| (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 | Q3 FY 23 | Q1 FY 23 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 1,129.0 | 749.0 | 812.0 | 630.0 | 390.0 | 467.0 | 650.0 | 489.0 | 509.0 | 516.0 | - | - | - | - | - | - | - | - | - | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | 1.0 | 0.0 | - | 5.0 | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 210.0 | (313.0) | 263.0 | 66.0 | (106.0) | 16.0 | 158.0 | 27.0 | 25.0 | 7.0 | - | 193.0 | 48.0 | 311.0 | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 18.0 | (17.0) | 97.0 | 25.0 | (52.0) | (94.0) | 11.0 | 112.0 | 69.0 | (16.0) | - | 54.0 | (3.0) | 106.0 | (38.0) | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 1.38 | - | 4.52 | 1.58 | (2.94) | - | 3.30 | 7.90 | 5.00 | (1.30) | - | 0.69 | (0.02) | 1.18 | - | (3.12) | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 302.0 | (239.0) | 324.0 | 136.0 | (32.0) | 89.0 | 233.0 | 102.0 | 100.0 | 73.0 | - | - | - | - | - | - | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2022 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 3,320.0 | 2,581.0 | 2,115.0 | 3,089.0 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 226.0 | (90.0) | 226.0 | 241.0 | (39.0) | 397.0 | (293.0) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | 211.0 | 124.0 | 159.0 |
| Tax & Net | |||||||
| Income Tax Expense | 123.0 | 53.0 | 98.0 | (35.0) | (27.0) | 116.0 | (159.0) |
| Net Income From Continuing Ops | (21.0) | (219.0) | 1,013.0 | (1,293.0) | (341.0) | 187.0 | |
| Per Share | |||||||
| EPS Basic | (0.46) | (4.79) | 18.40 | - | (3.10) | 4.91 | (2.75) |
| EPS Diluted | (0.44) | (4.79) | 17.67 | - | (3.10) | 4.91 | (2.75) |
| Supplementary Data | |||||||
| EBITDA | 523.0 | 189.0 | 524.0 | 761.0 | 317.0 | 694.0 | 6.0 |
| EBIT | 226.0 | (90.0) | 226.0 | 241.0 | (39.0) | 397.0 | (293.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 24.0 | 511.0 | 38.0 | 41.0 | 34.0 | 42.0 | 38.0 | 40.0 | 43.0 | 37.0 | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 92.0 | 74.0 | 61.0 | 70.0 | 74.0 | 73.0 | 75.0 | 75.0 | 75.0 | 66.0 | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (9.0) | (39.0) | (27.0) | (9.0) | (7.0) | (24.0) | (7.0) | (7.0) | 0.0 | (8.0) | - | 135.0 | 115.0 | 109.0 | 141.0 | 150.0 | 133.0 | 96.0 | 172.0 | 155.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 94.0 |
| (346.0) |
| 35.0 |
| 178.0 |
| 189.0 |
| 16.0 |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | 60.0 | 60.0 | 60.0 | 65.0 | 55.0 | 55.0 | 36.0 | 31.0 | 32.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 12.0 | (1.0) | 2.0 | 4.0 | 5.0 | 1.0 | 20.0 | 17.0 | 23.0 | (7.0) | - | 9.0 | 6.0 | 6.0 | (129.0) | 1.0 | 3.0 | 7.0 | 10.0 | 7.0 |
| Pre-Tax Income | 81.0 | (380.0) | 304.0 | 97.0 | (187.0) | (26.0) | 179.0 | 570.0 | 388.0 | (92.0) | - | 142.0 | (6.0) | 257.0 | (100.0) | (400.0) | (17.0) | 149.0 | 168.0 | (9.0) |
| 1.0 |
| (43.0) |
| 53.0 |
| 74.0 |
| (11.0) |
| Net Income From Continuing Ops | 63.0 | (363.0) | 207.0 | 72.0 | (135.0) | 68.0 | 168.0 | 458.0 | 319.0 | (76.0) | 46.0 | 88.0 | (3.0) | 151.0 | (123.0) | (339.0) | 25.0 | 96.0 | 94.0 | 2.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (62.0) | 1.0 | - | 7.0 | 11.0 |
| Net Income | 63.0 | (363.0) | 207.0 | 72.0 | (135.0) | 68.0 | 168.0 | 458.0 | 319.0 | (76.0) | 46.0 | 88.0 | (3.0) | 151.0 | (62.0) | (401.0) | 26.0 | 96.0 | 101.0 | 13.0 |
| Net Income Attributable To Parent | 63.0 | (363.0) | 207.0 | 72.0 | (135.0) | 82.0 | 168.0 | 454.0 | 294.0 | (77.0) | 46.0 | 88.0 | (3.0) | 151.0 | (62.0) | (401.0) | 26.0 | 96.0 | 101.0 | 13.0 |
| Less: Minority Interest | - | 0.0 | 0.0 | 0.0 | 0.0 | (14.0) | 0.0 | 4.0 | 25.0 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 63.0 | (363.0) | 207.0 | 72.0 | (135.0) | 82.0 | 168.0 | 454.0 | 294.0 | (77.0) | 46.0 | 88.0 | (3.0) | 151.0 | (62.0) | (401.0) | 26.0 | 96.0 | 101.0 | 13.0 |
| 0.26 |
| 1.15 |
| 1.21 |
| 0.16 |
| EPS Diluted | 1.33 | - | 4.25 | 1.50 | (2.94) | - | 3.16 | 7.60 | 4.84 | (1.30) | - | 0.68 | (0.02) | 1.17 | - | (3.12) | 0.26 | 1.15 | 1.21 | 0.16 |
| Shares Basic | 45.6 | - | 45.7 | 45.6 | 45.8 | - | 50.9 | 57.4 | 58.8 | 59.0 | - | 128.5 | 128.5 | 128.5 | - | 128.5 | 98.4 | 83.5 | 83.5 | 83.5 |
| Shares Diluted | 47.4 | - | 48.6 | 47.9 | 45.8 | - | 53.2 | 59.8 | 60.7 | 59.0 | - | 130.1 | 128.5 | 129.0 | - | 128.5 | 98.4 | 83.5 | 83.5 | 83.5 |
| - |
| - |
| - |
| - |
| EBIT | 210.0 | (313.0) | 263.0 | 66.0 | (106.0) | 16.0 | 158.0 | 27.0 | 25.0 | 7.0 | - | 193.0 | 48.0 | 311.0 | 94.0 | (346.0) | 35.0 | 178.0 | 189.0 | 16.0 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 614.0 | 624.0 | 163.0 | 106.0 | - | - | - |
| Depreciation & Amortization | 297.0 | 279.0 | 298.0 | 520.0 | 356.0 | 297.0 | 299.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | (84.0) | (82.0) | (38.0) | (40.0) | 520.0 | 573.0 | 512.0 |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 17.0 | 10.0 | 61.0 | (44.0) | (118.0) | 30.0 | 32.0 |
| Pre-Tax Income | 102.0 | (166.0) | 1,111.0 | (1,328.0) | (368.0) | 303.0 | (420.0) |
| (261.0) |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | 223.0 | 32.0 |
| Net Income | (21.0) | (219.0) | 1,013.0 | (1,293.0) | (341.0) | 410.0 | (229.0) |
| Net Income Attributable To Parent | (21.0) | (219.0) | 998.0 | (1,289.0) | (341.0) | 410.0 | (230.0) |
| Less: Minority Interest | - | 0.0 | 15.0 | (4.0) | 0.0 | 0.0 | 1.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.0) | (219.0) | 998.0 | (1,289.0) | (341.0) | 410.0 | (230.0) |
| Shares Basic | 45.6 | 45.7 | 54.3 | 0.0 | 109.9 | 83.5 | 83.5 |
| Shares Diluted | 47.4 | 45.7 | 56.5 | 0.0 | 109.9 | 83.5 | 83.5 |