| (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 | 1,095.3 | 969.9 | 824.8 | 999.6 | 837.9 | 834.3 | 706.8 | 693.0 | 642.8 | 536.0 | 630.2 | 506.9 | 620.4 | 497.8 | 561.0 | 604.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 3,889.6 | 3,632.1 | 2,876.9 | 2,293.4 | 2,364.8 | 2,811.5 | 3,239.3 | 1,517.5 | 1,878.7 | 1,028.0 | 702.3 | 796.2 | 723.1 | 664.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | 527.3 | 508.8 | 462.1 | 462.6 | 159.1 | 75.4 | 62.1 | 108.8 | 87.5 | 50.4 | 26.4 | 28.1 | 27.9 | 31.1 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 210.9 | 182.1 | 110.4 | 61.2 | 88.5 | 169.7 | 261.9 | (12.3) | 76.2 | 94.3 | 21.3 | 18.4 | 3.5 | 5.4 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 6.00 | 5.14 | 2.98 | 1.42 | 2.45 | 3.95 | 5.19 | (0.53) | 2.82 | 0.03 | 0.83 | 0.60 | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | |||||||||||||
| 701.3 |
| 705.6 |
| 544.3 |
| 549.0 |
| 1,012.6 |
| 676.7 |
| 656.1 |
| 905.9 |
| 1,000.6 |
| 397.1 |
| 382.3 |
| 375.1 |
| 363.0 |
| 440.4 |
| 295.1 |
| 328.1 |
| 815.1 |
| 464.5 |
| 271.3 |
| 144.9 |
| 147.3 |
| 170.6 |
| 164.8 |
| 174.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 29.1 | 25.0 | 24.9 | 25.9 | 22.1 | 27.7 | 24.9 | 22.1 | 22.3 | 26.8 | 22.4 | 25.5 | 24.3 | 33.0 | 14.3 | 13.6 | 25.2 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 11.8 | 12.2 | 14.7 | 16.0 | 16.0 | 16.0 | 16.0 | 16.0 | 16.1 | 16.3 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 685.8 | 626.3 | 644.8 | 652.6 | 614.1 | 631.7 | 559.7 | 537.6 | 503.0 | 519.2 | 492.1 | 471.4 | 485.6 | 458.1 | 459.4 | 431.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 127.5 | 143.9 | 127.4 | 128.4 | 109.1 | 123.8 | 125.2 | 107.1 | 106.0 | 154.7 | 127.7 | 98.0 | 82.2 | 63.7 | 43.6 | 30.8 | 21.0 | 49.1 | 9.7 | 9.5 | 7.0 | 15.3 | 10.9 | 9.3 | 26.5 | 32.1 | 23.4 | 24.2 | 29.1 | 26.2 | 21.5 | 21.9 | 17.9 | 19.5 | 20.4 | 5.6 | 4.9 | 11.5 | 5.3 | 5.4 |
| Interest Expense | 34.8 | 37.1 | 33.3 | 32.6 | 29.9 | 26.6 | 24.5 | 23.4 | 23.2 | 24.8 | 25.4 | 24.9 | 24.3 | 25.1 | 23.5 | 22.1 | 21.3 | 20.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 409.6 | 343.6 | 180.0 | 347.0 | 223.7 | 202.6 | 147.2 | 155.4 | 139.8 | 16.8 | 138.1 | 35.5 | 134.8 | 39.7 | 101.6 | 173.8 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 63.0 | 63.0 | 30.9 | 54.0 | 34.1 | 26.5 | 28.1 | 27.3 | 28.5 | 10.1 | 20.5 | 5.9 | 24.7 | 0.1 | 21.7 | 24.9 | 41.8 | 41.1 | 22.0 | 26.1 | 80.6 | 61.9 | 52.8 | 69.3 | 78.0 | 2.0 | (0.6) | (11.1) | (2.6) | 0.8 | 13.8 | 3.0 | 58.5 | 97.2 | (6.5) | 0.8 | 2.8 | 3.9 | 4.9 | 5.1 |
| Net Income From Continuing Ops | 346.6 | 280.6 | 149.1 | 293.0 | 189.6 | 176.1 | 119.0 | 128.1 | 111.3 | 6.7 | 117.6 | 29.5 | 110.1 | 39.6 | 79.9 | 148.9 | 199.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 346.6 | 280.6 | 149.1 | 293.0 | 189.6 | 176.1 | 119.0 | 128.1 | 111.3 | 6.7 | 117.6 | 29.5 | 110.1 | 39.6 | 79.9 | 148.9 | 199.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 182.3 | 139.9 | 77.6 | 151.2 | 99.7 | 94.1 | 60.0 | 66.6 | 55.8 | 5.5 | 61.9 | 16.7 | 57.9 | 27.6 | 40.0 | 85.2 | ||||||||||||||||||||||||
| Less: Minority Interest | 164.3 | 140.7 | 71.4 | 141.8 | 90.0 | 82.0 | 59.1 | 61.5 | 55.5 | 1.2 | 55.7 | 12.8 | 52.2 | 12.0 | 39.9 | 63.7 | 87.7 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 171.7 | 130.8 | 72.6 | 141.1 | 93.3 | 88.4 | 56.4 | 62.8 | 52.7 | 4.4 | 58.8 | 15.5 | 55.2 | 26.5 | 38.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.99 | - | 0.86 | 1.65 | 1.09 | - | 0.65 | 0.71 | 0.59 | - | 0.63 | 0.16 | 0.56 | - | 0.38 | 0.78 | 0.99 | - | 0.59 | 0.51 | 1.91 | - | 0.92 | 1.59 | 1.80 | - | (0.04) | (0.27) | (0.07) | - | 0.08 | 0.25 | 1.89 | - | (0.17) | 0.01 | 0.10 | - | 0.18 | 0.21 |
| EPS Diluted | 1.99 | - | 0.86 | 1.65 | 1.08 | - | 0.64 | 0.71 | 0.59 | - | 0.63 | 0.16 | 0.56 | - | 0.37 | 0.78 | 0.98 | - | ||||||||||||||||||||||
| Shares Basic | 86.1 | - | 84.8 | 85.5 | 85.7 | - | 87.2 | 88.1 | 89.0 | - | 93.4 | 95.0 | 97.8 | - | 102.3 | 105.0 | 109.3 | - | ||||||||||||||||||||||
| Shares Diluted | 86.1 | - | 84.8 | 85.5 | 86.0 | - | 87.5 | 88.4 | 89.0 | - | 93.4 | 95.0 | 97.8 | - | 102.6 | 105.5 | 110.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 104.9 | 97.9 | 97.0 | 99.0 | 86.1 | 88.1 | 94.6 | 103.6 | 66.8 | 62.1 | 23.4 | 26.0 | 21.9 | 27.2 |
| Depreciation & Amortization | - | 19.7 | 24.5 | 25.6 | 26.1 | 28.4 | 37.4 | 44.7 | 48.4 | 36.8 | 19.6 | 33.6 | 30.4 | 23.9 |
| Amortization of Intangibles | 47.1 | 47.1 | 50.5 | 64.0 | 64.8 | 69.7 | 74.3 | 70.6 | 26.1 | 15.4 | 0.2 | 0.2 | 0.2 | 1.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,609.4 | 2,537.8 | 2,232.0 | 1,968.2 | 1,808.0 | 1,814.6 | 1,856.5 | 1,633.5 | 1,182.4 | 914.8 | 522.7 | 580.3 | 529.5 | 476.9 |
| 137.8 |
| 132.9 |
| 97.8 |
| 99.3 |
| 92.0 |
| 80.0 |
| 87.7 |
| 121.9 |
| 71.8 |
| 64.1 |
| 28.3 |
| 29.3 |
| 30.9 |
| 24.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,280.2 | 1,094.3 | 645.0 | 325.1 | 556.8 | 996.9 | 1,382.8 | (116.0) | 696.4 | 113.2 | 179.6 | 215.9 | 193.6 | 187.6 |
| 1,069.2 |
| 912.3 |
| 534.5 |
| 263.9 |
| 468.3 |
| 827.2 |
| 1,120.9 |
| (103.7) |
| 620.2 |
| 18.9 |
| 158.3 |
| 197.5 |
| 190.1 |
| 182.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1,069.2 | 912.3 | 534.5 | 263.9 | 468.3 | 827.2 | 1,120.9 | (103.7) | 620.2 | 18.9 | 158.3 | 197.5 | 190.1 | 182.2 |
| Net Income Attributable To Parent | 551.0 | 468.4 | 276.4 | 142.0 | 265.0 | 476.9 | 649.2 | (58.6) | 289.4 | 2.9 | 33.0 | 20.9 | 190.1 | 182.2 |
| Less: Minority Interest | 518.2 | 443.9 | 258.1 | 121.9 | 203.3 | 350.4 | 471.7 | (45.1) | 330.8 | 16.0 | 125.4 | 176.6 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 516.2 | 437.8 | 260.4 | 133.9 | 255.2 | 463.2 | 631.8 | (60.5) | 284.0 | 1.6 | 32.2 | 20.9 | 190.1 | 182.2 |
| 6.00 |
| 5.13 |
| 2.97 |
| 1.42 |
| 2.44 |
| 3.91 |
| 5.16 |
| (0.53) |
| 2.78 |
| 0.03 |
| 0.83 |
| 0.59 |
| - |
| - |
| Shares Basic | 86.1 | 85.2 | 87.5 | 94.1 | 104.0 | 117.3 | 121.7 | 113.9 | 100.9 | 62.6 | 38.5 | 35.0 | - | - |
| Shares Diluted | 86.1 | 85.3 | 87.8 | 94.1 | 104.4 | 118.4 | 122.3 | 113.9 | 102.1 | 62.6 | 38.5 | 35.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.5 |
| 18.2 |
| 21.8 |
| 25.7 |
| 21.1 |
| 24.6 |
| 21.7 |
| 27.1 |
| 24.8 |
| 25.3 |
| 31.5 |
| 22.1 |
| 13.0 |
| 17.3 |
| 16.6 |
| 19.9 |
| 26.3 |
| 24.2 |
| 6.8 |
| 4.8 |
| 7.2 |
| 5.5 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 16.6 |
| 16.9 |
| 18.1 |
| 18.1 |
| 18.1 |
| 18.3 |
| 19.0 |
| 19.0 |
| 20.2 |
| 18.9 |
| 20.6 |
| 10.9 |
| 6.1 |
| 6.4 |
| 6.8 |
| 6.9 |
| 8.9 |
| 6.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 459.6 |
| 478.6 |
| 399.2 |
| 414.0 |
| 522.8 |
| 417.1 |
| 403.6 |
| 501.4 |
| 534.4 |
| 424.4 |
| 388.2 |
| 441.7 |
| 379.2 |
| 291.6 |
| 265.7 |
| 278.5 |
| 346.5 |
| 333.9 |
| 317.8 |
| 139.7 |
| 123.4 |
| 132.0 |
| 126.9 |
| 129.8 |
| 20.2 |
| 20.1 |
| 19.5 |
| 20.0 |
| 20.4 |
| 21.7 |
| 25.7 |
| 30.2 |
| 34.2 |
| 34.7 |
| 22.8 |
| 16.3 |
| 17.7 |
| 18.8 |
| 19.0 |
| 24.0 |
| 24.6 |
| 8.7 |
| 6.8 |
| 6.8 |
| 7.4 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 241.7 |
| 227.0 |
| 145.1 |
| 135.0 |
| 489.8 |
| 259.6 |
| 252.5 |
| 404.5 |
| 466.2 |
| (27.4) |
| (5.8) |
| (66.6) |
| (16.2) |
| 148.8 |
| 29.4 |
| 49.6 |
| 468.5 |
| 130.6 |
| (46.5) |
| 5.2 |
| 23.9 |
| 38.6 |
| 37.9 |
| 44.4 |
| 186.0 |
| 123.1 |
| 108.9 |
| 409.2 |
| 197.7 |
| 199.7 |
| 335.3 |
| 388.2 |
| (29.4) |
| (5.2) |
| (55.5) |
| (13.6) |
| 147.9 |
| 15.6 |
| 46.6 |
| 410.0 |
| 33.4 |
| (40.0) |
| 4.4 |
| 21.1 |
| 34.7 |
| 33.0 |
| 39.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.0 |
| 123.1 |
| 108.9 |
| 409.2 |
| 197.7 |
| 199.7 |
| 335.3 |
| 388.2 |
| (29.4) |
| (5.2) |
| (55.5) |
| (13.6) |
| 147.9 |
| 15.6 |
| 46.6 |
| 410.0 |
| 33.4 |
| (40.0) |
| 4.4 |
| 21.1 |
| 34.7 |
| 33.0 |
| 39.3 |
| 112.3 |
| 104.1 |
| 70.5 |
| 62.9 |
| 239.4 |
| 112.3 |
| 116.7 |
| 199.1 |
| 221.1 |
| (17.7) |
| (4.3) |
| (29.9) |
| (6.7) |
| 80.9 |
| 8.6 |
| 25.2 |
| 174.8 |
| 11.0 |
| (13.5) |
| 0.9 |
| 4.6 |
| 7.2 |
| 7.0 |
| 8.4 |
| 81.9 |
| 52.6 |
| 46.0 |
| 169.8 |
| 85.4 |
| 83.0 |
| 136.1 |
| 167.2 |
| (11.7) |
| (0.9) |
| (25.6) |
| (6.9) |
| 67.1 |
| 7.0 |
| 21.4 |
| 235.3 |
| 22.4 |
| (26.5) |
| 3.5 |
| 16.5 |
| 27.4 |
| 26.0 |
| 30.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.9 |
| 108.4 |
| 100.7 |
| 68.3 |
| 61.1 |
| 233.1 |
| 109.1 |
| 113.3 |
| 193.6 |
| 215.8 |
| (18.3) |
| (4.8) |
| (30.4) |
| (7.1) |
| 79.5 |
| 8.2 |
| 24.8 |
| 171.5 |
| 10.6 |
| (13.8) |
| 0.6 |
| 4.2 |
| 7.0 |
| 6.8 |
| 8.2 |
| 0.59 |
| 0.50 |
| 1.89 |
| - |
| 0.92 |
| 1.58 |
| 1.80 |
| - |
| (0.04) |
| (0.27) |
| (0.07) |
| - |
| 0.08 |
| 0.24 |
| 1.86 |
| - |
| (0.17) |
| 0.01 |
| 0.10 |
| - |
| 0.18 |
| 0.21 |
| 115.8 |
| 119.7 |
| 122.1 |
| - |
| 122.7 |
| 121.5 |
| 119.8 |
| - |
| 117.5 |
| 112.8 |
| 107.3 |
| - |
| 106.7 |
| 99.5 |
| 90.7 |
| - |
| 79.2 |
| 40.8 |
| 40.4 |
| - |
| 38.4 |
| 38.2 |
| 116.6 |
| 121.2 |
| 123.4 |
| - |
| 123.8 |
| 122.2 |
| 119.8 |
| - |
| 117.5 |
| 112.8 |
| 107.3 |
| - |
| 107.1 |
| 101.6 |
| 92.4 |
| - |
| 79.2 |
| 40.8 |
| 40.4 |
| - |
| 38.4 |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |