| (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 | 429.3 | 434.8 | 438.5 | 411.7 | 416.4 | 409.0 | 412.1 | 388.1 | 386.0 | 402.9 | 378.7 | 356.4 | 353.9 | 346.4 | 342.6 | 345.9 | ||||||||||||||||||||||||
| (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 | 1,714.3 | 1,701.4 | 1,595.2 | 1,491.9 | 1,381.6 | 1,329.3 | 1,310.4 | 1,430.5 | 1,191.6 | 1,171.6 | 1,128.9 | 1,080.4 | 1,060.7 | 1,031.3 | 1,010.8 | 998.3 | 974.7 | 937.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 374.5 | 386.7 | 383.5 | 370.8 | 341.7 | 338.3 | 321.9 | 313.9 | 295.4 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 38.8 | 39.1 | 25.8 | 8.3 | (3.3) | 39.7 | 26.3 | 52.0 | 1.2 | (80.8) | 30.5 | 36.0 | 41.9 | 43.2 | 45.3 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 4.04 | 3.93 | 2.49 | 1.09 | 0.48 | 4.06 | 3.18 | 4.42 | 0.44 | 4.10 | 2.04 | 2.23 | 2.50 | 2.75 | 2.63 | 1.77 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 346.7 |
| 330.6 |
| 329.6 |
| 347.1 |
| 322.0 |
| 351.1 |
| 337.1 |
| 314.9 |
| 307.3 |
| 323.9 |
| 336.6 |
| 454.1 |
| 315.9 |
| 278.5 |
| 311.3 |
| 306.3 |
| 295.5 |
| 303.0 |
| 289.8 |
| 291.4 |
| 287.3 |
| 282.9 |
| 291.2 |
| 283.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 6.7 | - | - | - | 7.0 | - | - | - | 6.6 | - | - | - | 6.6 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 3.6 | 3.5 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.7 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 4.2 | 4.2 | 4.2 | 4.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 82.0 | 91.3 | 84.0 | 82.2 | 76.9 | 81.4 | 70.2 | 71.1 | 72.2 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 9.5 | 10.0 | 8.9 | 8.6 | 8.9 | 8.5 | 8.7 | 8.7 | 8.7 | 8.6 | 7.5 | 6.9 | 6.7 | 5.9 | 5.3 | 4.3 | 3.9 | 3.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 50.2 | 45.7 | 71.5 | 36.5 | 47.5 | 48.3 | 42.7 | 4.6 | 33.0 | 47.2 | 13.6 | (15.6) | 8.1 | (25.9) | 23.4 | (6.0) | 25.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 9.0 | 9.5 | 13.2 | 7.1 | 9.3 | 10.1 | 8.4 | 0.8 | 6.5 | 7.7 | 1.9 | (2.8) | 1.5 | (9.2) | 3.0 | (1.8) | 4.7 | 16.7 | 2.7 | 11.4 | 8.9 | 10.8 | 8.6 | 6.9 | 0.0 | 7.4 | 5.1 | 33.1 | 6.4 | (7.9) | 4.5 | 0.9 | 3.7 | (90.2) | 6.9 | (0.0) | 2.5 | 7.4 | 8.1 | 4.8 |
| Net Income From Continuing Ops | 41.2 | 36.2 | 58.3 | 29.4 | 38.2 | 38.2 | 34.3 | 3.8 | 26.5 | 39.5 | 11.7 | (12.8) | 6.6 | (16.7) | 20.4 | (4.2) | 20.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 41.2 | 36.2 | 58.3 | 29.4 | 38.2 | 38.2 | 34.3 | 3.8 | 26.5 | 39.5 | 11.7 | (12.8) | 6.6 | (16.7) | 20.4 | (4.2) | 20.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 41.2 | 36.2 | 58.3 | 29.4 | 38.2 | 38.2 | 34.3 | 3.8 | 26.5 | 39.5 | 11.7 | (12.8) | 6.6 | (16.7) | 20.4 | (4.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 41.2 | 36.2 | 58.3 | 29.4 | 38.2 | 38.2 | 34.3 | 3.8 | 26.5 | 39.5 | 11.7 | (12.8) | 6.6 | (16.7) | 20.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.01 | - | 1.42 | 0.71 | 0.93 | - | 0.83 | 0.09 | 0.64 | - | 0.28 | (0.31) | 0.16 | - | 0.49 | (0.10) | 0.48 | - | 0.39 | 1.11 | 0.94 | - | 0.87 | 0.73 | 0.44 | - | 0.61 | 2.25 | 0.77 | - | 0.30 | 0.14 | 0.49 | - | 0.64 | 0.05 | 0.37 | - | 0.66 | 0.29 |
| EPS Diluted | 1.00 | - | 1.40 | 0.71 | 0.92 | - | 0.83 | 0.09 | 0.64 | - | 0.28 | (0.31) | 0.16 | - | 0.49 | (0.10) | 0.48 | - | ||||||||||||||||||||||
| Shares Basic | 40.9 | - | 41.2 | 41.3 | 41.3 | - | 41.2 | 41.4 | 41.3 | - | 41.3 | 41.3 | 41.3 | - | 41.4 | 41.8 | 41.9 | - | ||||||||||||||||||||||
| Shares Diluted | 41.2 | - | 41.6 | 41.6 | 41.6 | - | 41.4 | 41.6 | 41.5 | - | 41.4 | 41.4 | 41.4 | - | 41.6 | 41.8 | 42.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 27.1 | 26.4 | 26.2 | 27.6 | 18.4 | 23.4 | 15.6 | 7.4 | 6.6 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 14.3 | 14.3 | 14.5 | 14.8 | 16.8 | 13.0 | 14.4 | 8.8 | 0.0 | 0.0 | - | - | - | - | 0.0 | - | - | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | 28.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 339.5 | 334.4 | 294.9 | 267.0 | 255.8 | - | - | 234.6 | 205.4 | 187.8 | 173.1 | 157.4 | 162.0 | 160.1 | 156.1 | 148.6 | 151.7 | 141.2 |
| - |
| - |
| - |
| - |
| 279.6 |
| - |
| Interest Expense | 37.0 | 36.4 | 34.6 | 29.7 | 19.4 | 13.9 | 15.2 | 15.6 | 13.0 | 11.9 | 11.8 | 13.1 | 14.2 | 14.2 | 14.2 | 14.0 | 14.0 | 14.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 203.9 | 201.2 | 128.6 | 53.3 | 16.5 | 210.1 | 159.6 | 236.4 | 19.5 | 88.7 | 114.2 | 129.5 | 146.1 | 154.1 | 149.2 | 94.9 | 110.2 | 103.5 |
| 24.4 |
| 30.0 |
| 30.0 |
| Net Income From Continuing Ops | 165.1 | 162.1 | 102.8 | 45.0 | 19.8 | 170.4 | 133.3 | 184.4 | 18.3 | 169.5 | 83.8 | 93.5 | 104.2 | 110.9 | 103.9 | 70.5 | 80.1 | 73.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 165.1 | 162.1 | 102.8 | 45.0 | 19.8 | 170.4 | 133.3 | 184.4 | 18.3 | 169.5 | 83.8 | 93.5 | 104.2 | 110.9 | 103.9 | 70.5 | 80.1 | 73.5 |
| Net Income Attributable To Parent | 165.1 | 162.1 | 102.8 | 45.0 | 19.8 | 170.4 | 133.3 | 184.4 | 18.3 | 169.5 | 83.8 | 93.5 | 104.2 | 110.9 | 103.9 | 70.5 | 80.1 | 73.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 165.1 | 162.1 | 102.8 | 45.0 | 19.8 | 142.8 | 133.3 | 184.4 | 18.3 | 169.5 | 83.8 | 93.5 | 104.2 | 110.9 | 103.9 | 70.5 | 80.1 | 73.5 |
| 2.04 |
| 1.88 |
| EPS Diluted | 4.01 | 3.90 | 2.48 | 1.09 | 0.47 | 4.04 | 3.17 | 4.40 | 0.44 | 4.08 | 2.02 | 2.20 | 2.47 | 2.66 | 2.51 | 1.70 | 1.95 | 1.81 |
| Shares Basic | 40.9 | 41.2 | 41.3 | 41.3 | 41.6 | 42.0 | 41.9 | 41.7 | 41.6 | 41.4 | 41.2 | 41.9 | 41,646.3 | 40.4 | 39.5 | 39.9 | 39.3 | 39.2 |
| Shares Diluted | 41.2 | 41.6 | 41.5 | 41.4 | 41.8 | 42.2 | 42.0 | 41.9 | 41.9 | 41.6 | 41.5 | 42.4 | 42,230.6 | 41.6 | 41.4 | 41.4 | 41.0 | 40.5 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.3 |
| 3.2 |
| 3.3 |
| 3.5 |
| 3.5 |
| 3.7 |
| 3.7 |
| 3.9 |
| 3.8 |
| 0.5 |
| 0.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 28.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.9 |
| 61.4 |
| 55.3 |
| 54.1 |
| 56.0 |
| 51.0 |
| 50.2 |
| 48.2 |
| 48.6 |
| 44.2 |
| 46.2 |
| 48.8 |
| 42.6 |
| 44.3 |
| 43.3 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.5 |
| 3.5 |
| 4.0 |
| 4.2 |
| 4.4 |
| 4.6 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.3 |
| 3.2 |
| 3.1 |
| 3.0 |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.8 |
| 19.0 |
| 58.1 |
| 48.2 |
| 58.6 |
| 45.1 |
| 37.4 |
| 18.5 |
| 40.4 |
| 30.5 |
| 127.0 |
| 38.6 |
| (28.2) |
| 17.0 |
| 6.8 |
| 23.8 |
| 35.1 |
| 33.5 |
| 2.2 |
| 17.8 |
| 27.2 |
| 35.0 |
| 16.7 |
| 68.1 |
| 16.3 |
| 46.7 |
| 39.3 |
| 47.8 |
| 36.5 |
| 30.5 |
| 18.5 |
| 33.0 |
| 25.5 |
| 93.8 |
| 32.2 |
| (20.3) |
| 12.5 |
| 5.9 |
| 20.2 |
| 125.3 |
| 26.6 |
| 2.3 |
| 15.3 |
| 19.8 |
| 26.9 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.1 |
| 16.3 |
| 46.7 |
| 39.3 |
| 47.8 |
| 36.5 |
| 30.5 |
| 18.5 |
| 33.0 |
| 25.5 |
| 93.8 |
| 32.2 |
| (20.3) |
| 12.5 |
| 5.9 |
| 20.2 |
| 125.3 |
| 26.6 |
| 2.3 |
| 15.3 |
| 19.8 |
| 26.9 |
| 11.9 |
| 20.3 |
| 68.1 |
| 16.3 |
| 46.7 |
| 39.3 |
| 47.8 |
| 36.5 |
| 30.5 |
| 18.5 |
| 33.0 |
| 25.5 |
| 93.8 |
| 32.2 |
| (20.3) |
| 12.5 |
| 5.9 |
| 20.2 |
| 125.3 |
| 26.6 |
| 2.3 |
| 15.3 |
| 19.8 |
| 26.9 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.2) |
| 20.3 |
| 40.5 |
| 16.3 |
| 46.7 |
| 39.3 |
| 47.8 |
| 36.5 |
| 30.5 |
| 18.5 |
| 33.0 |
| 25.5 |
| 93.8 |
| 32.2 |
| (20.3) |
| 12.5 |
| 5.9 |
| 20.2 |
| 125.3 |
| 26.6 |
| 2.3 |
| 15.3 |
| 19.8 |
| 26.9 |
| 11.9 |
| 0.39 |
| 1.11 |
| 0.93 |
| - |
| 0.87 |
| 0.73 |
| 0.44 |
| - |
| 0.60 |
| 2.24 |
| 0.77 |
| - |
| 0.30 |
| 0.14 |
| 0.48 |
| - |
| 0.64 |
| 0.05 |
| 0.37 |
| - |
| 0.65 |
| 0.29 |
| 42.0 |
| 42.0 |
| 41.9 |
| - |
| 41.9 |
| 41.9 |
| 41.8 |
| - |
| 41.8 |
| 41.8 |
| 41.6 |
| - |
| 41.7 |
| 41.6 |
| 41.5 |
| - |
| 41.4 |
| 41.4 |
| 41.1 |
| - |
| 41.1 |
| 41.1 |
| 42.2 |
| 42.1 |
| 42.1 |
| - |
| 42.1 |
| 42.0 |
| 42.0 |
| - |
| 42.0 |
| 41.9 |
| 41.8 |
| - |
| 41.9 |
| 41.7 |
| 41.7 |
| - |
| 41.6 |
| 41.5 |
| 41.3 |
| - |
| 41.3 |
| 41.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |