| (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 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||
| Revenues | 617.8 | 521.2 | 508.6 | 513.0 | 509.7 | 463.3 | 448.9 | 405.0 | 408.7 | 370.0 | 328.4 | 310.6 | 329.2 | 293.0 | 287.1 | 297.1 | ||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 2,160.5 | 2,052.4 | 1,725.9 | 1,338.2 | 1,188.8 | 1,076.4 | 892.7 | 775.6 | 504.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 918.5 | 835.3 | 678.0 | 505.3 | 412.6 | 358.8 | 263.4 | 189.8 | 89.1 |
| Non-Operating | |||||||||
| Interest Income | 72.0 | 68.4 | 74.0 | 67.4 | 13.7 | - | - | 2.4 | 0.7 |
| Interest Expense | 2.0 | 1.9 | 4.3 | 2.0 | 1.8 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 270.0 | 253.5 | 184.4 | 128.5 | 77.5 | 96.9 | 56.1 | 52.3 | 6.1 |
| Net Income From Continuing Ops | 986.4 | 921.5 | 570.0 | 419.5 | |||||
| Per Share | |||||||||
| EPS Basic | 4.09 | 3.81 | 2.35 | 1.73 | 1.50 | 1.13 | 0.92 | 0.57 | - |
| EPS Diluted | 4.07 | 3.78 | 2.33 | 1.71 | 1.48 | ||||
| Supplementary Data | |||||||||
| EBITDA | 1,166.7 | 1,085.5 | 898.0 | 690.6 | 591.5 | 530.1 | 417.1 | 329.1 | 157.7 |
| EBIT | 918.5 | 835.3 | 678.0 | 505.3 | 412.6 | ||||
| 311.5 |
| 276.9 |
| 265.3 |
| 260.8 |
| 273.4 |
| 233.1 |
| 212.9 |
| 212.1 |
| 234.6 |
| 197.3 |
| 201.0 |
| 190.5 |
| 186.8 |
| 167.8 |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Depreciation & Amortization | 60.7 | 60.1 | 64.4 | 63.0 | 62.7 | 62.9 | 57.9 | 49.9 | 49.3 | 47.5 | 46.6 | 45.9 | 45.4 | 44.9 | 44.8 | 44.8 | ||||||||||||||||
| Amortization of Intangibles | 29.1 | 29.1 | 34.6 | 34.6 | 34.6 | 34.6 | 32.6 | 28.7 | 28.5 | 27.6 | 27.1 | 26.8 | 26.8 | 26.8 | 26.8 | 26.8 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | (1.9) | (0.5) | 0.3 | - | 0.0 | 0.0 | 0.0 | |||||||||||||||
| Total Operating Expenses | 330.5 | 300.2 | 298.2 | 313.1 | 305.6 | 274.8 | 289.6 | 242.5 | 241.1 | 228.4 | 203.6 | 194.3 | 206.7 | 201.5 | 184.3 | 190.5 | ||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | 287.3 | 221.0 | 210.4 | 199.9 | 204.1 | 188.5 | 159.3 | 162.5 | 167.7 | 141.6 | 124.7 | 116.3 | 122.6 | 91.6 | 102.8 | 106.6 | 111.6 | 91.2 | 85.5 | 83.8 | 98.3 | 71.6 | 58.5 | 55.6 | 77.6 | 54.3 | 58.3 | 31.0 | 46.3 | 52.8 | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||
| Interest Income | 17.5 | 19.2 | 20.3 | 15.0 | 13.8 | 14.8 | 16.7 | 21.5 | 21.1 | 21.0 | 17.9 | 15.6 | 12.9 | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.7 | 0.6 | 0.2 | 0.9 | 0.7 | - | - |
| Interest Expense | 0.6 | 0.4 | 0.5 | 0.4 | 0.6 | 0.6 | 1.4 | 0.5 | 1.7 | 0.7 | 0.5 | 0.5 | 0.4 | - | - | - | - | - | ||||||||||||||
| Income From Equity Investments | (0.4) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (1.2) | 207.1 | 39.4 | 12.7 | 4.2 | (1.1) | 0.0 | 0.0 | 0.0 | (11.1) | (1.9) | (0.5) | 0.3 | - | - | - | - | |||||||||||||||
| Pre-Tax Income | 302.9 | 456.7 | 269.6 | 227.1 | 221.6 | 210.2 | 173.7 | 183.5 | 187.0 | 141.3 | 140.3 | 131.0 | 135.4 | 112.6 | 106.2 | 107.1 | ||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||
| Income Tax Expense | 69.8 | 89.6 | 59.1 | 51.5 | 53.3 | 50.3 | 43.5 | 47.0 | 43.6 | 37.6 | 28.7 | 29.0 | 33.2 | 13.6 | 24.7 | 25.5 | 13.7 | 43.5 | 19.9 | 17.2 | 16.3 | 16.2 | 11.1 | 12.9 | 15.8 | 30.9 | 10.3 | 6.3 | 4.8 | 7.5 | - | - |
| Net Income From Continuing Ops | 233.2 | 367.1 | 210.5 | 175.5 | 168.3 | 159.9 | 130.2 | 136.4 | 143.4 | 103.7 | 111.6 | 101.9 | 102.2 | 99.0 | 81.6 | 81.6 | 97.4 | |||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income | 233.2 | 367.1 | 210.5 | 175.5 | 168.3 | 159.9 | 130.2 | 136.4 | 143.4 | 103.7 | 111.6 | 101.9 | 102.2 | 99.0 | 81.6 | 81.6 | 97.4 | |||||||||||||||
| Net Income Attributable To Parent | 205.3 | 325.0 | 185.6 | 153.8 | 148.4 | 142.2 | 113.9 | 119.2 | 126.1 | 89.3 | 98.6 | 89.1 | 87.9 | 88.9 | 69.1 | 68.3 | ||||||||||||||||
| Less: Minority Interest | 27.9 | 42.1 | 24.9 | 21.7 | 19.9 | 17.7 | 16.3 | 17.2 | 17.2 | 14.4 | 13.0 | 12.9 | 14.3 | 10.1 | 12.5 | 13.3 | 14.5 | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income To Common Shareholders | 205.2 | 324.7 | 185.5 | 153.7 | 148.3 | 142.1 | 113.8 | 119.2 | 126.0 | 89.2 | 98.5 | 89.0 | 87.7 | 88.8 | 69.0 | |||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||
| EPS Basic | 0.96 | - | 0.87 | 0.72 | 0.70 | - | 0.53 | 0.56 | 0.59 | - | 0.47 | 0.42 | 0.42 | - | 0.34 | 0.33 | 0.41 | - | 0.27 | 0.27 | 0.34 | - | 0.20 | 0.17 | 0.26 | - | 0.21 | 0.09 | - | - | - | - |
| EPS Diluted | 0.96 | - | 0.86 | 0.71 | 0.69 | - | 0.53 | 0.55 | 0.59 | - | 0.46 | 0.42 | 0.42 | - | 0.33 | 0.33 | 0.40 | - | ||||||||||||||
| Shares Basic | 212.7 | - | 213.4 | 213.3 | 213.1 | - | 213.2 | 213.2 | 212.7 | - | 211.6 | 211.6 | 208.1 | - | 205.7 | 204.5 | 204.1 | - | ||||||||||||||
| Shares Diluted | 213.3 | - | 215.0 | 215.0 | 214.9 | - | 215.1 | 214.9 | 214.7 | - | 213.5 | 213.2 | 210.1 | - | 208.3 | 207.3 | 207.5 | - | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| EBITDA | 348.0 | 281.1 | 274.7 | 262.9 | 266.8 | 251.4 | 217.2 | 212.4 | 217.0 | 189.1 | 171.3 | 162.2 | 168.0 | 136.4 | 147.6 | 151.4 | 156.1 | 134.8 | 130.4 | 125.7 | 139.3 | 111.4 | 97.4 | 93.6 | 114.8 | 90.7 | 93.4 | 65.2 | 79.8 | 69.2 | - | - |
| EBIT | 287.3 | 221.0 | 210.4 | 199.9 | 204.1 | 188.5 | 159.3 | 162.5 | 167.7 | 141.6 | 124.7 | 116.3 | 122.6 | 91.6 | 102.8 | 106.6 | 111.6 | 91.2 | 85.5 | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 248.2 | 250.2 | 220.0 | 185.4 | 178.9 | 171.3 | 153.8 | 139.3 | 68.6 |
| Amortization of Intangibles | 127.4 | 132.9 | 124.4 | 108.3 | 107.2 | 103.3 | 99.4 | 99.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,242.0 | 1,217.1 | 1,047.9 | 833.0 | 776.2 | 717.6 | 629.3 | 585.7 | 415.4 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | (0.5) | 0.0 | 0.0 | - | - | - | - | - |
| Other Non-Operating Income | 258.0 | 263.4 | (1.1) | (13.1) | (1.0) | 0.0 | - | - | - |
| Pre-Tax Income | 1,256.3 | 1,175.0 | 754.4 | 548.0 | 437.1 | 370.0 | 274.5 | 225.3 | 89.8 |
| 359.6 |
| 273.1 |
| 218.4 |
| 173.0 |
| 83.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 986.4 | 921.5 | 570.0 | 419.5 | 359.6 | 273.1 | 218.4 | 173.0 | 83.6 |
| Net Income Attributable To Parent | 869.7 | 812.8 | 501.5 | 364.9 | 309.3 | 226.8 | 166.3 | 83.8 | 83.6 |
| Less: Minority Interest | 116.7 | 108.7 | 68.5 | 54.6 | 50.3 | 46.3 | 52.1 | 46.9 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 869.1 | 812.2 | 501.1 | 364.4 | 309.1 | 226.8 | 166.3 | 83.8 | 83.6 |
| 1.09 |
| 0.88 |
| 0.54 |
| - |
| Shares Basic | 212.7 | 213.2 | 213.0 | 210.8 | 205.6 | 201.4 | 180.4 | 148.0 | 215.6 |
| Shares Diluted | 213.3 | 214.9 | 214.9 | 212.7 | 208.4 | 207.3 | 188.2 | 156.5 | 215.6 |
| 358.8 |
| 263.4 |
| 189.8 |
| 89.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.5 |
| 43.7 |
| 44.8 |
| 41.9 |
| 41.0 |
| 39.8 |
| 38.9 |
| 37.9 |
| 37.2 |
| 36.4 |
| 35.1 |
| 34.3 |
| 33.5 |
| 16.4 |
| - |
| - |
| 26.8 |
| 26.7 |
| 26.8 |
| 24.9 |
| 24.9 |
| 24.7 |
| 24.9 |
| 24.9 |
| 24.9 |
| 24.7 |
| 24.9 |
| 24.9 |
| 24.9 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.9 |
| 185.7 |
| 179.8 |
| 177.0 |
| 175.1 |
| 161.5 |
| 154.3 |
| 156.5 |
| 157.0 |
| 143.0 |
| 142.7 |
| 159.5 |
| 140.5 |
| 115.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.2 |
| 103.5 |
| 85.2 |
| 83.5 |
| 97.8 |
| 82.6 |
| 58.2 |
| 55.4 |
| 78.3 |
| 88.2 |
| 58.9 |
| 31.1 |
| 47.1 |
| 53.5 |
| - |
| - |
| 60.0 |
| 65.3 |
| 66.2 |
| 81.6 |
| 66.4 |
| 47.0 |
| 42.4 |
| 62.5 |
| 57.3 |
| 48.6 |
| 24.8 |
| 42.4 |
| 46.0 |
| 38.9 |
| 45.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.0 |
| 65.3 |
| 66.2 |
| 81.6 |
| 66.4 |
| 47.0 |
| 42.4 |
| 62.5 |
| 57.3 |
| 48.6 |
| 24.8 |
| 42.4 |
| 46.0 |
| 38.9 |
| 45.3 |
| 83.0 |
| 48.9 |
| 54.8 |
| 55.3 |
| 67.9 |
| 55.1 |
| 36.8 |
| 30.5 |
| 43.9 |
| (1.0) |
| 29.6 |
| 12.8 |
| 42.4 |
| 46.0 |
| 38.9 |
| 45.3 |
| 11.1 |
| 10.5 |
| 10.9 |
| 13.7 |
| 11.4 |
| 10.2 |
| 11.9 |
| 18.6 |
| - |
| 19.0 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.3 |
| 82.9 |
| 48.9 |
| 54.8 |
| 55.3 |
| 67.9 |
| 55.1 |
| 36.8 |
| 30.5 |
| 43.9 |
| (1.0) |
| 29.6 |
| 12.8 |
| 42.4 |
| 46.0 |
| 38.9 |
| 45.3 |
| 0.26 |
| 0.27 |
| 0.33 |
| - |
| 0.19 |
| 0.16 |
| 0.25 |
| - |
| 0.20 |
| 0.09 |
| - |
| - |
| - |
| - |
| 202.2 |
| 201.7 |
| 199.1 |
| - |
| 187.8 |
| 177.6 |
| 166.2 |
| - |
| 142.9 |
| 142.9 |
| - |
| - |
| - |
| - |
| 208.2 |
| 207.5 |
| 205.0 |
| - |
| 195.0 |
| 185.5 |
| 174.5 |
| - |
| 151.4 |
| 150.8 |
| - |
| - |
| - |
| - |
| 83.8 |
| 98.3 |
| 71.6 |
| 58.5 |
| 55.6 |
| 77.6 |
| 54.3 |
| 58.3 |
| 31.0 |
| 46.3 |
| 52.8 |
| - |
| - |