| (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 | 774.6 | 973.7 | 755.9 | 748.2 | 727.3 | 612.8 | 562.2 | 743.3 | 685.5 | 645.8 | 702.6 | 710.8 | 678.1 | 673.6 | 597.5 | 473.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 3,252.4 | 3,205.1 | 2,603.8 | 2,737.3 | 2,105.6 | 2,180.7 | 889.7 | 982.6 | 370.0 | 939.0 | 689.0 | 574.8 | 530.1 | 478.8 | 233.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 87.1 | 81.2 | 30.7 | (45.0) | (36.7) | (10.7) | 8.1 | 0.7 | (4.0) | 12.0 | 5.6 | (2.9) | 5.6 | 0.0 | 0.0 |
| Per Share | |||||||||||||||
| EPS Basic | 4.16 | 3.80 | 1.06 | 1.93 | (2.51) | 0.28 | 1.54 | 2.18 | (3.27) | 2.71 | 0.26 | (0.84) | 0.48 | 2.58 | 1.26 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| 361.4 |
| 398.0 |
| 732.6 |
| 561.5 |
| 488.6 |
| 386.7 |
| 263.7 |
| 278.0 |
| (38.7) |
| 259.9 |
| 200.1 |
| 214.6 |
| 308.0 |
| (67.3) |
| 124.4 |
| 172.7 |
| 140.3 |
| 196.7 |
| 194.9 |
| 280.9 |
| 266.5 |
| 156.3 |
| 216.5 |
| 219.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 2.6 | 2.4 | 2.8 | 2.8 | 2.9 | 3.0 | 3.0 | 3.0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.4 | 2.1 | 2.1 | 2.0 | 1.9 | |||||||||||||||||||||||
| Other Operating Expenses | 71.2 | 63.0 | 62.5 | 70.9 | 60.6 | 58.1 | 51.4 | 66.6 | 56.0 | 64.5 | 63.4 | 70.3 | 60.0 | 92.6 | 70.8 | 72.0 | 77.4 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 16.8 | 19.5 | 21.0 | 21.1 | 18.1 | 19.6 | 13.8 | 15.7 | 20.5 | 19.8 | 19.8 | 11.7 | 12.8 | 10.5 | 9.4 | 9.4 | 9.3 | 9.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 121.5 | 280.2 | 110.9 | 74.9 | 75.3 | (12.6) | 11.1 | 129.0 | 105.6 | (1.9) | 79.1 | 77.7 | 163.8 | (42.6) | (92.7) | (83.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 19.2 | 36.1 | 20.2 | 11.6 | 13.3 | 4.4 | 2.4 | 14.2 | 9.7 | (101.6) | 15.3 | 15.8 | 25.5 | (19.6) | 0.9 | (27.7) | 9.7 | (17.1) | (13.0) | 9.6 | 9.8 | 3.7 | 0.7 | 3.3 | 0.4 | (0.7) | (0.2) | (0.1) | 1.7 | (8.4) | (0.1) | 4.4 | 0.1 | (2.1) | 3.5 | 5.3 | 5.3 | (0.3) | 2.5 | 5.3 |
| Net Income From Continuing Ops | 102.3 | 244.1 | 90.7 | 63.3 | 62.0 | (17.0) | 8.7 | 114.8 | 95.9 | 99.7 | 63.8 | 61.9 | 138.3 | (23.0) | (93.6) | (56.1) | (213.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 102.3 | 244.1 | 90.7 | 63.3 | 62.0 | (17.0) | 8.7 | 114.8 | 95.9 | 99.7 | 63.8 | 61.9 | 138.3 | (23.0) | (93.6) | (56.1) | (213.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 102.2 | 244.0 | 90.8 | 63.2 | 61.6 | (17.3) | 8.5 | 113.9 | 94.8 | 97.5 | 61.5 | 59.9 | 135.9 | (22.6) | (94.4) | (56.8) | ||||||||||||||||||||||||
| Less: Minority Interest | 0.1 | 0.1 | (0.1) | 0.1 | 0.4 | 0.3 | 0.2 | 0.9 | 1.1 | 2.2 | 2.3 | 2.0 | 2.4 | (0.4) | 0.8 | 0.7 | (0.3) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 99.5 | 240.0 | 86.7 | 59.1 | 57.5 | (15.6) | 4.4 | 102.7 | 84.7 | 87.2 | 53.5 | 51.9 | 121.9 | (26.6) | (98.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.85 | - | 0.74 | 0.51 | 0.50 | - | 0.03 | 0.60 | 0.50 | - | 0.33 | 0.32 | 0.76 | - | (0.61) | (0.38) | (1.36) | - | (0.30) | 0.37 | 1.37 | - | 0.74 | 1.33 | (1.99) | - | (0.16) | 0.58 | 1.45 | - | (0.14) | 0.20 | (0.26) | - | 0.54 | 0.73 | 1.00 | - | 0.69 | 0.51 |
| EPS Diluted | 0.82 | - | 0.73 | 0.50 | 0.49 | - | 0.03 | 0.57 | 0.49 | - | 0.32 | 0.31 | 0.74 | - | (0.61) | (0.38) | (1.36) | - | ||||||||||||||||||||||
| Shares Basic | 116.7 | - | 116.7 | 116.5 | 116.0 | - | 165.7 | 170.2 | 168.9 | - | 163.7 | 162.0 | 160.9 | - | 160.3 | 160.3 | 159.9 | - | ||||||||||||||||||||||
| Shares Diluted | 121.7 | - | 118.8 | 118.7 | 118.6 | - | 172.8 | 178.7 | 174.4 | - | 168.5 | 166.7 | 164.1 | - | 160.3 | 160.3 | 159.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 61.4 | 53.8 | 36.2 | 53.1 | 39.4 | 46.0 | 40.0 | 33.0 | 27.4 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 10.6 | 10.9 | 11.9 | 11.1 | 8.1 | 5.9 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | 267.6 | 257.0 | 232.1 | 258.2 | 312.8 | 266.6 | (10.6) | (16.6) | (9.6) | (12.7) | (8.4) | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Interest Expense |
| 78.4 |
| 79.7 |
| 69.6 |
| 64.1 |
| 38.6 |
| 34.0 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.2 |
| 7.2 |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 587.5 | 541.3 | 233.1 | 318.7 | (422.7) | 45.1 | 151.9 | 201.3 | (321.5) | 293.7 | 34.5 | (90.3) | 62.4 | 233.1 | 100.6 |
| Net Income From Continuing Ops | 500.4 | 460.1 | 202.4 | 363.7 | (386.0) | 55.8 | 143.8 | 200.6 | (317.5) | 281.8 | 28.9 | (87.4) | 56.7 | 233.1 | 100.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 500.4 | 460.1 | 202.4 | 363.7 | (386.0) | 55.8 | 143.8 | 200.6 | (317.5) | 281.8 | 28.9 | (87.4) | 56.7 | 233.1 | 100.6 |
| Net Income Attributable To Parent | 500.2 | 459.6 | 199.9 | 354.8 | (386.8) | 58.1 | 143.5 | 200.6 | (317.7) | 277.8 | 27.6 | (87.4) | 50.4 | 227.3 | 99.4 |
| Less: Minority Interest | 0.2 | 0.5 | 2.5 | 8.9 | 0.8 | (2.3) | 0.3 | 0.0 | 0.2 | 4.0 | 1.2 | (0.0) | 6.3 | 5.8 | 1.2 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 485.3 | 443.3 | 176.2 | 314.5 | (402.8) | 41.2 | 142.4 | 200.0 | (317.7) | 277.5 | 27.5 | (87.4) | 50.1 | 225.7 | 98.7 |
| 3.99 |
| 3.64 |
| 1.04 |
| 1.85 |
| (2.51) |
| 0.27 |
| 1.53 |
| 2.16 |
| (3.27) |
| 2.64 |
| 0.26 |
| (0.84) |
| 0.47 |
| 2.54 |
| 1.26 |
| Shares Basic | 116.7 | 116.5 | 166.5 | 163.3 | 160.2 | 148.7 | 92.5 | 91.8 | 97.1 | 102.3 | 104.1 | 104.0 | 103.3 | 87.5 | 78.4 |
| Shares Diluted | 121.7 | 121.6 | 169.5 | 169.6 | 160.2 | 150.2 | 93.0 | 92.7 | 97.1 | 105.2 | 105.6 | 104.0 | 106.4 | 89.0 | 78.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 21.3 |
| 13.5 |
| 10.2 |
| 12.7 |
| 9.2 |
| 19.7 |
| 12.1 |
| 7.6 |
| 9.5 |
| 9.7 |
| 9.5 |
| 14.3 |
| 13.2 |
| 15.0 |
| 10.6 |
| 5.5 |
| 12.4 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.0 |
| 1.3 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.1 |
| 59.9 |
| 55.7 |
| 78.9 |
| (4.2) |
| 0.3 |
| (3.2) |
| (3.5) |
| (3.6) |
| (5.1) |
| (3.8) |
| (4.1) |
| (3.0) |
| 1.4 |
| (4.0) |
| (4.0) |
| - |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 9.8 |
| 4.9 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (203.6) |
| (153.9) |
| (60.4) |
| 79.7 |
| 179.7 |
| 138.4 |
| 69.4 |
| 127.3 |
| (183.2) |
| 29.0 |
| (15.3) |
| 53.0 |
| 134.6 |
| (306.4) |
| (13.4) |
| 24.2 |
| (25.9) |
| 43.1 |
| 59.1 |
| 80.9 |
| 110.7 |
| (47.2) |
| 75.5 |
| 59.5 |
| (136.8) |
| (47.4) |
| 70.1 |
| 169.9 |
| 134.7 |
| 68.7 |
| 124.0 |
| (183.6) |
| 29.7 |
| (15.1) |
| 53.1 |
| 132.9 |
| (298.0) |
| (13.3) |
| 19.8 |
| (26.0) |
| 45.2 |
| 55.6 |
| 75.6 |
| 105.4 |
| (46.9) |
| 73.0 |
| 54.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (136.8) |
| (47.4) |
| 70.1 |
| 169.9 |
| 134.7 |
| 68.7 |
| 124.0 |
| (183.6) |
| 29.7 |
| (15.1) |
| 53.1 |
| 132.9 |
| (298.0) |
| (13.3) |
| 19.8 |
| (26.0) |
| 45.2 |
| 55.6 |
| 75.6 |
| 105.4 |
| (46.9) |
| 73.0 |
| 54.2 |
| (213.0) |
| (136.3) |
| (44.0) |
| 68.5 |
| 169.9 |
| 134.4 |
| 68.7 |
| 124.0 |
| (183.6) |
| 29.7 |
| (15.1) |
| 53.1 |
| 132.9 |
| (298.0) |
| (13.3) |
| 19.6 |
| (26.0) |
| 44.3 |
| 54.7 |
| 74.6 |
| 104.2 |
| (46.7) |
| 72.1 |
| 53.4 |
| (0.5) |
| (3.4) |
| 1.6 |
| 0.0 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.2 |
| (0.2) |
| 1.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (60.8) |
| (217.0) |
| (130.0) |
| (48.0) |
| 59.1 |
| 160.1 |
| 134.5 |
| 68.2 |
| 123.3 |
| (183.6) |
| 29.4 |
| (15.1) |
| 53.0 |
| 132.7 |
| (298.0) |
| (13.3) |
| 19.6 |
| (26.0) |
| 44.4 |
| 54.6 |
| 74.5 |
| 104.0 |
| (46.4) |
| 71.8 |
| 53.2 |
| (0.34) |
| 0.37 |
| 1.35 |
| - |
| 0.73 |
| 1.33 |
| (1.99) |
| - |
| (0.16) |
| 0.57 |
| 1.43 |
| - |
| (0.14) |
| 0.19 |
| (0.26) |
| - |
| 0.52 |
| 0.71 |
| 0.98 |
| - |
| 0.68 |
| 0.51 |
| 159.2 |
| 158.8 |
| 116.8 |
| - |
| 92.6 |
| 92.6 |
| 92.2 |
| - |
| 91.9 |
| 91.8 |
| 91.7 |
| - |
| 95.7 |
| 99.5 |
| 101.2 |
| - |
| 101.4 |
| 102.3 |
| 104.0 |
| - |
| 103.8 |
| 104.1 |
| 160.2 |
| 160.9 |
| 118.1 |
| - |
| 93.0 |
| 92.7 |
| 92.2 |
| - |
| 91.9 |
| 92.8 |
| 92.6 |
| - |
| 95.7 |
| 102.0 |
| 101.2 |
| - |
| 104.7 |
| 104.6 |
| 105.7 |
| - |
| 105.8 |
| 105.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |