| (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 | 262.6 | 269.6 | 279.6 | 276.8 | 272.1 | 290.1 | 285.3 | 290.4 | 284.7 | 297.0 | 275.7 | 291.8 | 272.7 | 294.7 | 273.1 | 255.8 | ||||||||||||||||||||||||
| (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 | 1,088.6 | 1,098.0 | 1,150.4 | 1,137.2 | 1,106.7 | 1,124.4 | 874.9 | 999.8 | 886.0 | 866.1 | 870.2 | 772.1 | 852.3 | 740.2 | 715.9 | 716.8 | 692.1 | 672.7 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 142.7 | 147.5 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 22.4 | 21.2 | 10.3 | (0.5) | (5.8) | 2.5 | (41.3) | (29.8) | (18.0) | 21.4 | 25.1 | 12.7 | 65.4 | 99.6 | 120.5 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 1.27 | 0.99 | 1.03 | (0.73) | (0.01) | 2.67 | (3.26) | 0.02 | 0.88 | 2.01 | 2.84 | 2.12 | 3.32 | 4.82 | 4.49 | 4.70 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 283.1 |
| 313.1 |
| 309.7 |
| 281.6 |
| 220.0 |
| 229.6 |
| 226.9 |
| 221.7 |
| 196.7 |
| 249.5 |
| 241.9 |
| 239.6 |
| 268.9 |
| 179.5 |
| 249.3 |
| 256.2 |
| 201.0 |
| 209.1 |
| 228.5 |
| 205.6 |
| 223.0 |
| 237.7 |
| 224.4 |
| 214.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | 5.7 | 6.7 | 5.5 | 5.5 | 5.5 | 5.5 | 5.5 | 4.9 | 4.4 | 5.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 9.2 | 46.6 | 4.4 | 27.4 | (6.3) | 18.7 | 21.1 | 17.9 | 5.3 | 9.7 | (54.1) | 13.6 | (8.3) | 14.8 | (11.8) | (3.6) | (5.6) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.7 | 13.2 | 2.9 | 5.5 | (0.5) | 2.6 | 4.7 | 2.4 | 0.7 | 3.4 | (4.7) | 2.9 | (2.2) | 0.8 | (2.7) | (1.9) | (2.0) | 5.6 | (0.3) | (3.6) | 0.7 | 7.3 | 2.1 | (38.7) | (12.1) | (29.8) | (6.7) | (0.3) | 7.0 | (14.1) | (0.2) | (0.3) | (3.4) | 16.9 | 6.0 | (0.3) | (1.2) | 8.7 | 9.7 | 5.4 |
| Net Income From Continuing Ops | 8.5 | 33.4 | 1.4 | 21.9 | (5.8) | 16.2 | 16.4 | 15.5 | 4.6 | 6.4 | (49.4) | 10.6 | (6.2) | 13.9 | (9.1) | (1.7) | (3.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 8.5 | 33.4 | 1.4 | 21.9 | (5.8) | 16.2 | 16.4 | 15.5 | 4.6 | 6.4 | (49.4) | 10.6 | (6.2) | 13.9 | (9.1) | (1.7) | (3.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 8.5 | 33.4 | 1.4 | 21.9 | (5.8) | 16.2 | 16.4 | 15.5 | 4.6 | 6.4 | (49.4) | 10.6 | (6.2) | 13.9 | (9.1) | (1.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 8.5 | 33.4 | 1.4 | 21.9 | (5.8) | 16.2 | 16.4 | 15.5 | 4.6 | 6.4 | (49.4) | 10.6 | (6.2) | 13.9 | (9.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.16 | - | 0.03 | 0.43 | (0.11) | - | 0.32 | 0.30 | 0.09 | - | (0.95) | 0.20 | (0.11) | - | (0.17) | (0.03) | (0.07) | - | 0.23 | 1.71 | 0.14 | - | (2.78) | (0.34) | (0.41) | - | 0.32 | 0.21 | 0.59 | - | 0.58 | 0.53 | 0.22 | - | 0.54 | 0.37 | 0.78 | - | 0.64 | 0.81 |
| EPS Diluted | 0.16 | - | 0.03 | 0.42 | (0.11) | - | 0.32 | 0.30 | 0.09 | - | (0.95) | 0.20 | (0.11) | - | (0.17) | (0.03) | (0.07) | - | ||||||||||||||||||||||
| Shares Basic | 51.5 | - | 51.4 | 51.3 | 51.2 | - | 51.2 | 51.1 | 51.0 | - | 51.8 | 53.8 | 54.0 | - | 54.0 | 54.1 | 54.0 | - | ||||||||||||||||||||||
| Shares Diluted | 51.8 | - | 51.8 | 51.7 | 51.4 | - | 51.3 | 51.2 | 51.1 | - | 52.0 | 53.9 | 54.1 | - | 54.1 | 54.2 | 54.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 567.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | 18.7 | 21.3 | 28.8 | 32.8 | 36.2 | 39.6 | 35.8 | 37.6 | 4.9 | 4.6 | 4.2 | 3.1 |
| Amortization of Intangibles | - | 5.7 | 6.1 | 6.5 | 6.5 | 6.4 | 6.2 | 6.1 | 6.2 | 5.8 | 8.1 | 8.3 | 10.3 | 5.3 | 4.5 | 4.7 | 1.3 | 0.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | 138.2 | 134.1 | 140.0 | 139.2 | 137.5 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 152.0 |
| 156.7 |
| - |
| Interest Expense | - | - | - | 23.2 | 20.4 | 19.7 | 15.5 | 16.6 | 16.1 | 16.8 | 15.0 | 14.6 | 14.1 | 2.8 | 2.2 | 3.5 | 3.3 | 3.5 | 6.9 |
| Income From Equity Investments | - | - | - | - | - | - | (11.9) | (10.1) | 8.9 | 8.0 | (5.8) | 3.7 | 4.0 | 7.5 | (6.9) | (9.1) | 1.2 | 1.4 | (8.0) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 87.6 | 72.1 | 63.1 | (39.1) | (6.2) | 146.6 | (217.1) | (28.8) | 29.0 | 128.6 | 176.2 | 128.9 | 262.0 | 397.2 | 396.0 | 414.6 | 332.7 | - | - |
| 127.5 |
| 101.1 |
| 96.7 |
| 70.7 |
| Net Income From Continuing Ops | 65.2 | 50.9 | 52.7 | (38.6) | (0.4) | 144.1 | (175.7) | 1.0 | 47.1 | 107.3 | 151.1 | 116.2 | 196.6 | 297.5 | 275.5 | 287.1 | 231.6 | 222.0 | 177.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 65.2 | 50.9 | 52.7 | (38.6) | (0.4) | 144.1 | (175.7) | 1.0 | 47.1 | 107.3 | 151.1 | 116.2 | 196.6 | 297.5 | 275.5 | 287.1 | 231.6 | 222.0 | 177.7 |
| Net Income Attributable To Parent | 65.2 | 50.9 | 52.7 | (38.6) | (0.4) | 144.1 | (175.7) | 1.0 | 47.1 | 107.3 | 151.1 | 116.2 | 196.6 | 297.5 | 275.5 | 287.1 | 231.6 | 222.0 | 177.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 65.2 | 50.9 | 52.7 | (38.6) | (0.4) | 144.1 | (175.7) | 1.0 | 47.1 | 107.3 | 151.1 | 116.2 | 196.6 | 297.5 | 275.5 | 287.1 | 231.6 | 222.0 | 177.7 |
| 3.64 |
| 6.76 |
| 5.43 |
| EPS Diluted | 1.26 | 0.99 | 1.03 | (0.73) | (0.01) | 2.67 | (3.26) | 0.02 | 0.88 | 2.00 | 2.83 | 2.11 | 3.30 | 4.80 | 4.46 | 4.65 | 3.60 | 6.70 | 5.22 |
| Shares Basic | 51.5 | 51.3 | 51.1 | 52.6 | 54.0 | 54.0 | 53.9 | 53.7 | 53.6 | 53.4 | 53.2 | 54.8 | 59.3 | 61.8 | 61.3 | 61.1 | 63.6 | 32.8 | 32.8 |
| Shares Diluted | 51.8 | 51.7 | 51.3 | 52.8 | 54.1 | 54.1 | 53.9 | 53.8 | 53.7 | 53.6 | 53.4 | 55.0 | 59.5 | 62.0 | 61.8 | 61.7 | 64.4 | 33.2 | 34.4 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 4.7 |
| 4.6 |
| 4.4 |
| 4.6 |
| 5.0 |
| 4.7 |
| 5.5 |
| 5.0 |
| 6.1 |
| 7.8 |
| 7.1 |
| 6.1 |
| 7.8 |
| 7.3 |
| 8.5 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.3 |
| 34.8 |
| 37.4 |
| 32.8 |
| 34.7 |
| 33.3 |
| 32.4 |
| 35.2 |
| 34.0 |
| 32.5 |
| 37.9 |
| 32.6 |
| 35.0 |
| 34.5 |
| - |
| 34.1 |
| 32.5 |
| 5.8 |
| 5.2 |
| 3.2 |
| 3.8 |
| 3.9 |
| 3.7 |
| 4.1 |
| 3.8 |
| 4.3 |
| 4.2 |
| 4.3 |
| 4.9 |
| 3.6 |
| 4.0 |
| 3.7 |
| 4.4 |
| 4.1 |
| 4.1 |
| 4.1 |
| 3.7 |
| 3.7 |
| 3.9 |
| - |
| - |
| 11.9 |
| 6.8 |
| 10.1 |
| 4.9 |
| (25.4) |
| (1.6) |
| (2.8) |
| (1.3) |
| (5.2) |
| (0.8) |
| (3.3) |
| 5.2 |
| 5.4 |
| 1.6 |
| (0.5) |
| 4.2 |
| 2.5 |
| 1.8 |
| 0.8 |
| (3.3) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.8 |
| 11.9 |
| 88.5 |
| 8.5 |
| 21.6 |
| (147.8) |
| (56.8) |
| (34.0) |
| (89.2) |
| 10.5 |
| 11.3 |
| 38.6 |
| (38.5) |
| 31.0 |
| 28.1 |
| 8.4 |
| 34.2 |
| 35.0 |
| 19.2 |
| 40.2 |
| 63.5 |
| 43.5 |
| 48.5 |
| 32.1 |
| 12.2 |
| 92.1 |
| 7.7 |
| 14.3 |
| (150.0) |
| (18.1) |
| (22.0) |
| (59.4) |
| 17.2 |
| 11.5 |
| 31.7 |
| (24.5) |
| 31.2 |
| 28.4 |
| 11.9 |
| 17.3 |
| 28.9 |
| 19.5 |
| 41.5 |
| 54.8 |
| 33.8 |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.1 |
| 12.2 |
| 92.1 |
| 7.7 |
| 14.3 |
| (150.0) |
| (18.1) |
| (22.0) |
| (59.4) |
| 17.2 |
| 11.5 |
| 31.7 |
| (24.5) |
| 31.2 |
| 28.4 |
| 11.9 |
| 17.3 |
| 28.9 |
| 19.5 |
| 41.5 |
| 54.8 |
| 33.8 |
| 43.1 |
| (3.6) |
| 32.1 |
| 12.2 |
| 92.1 |
| 7.7 |
| 14.3 |
| (150.0) |
| (18.1) |
| (22.0) |
| (59.4) |
| 17.2 |
| 11.5 |
| 31.7 |
| (24.5) |
| 31.2 |
| 28.4 |
| 11.9 |
| 17.3 |
| 28.9 |
| 19.5 |
| 41.5 |
| 54.8 |
| 33.8 |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (3.6) |
| 32.1 |
| 12.2 |
| 92.1 |
| 7.7 |
| 14.3 |
| (150.0) |
| (18.1) |
| (22.0) |
| (59.4) |
| 17.2 |
| 11.5 |
| 31.7 |
| (24.5) |
| 31.2 |
| 28.4 |
| 11.9 |
| 17.3 |
| 28.9 |
| 19.5 |
| 41.5 |
| 54.8 |
| 33.8 |
| 43.1 |
| 0.23 |
| 1.70 |
| 0.14 |
| - |
| (2.78) |
| (0.34) |
| (0.41) |
| - |
| 0.32 |
| 0.21 |
| 0.59 |
| - |
| 0.58 |
| 0.53 |
| 0.22 |
| - |
| 0.54 |
| 0.36 |
| 0.77 |
| - |
| 0.63 |
| 0.81 |
| 54.0 |
| 54.0 |
| 53.9 |
| - |
| 53.9 |
| 53.9 |
| 53.8 |
| - |
| 53.8 |
| 53.8 |
| 53.7 |
| - |
| 53.6 |
| 53.6 |
| 53.5 |
| - |
| 53.4 |
| 53.4 |
| 53.3 |
| - |
| 53.2 |
| 53.2 |
| 54.1 |
| 54.0 |
| 54.0 |
| - |
| 53.9 |
| 53.9 |
| 53.9 |
| - |
| 53.9 |
| 53.8 |
| 53.8 |
| - |
| 53.8 |
| 53.7 |
| 53.7 |
| - |
| 53.6 |
| 53.6 |
| 53.5 |
| - |
| 53.5 |
| 53.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |