| (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 | Q1 FY 17 | Q1 FY 16 | Q3 FY 14 | Q3 FY 13 | Q2 FY 13 | Q3 FY 12 | Q2 FY 12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 412.5 | 404.2 | 387.6 | 380.8 | 380.9 | 372.5 | 360.3 | 357.3 | 363.9 | 359.6 | 330.6 | 314.2 | 318.0 | 314.5 | 304.0 | 302.1 | ||||||||||||||||||||||||
| (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 | 1,585.1 | 1,553.5 | 1,453.9 | 1,322.5 | 1,224.0 | 1,166.2 | 1,016.2 | 1,133.1 | 1,121.0 | 984.3 | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 1,146.3 | 1,123.4 | 1,047.4 | 951.3 | 896.8 | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | 4.5 | 0.9 | (0.0) | 1.0 | 1.3 | 1.2 | 0.5 | (9.6) | - | - | 1.2 | 0.0 | 13.8 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 1,561.0 | 1,528.5 | 1,442.1 | 1,303.6 | 1,216.5 | - | - | - | - | - | - | - | - | - | - | - | ||
| 303.4 |
| 296.9 |
| 307.4 |
| 287.2 |
| 274.7 |
| 258.5 |
| 242.9 |
| 231.1 |
| 283.7 |
| 288.7 |
| 282.3 |
| 275.9 |
| 286.3 |
| - |
| 278.3 |
| 281.4 |
| - |
| 196.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 25.6 | 25.3 | 27.1 | 25.5 | 21.6 | 26.0 | 25.1 | 24.2 | 26.1 | 26.6 | 20.9 | 25.1 | 25.3 | 23.2 | 20.3 | 17.6 | 18.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 106.4 | 105.9 | 102.8 | 99.5 | 96.8 | 95.2 | 101.0 | 101.0 | 97.6 | 98.9 | 87.5 | 83.2 | 82.7 | 82.2 | 80.3 | 79.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (1.0) | (3.4) | (1.8) | (1.9) | (1.7) | (1.5) | (3.7) | (3.1) | (2.6) | (4.7) | (3.5) | (1.7) | 0.5 | (2.4) | (0.9) | (0.6) | (2.2) | |||||||||||||||||||||||
| Total Operating Expenses | 257.7 | 256.2 | 244.2 | 235.2 | 234.9 | 237.0 | 235.9 | 233.2 | 233.9 | 243.2 | 211.3 | 202.8 | 197.0 | 198.5 | 189.0 | 182.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 296.4 | 287.1 | 281.9 | 280.9 | 273.5 | 264.9 | 261.2 | 258.4 | 262.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | 42.1 | 38.8 | 37.0 | 36.4 | 36.4 | 36.4 | 36.7 | 36.7 | 36.4 | ||||||||||||||||||||||
| Income From Equity Investments | 22.4 | 90.1 | 15.1 | 13.8 | 14.5 | 12.5 | 13.5 | 12.3 | 12.0 | 14.2 | 12.5 | 11.9 | 11.9 | 12.0 | 11.2 | 23.8 | ||||||||||||||||||||||||
| Other Non-Operating Income | (44.3) | (30.0) | (45.9) | (51.0) | (48.7) | (59.4) | (34.3) | (31.4) | (29.2) | (38.6) | (39.6) | (35.1) | (34.4) | (31.6) | (37.4) | (37.9) | ||||||||||||||||||||||||
| Pre-Tax Income | 110.4 | 118.0 | 97.5 | 94.6 | 97.4 | 76.1 | 90.1 | 92.6 | 100.7 | 77.8 | 79.7 | 76.3 | 86.6 | 84.4 | 77.6 | 82.1 | 184.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | 0.0 | 0.0 | 0.5 | (0.8) |
| Net Income From Continuing Ops | 132.8 | 208.1 | 112.6 | 108.3 | 111.9 | 88.7 | 103.6 | 104.9 | 112.7 | 92.0 | 92.2 | 88.2 | 98.5 | 96.4 | 88.8 | 106.0 | 196.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 132.8 | 208.1 | 112.6 | 108.3 | 111.9 | 88.7 | 103.6 | 104.9 | 112.7 | 92.0 | 92.2 | 88.2 | 98.5 | 96.4 | 88.8 | 106.0 | 196.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 128.5 | 202.5 | 109.4 | 106.0 | 109.6 | 86.5 | 101.5 | 102.7 | 109.8 | 89.8 | 90.7 | 86.8 | 97.3 | 95.3 | 87.6 | 104.8 | ||||||||||||||||||||||||
| Less: Minority Interest | 4.2 | 5.7 | 3.2 | 2.3 | 2.3 | 2.2 | 2.1 | 2.3 | 2.9 | 2.3 | 1.5 | 1.4 | 1.2 | 1.1 | 1.3 | 1.2 | 1.6 | |||||||||||||||||||||||
| Less: Preferred Dividends | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | - | 1.6 | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 125.1 | 199.1 | 106.0 | 102.6 | 106.2 | 83.1 | 98.1 | 99.3 | 106.4 | 86.4 | 89.1 | 86.8 | 97.3 | 95.3 | 87.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 402.8 | 393.0 | 384.7 | 380.5 | 370.3 | 360.1 | 362.1 | 359.4 | 360.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 296.4 | 287.1 | 281.9 | 280.9 | 273.5 | 264.9 | 261.2 | 258.4 | 262.9 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 103.4 | 99.4 | 101.5 | 97.8 | 79.9 | 78.2 | 75.0 | 75.0 | 65.5 | 67.6 | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 414.7 | 405.0 | 394.7 | 352.3 | 319.7 | 303.3 | 345.9 | 374.3 | 359.7 | 334.2 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | 52.5 | 58.0 | 50.7 | 40.4 | 39.1 | 56.0 | 69.4 | 88.8 | 99.6 | 14.4 | 11.4 | 12.2 | 8.7 | 5.1 | 3.8 | 2.4 | - |
| Other Operating Expenses | (8.2) | (8.8) | (10.9) | (9.5) | (6.2) | (5.8) | 10.5 | 2.5 | 1.9 | 1.5 | 1.5 | 1.7 | 2.3 | 0.5 | 1.5 | 0.2 | 0.5 | 3.8 |
| Total Operating Expenses | 993.3 | 970.5 | 940.1 | 854.3 | 751.7 | 714.0 | 746.6 | 763.2 | 740.8 | 744.8 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | 154.2 | 146.2 | 145.2 | 156.7 | 151.3 | 148.5 | 132.6 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 141.4 | 133.5 | 50.3 | 50.5 | 59.8 | 47.1 | 34.2 | 61.0 | 43.0 | 43.3 | 56.5 | 22.5 | 31.3 | 31.7 | 23.8 | 9.6 | (12.9) | (26.4) |
| Other Non-Operating Income | (171.2) | (175.6) | (154.3) | (147.8) | (44.1) | (133.0) | (256.4) | (187.6) | (170.8) | (113.7) | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 420.5 | 407.5 | 359.5 | 320.3 | 428.2 | 319.2 | 13.1 | 182.3 | 209.4 | 125.9 | - | - | - | - | - | - | - | - |
| 2.7 |
| (1.5) |
| - |
| Net Income From Continuing Ops | 561.9 | 541.0 | 409.8 | 370.9 | 488.0 | 366.3 | 47.3 | 243.3 | 252.3 | 179.0 | 167.0 | 152.5 | 188.8 | - | - | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 561.9 | 541.0 | 409.8 | 370.9 | 488.0 | 366.3 | 47.3 | 243.3 | 252.3 | 179.0 | 167.0 | 152.5 | 188.8 | - | - | - | - | - |
| Net Income Attributable To Parent | 546.4 | 527.5 | 400.4 | 364.6 | 482.9 | 361.4 | 44.9 | 239.4 | 249.1 | 176.1 | 167.0 | 152.5 | 188.8 | - | - | - | - | - |
| Less: Minority Interest | 15.5 | 13.5 | 9.5 | 6.3 | 5.2 | 4.9 | 2.4 | 3.8 | 3.2 | 2.9 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 13.7 | 13.7 | 13.7 | 5.1 | - | - | - | - | - | 16.1 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 532.8 | 513.8 | 386.7 | 359.5 | 482.9 | 361.4 | 44.9 | 239.4 | 249.1 | 159.9 | 167.0 | 152.5 | 188.8 | - | - | - | - | - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | 169.2 | 167.5 | 169.7 | 159.5 | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | 169.5 | 167.8 | 170.1 | 160.0 | - | - | - | - | - | - | - | - |
| - |
| - |
| EBIT | 1,146.3 | 1,123.4 | 1,047.4 | 951.3 | 896.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 17.8 |
| 19.2 |
| 21.3 |
| 20.5 |
| 19.6 |
| 21.2 |
| 13.7 |
| 18.3 |
| 16.7 |
| 18.7 |
| 21.3 |
| - |
| 17.6 |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.8 |
| 76.4 |
| 75.5 |
| 74.2 |
| 77.3 |
| 86.7 |
| 84.8 |
| 85.1 |
| 89.3 |
| 91.6 |
| 91.9 |
| 93.6 |
| 97.2 |
| - |
| 89.2 |
| 89.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 182.1 |
| 183.1 |
| 173.3 |
| 176.6 |
| 181.0 |
| 195.6 |
| 182.9 |
| 185.6 |
| 182.6 |
| 193.0 |
| 185.7 |
| 190.1 |
| 194.4 |
| - |
| 184.5 |
| 182.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 35.8 |
| 36.9 |
| 38.1 |
| 40.8 |
| 40.4 |
| 37.4 |
| 38.1 |
| 38.3 |
| 37.2 |
| 37.8 |
| - |
| 36.6 |
| 38.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 20.7 |
| 14.2 |
| 0.4 |
| 11.7 |
| 11.8 |
| 8.1 |
| 2.8 |
| 11.4 |
| 17.3 |
| (0.3) |
| 13.1 |
| 30.8 |
| - |
| 10.0 |
| 9.2 |
| - |
| (28.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.7 |
| (65.6) |
| (29.5) |
| (14.2) |
| (23.8) |
| (35.5) |
| (54.9) |
| (28.8) |
| (137.3) |
| (71.9) |
| (38.4) |
| (46.2) |
| (31.2) |
| - |
| (33.3) |
| (59.9) |
| - |
| (200.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.2 |
| 104.6 |
| 96.4 |
| 70.0 |
| 27.4 |
| 5.2 |
| 16.8 |
| (36.2) |
| 23.8 |
| 58.2 |
| 39.6 |
| 60.7 |
| - |
| 60.5 |
| 39.4 |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 118.8 |
| 96.8 |
| 81.6 |
| 39.2 |
| 13.3 |
| 19.6 |
| (24.8) |
| 41.1 |
| 57.9 |
| 52.7 |
| 91.5 |
| 79.7 |
| 70.5 |
| 48.6 |
| 53.5 |
| (0.7) |
| 53.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.0 |
| 118.8 |
| 96.8 |
| 81.6 |
| 39.2 |
| 13.3 |
| 19.6 |
| (24.8) |
| 41.1 |
| 57.9 |
| 52.7 |
| 91.5 |
| 79.7 |
| 70.5 |
| 48.6 |
| 53.5 |
| (20.7) |
| 53.6 |
| - |
| - |
| - |
| - |
| - |
| 195.2 |
| 67.9 |
| 117.4 |
| 95.5 |
| 80.7 |
| 38.5 |
| 12.7 |
| 19.0 |
| (25.3) |
| 40.3 |
| 57.0 |
| 51.7 |
| 90.4 |
| 78.1 |
| 69.7 |
| 47.8 |
| 53.5 |
| (20.7) |
| 53.6 |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.4 |
| 1.3 |
| 1.0 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.8 |
| 195.2 |
| 67.9 |
| 117.4 |
| 95.5 |
| 80.7 |
| 38.5 |
| 12.7 |
| 19.0 |
| (25.3) |
| 40.3 |
| 57.0 |
| 51.7 |
| 90.4 |
| 78.1 |
| 69.7 |
| 47.8 |
| 53.5 |
| (33.2) |
| 53.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 169.7 |
| 169.6 |
| 167.9 |
| - |
| 167.6 |
| 167.5 |
| 167.4 |
| - |
| 169.4 |
| 169.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.0 |
| 170.0 |
| 167.9 |
| - |
| 167.9 |
| 168.0 |
| 167.7 |
| - |
| 169.8 |
| 169.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |