| (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 | 423.9 | 465.7 | 509.3 | 499.8 | 407.7 | 439.1 | 470.0 | 416.4 | 444.8 | 433.5 | 331.7 | 381.9 | 364.9 | 360.6 | 859.5 | 213.1 | ||||||||||||||||||||||||
| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 1,898.7 | 1,882.4 | 1,770.4 | 1,512.0 | 1,698.0 | 1,179.2 | 983.6 | 1,003.6 | 818.1 | 797.2 | 816.3 | 794.6 | 775.2 | 705.6 | 660.8 | 619.2 | 583.4 | 546.6 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | 167.7 | 149.9 | 126.6 | 91.5 | 75.1 | 72.9 | 74.0 | 66.6 | 59.8 | 57.9 | 59.5 | 60.7 | 57.8 | 63.5 | ||||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 99.7 | 102.6 | 81.8 | 72.7 | 137.3 | 65.0 | 32.8 | 41.1 | 3.4 | (20.4) | 42.2 | 59.1 | 54.0 | 49.4 | 39.4 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 4.30 | 4.39 | 3.78 | 3.34 | 6.43 | 6.18 | 3.49 | 4.28 | 1.45 | 2.39 | 2.63 | 3.18 | 3.15 | 2.95 | 2.44 | 3.00 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 264.8 |
| 323.4 |
| 270.5 |
| 298.1 |
| 287.3 |
| 304.5 |
| 262.8 |
| 298.2 |
| 118.1 |
| 264.8 |
| 236.9 |
| 238.1 |
| 263.8 |
| 172.3 |
| 240.6 |
| 219.3 |
| 185.9 |
| 207.9 |
| 196.2 |
| 196.2 |
| 196.9 |
| 212.3 |
| 206.4 |
| 196.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 28.3 | 29.1 | 30.2 | 29.6 | 26.9 | 27.6 | 28.9 | 27.3 | 28.7 | 28.4 | 21.6 | 24.5 | 23.9 | 23.4 | 20.6 | 19.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.5 | 1.6 | 1.6 | 1.6 | 1.4 | 1.9 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | ||||||||||||||||||||||
| Income From Equity Investments | 2.1 | (11.0) | 1.5 | 2.5 | 3.0 | (12.5) | 1.2 | 1.6 | 4.8 | 2.4 | 1.7 | 1.5 | 3.9 | 6.8 | (17.4) | 11.7 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 67.3 | 113.6 | 157.2 | 156.5 | 78.6 | 47.4 | 116.8 | 103.3 | 160.0 | 143.4 | 15.0 | 96.0 | 122.8 | 114.0 | 554.7 | (6.6) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.5 | 22.4 | 32.6 | 32.2 | 15.4 | 6.6 | 21.8 | 21.3 | 32.1 | 28.8 | 1.5 | 18.4 | 24.0 | 16.2 | 114.8 | (4.3) | 10.6 | 21.7 | 6.2 | 20.2 | 16.8 | 19.0 | 9.1 | 22.7 | (18.1) | 9.8 | 6.6 | 8.4 | 16.3 | (12.0) | 7.0 | 6.3 | 2.2 | (32.3) | (2.6) | 7.8 | 6.6 | 5.8 | 8.9 | 13.3 |
| Net Income From Continuing Ops | 54.9 | 91.2 | 124.6 | 124.3 | 63.2 | 40.9 | 95.0 | 82.0 | 127.9 | 114.6 | 13.5 | 77.7 | 98.8 | 97.8 | 439.9 | (2.2) | 47.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 54.9 | 91.2 | 124.6 | 124.3 | 63.2 | 40.9 | 95.0 | 82.0 | 127.9 | 114.6 | 13.5 | 77.7 | 98.8 | 97.8 | 439.9 | (2.2) | 47.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 54.9 | 91.2 | 124.6 | 124.3 | 63.2 | 40.9 | 95.0 | 82.0 | 127.9 | 114.6 | 13.5 | 77.7 | 98.8 | 97.8 | 439.9 | (2.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 54.9 | 91.2 | 124.6 | 124.3 | 63.2 | 40.9 | 95.0 | 82.0 | 127.9 | 114.6 | 13.5 | 77.7 | 98.8 | 97.8 | 439.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.60 | - | 1.36 | 1.35 | 0.69 | - | 1.04 | 0.90 | 1.40 | - | 0.30 | 1.70 | 2.17 | - | 9.69 | (0.05) | 1.06 | - | 0.65 | 1.81 | 1.62 | - | 0.94 | 2.05 | (1.36) | - | 0.72 | 0.91 | 1.47 | - | 0.89 | 0.75 | 0.28 | - | 0.04 | 0.60 | 0.45 | - | 0.51 | 0.67 |
| EPS Diluted | 0.60 | - | 1.35 | 1.34 | 0.68 | - | 1.03 | 0.89 | 1.39 | - | 0.29 | 1.69 | 2.15 | - | 9.61 | (0.05) | 1.05 | - | ||||||||||||||||||||||
| Shares Basic | 91.9 | - | 91.8 | 91.8 | 91.8 | - | 91.6 | 91.5 | 91.4 | - | 45.6 | 45.6 | 45.5 | - | 45.4 | 45.4 | 45.3 | - | ||||||||||||||||||||||
| Shares Diluted | 92.2 | - | 92.3 | 92.5 | 92.5 | - | 92.4 | 92.4 | 92.3 | - | 46.1 | 46.0 | 46.0 | - | 45.8 | 45.4 | 45.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 561.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 8.1 | 7.7 | 8.5 | 8.0 | 7.4 | 7.4 | 8.2 | 7.0 | 6.9 | 6.4 | 5.4 | 4.6 | 3.8 | 3.1 | 3.2 | 3.0 | 3.3 | - |
| Amortization of Intangibles | - | - | - | - | - | 0.2 | 0.4 | 0.4 | 0.4 | 0.7 | 0.9 | 0.9 | 0.9 | 1.2 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 117.2 | 115.8 | 112.5 | 98.4 | 82.2 | 76.9 | 66.8 | 69.4 | 53.8 | 57.0 | 53.1 | 51.5 | 54.5 | 53.6 | 45.0 | 44.3 | 38.6 | 39.8 | 35.2 |
| - |
| - |
| - |
| - |
| - |
| 68.3 |
| 71.2 |
| 71.7 |
| - |
| Interest Expense | 6.4 | 5.4 | 6.3 | 7.3 | 8.0 | 7.7 | 7.6 | 7.6 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 8.1 | 6.1 | 6.1 | 6.1 | 6.0 | 6.7 |
| Income From Equity Investments | (4.8) | (3.9) | (4.9) | 9.6 | 9.9 | 37.1 | 20.2 | 21.0 | 16.1 | 17.2 | 10.8 | 10.9 | 12.3 | 10.9 | 8.9 | 6.5 | 7.1 | 5.1 | 4.8 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 494.7 | 506.0 | 427.6 | 377.3 | 720.7 | 344.3 | 189.8 | 232.7 | 67.6 | 84.6 | 157.1 | 196.7 | 189.5 | 175.7 | 142.7 | 183.6 | 179.7 | 130.3 | - |
| 57.0 |
| 51.5 |
| 37.8 |
| 27.9 |
| Net Income From Continuing Ops | 395.0 | 403.3 | 345.8 | 304.6 | 583.4 | 279.4 | 157.1 | 191.6 | 64.2 | 105.0 | 114.9 | - | - | - | - | - | 127.4 | 93.8 | 78.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 395.0 | 403.3 | 345.8 | 304.6 | 583.4 | 279.4 | 157.1 | 191.6 | 64.2 | 105.0 | 114.9 | - | - | - | - | - | 127.4 | 93.8 | 78.7 |
| Net Income Attributable To Parent | 395.0 | 403.3 | 345.8 | 304.6 | 583.4 | 279.4 | 157.1 | 191.6 | 64.2 | 105.0 | 114.9 | - | - | - | - | - | 127.4 | 93.8 | 78.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 395.0 | 403.3 | 345.8 | 304.6 | 583.4 | 279.4 | 157.1 | 191.6 | 64.2 | 105.0 | 114.9 | 137.5 | 135.4 | 126.3 | 103.3 | 126.6 | 128.2 | 92.4 | 78.7 |
| 6.10 |
| 4.35 |
| 3.65 |
| EPS Diluted | 4.28 | 4.37 | 3.74 | 3.31 | 6.37 | 6.11 | 3.46 | 4.23 | 1.43 | 2.36 | 2.59 | 3.12 | 3.09 | 2.90 | 2.39 | 2.95 | 6.04 | 4.32 | 3.60 |
| Shares Basic | 91.9 | 91.8 | 91.5 | 91.2 | 90.7 | 45.2 | 45.0 | 44.7 | 44.4 | 44.0 | 43.8 | 43.3 | 43.0 | 42.7 | 0.0 | 42.2 | 21.0 | 21.6 | 21.5 |
| Shares Diluted | 92.2 | 92.4 | 92.5 | 92.2 | 91.6 | 45.7 | 45.4 | 45.3 | 44.8 | 44.5 | 44.4 | 44.1 | 43.8 | 43.5 | 0.0 | 42.9 | 21.2 | 21.7 | 21.8 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 22.4 |
| 15.6 |
| 20.1 |
| 18.8 |
| 21.7 |
| 16.9 |
| 13.9 |
| 14.4 |
| 18.8 |
| 17.0 |
| 16.9 |
| 16.7 |
| 11.6 |
| 14.4 |
| 14.4 |
| 13.4 |
| 18.4 |
| 11.7 |
| 13.5 |
| 13.3 |
| 14.1 |
| 13.3 |
| 13.4 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 8.8 |
| 7.7 |
| 9.0 |
| 13.9 |
| 6.4 |
| 1.9 |
| 8.7 |
| 5.1 |
| 4.5 |
| 3.2 |
| 4.0 |
| 8.5 |
| 5.3 |
| 0.2 |
| 3.6 |
| 7.1 |
| 5.2 |
| 1.8 |
| 3.7 |
| 6.8 |
| 4.9 |
| 0.0 |
| 1.9 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.5 |
| 117.0 |
| 35.4 |
| 102.0 |
| 89.8 |
| 102.8 |
| 51.5 |
| 114.9 |
| (79.4) |
| 63.2 |
| 38.9 |
| 48.8 |
| 81.7 |
| (32.7) |
| 46.3 |
| 39.6 |
| 14.4 |
| 25.0 |
| (0.9) |
| 34.0 |
| 26.4 |
| 38.0 |
| 31.1 |
| 42.3 |
| 95.3 |
| 29.2 |
| 81.8 |
| 73.0 |
| 83.8 |
| 42.4 |
| 92.2 |
| (61.3) |
| 53.4 |
| 32.3 |
| 40.5 |
| 65.5 |
| (20.7) |
| 39.4 |
| 33.3 |
| 12.2 |
| - |
| 1.7 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.3 |
| 29.2 |
| 81.8 |
| 73.0 |
| 83.8 |
| 42.4 |
| 92.2 |
| (61.3) |
| 53.4 |
| 32.3 |
| 40.5 |
| 65.5 |
| (20.7) |
| 39.4 |
| 33.3 |
| 12.2 |
| - |
| 1.7 |
| 26.2 |
| - |
| - |
| - |
| - |
| 47.9 |
| 95.3 |
| 29.2 |
| 81.8 |
| 73.0 |
| 83.8 |
| 42.4 |
| 92.2 |
| (61.3) |
| 53.4 |
| 32.3 |
| 40.5 |
| 65.5 |
| (20.7) |
| 39.4 |
| 33.3 |
| 12.2 |
| - |
| 1.7 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| 47.9 |
| 95.3 |
| 29.2 |
| 81.8 |
| 73.0 |
| 83.8 |
| 42.4 |
| 92.2 |
| (61.3) |
| 53.4 |
| 32.3 |
| 40.5 |
| 65.5 |
| (20.7) |
| 39.4 |
| 33.3 |
| 12.2 |
| 57.3 |
| 1.7 |
| 26.2 |
| 19.8 |
| 32.2 |
| 22.3 |
| 29.1 |
| 0.64 |
| 1.79 |
| 1.60 |
| - |
| 0.93 |
| 2.04 |
| (1.36) |
| - |
| 0.71 |
| 0.89 |
| 1.46 |
| - |
| 0.88 |
| 0.74 |
| 0.27 |
| - |
| 0.04 |
| 0.59 |
| 0.45 |
| - |
| 0.50 |
| 0.65 |
| 45.2 |
| 45.2 |
| 45.2 |
| - |
| 45.0 |
| 45.0 |
| 44.9 |
| - |
| 44.8 |
| 44.7 |
| 44.5 |
| - |
| 44.4 |
| 44.3 |
| 44.2 |
| - |
| 44.1 |
| 44.0 |
| 44.0 |
| - |
| 43.8 |
| 43.7 |
| 45.7 |
| 45.7 |
| 45.7 |
| - |
| 45.4 |
| 45.3 |
| 44.9 |
| - |
| 45.3 |
| 45.2 |
| 44.9 |
| - |
| 44.9 |
| 44.7 |
| 44.7 |
| - |
| 44.5 |
| 44.5 |
| 44.5 |
| - |
| 44.5 |
| 44.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |