| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 5,497.5 | 5,216.9 | 4,334.5 | 3,745.8 | 3,249.1 | 2,772.4 | 2,407.4 | 1,931.5 | 1,705.5 | 1,482.9 | 1,264.1 | 1,132.0 | 1,038.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 338.1 | 337.5 | 244.9 | 219.0 | 201.6 | 169.4 | (174.4) | 127.6 | 105.0 | 90.6 | 70.7 | 45.6 | 37.1 |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 75.8 | 70.1 | 56.3 | 49.0 | 52.9 | 35.9 | 27.1 | 24.9 | 21.6 | 27.4 | 23.4 | 12.2 | 5.8 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 3.19 | 2.98 | 2.25 | 2.74 | 3.08 | 2.04 | (6.58) | 1.83 | 1.43 | 0.93 | 0.59 | 0.36 | 0.09 |
| EPS Diluted | 3.17 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 523.3 | 502.8 | 372.8 | 329.2 | 300.6 | 267.8 | (94.9) | 180.3 | 147.0 | 127.5 | 99.7 | 72.1 | 76.4 |
| EBIT | 338.1 | ||||||||||||
| 1,310.8 |
| 1,229.5 |
| 993.2 |
| 846.4 |
| 733.6 |
| 628.5 |
| 546.3 |
| 426.4 |
| 385.0 |
| 305.2 |
| 279.2 |
| 258.7 |
| 229.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 185.2 | 165.3 | 127.9 | 110.1 | 99.0 | 98.4 | 79.6 | 52.8 | 42.0 | 37.0 | 29.0 | 26.5 | 39.3 |
| Amortization of Intangibles | 77.2 | 72.4 | 54.2 | 48.7 | 43.9 | 46.5 | 38.7 | 17.5 | 14.4 | 14.2 | 10.1 | 8.7 | 12.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.1 | 3.2 | 5.8 | 0.1 | 23.4 | 0.4 | 6.0 | 0.3 | 1.5 | 0.2 | (0.1) | (0.3) | (0.0) |
| Pre-Tax Income | 266.5 | 257.9 | 203.3 | 194.0 | 209.0 | 145.5 | (200.5) | 115.2 | 96.6 | 81.6 | 61.6 | 38.4 | 24.2 |
| 190.7 |
| 187.8 |
| 147.0 |
| 145.0 |
| 156.1 |
| 109.6 |
| (227.6) |
| 90.3 |
| 75.0 |
| 54.2 |
| 38.2 |
| 26.2 |
| 18.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 190.7 | 187.8 | 147.0 | 145.0 | 156.1 | 109.6 | (227.6) | 90.3 | 75.0 | 54.2 | 38.2 | 26.2 | 18.5 |
| Net Income Attributable To Parent | 190.7 | 187.8 | 147.0 | 145.0 | 156.1 | 109.6 | (227.6) | 90.3 | 53.1 | 33.6 | 21.4 | 13.0 | 3.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | 8.2 | 5.2 | 4.6 | 3.1 | 1.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 145.0 | 134.4 | 100.4 | 121.1 | 135.2 | 87.3 | (251.6) | 65.9 | 51.5 | 33.6 | 21.4 | 13.0 | 3.2 |
| 2.97 |
| 2.24 |
| 2.72 |
| 3.05 |
| 2.02 |
| (6.58) |
| 1.80 |
| 1.41 |
| 0.92 |
| 0.59 |
| 0.36 |
| 0.09 |
| Shares Basic | 45.5 | 45.0 | 44.6 | 44.2 | 43.8 | 42.8 | 38.2 | 36.0 | 35.9 | 36.0 | 36.0 | 36.0 | 36.0 |
| Shares Diluted | 45.8 | 45.3 | 44.8 | 44.5 | 44.4 | 43.2 | 38.7 | 36.6 | 36.6 | 36.4 | 36.4 | 36.4 | 36.3 |
| 337.5 |
| 244.9 |
| 219.0 |
| 201.6 |
| 169.4 |
| (174.4) |
| 127.6 |
| 105.0 |
| 90.6 |
| 70.7 |
| 45.6 |
| 37.1 |