| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 6,594.4 | 6,237.4 | 5,993.5 | 5,468.6 | 5,227.8 | 4,824.8 | 4,890.7 | 4,494.3 | 4,267.9 | 4,053.9 | 5,034.0 | 5,067.6 | 4,793.7 | 4,590.7 | 3,931.6 | 3,152.2 | 2,834.1 | 2,680.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 933.0 | 650.1 | 105.6 | 285.1 | 432.3 | 484.7 | 453.6 | 406.5 | 327.3 | 192.9 | 466.1 | 406.2 | 393.4 | 75.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 469.7 | 387.8 | 346.0 | 307.7 | 321.7 | 274.7 | 290.0 | 277.6 | 253.9 | 241.2 | 289.4 | 281.3 | 279.2 | 286.5 | 265.9 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 183.1 | 112.5 | 7.6 | 27.2 | 101.3 | 82.8 | 93.1 | 43.5 | 76.8 | (1.0) | 108.6 | 95.7 | 83.4 | (17.4) | (9.9) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 18.50 | 11.85 | 0.99 | 3.26 | 11.78 | 9.52 | 10.62 | 9.21 | 4.38 | 3.63 | 7.55 | 6.41 | 5.70 | 1.25 | 0.81 | 3.32 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 651.6 | 111.9 | 298.0 | 449.2 | 502.9 | 475.2 | 431.1 | 357.4 | 223.6 | 496.3 | 439.7 | 428.4 | 110.7 | 98.5 | 238.9 | ||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1.5 | 6.3 | 12.9 | 16.9 | 18.2 | 21.6 | 24.6 | 30.1 | 30.7 | 30.2 | 33.5 | 35.0 | 35.6 | 26.7 | 16.7 | 11.8 | 15.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 692.9 | 686.4 | 607.7 | 573.9 | 555.6 | 540.5 | 538.9 | 522.1 | 509.5 | 498.6 | 631.0 | 656.2 | 667.2 | 587.6 | 525.3 | 445.2 | 341.7 | 333.6 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 71.8 |
| 222.2 |
| - |
| - |
| 254.1 |
| 258.7 |
| - |
| Interest Expense | 43.2 | 34.1 | 34.1 | 34.1 | 34.0 | 37.1 | 37.5 | 45.1 | 45.2 | 51.4 | 60.6 | 65.8 | 65.3 | 61.9 | 55.0 | 44.3 | 35.5 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (2.4) | 2.1 | (0.5) | - | (1.6) | (3.4) | - | (10.3) | 2.6 | 0.1 | (0.9) | (4.8) | - | - | - | - | - |
| Pre-Tax Income | 843.8 | 537.8 | 41.1 | 144.0 | 521.3 | 444.8 | 522.1 | 282.5 | 292.9 | 66.0 | 439.4 | 341.0 | 328.1 | 13.2 | 16.8 | 177.9 | 235.0 | 164.4 |
| 56.0 |
| 83.1 |
| 79.9 |
| Net Income From Continuing Ops | 660.7 | 425.3 | 33.5 | 116.8 | 420.0 | 362.0 | 429.0 | 239.0 | 216.1 | 67.0 | 330.8 | 282.3 | 245.7 | 46.1 | 31.5 | 149.6 | 187.8 | 84.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | 0.1 | (16.8) | (1.0) | 0.7 | (0.3) | 5.3 | 9.8 | 5.2 | 1.6 | 9.4 | (84.8) |
| Net Income | 662.5 | 426.0 | 35.3 | 116.0 | 422.8 | 358.7 | 425.1 | 391.0 | 186.2 | 155.1 | 331.5 | 282.0 | 251.0 | 55.9 | 36.7 | 151.2 | 197.2 | 20.6 |
| Net Income Attributable To Parent | 662.5 | 426.0 | 35.3 | 116.0 | 422.8 | 358.7 | 425.1 | 391.0 | 186.2 | 155.1 | 331.5 | 282.0 | 251.0 | 55.9 | 36.7 | 151.2 | 197.2 | 20.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 662.5 | 426.0 | 35.3 | 116.0 | 422.8 | 358.7 | 425.1 | 391.0 | 186.2 | 155.1 | 331.5 | 282.0 | 251.0 | 55.9 | 36.7 | 151.2 | 197.2 | 20.6 |
| 3.90 |
| 0.40 |
| EPS Diluted | 18.16 | 11.70 | 0.98 | 3.21 | 11.60 | 9.42 | 10.46 | 9.09 | 4.33 | 3.59 | 7.40 | 6.28 | 5.59 | 1.23 | 0.80 | 3.27 | 3.86 | 0.40 |
| Shares Basic | 35.8 | 35.9 | 35.7 | 35.6 | 35.9 | 37.7 | 40.0 | 42.4 | 42.5 | 42.8 | 43.9 | 44.0 | 44.1 | 44.7 | 45.2 | 45.6 | 50.6 | 51.3 |
| Shares Diluted | 36.5 | 36.4 | 36.1 | 36.1 | 36.4 | 38.1 | 40.6 | 43.0 | 43.0 | 43.2 | 44.8 | 44.9 | 44.9 | 45.3 | 45.8 | 46.3 | 51.1 | 51.7 |
| - |
| - |
| EBIT | 933.0 | 650.1 | 105.6 | 285.1 | 432.3 | 484.7 | 453.6 | 406.5 | 327.3 | 192.9 | 466.1 | 406.2 | 393.4 | 75.1 | 71.8 | 222.2 | - | - |