| (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 | 245.1 | 248.1 | 253.2 | 249.5 | 252.3 | 242.9 | 241.8 | 237.6 | 214.1 | 210.4 | 205.4 | 195.8 | 186.2 | 178.6 | 162.7 | 149.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 995.9 | 1,003.1 | 936.4 | 797.8 | 631.2 | 452.2 | 330.1 | 267.2 | 212.5 | 161.4 | 126.2 | 93.9 | 66.6 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | 21.8 | 22.2 | 13.7 | 5.8 | 0.0 | 0.0 | 0.3 | 2.6 | 1.4 | 0.4 | 0.5 | 0.7 | 1.1 | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Per Share | |||||||||||||||
| EPS Basic | 0.96 | 0.86 | 1.20 | 1.12 | 0.92 | 0.80 | 0.51 | 0.47 | 0.42 | 0.48 | 0.36 | 0.03 | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| 140.8 |
| 132.7 |
| 115.4 |
| 104.4 |
| 99.8 |
| 88.6 |
| 83.9 |
| 80.0 |
| 77.7 |
| 74.4 |
| 68.1 |
| 64.4 |
| 60.4 |
| 57.0 |
| 55.2 |
| 51.8 |
| 48.5 |
| 45.9 |
| 43.3 |
| 36.8 |
| 35.4 |
| 34.8 |
| 33.3 |
| 30.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 14.9 | 19.2 | 20.0 | 19.8 | 19.9 | 21.9 | 20.9 | 19.3 | 20.0 | 20.0 | 18.6 | 18.3 | 18.2 | 19.7 | 15.0 | 14.9 | 14.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 72.9 | 76.8 | 81.2 | 71.2 | 86.7 | 71.8 | 69.2 | 67.9 | 66.3 | 65.8 | 60.4 | 58.8 | 59.4 | 56.6 | 51.1 | 46.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | 246.7 | 188.8 | 173.2 | 191.4 | 178.0 | 172.9 | 167.8 | 149.8 | 150.0 | 143.6 | 138.9 | 134.8 | 132.8 | 121.1 | 107.3 | 100.3 | |||||||||||||||||||||||
| Total Operating Expenses | 144.6 | 155.3 | 159.1 | 146.2 | 161.9 | 149.8 | 145.0 | 139.1 | 133.7 | 135.1 | 127.1 | 121.4 | 120.5 | 118.4 | 105.7 | 96.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.9 | 4.7 | 6.4 | 7.8 | 3.3 | 3.0 | 3.3 | 4.4 | 3.0 | 2.4 | 1.0 | 1.5 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 1.0 | 0.7 | 0.7 | 0.8 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 |
| Interest Expense | 26.6 | 25.5 | 25.5 | 26.7 | 27.3 | 28.2 | 27.3 | 28.4 | 14.7 | 14.6 | 15.9 | 17.2 | 13.7 | 13.7 | 15.0 | 10.2 | 9.7 | 10.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (5.9) | - | - | - | (16.4) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | 94.6 | (67.7) | 93.1 | 120.4 | 74.0 | 64.9 | 70.7 | 86.0 | 64.3 | 67.3 | 61.8 | 56.9 | 63.6 | 45.7 | 41.6 | 40.9 | 48.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 94.6 | (67.7) | 93.1 | 120.4 | 74.0 | 64.9 | 70.7 | 86.0 | 64.3 | 67.3 | 61.8 | 56.9 | 63.6 | 45.7 | 41.6 | 40.9 | 48.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 91.2 | (65.4) | 89.9 | 116.3 | 71.2 | 62.2 | 67.8 | 82.5 | 61.4 | 64.4 | 59.0 | 54.2 | 60.5 | 43.3 | 39.3 | 38.6 | ||||||||||||||||||||||||
| Less: Minority Interest | 3.4 | (2.3) | 3.1 | 4.1 | 2.8 | 2.7 | 3.0 | 3.5 | 2.9 | 3.0 | 2.8 | 2.7 | 3.1 | 2.4 | 2.4 | 2.3 | 2.5 | |||||||||||||||||||||||
| Less: Preferred Dividends | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 87.9 | (68.7) | 87.1 | 113.4 | 68.3 | 59.4 | 65.1 | 79.8 | 58.6 | 61.7 | 56.3 | 51.6 | 57.9 | 40.7 | 36.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.38 | - | 0.37 | 0.48 | 0.30 | - | 0.30 | 0.37 | 0.27 | - | 0.27 | 0.26 | 0.30 | - | 0.21 | 0.22 | 0.27 | - | 0.23 | 0.15 | 0.19 | - | 0.21 | 0.10 | 0.09 | - | 0.09 | 0.12 | 0.08 | - | 0.07 | 0.06 | 0.16 | - | 0.01 | 0.26 | 0.06 | - | 0.03 | 0.19 |
| EPS Diluted | 0.38 | - | 0.37 | 0.48 | 0.30 | - | 0.30 | 0.37 | 0.27 | - | 0.27 | 0.26 | 0.30 | - | 0.21 | 0.22 | 0.27 | - | ||||||||||||||||||||||
| Shares Basic | 228.3 | - | 234.6 | 236.1 | 227.4 | - | 218.8 | 217.4 | 214.4 | - | 205.3 | 200.6 | 195.4 | - | 171.9 | 164.9 | 160.6 | - | ||||||||||||||||||||||
| Shares Diluted | 228.3 | - | 234.6 | 236.1 | 227.4 | - | 219.1 | 217.4 | 214.4 | - | 205.4 | 200.7 | 195.8 | - | 172.8 | 165.2 | 161.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 73.9 | 78.9 | 82.2 | 75.0 | 64.3 | 49.0 | 36.8 | 30.3 | 25.2 | 21.6 | 17.4 | 15.0 | 12.1 | - | - |
| Depreciation & Amortization | 302.1 | 315.9 | 275.2 | 244.5 | 196.8 | 151.3 | 115.3 | 98.9 | 80.0 | 64.9 | 51.4 | 41.8 | 28.6 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | 800.0 | 668.5 | 567.2 | 461.6 | 349.4 | 262.8 | 219.5 | 182.6 | 149.3 | 119.1 | 92.4 | 67.6 | - | - |
| Total Operating Expenses | 605.3 | 622.5 | 567.7 | 504.0 | 411.6 | 308.0 | 231.8 | 192.5 | 156.9 | 128.6 | 102.4 | 81.9 | 59.1 | - | - |
| - |
| Interest Expense |
| 104.2 |
| 104.9 |
| 98.6 |
| 61.4 |
| 48.5 |
| 40.1 |
| 30.8 |
| 26.9 |
| 25.4 |
| 20.2 |
| 14.8 |
| 8.5 |
| 6.4 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 1.5 | 0.1 | (0.0) | - | - |
| Other Non-Operating Income | - | (177.5) | (100.8) | (63.2) | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| 240.3 |
| 219.8 |
| 285.9 |
| 249.6 |
| 177.2 |
| 136.2 |
| 80.9 |
| 64.0 |
| 47.1 |
| 41.7 |
| 25.9 |
| 2.0 |
| (1.2) |
| (9.0) |
| (6.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.1 | - | - |
| Net Income | 240.3 | 219.8 | 285.9 | 249.6 | 177.2 | 136.2 | 80.9 | 64.0 | 47.1 | 41.7 | 25.9 | 2.0 | 1.0 | (9.0) | (6.3) |
| Net Income Attributable To Parent | 232.0 | 212.0 | 273.8 | 238.0 | 167.6 | 128.2 | 76.4 | 62.0 | 46.2 | 40.7 | 25.1 | 1.9 | 0.9 | (9.0) | (6.3) |
| Less: Minority Interest | 8.3 | 7.7 | 12.1 | 11.6 | 9.6 | 8.0 | 4.5 | 2.0 | 0.9 | 1.0 | 0.8 | 0.1 | 0.1 | - | - |
| Less: Preferred Dividends | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 12.6 | 14.5 | 11.1 | 9.7 | 5.9 | 2.0 | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | 219.7 | 200.2 | 262.9 | 227.4 | 157.5 | 111.8 | 61.3 | 50.5 | 36.1 | 34.4 | 22.8 | 1.7 | 0.8 | (9.0) | (6.3) |
| 0.96 |
| 0.86 |
| 1.20 |
| 1.12 |
| 0.92 |
| 0.80 |
| 0.51 |
| 0.47 |
| 0.41 |
| 0.48 |
| 0.36 |
| 0.03 |
| - |
| - |
| - |
| Shares Basic | 228.3 | 232.5 | 218.3 | 202.9 | 170.5 | 139.3 | 120.9 | 106.4 | 86.8 | 71.2 | 62.7 | 54.0 | 32.0 | - | - |
| Shares Diluted | 228.3 | 232.6 | 218.5 | 203.1 | 171.0 | 140.1 | 121.2 | 106.8 | 87.3 | 71.6 | 63.0 | 54.0 | 32.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| 11.8 |
| 10.7 |
| 11.5 |
| 9.0 |
| 9.5 |
| 9.0 |
| 9.3 |
| 8.2 |
| 7.4 |
| 7.3 |
| 7.3 |
| 6.3 |
| 6.2 |
| 6.5 |
| 6.2 |
| 5.6 |
| 5.8 |
| 5.1 |
| 5.1 |
| 4.2 |
| 5.1 |
| 4.5 |
| 42.5 |
| 41.2 |
| 38.7 |
| 36.2 |
| 35.1 |
| 30.6 |
| 28.8 |
| 28.4 |
| 27.5 |
| 26.9 |
| 25.5 |
| 24.5 |
| 22.0 |
| 20.7 |
| 20.1 |
| 19.8 |
| 19.5 |
| 18.8 |
| 18.0 |
| 14.5 |
| 13.6 |
| 14.2 |
| 13.3 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.9 |
| 88.4 |
| 81.1 |
| 80.0 |
| 70.3 |
| 66.3 |
| 63.7 |
| 62.4 |
| 60.6 |
| 56.0 |
| 53.2 |
| 49.6 |
| 47.4 |
| 46.2 |
| 45.5 |
| 43.4 |
| 42.1 |
| 41.3 |
| 33.5 |
| 32.3 |
| 32.0 |
| 31.6 |
| 29.4 |
| 90.6 |
| 88.3 |
| 78.0 |
| 71.5 |
| 70.2 |
| 61.6 |
| 59.0 |
| 56.2 |
| 55.0 |
| 53.2 |
| 49.1 |
| 47.0 |
| 43.2 |
| 40.6 |
| 39.7 |
| 39.1 |
| 37.6 |
| 36.5 |
| 35.0 |
| 29.2 |
| 27.9 |
| 27.6 |
| 27.4 |
| 25.1 |
| 10.4 |
| 9.6 |
| 9.8 |
| 8.7 |
| 7.3 |
| 7.4 |
| 7.4 |
| 7.4 |
| 6.8 |
| 6.3 |
| 6.5 |
| 6.7 |
| 6.5 |
| 6.5 |
| 5.9 |
| 5.6 |
| 6.3 |
| 4.3 |
| 4.0 |
| 4.1 |
| 3.8 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 40.2 |
| 26.0 |
| 30.6 |
| 18.2 |
| 31.2 |
| 16.3 |
| 15.3 |
| 24.4 |
| 12.9 |
| 16.0 |
| 10.7 |
| 15.2 |
| 9.0 |
| 7.8 |
| 15.1 |
| 14.1 |
| 2.0 |
| 19.9 |
| 5.7 |
| 8.5 |
| 3.1 |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 40.2 |
| 26.0 |
| 30.6 |
| 18.2 |
| 31.2 |
| 16.3 |
| 15.3 |
| 24.4 |
| 12.9 |
| 16.0 |
| 10.7 |
| 15.2 |
| 9.0 |
| 7.8 |
| 15.1 |
| 14.1 |
| 2.0 |
| 19.9 |
| 5.7 |
| 8.5 |
| 3.1 |
| 12.8 |
| 46.4 |
| 37.2 |
| 38.0 |
| 24.3 |
| 28.7 |
| 17.0 |
| 29.7 |
| 15.2 |
| 14.6 |
| 23.6 |
| 12.4 |
| 15.4 |
| 10.5 |
| 14.9 |
| 8.8 |
| 7.7 |
| 14.8 |
| 13.8 |
| 2.0 |
| 19.3 |
| 5.6 |
| 8.3 |
| 3.0 |
| 12.4 |
| 2.2 |
| 2.2 |
| 1.7 |
| 2.0 |
| 1.2 |
| 1.5 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.5 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.4 |
| 2.3 |
| 3.0 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 2.6 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 1.9 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.7 |
| 0.0 |
| 36.1 |
| 43.9 |
| 34.8 |
| 31.5 |
| 20.6 |
| 24.9 |
| 13.2 |
| 25.9 |
| 11.4 |
| 10.8 |
| 19.9 |
| 9.7 |
| 12.8 |
| 8.0 |
| 12.4 |
| 6.3 |
| 5.2 |
| 12.2 |
| 11.8 |
| 0.6 |
| 17.8 |
| 4.2 |
| 6.9 |
| 2.3 |
| 12.3 |
| 0.23 |
| 0.15 |
| 0.19 |
| - |
| 0.21 |
| 0.10 |
| 0.09 |
| - |
| 0.09 |
| 0.12 |
| 0.08 |
| - |
| 0.07 |
| 0.06 |
| 0.15 |
| - |
| 0.01 |
| 0.26 |
| 0.06 |
| - |
| 0.03 |
| 0.19 |
| 138.8 |
| 134.3 |
| 131.6 |
| - |
| 123.5 |
| 119.8 |
| 114.1 |
| - |
| 109.6 |
| 105.8 |
| 98.3 |
| - |
| 91.5 |
| 82.9 |
| 78.7 |
| - |
| 72.6 |
| 67.9 |
| 66.3 |
| - |
| 65.7 |
| 64.1 |
| 139.6 |
| 134.8 |
| 131.8 |
| - |
| 123.8 |
| 120.1 |
| 114.3 |
| - |
| 110.1 |
| 106.2 |
| 98.6 |
| - |
| 91.9 |
| 83.5 |
| 79.2 |
| - |
| 73.1 |
| 68.3 |
| 66.6 |
| - |
| 68.0 |
| 64.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |