| (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 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 1,596.9 | 1,038.0 | 1,119.9 | 1,308.4 | 1,268.8 | 927.9 | 1,540.7 | 1,193.2 | 1,222.4 | 2,163.8 | 449.1 | 305.2 | 306.7 | 340.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 338.5 | 57.4 | 172.0 | 368.3 | 237.4 | 55.0 | 34.6 | 114.9 | (173.6) | (8.0) | 93.8 | 143.9 | 146.1 | 169.6 |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 34.0 | (6.7) | 12.8 | 46.5 | 21.2 | 33.5 | 2.9 | 6.6 | (5.7) | 15.5 | 11.2 | 2.9 | 3.6 | 5.0 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 1.16 | - | 0.50 | 1.20 | 0.72 | - | 0.29 | 0.73 | (1.26) | - | (0.26) | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 482.3 | 213.3 | 301.1 | 467.7 | 337.9 | 157.1 | 149.5 | 233.8 | (51.5) | 154.1 | 125.5 | 158.9 | 161.2 | 184.6 |
| EBIT | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 5,063.2 | 4,735.2 | 4,884.2 | 3,224.8 | 1,140.1 | 1,031.9 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 1,528.9 | 1,512.0 | 1,771.5 | 1,026.7 | 210.1 | 242.0 |
| Operating Income | ||||||
| Operating Income | 936.1 | 835.0 | 30.9 | 375.8 | 544.4 | 391.1 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 218.5 | 202.7 | 235.8 | 229.6 | 139.6 | 102.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 86.6 | 73.8 | 37.3 | 33.2 | 14.3 | 15.8 |
| Net Income From Continuing Ops | 630.5 | 546.3 | (245.7) | 143.0 | 389.0 | 273.6 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 2.93 | 2.42 | 0.12 | (0.43) | - | - |
| EPS Diluted | 1.16 | 2.26 | 0.02 | (0.43) | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 1,464.4 | 1,320.0 | 488.9 | 599.8 | 604.4 | 454.4 |
| EBIT | 936.1 | 835.0 | 30.9 | 375.8 | 544.4 | 391.1 |
| Selling General & Administrative |
| 380.2 |
| 405.2 |
| 379.2 |
| 364.4 |
| 363.3 |
| 355.4 |
| 379.6 |
| 368.2 |
| 668.3 |
| 713.6 |
| 193.2 |
| 63.5 |
| 56.3 |
| 56.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 143.8 | 155.9 | 129.1 | 99.4 | 100.5 | 102.1 | 114.9 | 118.9 | 122.1 | 162.2 | 31.7 | 15.1 | 15.2 | 14.9 |
| Amortization of Intangibles | 114.2 | 126.2 | 97.6 | 72.1 | 71.9 | 19.7 | 87.3 | 144.0 | 90.9 | 119.1 | 26.2 | 11.7 | 11.7 | 11.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,258.4 | 980.6 | 948.0 | 940.1 | 1,031.4 | 872.9 | 1,506.1 | 1,078.3 | 1,396.0 | 2,171.8 | 355.2 | 161.3 | 160.7 | 171.1 |
| 60.6 |
| 58.9 |
| 50.8 |
| 48.2 |
| 44.8 |
| 52.2 |
| 59.4 |
| 63.0 |
| 61.2 |
| 57.2 |
| 60.6 |
| 57.9 |
| 53.9 |
| 35.3 |
| Income From Equity Investments | 1.6 | 2.0 | 1.6 | 7.3 | 2.5 | (0.8) | (1.3) | 1.1 | 2.8 | 9.5 | 0.7 | (0.7) | (0.3) | - |
| Other Non-Operating Income | 4.2 | (6.3) | (3.2) | (7.8) | (8.4) | (29.3) | 32.4 | (0.2) | (8.2) | 22.4 | (0.7) | (0.5) | (0.3) | 0.4 |
| Pre-Tax Income | 282.1 | (7.8) | 117.9 | 312.3 | 184.2 | (26.5) | 7.6 | 51.7 | (243.0) | (42.8) | 32.5 | 85.4 | 91.8 | 134.7 |
| 249.8 |
| 0.8 |
| 106.8 |
| 273.1 |
| 165.6 |
| (60.8) |
| 3.4 |
| 46.2 |
| (234.5) |
| (48.8) |
| 22.0 |
| 81.9 |
| 88.0 |
| 129.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 249.8 | 0.8 | 106.8 | 273.1 | 165.6 | (60.8) | 3.4 | 46.2 | (234.5) | (48.8) | 22.0 | 81.9 | 88.0 | 129.7 |
| Net Income Attributable To Parent | 89.4 | (2.4) | 41.0 | 98.4 | 58.4 | 31.0 | 23.1 | 59.1 | (103.8) | (183.1) | (21.9) | 81.9 | 88.0 | 129.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 89.4 | (2.4) | 41.0 | 98.4 | 58.4 | 31.0 | 23.1 | 59.1 | (103.8) | (183.1) | (21.9) | 81.9 | 88.0 | 129.7 |
| 1.12 |
| - |
| 0.47 |
| 1.17 |
| 0.69 |
| - |
| 0.28 |
| 0.72 |
| (1.26) |
| - |
| (0.26) |
| - |
| - |
| - |
| Shares Basic | 77.3 | - | 81.5 | 81.8 | 81.6 | - | 81.0 | 80.9 | 82.4 | - | 83.2 | - | - | - |
| Shares Diluted | 194.6 | - | 199.1 | 199.3 | 181.5 | - | 171.6 | 81.9 | 82.4 | - | 83.2 | - | - | - |
| 338.5 |
| 57.4 |
| 172.0 |
| 368.3 |
| 237.4 |
| 55.0 |
| 34.6 |
| 114.9 |
| (173.6) |
| (8.0) |
| 93.8 |
| 143.9 |
| 146.1 |
| 169.6 |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 528.3 | 485.0 | 457.9 | 224.1 | 60.0 | 63.3 |
| Amortization of Intangibles | 410.1 | 367.8 | 341.9 | 168.7 | 46.7 | 50.4 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 4,127.1 | 3,900.1 | 4,853.3 | 2,849.0 | 595.8 | 640.8 |
| 12.5 |
| 13.4 |
| 1.8 |
| 9.2 |
| (0.2) |
| - |
| Other Non-Operating Income | (13.1) | (25.7) | (5.4) | 20.8 | (1.3) | 0.5 |
| Pre-Tax Income | 704.6 | 606.6 | (210.2) | 167.0 | 403.5 | 289.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 630.5 | 546.3 | (245.7) | 143.0 | 389.0 | 273.6 |
| Net Income Attributable To Parent | 226.3 | 195.4 | 9.4 | (35.2) | 389.0 | 273.6 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 226.3 | 195.4 | 9.4 | (35.2) | 389.0 | 273.6 |
| 77.3 |
| 80.8 |
| 81.3 |
| 82.8 |
| - |
| - |
| Shares Diluted | 194.6 | 194.0 | 171.9 | 82.8 | - | - |