| (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 | 580.0 | 579.9 | 582.4 | 583.8 | 571.1 | 565.9 | 550.3 | 538.2 | 508.0 | 491.6 | 478.6 | 477.9 | 453.8 | 459.0 | 460.3 | 457.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,326.1 | 2,317.2 | 2,162.4 | 1,901.9 | 1,832.4 | 1,856.0 | 1,669.3 | 1,489.0 | 1,285.8 | 1,110.0 | 969.2 | 825.3 | 723.5 | 682.1 | 609.2 | 525.2 | 442.1 | 380.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 145.3 | 141.5 | 81.6 | 81.5 | 175.9 | 302.6 | 128.5 | 199.8 | 181.1 | 113.6 | 198.4 | 174.8 | 154.7 | 145.1 | 123.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 42.22 | 37.02 | 20.12 | 22.09 | 39.50 | 59.57 | 23.57 | 34.71 | 29.52 | 24.12 | 16.37 | 14.35 | 11.96 | 10.61 | 8.65 | 7.15 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 455.7 |
| 463.2 |
| 470.1 |
| 471.7 |
| 451.0 |
| 447.4 |
| 426.5 |
| 406.3 |
| 389.1 |
| 385.9 |
| 378.7 |
| 370.6 |
| 353.8 |
| 342.8 |
| 332.0 |
| 315.4 |
| 295.6 |
| 287.3 |
| 283.9 |
| 276.0 |
| 262.8 |
| 256.2 |
| 246.6 |
| 238.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 27.8 | 25.2 | 24.8 | 26.6 | 24.8 | 22.0 | 23.1 | 25.4 | 23.9 | 20.8 | 22.5 | 26.3 | 22.1 | 17.7 | 19.7 | 19.0 | 19.2 | |||||||||||||||||||||||
| General & Administrative | 24.8 | 57.8 | 36.3 | 45.2 | 22.1 | 22.0 | 29.0 | 23.2 | 23.7 | 27.4 | 21.3 | 20.5 | 18.0 | 20.9 | 16.6 | 32.3 | 18.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | - | - | - | 1.2 | - | - | - | 2.2 | - | - | - | 2.2 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 141.2 | 162.3 | 146.6 | 155.5 | 135.5 | 121.6 | 129.4 | 124.4 | 126.1 | 114.3 | 110.5 | 117.0 | 117.3 | 103.9 | 103.2 | 116.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 108.4 | 113.8 | 116.3 | 118.1 | 114.7 | 111.3 | 111.2 | 104.5 | 92.5 | 78.8 | 70.5 | 62.8 | 54.4 | 49.4 | 41.8 | 38.9 | 36.5 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 175.0 | 157.0 | 148.9 | 117.8 | 141.7 | 191.9 | 106.5 | (55.3) | 86.4 | 116.4 | 96.5 | 27.9 | 126.8 | 163.0 | 122.1 | 142.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 39.2 | 35.0 | 40.7 | 30.4 | 35.4 | 40.0 | 27.7 | (8.2) | 22.1 | 22.8 | 25.7 | 5.7 | 27.3 | 35.7 | 35.3 | 34.7 | 70.2 | 67.1 | 82.2 | 91.1 | 62.2 | 49.8 | 76.3 | 31.4 | (29.0) | 53.3 | 53.7 | 50.9 | 41.9 | 49.1 | 47.4 | 47.0 | 37.6 | (54.7) | 59.4 | 58.0 | 50.9 | 54.0 | 50.6 | 49.8 |
| Net Income From Continuing Ops | 135.8 | 122.0 | 108.2 | 87.4 | 106.3 | 151.9 | 78.8 | (47.1) | 64.3 | 93.6 | 70.8 | 22.2 | 99.5 | 127.3 | 86.8 | 107.4 | 214.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 135.8 | 122.0 | 108.2 | 87.4 | 106.3 | 151.9 | 78.8 | (47.1) | 64.3 | 93.6 | 70.8 | 22.2 | 99.5 | 127.3 | 86.8 | 107.4 | 214.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 135.8 | 122.0 | 108.2 | 87.4 | 106.3 | 151.9 | 78.8 | (47.1) | 64.3 | 93.6 | 70.8 | 22.2 | 99.5 | 127.3 | 86.8 | 107.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 135.8 | 122.0 | 108.2 | 87.4 | 106.3 | 151.9 | 78.8 | (47.1) | 64.3 | 93.6 | 70.8 | 22.2 | 99.5 | 127.3 | 86.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 12.64 | - | 9.62 | 7.55 | 8.79 | - | 6.42 | (3.83) | 5.15 | - | 5.47 | 1.70 | 7.62 | - | 6.53 | 7.99 | 15.02 | - | 15.83 | 17.19 | 11.85 | - | 13.57 | 5.40 | (4.61) | - | 8.73 | 8.68 | 8.67 | - | 7.76 | 7.76 | 6.18 | - | 5.19 | 5.09 | 4.73 | - | 4.22 | 4.17 |
| EPS Diluted | 12.40 | - | 9.43 | 7.42 | 8.66 | - | 6.35 | (3.83) | 5.08 | - | 5.43 | 1.69 | 7.61 | - | 6.49 | 7.94 | 14.94 | - | ||||||||||||||||||||||
| Shares Basic | 10.7 | - | 11.2 | 11.6 | 12.1 | - | 12.3 | 12.3 | 12.5 | - | 12.9 | 13.0 | 13.1 | - | 13.3 | 13.4 | 14.3 | - | ||||||||||||||||||||||
| Shares Diluted | 11.0 | - | 11.5 | 11.8 | 12.3 | - | 12.4 | 12.3 | 12.6 | - | 13.0 | 13.1 | 13.1 | - | 13.4 | 13.5 | 14.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 104.4 | 101.4 | 94.4 | 91.7 | 75.6 | 65.3 | 69.5 | 70.2 | 67.7 | 58.4 | 49.4 | 45.9 | 36.8 | 34.5 | 31.2 | 23.6 | 19.7 | 14.8 |
| General & Administrative | 164.1 | 161.4 | 97.9 | 87.2 | 88.7 | 100.3 | 69.6 | 65.1 | 55.7 | 55.5 | 48.2 | 37.8 | 34.3 | 34.4 | 30.5 | 25.6 | 26.4 | 30.4 |
| Depreciation & Amortization | - | 3.6 | 6.7 | 8.9 | 9.0 | 9.7 | 8.8 | 7.3 | 5.4 | 6.0 | 6.1 | 5.7 | 5.5 | 5.4 | 5.1 | 4.1 | 4.4 | 5.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 605.6 | 599.9 | 501.5 | 459.1 | 426.3 | 383.7 | 1,119.8 | 633.1 | 530.7 | 526.2 | 438.0 | 350.8 | 302.6 | 283.9 | 266.1 | 228.8 | 188.6 | 151.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 456.6 | 462.9 | 419.5 | 266.5 | 166.6 | 164.2 | 192.0 | 196.2 | 156.6 | 120.2 | 97.7 | 76.0 | 56.7 | 65.0 | 63.4 | 57.2 | 47.8 | 32.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 598.7 | 565.4 | 329.5 | 367.6 | 711.7 | 1,260.9 | 549.5 | 855.9 | 755.1 | 583.8 | 531.2 | 474.5 | 420.9 | 398.2 | 343.1 | 296.4 | 253.5 | 229.0 |
| 108.4 |
| 83.4 |
| 83.0 |
| Net Income From Continuing Ops | 453.4 | 423.9 | 247.9 | 286.1 | 535.8 | 958.3 | 421.0 | 656.1 | 574.0 | 470.2 | 332.8 | 299.7 | 266.2 | 253.1 | 219.7 | 188.0 | 170.1 | 146.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.2 |
| Net Income | 453.4 | 423.9 | 247.9 | 286.1 | 535.8 | 958.3 | 421.0 | 656.1 | 574.0 | 470.2 | 332.8 | 299.7 | 266.2 | 253.1 | 219.7 | 188.0 | 170.1 | 146.3 |
| Net Income Attributable To Parent | 453.4 | 423.9 | 247.9 | 286.1 | 535.8 | 958.3 | 421.0 | 656.1 | 574.0 | 470.2 | 332.8 | 299.7 | 266.2 | 253.1 | 219.7 | 188.0 | 170.1 | 146.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 453.4 | 423.9 | 247.9 | 286.1 | 535.8 | 958.3 | 421.0 | 656.1 | 574.0 | 470.2 | 332.8 | 299.7 | 266.2 | 253.1 | 219.7 | 188.0 | 170.1 | 146.3 |
| 5.79 |
| 4.78 |
| EPS Diluted | 41.39 | 36.38 | 19.88 | 21.99 | 39.32 | 59.52 | 23.47 | 34.57 | 29.39 | 24.04 | 16.31 | 14.28 | 11.92 | 10.54 | 8.58 | 7.07 | 5.67 | 4.62 |
| Shares Basic | 10.7 | 11.5 | 12.3 | 13.0 | 13.6 | 16.1 | 17.9 | 18.9 | 19.4 | 19.5 | 20.3 | 20.9 | 22.3 | 23.9 | 25.4 | 26.3 | 29.4 | 30.6 |
| Shares Diluted | 11.0 | 11.7 | 12.5 | 13.0 | 13.6 | 16.1 | 17.9 | 19.0 | 19.5 | 19.6 | 20.4 | 21.0 | 22.3 | 24.0 | 25.6 | 26.6 | 30.0 | 31.7 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.9 |
| 16.3 |
| 14.9 |
| 17.2 |
| 15.6 |
| 16.6 |
| 18.2 |
| 19.1 |
| 17.1 |
| 16.6 |
| 17.7 |
| 18.8 |
| 16.4 |
| 16.3 |
| 17.2 |
| 17.8 |
| 14.7 |
| 14.2 |
| 14.4 |
| 15.1 |
| 11.6 |
| 12.2 |
| 11.9 |
| 20.4 |
| 16.9 |
| 16.9 |
| 46.1 |
| 22.8 |
| 17.2 |
| 14.6 |
| 15.0 |
| 17.2 |
| 17.2 |
| 16.8 |
| 13.9 |
| 14.4 |
| 14.1 |
| 12.7 |
| 14.5 |
| 13.4 |
| 14.2 |
| 14.0 |
| 13.9 |
| 12.5 |
| 11.0 |
| 12.6 |
| 2.3 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.5 |
| (32.9) |
| 137.9 |
| 92.0 |
| 186.7 |
| 231.3 |
| 108.1 |
| 278.5 |
| 501.9 |
| 170.7 |
| 159.6 |
| 155.3 |
| 147.5 |
| 141.8 |
| 133.6 |
| 117.4 |
| 137.9 |
| 164.9 |
| 123.8 |
| 118.9 |
| 118.6 |
| 114.6 |
| 110.1 |
| 103.8 |
| 38.6 |
| 39.8 |
| 42.0 |
| 43.8 |
| 45.1 |
| 46.8 |
| 48.2 |
| 51.9 |
| 51.0 |
| 50.4 |
| 49.8 |
| 45.0 |
| 42.3 |
| 41.1 |
| 38.7 |
| 34.5 |
| 32.2 |
| 30.5 |
| 29.9 |
| 27.6 |
| 26.2 |
| 25.1 |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 284.5 |
| 284.7 |
| 332.2 |
| 379.7 |
| 264.3 |
| 216.1 |
| 318.4 |
| 127.8 |
| (112.8) |
| 215.2 |
| 219.1 |
| 215.3 |
| 206.3 |
| 201.0 |
| 198.4 |
| 198.0 |
| 157.7 |
| 122.4 |
| 160.1 |
| 157.1 |
| 144.2 |
| 141.6 |
| 136.5 |
| 134.7 |
| 217.6 |
| 250.0 |
| 288.6 |
| 202.1 |
| 166.3 |
| 242.1 |
| 96.4 |
| (83.8) |
| 161.9 |
| 165.4 |
| 164.4 |
| 164.4 |
| 151.9 |
| 151.0 |
| 151.0 |
| 120.1 |
| 177.1 |
| 100.7 |
| 99.1 |
| 93.3 |
| 87.6 |
| 85.9 |
| 84.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 217.6 |
| 250.0 |
| 288.6 |
| 202.1 |
| 166.3 |
| 242.1 |
| 96.4 |
| (83.8) |
| 161.9 |
| 165.4 |
| 164.4 |
| 164.4 |
| 151.9 |
| 151.0 |
| 151.0 |
| 120.1 |
| 177.1 |
| 100.7 |
| 99.1 |
| 93.3 |
| 87.6 |
| 85.9 |
| 84.9 |
| 214.3 |
| 217.6 |
| 250.0 |
| 288.6 |
| 202.1 |
| 166.3 |
| 242.1 |
| 96.4 |
| (83.8) |
| 161.9 |
| 165.4 |
| 164.4 |
| 164.4 |
| 151.9 |
| 151.0 |
| 151.0 |
| 120.1 |
| 177.1 |
| 100.7 |
| 99.1 |
| 93.3 |
| 87.6 |
| 85.9 |
| 84.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.4 |
| 214.3 |
| 217.6 |
| 250.0 |
| 288.6 |
| 202.1 |
| 166.3 |
| 242.1 |
| 96.4 |
| (83.8) |
| 161.9 |
| 165.4 |
| 164.4 |
| 164.4 |
| 151.9 |
| 151.0 |
| 151.0 |
| 120.1 |
| 177.1 |
| 100.7 |
| 99.1 |
| 93.3 |
| 87.6 |
| 85.9 |
| 84.9 |
| 15.79 |
| 17.18 |
| 11.82 |
| - |
| 13.56 |
| 5.40 |
| (4.61) |
| - |
| 8.73 |
| 8.68 |
| 8.65 |
| - |
| 7.75 |
| 7.75 |
| 6.17 |
| - |
| 5.19 |
| 5.09 |
| 4.72 |
| - |
| 4.21 |
| 4.17 |
| 15.8 |
| 16.8 |
| 17.1 |
| - |
| 17.8 |
| 17.8 |
| 18.2 |
| - |
| 18.9 |
| 18.9 |
| 19.0 |
| - |
| 19.5 |
| 19.5 |
| 19.4 |
| - |
| 19.4 |
| 19.5 |
| 19.7 |
| - |
| 20.4 |
| 20.4 |
| 15.8 |
| 16.8 |
| 17.1 |
| - |
| 17.8 |
| 17.8 |
| 18.2 |
| - |
| 19.0 |
| 18.9 |
| 19.0 |
| - |
| 19.5 |
| 19.5 |
| 19.5 |
| - |
| 19.4 |
| 19.5 |
| 19.8 |
| - |
| 20.4 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |