| (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 | 331.3 | 252.5 | 250.3 | 250.1 | 245.2 | 245.9 | 240.0 | 235.3 | 229.3 | 225.0 | 217.1 | 206.9 | 197.1 | 190.1 | 179.6 | 171.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 1,084.1 | 998.1 | 950.4 | 846.2 | 704.6 | 632.6 | 667.7 | 698.4 | 584.4 | 276.7 | 263.9 | 270.5 | 221.5 | 152.9 | 118.8 | 98.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 328.5 | 306.5 | 294.4 | 232.0 | 169.3 | 140.9 | (464.9) | 168.4 | 65.3 | (262.7) | (27.0) | (135.6) | 37.6 | 23.8 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 7.5 | 4.9 | 2.2 | 1.4 | 1.0 | 0.9 | 1.3 | 2.2 | (2.5) | 1.8 | (0.2) | 1.1 | 0.1 | 0.3 | 0.2 | |
| Per Share | ||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 630.1 | 591.3 | 559.2 | 478.1 | 406.0 | 379.6 | (225.9) | 399.8 | 279.0 | (96.1) | 128.2 | (50.4) | 108.7 | 76.7 | 62.5 | 45.9 |
| 163.4 |
| 159.9 |
| 158.6 |
| 156.6 |
| 157.5 |
| 158.4 |
| 161.7 |
| 168.7 |
| 179.0 |
| 178.2 |
| 175.8 |
| 173.7 |
| 170.7 |
| 172.0 |
| 168.9 |
| 166.9 |
| 76.5 |
| 72.2 |
| 71.1 |
| 67.4 |
| 66.0 |
| 72.9 |
| 61.1 |
| 63.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 35.4 | 17.9 | 16.7 | 12.9 | 18.9 | 20.3 | 15.4 | 14.2 | 22.8 | 18.6 | 20.1 | 15.0 | 19.1 | 17.4 | 14.7 | 13.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 87.1 | 72.4 | 71.2 | 70.8 | 70.4 | 69.0 | 67.2 | 65.3 | 63.3 | 62.5 | 64.1 | 60.0 | 59.5 | 59.9 | 58.8 | 59.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 7.7 | - | - | - | 7.3 | - | - | - | 7.3 | - | - | - | 7.3 | - | - | - | 7.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 239.9 | 175.9 | 166.3 | 173.5 | 175.8 | 171.4 | 164.3 | 157.9 | 162.4 | 156.5 | 156.1 | 155.5 | 146.1 | 143.4 | 134.5 | 129.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 91.4 | 76.6 | 83.9 | 76.6 | 69.4 | 74.5 | 75.7 | 77.4 | 66.9 | 68.5 | 61.0 | 51.4 | 51.1 | 46.7 | 45.1 | 42.4 | 35.1 | 36.3 | 36.6 | 35.1 | 32.8 | 31.2 | 38.8 | 34.9 | (569.7) | 43.8 | 46.2 | 42.9 | 35.5 | 36.6 | 23.9 | 28.6 | (23.8) | (249.9) | (10.4) | (9.7) | 7.4 | (52.5) | 3.2 | 8.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 49.0 | 45.3 | 47.1 | 47.7 | 47.4 | 48.6 | 49.4 | 48.8 | 46.7 | 44.8 | 43.3 | 42.0 | 39.8 | 38.0 | 35.1 | 33.1 | 31.8 | 33.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (48.9) | (48.3) | (47.0) | (47.7) | (47.3) | (48.6) | (55.6) | (45.7) | (42.8) | (55.3) | (39.8) | (27.4) | (39.8) | (38.0) | (35.1) | (33.1) | ||||||||||||||||||||||||
| Pre-Tax Income | 42.5 | 28.3 | 36.9 | 29.0 | 22.0 | 25.9 | 20.1 | 31.7 | 24.0 | 13.2 | 21.2 | 24.0 | 11.3 | 8.7 | 10.0 | 9.3 | 3.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4.1 | 0.5 | 2.4 | 0.4 | 1.5 | 0.5 | 0.8 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.0 | 0.3 | 0.3 | 0.2 | 0.1 | 0.4 | 0.3 | 0.4 | 0.3 | 1.6 | 0.2 | 0.3 | 0.1 | (0.9) | (0.9) | (0.3) | (0.4) | (0.2) | 1.9 | (0.0) | 0.1 | (0.6) | 0.1 | 0.1 |
| Net Income From Continuing Ops | 38.3 | 27.8 | 34.5 | 28.6 | 20.5 | 25.4 | 19.3 | 31.2 | 23.6 | 12.8 | 20.9 | 23.6 | 10.9 | 8.4 | 9.6 | 9.1 | 3.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 38.3 | 27.8 | 34.5 | 28.6 | 20.5 | 25.4 | 19.3 | 31.2 | 23.6 | 12.8 | 20.9 | 23.6 | 10.9 | 8.4 | 9.6 | 9.1 | 3.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 38.3 | 27.8 | 34.5 | 28.6 | 20.5 | 25.4 | 19.3 | 31.2 | 23.6 | 12.8 | 20.9 | 23.6 | 10.9 | 8.4 | 9.6 | 9.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 2.0 | 2.0 | 4.4 | 4.4 | 4.4 | 4.4 | 4.4 | 11.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 38.3 | 27.8 | 32.5 | 26.6 | 16.1 | 21.1 | 14.9 | 26.9 | 19.2 | 1.6 | 8.7 | 11.4 | (1.2) | (3.8) | (2.6) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 178.6 | 148.9 | 155.2 | 147.4 | 139.8 | 143.5 | 142.9 | 142.7 | 130.1 | 131.0 | 125.1 | 111.5 | 110.5 | 106.6 | 103.9 | 101.4 | 94.2 | 95.6 | 95.9 | 94.4 | 93.8 | 91.0 | 98.8 | 95.2 | (510.9) | 102.0 | 103.7 | 99.7 | 94.5 | 93.3 | 83.3 | 81.5 | 20.9 | (190.8) | 32.1 | 31.0 | 31.5 | 34.0 | 26.4 | 31.9 |
| EBIT | 91.4 | 76.6 | 83.9 | 76.6 | 69.4 | 74.5 | 75.7 | 77.4 | 66.9 | 68.5 | 61.0 | 51.4 | 51.1 | 46.7 | 45.1 | 42.4 | 35.1 | 36.3 | 36.6 | |||||||||||||||||||||
| - |
| Selling General & Administrative | 82.8 | 66.3 | 72.7 | 72.7 | 61.3 | 56.1 | 60.0 | 64.4 | 69.0 | 24.9 | 22.7 | 41.0 | 38.7 | 27.6 | 18.3 | 12.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 301.6 | 284.8 | 264.8 | 246.1 | 236.7 | 238.8 | 239.0 | 231.4 | 213.7 | 166.6 | 155.1 | 85.2 | 71.2 | 52.9 | 41.9 | 32.7 |
| Amortization of Intangibles | - | 29.4 | 29.4 | 29.4 | 29.4 | 29.4 | 29.4 | 29.4 | 27.2 | 20.5 | 20.5 | 3.6 | 3.6 | 3.2 | 3.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 755.6 | 691.6 | 656.0 | 614.2 | 535.3 | 491.8 | 1,132.5 | 530.0 | 519.0 | 539.3 | 290.9 | 406.2 | 183.9 | 129.1 | 98.2 | 85.5 |
| 20.6 |
| 13.2 |
| Interest Expense | 189.0 | 187.4 | 193.5 | 169.9 | 138.1 | 129.8 | 128.6 | 127.1 | 78.4 | 0.0 | 21.1 | 17.6 | 12.5 | 12.5 | 15.9 | 13.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (191.9) | (190.3) | (192.6) | (162.3) | (138.0) | (129.7) | (128.5) | (127.1) | (78.3) | (0.2) | (0.2) | (17.6) | (12.5) | (12.5) | (15.9) | (12.9) |
| Pre-Tax Income | 136.6 | 116.2 | 101.8 | 69.6 | 31.3 | 11.2 | (593.4) | 41.3 | (13.0) | (262.9) | (27.1) | (153.2) | 25.0 | 11.4 | 4.7 | 0.2 |
| 0.2 |
| Net Income From Continuing Ops | 129.1 | 111.3 | 99.6 | 68.3 | 30.3 | 10.3 | (594.7) | 39.1 | (10.6) | (264.7) | (26.9) | (154.3) | - | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 129.1 | 111.3 | 99.6 | 68.3 | 30.3 | 10.3 | (594.7) | 39.1 | (10.6) | (264.7) | (26.9) | (154.3) | - | - | - | - |
| Net Income Attributable To Parent | 129.1 | 111.3 | 99.6 | 68.3 | 30.3 | 10.3 | (594.7) | 39.1 | (10.6) | (264.7) | (26.9) | (154.3) | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 3.9 | 8.3 | 17.6 | 47.8 | 48.8 | 48.8 | 48.8 | 48.8 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 125.2 | 103.0 | 82.0 | 20.5 | (18.4) | (38.5) | (643.5) | (9.6) | (10.6) | (264.7) | (26.9) | (154.3) | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 328.5 | 306.5 | 294.4 | 232.0 | 169.3 | 140.9 | (464.9) | 168.4 | 65.3 | (262.7) | (27.0) | (135.6) | 37.6 | 23.8 | 20.6 | 13.2 |
| 15.3 |
| 13.5 |
| 13.5 |
| 15.3 |
| 13.8 |
| 14.6 |
| 12.7 |
| 20.3 |
| 12.4 |
| 15.6 |
| 16.6 |
| 16.2 |
| 16.0 |
| 16.1 |
| 17.8 |
| 27.2 |
| 8.0 |
| 0.7 |
| 6.8 |
| 6.3 |
| 11.1 |
| (10.8) |
| 12.6 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| 59.2 |
| 59.3 |
| 59.2 |
| 61.0 |
| 59.8 |
| 60.1 |
| 60.3 |
| 58.8 |
| 58.2 |
| 57.5 |
| 56.8 |
| 58.9 |
| 56.7 |
| 59.4 |
| 52.9 |
| 44.7 |
| 59.1 |
| 42.5 |
| 40.7 |
| 24.2 |
| 86.4 |
| 23.2 |
| 23.4 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.3 |
| 123.6 |
| 122.0 |
| 121.4 |
| 124.8 |
| 127.2 |
| 122.9 |
| 133.8 |
| 748.7 |
| 134.4 |
| 129.6 |
| 130.8 |
| 135.2 |
| 135.4 |
| 145.0 |
| 138.3 |
| 100.3 |
| 322.1 |
| 81.5 |
| 77.1 |
| 58.7 |
| 125.4 |
| 57.9 |
| 55.0 |
| 32.2 |
| 32.4 |
| 32.3 |
| 32.3 |
| 32.0 |
| 31.8 |
| 32.5 |
| 33.0 |
| 32.6 |
| 32.7 |
| 28.9 |
| 18.0 |
| 25.4 |
| 25.7 |
| 9.2 |
| (18.2) |
| 6.6 |
| 6.0 |
| 5.7 |
| 5.6 |
| 5.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.8) |
| (32.9) |
| (32.2) |
| (32.3) |
| (32.3) |
| (32.3) |
| (32.0) |
| (31.8) |
| (32.5) |
| (33.0) |
| (32.6) |
| (32.7) |
| (28.8) |
| (27.2) |
| (25.4) |
| (25.7) |
| (0.0) |
| 5.5 |
| (0.1) |
| (0.0) |
| (5.7) |
| 15.3 |
| (5.3) |
| (5.1) |
| 3.4 |
| 4.4 |
| 2.8 |
| 0.5 |
| (1.1) |
| 6.8 |
| 3.1 |
| (602.2) |
| 10.8 |
| 13.6 |
| 10.2 |
| 6.7 |
| 9.3 |
| (1.5) |
| 2.9 |
| (23.8) |
| (244.4) |
| (10.5) |
| (9.8) |
| 1.7 |
| (37.2) |
| (2.1) |
| 3.4 |
| 3.1 |
| 4.1 |
| 2.7 |
| 0.4 |
| (1.5) |
| 6.5 |
| 2.7 |
| (602.5) |
| 9.3 |
| 13.3 |
| 9.9 |
| 6.6 |
| 10.2 |
| (0.6) |
| 3.2 |
| (23.4) |
| (244.2) |
| (12.4) |
| (9.7) |
| 1.6 |
| - |
| (2.1) |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 4.1 |
| 2.7 |
| 0.4 |
| (1.5) |
| 6.5 |
| 2.7 |
| (602.5) |
| 9.3 |
| 13.3 |
| 9.9 |
| 6.6 |
| 10.2 |
| (0.6) |
| 3.2 |
| (23.4) |
| (244.2) |
| (12.4) |
| (9.7) |
| 1.6 |
| - |
| (2.1) |
| 3.3 |
| 3.3 |
| 3.1 |
| 4.1 |
| 2.7 |
| 0.4 |
| (1.5) |
| 6.5 |
| 2.7 |
| (602.5) |
| 9.3 |
| 13.3 |
| 9.9 |
| 6.6 |
| 10.2 |
| (0.6) |
| 3.2 |
| (23.4) |
| (244.2) |
| (12.4) |
| (9.7) |
| 1.6 |
| - |
| (2.1) |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 12.2 |
| 12.2 |
| 12.2 |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.1) |
| (8.9) |
| (9.1) |
| (8.1) |
| (9.5) |
| (11.8) |
| (38.0) |
| (5.7) |
| 2.7 |
| (602.5) |
| (39.5) |
| 13.3 |
| 9.9 |
| 6.6 |
| 10.2 |
| (0.6) |
| 3.2 |
| (23.4) |
| (244.2) |
| (12.4) |
| (9.7) |
| 1.6 |
| - |
| (2.1) |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| 32.8 |
| 31.2 |
| 38.8 |
| 34.9 |
| (569.7) |
| 43.8 |
| 46.2 |
| 42.9 |
| 35.5 |
| 36.6 |
| 23.9 |
| 28.6 |
| (23.8) |
| (249.9) |
| (10.4) |
| (9.7) |
| 7.4 |
| (52.5) |
| 3.2 |
| 8.5 |