| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 659.4 | 663.4 | 712.0 | 673.8 | 665.2 | 683.8 | 684.3 | 698.2 | 705.4 | 717.9 | 715.9 | 709.4 | 699.3 | 700.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 26.8 | 16.6 | 17.6 | 25.0 | (8.6) | 30.4 | 29.8 | 37.5 | 43.1 | 47.6 | 57.8 | 66.4 | 49.4 | 44.4 |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (0.1) | (2.2) | 1.6 | (0.1) | (6.4) | 0.7 | 1.0 | 3.1 | 2.4 | 4.6 | 15.4 | 17.4 | 12.7 | 11.1 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.02 | (0.05) | - | (0.01) | (0.21) | 0.01 | - | 0.04 | 0.05 | 0.09 | - | 0.37 | 0.28 | 0.26 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 61.3 | 50.9 | 53.0 | 59.8 | 27.3 | 67.3 | 65.1 | 72.4 | 78.3 | 83.0 | 92.6 | 100.6 | 83.0 | 78.3 |
| EBIT | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 2,708.6 | 2,734.8 | 2,805.8 | 2,825.3 | 2,687.0 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 480.8 | 517.3 | 517.2 | 500.7 | 450.7 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 86.0 | 64.4 | 158.0 | 217.9 | 192.2 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | 93.6 | 126.6 | 2.1 | 4.5 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (0.7) | (4.1) | 11.1 | 56.6 | 48.3 |
| Net Income From Continuing Ops | (17.0) | (40.2) | 21.0 | 213.2 | 141.7 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.13) | (0.31) | 0.16 | 1.63 | 1.08 |
| EPS Diluted | (0.13) | (0.31) | 0.16 | 1.63 | 1.08 |
| Shares Basic | 132.0 | 131.8 | |||
| Supplementary Data | |||||
| EBITDA | 225.1 | 207.4 | 298.7 | 354.4 | 326.6 |
| EBIT | 86.0 | 64.4 | 158.0 | 217.9 | 192.2 |
| Selling General & Administrative |
| 112.3 |
| 120.3 |
| 125.9 |
| 122.3 |
| 147.9 |
| 121.2 |
| 131.9 |
| 130.0 |
| 122.7 |
| 132.6 |
| 133.3 |
| 124.2 |
| 116.8 |
| 126.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 34.6 | 34.3 | 35.3 | 34.9 | 35.9 | 36.9 | 35.3 | 34.9 | 35.2 | 35.4 | 34.8 | 34.2 | 33.6 | 33.9 |
| Amortization of Intangibles | 6.7 | 6.7 | 7.1 | 6.8 | 6.6 | 6.6 | 6.5 | 6.4 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (3.2) | (2.9) | (3.6) | (3.2) | (3.3) | (3.6) | 95.5 | (29.4) | (34.7) | (30.8) | 1.8 | (0.1) | 0.2 | 0.2 |
| Pre-Tax Income | 2.5 | (8.6) | (10.9) | (0.7) | (34.2) | 1.5 | (1.3) | 8.1 | 8.3 | 16.8 | 109.3 | 66.3 | 49.6 | 44.6 |
| 2.6 |
| (6.4) |
| (12.5) |
| (0.7) |
| (27.8) |
| 0.8 |
| (2.3) |
| 5.0 |
| 6.0 |
| 12.3 |
| 94.0 |
| 48.9 |
| 36.9 |
| 33.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2.6 | (6.4) | (12.5) | (0.7) | (27.8) | 0.8 | (2.3) | 5.0 | 6.0 | 12.3 | 94.0 | 48.9 | 36.9 | 33.5 |
| Net Income Attributable To Parent | 2.6 | (6.4) | (12.5) | (0.7) | (27.8) | 0.8 | (2.3) | 5.0 | 6.0 | 12.3 | 94.0 | 48.9 | 36.9 | 33.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2.6 | (6.4) | (12.5) | (0.7) | (27.8) | 0.8 | (2.3) | 5.0 | 6.0 | 12.3 | 94.0 | 48.9 | 36.9 | 33.5 |
| 0.02 |
| (0.05) |
| - |
| (0.01) |
| (0.21) |
| 0.01 |
| - |
| 0.04 |
| 0.05 |
| 0.09 |
| - |
| 0.37 |
| 0.28 |
| 0.26 |
| Shares Basic | 132.0 | 131.9 | - | 131.8 | 131.8 | 131.6 | - | 131.5 | 131.5 | 131.4 | - | 130.7 | 130.7 | 130.7 |
| Shares Diluted | 133.1 | 131.9 | - | 131.8 | 131.8 | 132.1 | - | 131.8 | 131.9 | 131.7 | - | 130.7 | 130.7 | 130.7 |
| 26.8 |
| 16.6 |
| 17.6 |
| 25.0 |
| (8.6) |
| 30.4 |
| 29.8 |
| 37.5 |
| 43.1 |
| 47.6 |
| 57.8 |
| 66.4 |
| 49.4 |
| 44.4 |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 139.1 | 143.0 | 140.8 | 136.5 | 134.4 |
| Amortization of Intangibles | 27.3 | 27.1 | 25.9 | 26.0 | 25.9 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | (12.9) | (13.7) | 0.6 | 2.1 | (2.3) |
| Pre-Tax Income | (17.7) | (44.3) | 32.0 | 269.7 | 190.0 |
| - |
| - |
| - |
| - |
| Net Income | (17.0) | (40.2) | 21.0 | 213.2 | 141.7 |
| Net Income Attributable To Parent | (17.0) | (40.2) | 21.0 | 213.2 | 141.7 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (17.0) | (40.2) | 21.0 | 213.2 | 141.7 |
| 131.5 |
| 130.7 |
| 130.7 |
| Shares Diluted | 133.1 | 131.8 | 131.8 | 130.7 | 130.7 |