| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 619.8 | 723.6 | 699.9 | 613.9 | 692.8 | 707.8 | 727.1 | 637.0 | 711.0 | 742.6 | 744.0 | 665.1 | 846.1 | 866.5 | 783.8 | 613.4 | |||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 2,657.2 | 2,730.2 | 2,782.9 | 2,997.8 | 3,266.0 | 1,698.6 | 1,661.7 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | 177.9 | 186.2 | 218.7 | 245.0 | 187.9 | 95.7 | 84.3 |
| Selling General & Administrative | 758.6 | 746.3 | 766.8 | 763.2 | 621.0 | ||
| Operating Income | |||||||
| Operating Income | (983.6) | (919.2) | (1,960.9) | 139.1 | 843.7 | 906.0 | 1,060.3 |
| Non-Operating | |||||||
| Interest Income | 2.5 | 2.2 | 2.6 | 5.5 | 1.3 | 0.3 | 0.1 |
| Interest Expense | 188.7 | 177.6 | 163.5 | 147.6 | 75.7 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 32.5 | 24.1 | (79.5) | (19.0) | 187.2 | 196.1 | 230.0 |
| Net Income From Continuing Ops | (1,210.9) | (1,131.8) | (2,052.0) | (10.1) | 548.7 | 704.2 | |
| Per Share | |||||||
| EPS Basic | (17.76) | (16.69) | (30.54) | (0.15) | 9.66 | 16.74 | 19.24 |
| EPS Diluted | (17.76) | (16.69) | (30.54) | (0.15) | 9.56 | 16.43 | 18.60 |
| Supplementary Data | |||||||
| EBITDA | (535.8) | (477.2) | (1,507.5) | 596.3 | 1,127.3 | 958.7 | 1,109.1 |
| EBIT | (983.6) | (919.2) | (1,960.9) | 139.1 | 843.7 | 906.0 | 1,060.3 |
| 1,002.3 |
| - |
| 509.8 |
| 176.6 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | 44.9 | 45.8 | 41.5 | 45.7 | 53.2 | 47.3 | 55.9 | 56.3 | 59.2 | 58.8 | 61.5 | 62.4 | 62.3 | 61.7 | 65.6 | 34.2 | 26.4 | - | 23.7 | 22.6 | - |
| Selling General & Administrative | 199.3 | 194.4 | 186.9 | 178.0 | 187.0 | 187.5 | 186.4 | 188.2 | 204.7 | 187.6 | 194.1 | 179.1 | 202.4 | 213.6 | 204.2 | 118.4 | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Depreciation & Amortization | 112.9 | 112.5 | 112.1 | 110.3 | 107.1 | 109.3 | 113.1 | 116.1 | 114.9 | 115.4 | 113.1 | 114.5 | 114.2 | 116.6 | 104.2 | 47.5 | |||||
| Amortization of Intangibles | 46.8 | 45.6 | 47.7 | 47.9 | 48.0 | 47.9 | 51.9 | 51.9 | 51.7 | 51.2 | 51.4 | 51.4 | 50.8 | 53.9 | 50.5 | 21.0 | |||||
| Other Operating Expenses | 0.2 | 71.9 | 14.3 | 5.1 | 6.4 | 28.2 | 6.3 | 9.3 | 8.0 | 10.1 | 7.4 | 5.8 | 3.8 | 4.3 | 4.0 | 4.0 | 0.0 | ||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (31.8) | (66.3) | (704.8) | (180.7) | 32.6 | (100.4) | 15.0 | (117.5) | (1,758.0) | 40.1 | 26.3 | (26.9) | 99.6 | 86.5 | 56.8 | 79.7 | 620.7 | - | 281.8 | 23.3 | - |
| Non-Operating | |||||||||||||||||||||
| Interest Income | 0.9 | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 0.4 | 0.5 | 0.9 | 1.4 | 1.3 | 1.8 | 1.0 | 0.3 | 0.3 | 0.4 | 0.3 | - | 0.0 | 0.1 | - |
| Interest Expense | 51.1 | 51.0 | 46.1 | 40.5 | 40.0 | 40.6 | 42.9 | 41.0 | 39.0 | - | - | - | - | - | - | - | - | - | |||
| Income From Equity Investments | (0.9) | - | - | - | 0.3 | - | 0.0 | 0.7 | - | - | (1.0) | (0.2) | - | - | 0.0 | (0.8) | |||||
| Other Non-Operating Income | 3.4 | 4.9 | (0.9) | (8.4) | (1.4) | 0.1 | (0.9) | (4.4) | (1.9) | (12.6) | (4.1) | (1.0) | (2.9) | (10.7) | 4.2 | (2.5) | 0.9 | ||||
| Pre-Tax Income | (79.5) | (112.4) | (756.9) | (229.6) | (8.8) | (140.9) | (28.8) | (162.9) | (1,798.9) | (9.2) | (15.5) | (64.4) | 60.0 | 41.1 | 31.3 | 42.9 | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 12.3 | 18.3 | (23.9) | 25.8 | 3.9 | 37.5 | (8.9) | (15.2) | (92.9) | (16.2) | (2.8) | (11.2) | 11.2 | 10.8 | 12.1 | 23.6 | 140.7 | - | 65.8 | 2.6 | - |
| Net Income From Continuing Ops | (91.8) | (130.7) | (733.0) | (255.4) | (12.7) | (178.4) | (19.9) | (147.7) | (1,706.0) | 7.0 | (12.7) | (53.2) | 48.8 | 30.3 | 19.2 | 19.3 | 479.9 | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (91.8) | (130.7) | (733.0) | (255.4) | (12.7) | (178.4) | (19.9) | (147.7) | (1,706.0) | 7.0 | (12.7) | (53.2) | 48.8 | 30.3 | 19.2 | 19.3 | 479.9 | ||||
| Net Income Attributable To Parent | (91.8) | (130.7) | (733.0) | (255.4) | (12.7) | (178.4) | (19.9) | (147.7) | (1,706.0) | 7.0 | (12.7) | (53.2) | 48.8 | 30.3 | 19.2 | 19.3 | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (91.8) | (130.7) | (733.0) | (255.4) | (12.7) | (178.4) | (19.9) | (147.7) | (1,706.0) | 7.0 | (12.7) | (53.2) | 48.8 | 30.3 | 19.2 | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (1.35) | - | (10.78) | (3.77) | (0.19) | - | (0.30) | (2.20) | (25.50) | - | (0.19) | (0.80) | 0.73 | - | 0.29 | 0.37 | 11.46 | - | 5.17 | 0.46 | - |
| EPS Diluted | (1.35) | - | (10.78) | (3.77) | (0.19) | - | (0.30) | (2.20) | (25.50) | - | (0.19) | (0.80) | 0.73 | - | 0.28 | 0.36 | 11.31 | - | |||
| Shares Basic | 68.2 | - | 68.0 | 67.7 | 67.5 | - | 67.3 | 67.1 | 66.9 | - | 66.9 | 66.8 | 66.6 | - | 66.9 | 52.2 | 41.9 | - | |||
| Shares Diluted | 68.2 | - | 68.0 | 67.7 | 67.5 | - | 67.3 | 67.1 | 66.9 | - | 66.9 | 66.8 | 67.1 | - | 67.5 | 52.9 | 42.4 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | 81.1 | 46.2 | (592.7) | (70.4) | 139.7 | 8.9 | 128.1 | (1.4) | (1,643.1) | 155.5 | 139.4 | 87.6 | 213.8 | 203.1 | 161.0 | 127.2 | 636.0 | - | 294.5 | 35.6 | - |
| EBIT | (31.8) | (66.3) | (704.8) | (180.7) | 32.6 | (100.4) | 15.0 | (117.5) | (1,758.0) | 40.1 | 26.3 | (26.9) | 99.6 | 86.5 | 56.8 | 79.7 | 620.7 | - | 281.8 | ||
| 239.6 |
| 180.7 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 447.8 | 442.0 | 453.4 | 457.2 | 283.6 | 52.7 | 48.8 |
| Amortization of Intangibles | 188.0 | 189.2 | 203.4 | 204.8 | 132.5 | 27.4 | 27.3 |
| Other Operating Expenses | 91.5 | 97.7 | 51.8 | 27.1 | 12.3 | 0.0 | 0.0 |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | 2.5 | 0.7 | (3.6) | (5.8) | 1.5 | 0.0 |
| Other Non-Operating Income | (1.0) | (5.8) | (7.1) | (20.6) | (8.1) | 0.1 | (1.1) |
| Pre-Tax Income | (1,178.4) | (1,107.7) | (2,131.5) | (29.1) | 735.9 | 900.3 | 1,040.3 |
| 810.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (1,210.9) | (1,131.8) | (2,052.0) | (10.1) | 548.7 | 704.2 | 810.3 |
| Net Income Attributable To Parent | (1,210.9) | (1,131.8) | (2,052.0) | (10.1) | 548.7 | 704.2 | 810.3 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1,210.9) | (1,131.8) | (2,052.0) | (10.1) | 548.7 | 704.2 | 810.3 |
| Shares Basic | 68.2 | 67.8 | 67.2 | 66.8 | 56.8 | 42.1 | 42.1 |
| Shares Diluted | 68.2 | 67.8 | 67.2 | 66.8 | 57.4 | 42.9 | 43.6 |
| 84.8 |
| - |
| 63.0 |
| 54.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| - |
| 12.7 |
| 12.3 |
| - |
| 7.1 |
| - |
| 6.9 |
| 6.8 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.0 |
| - |
| - |
| 1.0 |
| (0.2) |
| - |
| 620.6 |
| - |
| 281.5 |
| 21.7 |
| - |
| 291.3 |
| 215.7 |
| 19.1 |
| 178.1 |
| - |
| - |
| - |
| - |
| 291.3 |
| 215.7 |
| 19.1 |
| 178.1 |
| 479.9 |
| 291.3 |
| 215.7 |
| 19.1 |
| 178.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| 479.9 |
| 291.3 |
| 215.7 |
| 19.1 |
| 178.1 |
| 5.08 |
| 0.45 |
| - |
| 41.7 |
| 41.7 |
| - |
| 42.5 |
| 42.4 |
| - |
| 23.3 |
| - |