| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 1,986.0 | 2,120.0 | 2,005.0 |
| Cost of Revenue | 313.0 | 376.0 | 351.0 |
| Gross Profit | 1,673.0 | 1,744.0 | 1,654.0 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | - | 1,091.0 | 1,074.0 |
| Non-Operating | |||
| Interest Income | 40.0 | 41.0 | 34.0 |
| Interest Expense | 331.0 | 388.0 | 220.0 |
| Income From Equity Investments | 52.0 | 49.0 | 50.0 |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 64.0 | 102.0 | 120.0 |
| Net Income From Continuing Ops | 433.0 | 316.0 | 442.0 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 2.08 | 1.52 | 2.13 |
| EPS Diluted | 2.07 | 1.52 | 2.13 |
| Shares Basic | 208.2 | 207.6 | 207.6 |
| Shares Diluted | 208.8 | ||
| Supplementary Data | |||
| EBITDA | - | 1,337.0 | 1,318.0 |
| EBIT | - | 1,091.0 | 1,074.0 |
| - |
| - |
| - |
| Depreciation & Amortization | 247.0 | 246.0 | 244.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | 15.0 | 0.0 |
| Total Operating Expenses | 1,271.0 | 1,375.0 | 1,305.0 |
| 41.0 |
| 12.0 |
| 32.0 |
| Pre-Tax Income | 497.0 | 418.0 | 562.0 |
| 433.0 |
| 316.0 |
| 442.0 |
| Net Income Attributable To Parent | 433.0 | 316.0 | 442.0 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 433.0 | 316.0 | 442.0 |
| 208.2 |
| 207.6 |