| (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 | 224.2 | 220.9 | 211.1 | 207.6 | 205.6 | 199.3 | 190.7 | 189.8 | 187.5 | 183.3 | 179.3 | 171.7 | 173.6 | 170.3 | 166.3 | 161.5 | ||||||||||||||||||||||||
| (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 | 863.8 | 845.2 | 767.4 | 707.8 | 657.3 | 562.2 | 483.4 | 406.0 | 351.0 | 301.1 | 250.2 | 218.6 | 173.8 | 133.9 | 84.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | 1.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| 159.2 |
| 147.6 |
| 142.1 |
| 138.4 |
| 134.0 |
| 130.0 |
| 117.3 |
| 117.6 |
| 118.5 |
| 111.2 |
| 102.4 |
| 96.6 |
| 95.7 |
| 93.3 |
| 88.9 |
| 85.5 |
| 83.3 |
| 81.3 |
| 78.1 |
| 72.2 |
| 69.5 |
| 66.5 |
| 62.6 |
| 60.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 13.9 | 13.6 | 12.2 | 12.9 | 13.3 | 12.4 | 12.0 | 11.8 | 13.0 | 11.7 | 11.1 | 12.1 | 12.7 | 11.5 | 10.9 | 12.2 | 12.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 78.6 | 77.5 | 76.0 | 74.5 | 73.9 | 73.9 | 72.5 | 75.3 | 71.4 | 71.2 | 69.8 | 68.5 | 68.9 | 68.9 | 69.5 | 69.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 140.2 | 137.3 | 130.9 | 128.6 | 131.5 | 127.2 | 123.0 | 130.1 | 124.0 | 120.1 | 116.1 | 113.6 | 120.5 | 118.2 | 112.8 | 110.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 35.9 | 34.3 | 31.7 | 33.6 | 32.5 | 31.7 | 28.7 | 27.4 | 25.4 | 25.4 | 23.8 | 22.9 | 22.6 | 21.7 | 21.2 | 17.9 | 17.3 | 17.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (20.7) | 1.6 | (30.6) | (27.9) | 19.2 | (20.1) | (25.0) | 1.4 | (26.1) | (20.6) | (12.1) | (5.3) | (2.5) | (21.7) | 11.2 | (17.5) | 6.7 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 63.3 | 85.2 | 49.6 | 51.1 | 93.4 | 52.0 | 42.7 | 61.1 | 37.5 | 42.6 | 51.2 | 52.8 | 50.6 | 30.4 | 64.7 | 33.1 | 54.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 63.3 | 85.2 | 49.6 | 51.1 | 93.4 | 52.0 | 42.7 | 61.1 | 37.5 | 42.6 | 51.2 | 52.8 | 50.6 | 30.4 | 64.7 | 33.1 | 54.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 62.0 | 83.5 | 48.6 | 50.0 | 91.4 | 51.0 | 41.9 | 59.8 | 36.6 | 41.7 | 50.0 | 51.6 | 49.5 | 29.8 | 63.3 | 32.4 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.3 | 1.7 | 1.0 | 1.1 | 2.0 | 1.1 | 0.9 | 1.3 | 0.8 | 0.9 | 1.1 | 1.2 | 1.1 | 0.7 | 1.4 | 0.7 | 1.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 62.0 | 83.5 | 48.6 | 50.0 | 91.3 | 50.9 | 41.8 | 59.7 | 36.6 | 41.7 | 50.0 | 51.6 | 49.4 | 29.7 | 63.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 191.0 | - | 186.6 | 186.5 | 186.5 | - | 182.0 | 182.0 | 181.7 | - | 180.8 | 179.4 | 179.2 | - | 179.1 | 179.0 | 177.8 | - | ||||||||||||||||||||||
| Shares Diluted | 191.2 | - | 186.8 | 186.9 | 186.8 | - | 182.3 | 182.2 | 182.0 | - | 181.2 | 179.7 | 179.3 | - | 179.2 | 179.1 | 178.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 52.5 | 51.9 | 49.2 | 47.5 | 47.0 | 48.6 | 40.1 | 35.9 | 34.1 | 33.3 | 33.4 | 28.8 | 26.4 | 17.9 | 14.6 |
| Depreciation & Amortization | 306.5 | 301.8 | 293.1 | 278.4 | 275.0 | 238.7 | 214.7 | 185.5 | 167.6 | 150.9 | 125.4 | 110.4 | 87.7 | 70.6 | 43.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 44.0 | 36.0 | 20.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 537.0 | 528.2 | 504.4 | 470.2 | 453.8 | 398.2 | 351.8 | 308.1 | 278.1 | 250.7 | 230.3 | 216.9 | 155.5 | 113.5 | 75.1 |
| - |
| Interest Expense |
| 135.5 |
| 132.2 |
| 113.2 |
| 94.6 |
| 78.0 |
| 63.5 |
| 62.3 |
| 54.6 |
| 48.8 |
| 42.5 |
| 42.9 |
| 36.1 |
| 25.1 |
| 20.3 |
| 16.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (77.6) | (37.7) | (69.7) | (40.4) | (21.3) | 32.5 | 75.2 | (47.2) | 23.4 | (18.2) | 15.6 | (31.1) | (23.0) | (20.3) | (16.8) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| 249.2 |
| 279.3 |
| 193.3 |
| 197.2 |
| 182.2 |
| 196.4 |
| 206.8 |
| 50.7 |
| 96.2 |
| 32.2 |
| 35.6 |
| (29.3) |
| (4.7) |
| 0.1 |
| (7.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 4.8 | (2.4) |
| Net Income | 249.2 | 279.3 | 193.3 | 197.2 | 182.2 | 196.4 | 206.8 | 50.7 | 96.2 | 32.2 | 35.6 | (29.3) | (4.7) | 4.9 | (10.2) |
| Net Income Attributable To Parent | 244.1 | 273.5 | 189.2 | 192.8 | 178.3 | 192.3 | 202.1 | 49.3 | 92.9 | 31.3 | 34.5 | (27.4) | (3.7) | 5.5 | (6.5) |
| Less: Minority Interest | 5.1 | 5.8 | 4.0 | 4.4 | 3.9 | 4.1 | 4.6 | 1.4 | 3.3 | 0.9 | 1.1 | (2.0) | (1.0) | (0.6) | (3.7) |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 1.3 | 5.2 | 5.2 | 7.6 | 9.8 | 13.9 | 10.8 | 10.8 | 9.5 | - |
| Net Income To Common Shareholders | 244.0 | 273.4 | 189.0 | 192.6 | 178.1 | 188.2 | 196.7 | 43.8 | 82.4 | 21.1 | 20.2 | (38.6) | (14.9) | (4.2) | (12.8) |
| 1.28 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 191.0 | 186.8 | 182.2 | 180.2 | 178.8 | 163.4 | 148.8 | 125.4 | 103.4 | 89.5 | 70.6 | 66.3 | 54.1 | - | - |
| Shares Diluted | 191.2 | 187.2 | 182.4 | 180.6 | 178.9 | 164.1 | 149.2 | 125.7 | 103.8 | 90.0 | 70.9 | 66.3 | 54.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 12.7 |
| 12.6 |
| 12.8 |
| 10.8 |
| 9.5 |
| 9.4 |
| 10.4 |
| 9.2 |
| 8.9 |
| 8.6 |
| 9.2 |
| 8.4 |
| 8.9 |
| 8.0 |
| 8.7 |
| 8.3 |
| 8.4 |
| 7.9 |
| 8.8 |
| 7.0 |
| 7.6 |
| 7.8 |
| 67.4 |
| 63.7 |
| 59.2 |
| 57.3 |
| 58.4 |
| 54.5 |
| 53.9 |
| 53.6 |
| 52.7 |
| 51.6 |
| 46.9 |
| 44.6 |
| 42.3 |
| 42.4 |
| 44.4 |
| 40.9 |
| 40.0 |
| 40.6 |
| 38.2 |
| 36.1 |
| 36.0 |
| 33.7 |
| 31.5 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.0 |
| 103.9 |
| 99.5 |
| 95.8 |
| 99.1 |
| 94.4 |
| 87.9 |
| 84.0 |
| 85.5 |
| 81.9 |
| 78.9 |
| 70.6 |
| 76.8 |
| 72.8 |
| 70.6 |
| 65.4 |
| 69.4 |
| 66.5 |
| 63.4 |
| 61.5 |
| 59.3 |
| 61.3 |
| 52.6 |
| 62.1 |
| 15.7 |
| 15.3 |
| 15.4 |
| 16.2 |
| 15.9 |
| 15.3 |
| 14.9 |
| 15.6 |
| 14.1 |
| 12.2 |
| 12.8 |
| 13.2 |
| 12.7 |
| 11.5 |
| 11.4 |
| 10.9 |
| 10.4 |
| 10.6 |
| 10.5 |
| 11.1 |
| 10.5 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 6.9 |
| (9.3) |
| (9.6) |
| 62.7 |
| (5.2) |
| (14.3) |
| 32.0 |
| (11.4) |
| (12.4) |
| (11.9) |
| (11.5) |
| 26.7 |
| (9.5) |
| (5.2) |
| 11.3 |
| (5.9) |
| 7.1 |
| (9.3) |
| (10.1) |
| 27.9 |
| (9.9) |
| (8.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.1 |
| 49.6 |
| 33.4 |
| 25.3 |
| 98.2 |
| 24.2 |
| 19.3 |
| 65.0 |
| 17.9 |
| 11.2 |
| 14.2 |
| 7.4 |
| 47.3 |
| 8.9 |
| 15.0 |
| 25.1 |
| 8.9 |
| 21.8 |
| 1.4 |
| 0.1 |
| 33.1 |
| 0.1 |
| (9.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.1 |
| 49.6 |
| 33.4 |
| 25.3 |
| 98.2 |
| 24.2 |
| 19.3 |
| 65.0 |
| 17.9 |
| 11.2 |
| 14.2 |
| 7.4 |
| 47.3 |
| 8.9 |
| 15.0 |
| 25.1 |
| 8.9 |
| 21.8 |
| 1.4 |
| 0.1 |
| 33.1 |
| 0.1 |
| (9.9) |
| 52.8 |
| 86.3 |
| 48.5 |
| 32.7 |
| 24.9 |
| 96.1 |
| 23.7 |
| 18.9 |
| 63.4 |
| 17.4 |
| 10.9 |
| 13.8 |
| 7.2 |
| 45.6 |
| 8.6 |
| 14.6 |
| 24.2 |
| 8.7 |
| 21.0 |
| 1.4 |
| 0.2 |
| 31.6 |
| 0.3 |
| (9.2) |
| 1.8 |
| 1.1 |
| 0.7 |
| 0.5 |
| 2.2 |
| 0.5 |
| 0.4 |
| 1.6 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.2 |
| 1.7 |
| 0.3 |
| 0.4 |
| 1.0 |
| 0.3 |
| 0.8 |
| (0.0) |
| (0.1) |
| 1.5 |
| (0.2) |
| (0.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 2.6 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 3.0 |
| 4.0 |
| 4.0 |
| 32.3 |
| 52.8 |
| 86.2 |
| 48.4 |
| 32.6 |
| 20.9 |
| 94.7 |
| 22.4 |
| 17.6 |
| 62.1 |
| 16.1 |
| 9.5 |
| 12.4 |
| 5.8 |
| 44.2 |
| 7.2 |
| 9.3 |
| 21.7 |
| 6.1 |
| 18.5 |
| (1.1) |
| (2.4) |
| 28.5 |
| (3.8) |
| (13.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.7 |
| 159.7 |
| 158.4 |
| - |
| 149.0 |
| 148.7 |
| 147.6 |
| - |
| 127.3 |
| 125.3 |
| 114.7 |
| - |
| 105.8 |
| 100.4 |
| 97.0 |
| - |
| 92.8 |
| 88.2 |
| 81.8 |
| - |
| 71.1 |
| - |
| 163.5 |
| 161.4 |
| 159.1 |
| - |
| 149.9 |
| 149.0 |
| 147.7 |
| - |
| 127.5 |
| 125.6 |
| 115.0 |
| - |
| 106.3 |
| 100.7 |
| 97.3 |
| - |
| 93.4 |
| 88.2 |
| 81.8 |
| - |
| 71.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |