) |
| (11.9) |
| (59.1) |
| (92.2) |
| (68.7) |
| (41.8) |
| (19.7) |
| 96.2 |
| (25.0) |
| (15.5) |
| (13.7) |
| (12.2) |
| (15.9) |
| (7.9) |
| (16.1) |
| 10.9 |
| 2.0 |
| (11.1) |
| (2.1) |
| 9.0 |
| 3.5 |
| - |
| - |
| - |
| 22.6 |
| 161.3 |
| 37.1 |
| (25.1) |
| (34.6) |
| (88.7) |
| (51.5) |
| 3.4 |
| (633.6) |
| 10.4 |
| (2.3) |
| 24.9 |
| (10.8) |
| 41.5 |
| 53.3 |
| 87.4 |
| 89.9 |
| 46.0 |
| 24.5 |
| 32.3 |
| 10.7 |
| - |
| - |
| - |
| 160.8 |
| 37.1 |
| (25.1) |
| (34.6) |
| (88.7) |
| (51.5) |
| 5.3 |
| (550.3) |
| 9.7 |
| (3.7) |
| 19.0 |
| (8.5) |
| 32.8 |
| 41.7 |
| 67.5 |
| 70.8 |
| 33.4 |
| 16.3 |
| 23.2 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 160.8 |
| 37.1 |
| (25.1) |
| (34.6) |
| (88.7) |
| (51.5) |
| 5.3 |
| (550.3) |
| 9.7 |
| (3.7) |
| 19.0 |
| (8.5) |
| 32.8 |
| 41.7 |
| 67.5 |
| 70.8 |
| 33.4 |
| 16.3 |
| 23.2 |
| 10.7 |
| - |
| - |
| - |
| 15.8 |
| 160.8 |
| 37.1 |
| (25.1) |
| (34.6) |
| (88.7) |
| (51.5) |
| 5.3 |
| (548.0) |
| 9.6 |
| (3.6) |
| 17.9 |
| (8.1) |
| 31.0 |
| 39.3 |
| 63.5 |
| 66.1 |
| 30.5 |
| 14.4 |
| 20.8 |
| 9.8 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (2.4) |
| 0.0 |
| (0.1) |
| 1.1 |
| (0.4) |
| 1.8 |
| 2.4 |
| 3.9 |
| 4.7 |
| 2.9 |
| 1.8 |
| 2.4 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.8 |
| 15.8 |
| 160.8 |
| 37.1 |
| (25.1) |
| (34.6) |
| (88.7) |
| (51.5) |
| 5.3 |
| (548.0) |
| 9.6 |
| (3.6) |
| 17.9 |
| (8.1) |
| 31.0 |
| 39.3 |
| 63.5 |
| 66.1 |
| 30.5 |
| 14.4 |
| 20.8 |
| 9.8 |
| (0.5) |
| 0.0 |
| 0.0 |
| 0.12 |
| (0.09) |
| (0.12) |
| - |
| (0.19) |
| 0.02 |
| (1.99) |
| - |
| (0.01) |
| 0.07 |
| (0.03) |
| - |
| 0.15 |
| 0.24 |
| 0.25 |
| - |
| 0.06 |
| 0.09 |
| 0.04 |
| - |
| - |
| - |
| 281.2 |
| 279.2 |
| 278.9 |
| - |
| 278.0 |
| 277.1 |
| 276.0 |
| - |
| 266.2 |
| 264.4 |
| 264.4 |
| - |
| 264.0 |
| 263.8 |
| 261.3 |
| - |
| 223.6 |
| 223.6 |
| 201.8 |
| - |
| - |
| - |
| 316.2 |
| 279.2 |
| 278.9 |
| - |
| 278.0 |
| 277.2 |
| 276.0 |
| - |
| 266.2 |
| 276.4 |
| 264.4 |
| - |
| 279.9 |
| 267.0 |
| 265.2 |
| - |
| 245.4 |
| 243.7 |
| 204.9 |
| - |
| - |
| - |
| 67.1 |
| 34.0 |
| (46.9) |
| (31.9) |
| (92.8) |
| (608.6) |
| 25.9 |
| 11.3 |
| 37.1 |
| 5.1 |
| 49.4 |
| 69.4 |
| 76.5 |
| 87.9 |
| 57.1 |
| 26.5 |
| 23.3 |
| 7.2 |
| (0.8) |
| (0.2) |
| (0.0) |