COMPUTERSHARE LIMITED. — Interim / Quarterly Report 2025

Aug 11, 2025

ASX PRELIMINARY FINAL REPORT

Computershare Limited

ABN 71 005 485 825

30 June 2025

Lodged with the ASX under Listing Rule 4.3A

Contents

Results for announcement to the market	2
Appendix 4E item 2
Preliminary consolidated statement of comprehensive income	4
Appendix 4E item 3
Preliminary consolidated statement of financial position	6
Appendix 4E item 4
Preliminary consolidated statement of changes in equity	7
Appendix 4E item 6
Preliminary consolidated statement of cash flows	9
Appendix 4E item 5
Supplementary Appendix 4E information	10
Appendix 4E item 6 to 13

This report covers the consolidated entity consisting of Computershare Limited and its controlled entities. The financial statements are presented in United States dollars (unless otherwise stated).

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES YEAR ENDED 30 JUNE 2025 (Previous corresponding period year ended 30 June 2024)

RESULTS FOR ANNOUNCEMENT TO THE MARKET

				$000
Revenuefrom ordinary activities	down	5.6%	to	3,114,621
(Appendix 4E item 2.1)
Profit/(loss)after tax attributable to members	up	72.1%	to	607,009
(Appendix 4E item 2.2)
Net profit/(loss)for the period attributable to members	up	72.1%	to	607,009
(Appendix 4E item 2.3)
Dividends	Amount per security Franked		amount per security
(Appendix 4E item 2.4)
Final dividend	AU 48 cents		AU	0.0 cents
Interim dividend	AU 45 cents		AU	0.0 cents

Record date for determining entitlements to the final dividend (Appendix 4E item 2.5) 20 August 2025

Explanation of revenue (Appendix 4E item 2.6)

Total revenue for the year, including discontinued operations, decreased $183.2 million to $3,114.6 million (2024: $3,297.8 million including discontinued operations) driven by the disposal of the US Mortgage Services (US MS) business, which was sold in May 2024. This generated $325.0 million in total revenue in the prior period, of which $55.9 million related to margin income.

Net of the sale of US MS, total revenue from continuing operations for the year increased $141.8 million (4.8%) to $3,114.6 million (2024: $2,972.8 million from continuing operations). This growth was driven by higher core fees of $89.4 million. Event and transactional revenue increased by $72.0 million whilst margin income reduced, by $19.5 million.

Key business movements from continuing operations, excluding margin income, were as follows:

• Issuer Services revenues increased $57.9 million (6.0%), reflecting improvement across all aspects of the business - Registry Maintenance, Stakeholder Relationship Management, Corporate Actions and Governance Services.

• Corporate Trust revenue grew $43.8 million (8.5%) due to stronger market activity driving new business, including higher client balances in Money Market Funds.

• Employee Share Plans revenues rose $57.2 million (14.1%) reflecting new client fees and higher participant trading activity.

Margin income from continuing operations was down $19.5 million (down -2.5%) relative to the prior period, with rising balances offsetting the impact of lower interest rates in all our major markets. Year on year average balances rose $2.2 billion to $29.9 billion, primarily due to greater volumes in North American Corporate Trust, whilst an increase in general dividend levels led to slightly higher balances in the Issuer Services business.

A stronger British pound relative to the prior period increased the translated USD revenue contribution from the UK, whilst a weaker Canadian and Australian dollar decreased the translated USD revenue contribution from those regions. The FX movements of major currencies (GBP, CAD and AUD) increased revenues by $11.2 million.

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES YEAR ENDED 30 JUNE 2025 (Previous corresponding period year ended 30 June 2024)

RESULTS FOR ANNOUNCEMENT TO THE MARKET

Explanation of profit/(loss) from ordinary activities after tax (Appendix 4E item 2.6)

Profit after income tax from continuing operations attributable to members was $605.0 million, an increase of 22.8% over the corresponding period.

Revenue from continuing operations was higher than the corresponding period, primarily due to fee revenue growth across all our key business lines - Issuer Services, Corporate Trust and Employee Share Plans. Margin income was down compared to the prior reporting period with the impact of lower rates being partially offset by higher balances.

Total expenses from continuing operations were $44.0 million higher (up 1.9%). Operating expenses increased in line with higher revenues and business volumes and were further impacted by the full-year inclusion of Solium Capital UK (12 months in the current period vs. 7 months previously), as well as the acquisitions of Ingage IR Limited, CMi2i Limited, and BNY Trust Company of Canada. General inflation also contributed to the increase. There was an increase in restructuring costs due to a programme that was launched in FY24 to drive digitisation in operational processes as well as identifying efficiencies and optimisation opportunities in our corporate overhead base to tackle stranded costs arising from recent disposals. This was partly offset by lower integration costs in the US Corporate Trust business due to the completion of the Transitional Services Agreement in November 2023. The prior year also included an adjustment to contingent consideration related to the FY23 sale of KCC business. Lastly, borrowing costs declined, driven by both lower debt levels and reduced interest rates.

The Group’s effective tax rate from continuing operations at 23.4% was lower than FY24’s rate of 28.9%, primarily driven by a change in sales sourcing methodology for US state tax purposes following the sale of US CLS and KCC and a tax capitalisation of prior year costs to align tax relief to periods when the related income is earned.

Explanation of net profit/(loss) (Appendix 4E item 2.6)

Please refer above.

Explanation of dividends (Appendix 4E item 2.6)

The following dividends have been paid, declared or recommended since the end of the preceding financial year:

Ordinary shares

A final dividend in respect of the year ended 30 June 2024 was determined on 13 August 2024 by the directors of the Company and paid on 16 September 2024. This was an ordinary unfranked dividend of AU 42 cents per share, amounting to AUD 247,475,684 ($167,568,316).

An interim dividend was determined by the directors of the Company in respect of the current financial year and paid on 19 March 2025. This was an ordinary unfranked dividend of AU 45 cents per share, amounting to AUD 263,514,682 ($165,962,549).

A final dividend in respect of the year ended 30 June 2025 was determined by the directors of the Company to be paid on 15 September 2025. This is an ordinary unfranked dividend of AU 48 cents per share, amounting to AUD 277,625,793, based on shares on issue as at 12 August 2025. The dividend was not determined to be paid until 12 August 2025 and accordingly no provision has been recognised as at 30 June 2025.

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES PRELIMINARY CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2025

	Note	2025 2024
		$000 $000
Revenue from continuing operations
Sales revenue		3,065,222 2,917,833
		49,399 54,978
Other revenue
Total revenue from continuing operations		3,114,621 2,972,811
Other income		4,492 5,693
Expenses from continuing operations
Direct services		1,793,269 1,715,118
Technology and corporate		419,146 434,713
Finance costs		116,095 134,659
Total expenses from continuing operations		2,328,510 2,284,490
Share of net profit/(loss) of associates and joint ventures		127 431
accounted for using the equity method	12
Profit before related income tax expense from		790,730 694,445
continuing operations
Income tax expense/(credit)		185,133 201,275
Profit after income tax expense from continuing		605,597 493,170
operations
Profit/(Loss) after income tax benefit from discontinued		1,967 (140,240)
operations	9
Profit after tax for the year from continuing and		607,564 352,930
discontinued operations
Other comprehensive income
Items that may be reclassified to profit or loss		196,422 (7,608) 60,009 (9,203) (54,455) (1,946) (202) (5,685) 33 1,124
Cash flow hedges and cost of hedging
Exchange differences on translation of foreign operations
Income tax relating to these items
Items that will not be reclassified to profit or loss Defined benefit plan gain/(loss) Income tax relating to this item Total other comprehensive income for the year, net of tax Total comprehensive income for the year Profit for the year attributable to: Members of Computershare Limited Non-controlling interests
		201,807 (23,318)
		809,371 329,612
		607,009 352,624 555 306
		607,564 352,930

==> picture [376 x 62] intentionally omitted <==

• 4 -

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES PRELIMINARY CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME FOR THE YEAR ENDED 30 JUNE 2025

Total comprehensive income for the year attributable to:	808,710 329,528 661 84
Members of Computershare Limited
Non-controlling interests
	809,371 329,612
Total comprehensive income for the year attributable to: Continuing operations Discontinued operations Earnings per share for profit from continuing operations attributable to the members of Computershare Limited: Basic earnings per share (cents per share) 3 Diluted earnings per share (cents per share) 3 Earnings per share for profit from discontinued operations attributable to the members of Computershare Limited: Basic earnings per share (cents per share) 3 Diluted earnings per share (cents per share) 3 Earnings per share for profit attributable to the members of Computershare Limited: Basic earnings per share (cents per share) 3 Diluted earnings per share (cents per share) 3	807,404 469,852 1,967 (140,240)
	809,371 329,612
	103.11 cents 82.33 cents 102.86 cents 82.15 cents 0.34 cents (23.43 cents) 0.33 cents (23.37 cents) 103.45 cents 58.90 cents 103.19 cents 58.78 cents

The above preliminary consolidated statement of comprehensive income is presented in United States dollars and should be read in conjunction with the accompanying notes.

• 5 -

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES PRELIMINARY CONSOLIDATED STATEMENT OF FINANCIAL POSITION FOR THE YEAR ENDED 30 JUNE 2025

Note CURRENT ASSETS Cash and cash equivalents Other financial assets Receivables Current tax assets Prepayments Assets classified as held for Sale 8 Other current assets Total current assets NON-CURRENT ASSETS Receivables Investments accounted for using the equity method 12 Financial assets at fair value through profit or loss Property, plant and equipment Right-of-use assets Deferred tax assets Intangibles Total non-current assets Total assets CURRENT LIABILITIES Payables Borrowings Lease liabilities Current tax liabilities Financial liabilities at fair value through profit or loss Provisions Liabilities classified as held for Sale 8 Total current liabilities NON-CURRENT LIABILITIES Payables Borrowings Lease liabilities Deferred tax liabilities Financial liabilities at fair value through profit or loss Provisions Total non-current liabilities Total liabilities Net assets EQUITY Contributed equity 10 Reserves Retained earnings 16 Total parent entity interest Non-controlling interests Total equity	2025 2024 $000 $000 1,255,669 1,193,939 122,701 108,622 546,945 573,569 53,333 40,297 67,091 62,680 12,867 - 7,836 8,097
	2,066,442 1,987,204 68,075 68,135 9,047 8,539 49,967 32,911 159,342 147,106 114,295 107,366 229,753 220,423 2,638,507 2,546,935
	3,268,986 3,131,415
	5,335,428 5,118,619
	595,784 572,803 198,222 - 25,295 29,043 62,318 23,086 3,398 346 49,429 50,078 6,809 -
	941,255 675,356
	35,214 21,823 1,585,353 1,655,294 112,331 101,415 241,703 214,452 227,198 471,773 38,282 29,903
	2,240,081 2,494,660
	3,181,336 3,170,016
	2,154,092 1,948,603
	28,837 308,167 (168,611) (379,290) 2,292,079 2,018,600
	2,152,305 1,947,477 1,787 1,126
	2,154,092 1,948,603

The above preliminary consolidated statement of financial position is presented in United States dollars and should be read in conjunction with the accompanying notes.

-6-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES PRELIMINARY CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 30 JUNE 2025

Note Total equity at 1 July 2024 Profit for the year Cash flow hedges and cost of hedging Exchange differences on translation of foreign operations Defined benefit gain/(loss) Income tax (expense)/credits Total comprehensive income for the year Transactions with owners in their capacity as owners: Dividends provided for or paid Cash purchase of shares on market Share buy back Share based remuneration Balance at 30 June 2025	Attributable to members of Computershare Limited Contributed Equity Reserves Retained Earnings Total Non- controlling Interests Total Equity $000 $000 $000 $000 $000 $000 308,167 (379,290) 2,018,600 1,947,477 1,126 1,948,603 - - 607,009 607,009 555 607,564 - 196,422 - 196,422 - 196,422 - 59,903 - 59,903 106 60,009 (202) - (202) - (202) - (54,422) - (54,422) - (54,422)
	- 201,701 607,009 808,710 661 809,371
	- - (333,530) (333,530) - (333,530) - (33,998) - (33,998) - (33,998) (279,330) - - (279,330) - (279,330) - 42,976 - 42,976 - 42,976
	28,837 (168,611) 2,292,079 2,152,305 1,787 2,154,092

• 7 -

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES PRELIMINARY CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 30 JUNE 2025

Attributable to members of Computershare Limited

Note Total equity at 1 July 2023 Profit for the year Cash flow hedges and cost of hedging Exchange differences on translation of foreign operations Defined benefit gain/(loss) Income tax (expense)/credits Total comprehensive income for the year Transactions with owners in their capacity as owners: Dividends provided for or paid Cash purchase of shares on market Share buy back Share based remuneration Balance at 30 June 2024	Contributed Equity Reserves Retained Earnings Total Non- controlling Interests Total Equity $000 $000 $000 $000 $000 $000 519,299 (357,335) 1,977,976 2,139,940 1,042 2,140,982 - - 352,624 352,624 306 352,930 - (7,608) - (7,608) - (7,608) - (8,981) - (8,981) (222) (9,203) (5,685) - (5,685) - (5,685) - (822) - (822) - (822)
	- (23,096) 352,624 329,528 84 329,612
	- - (312,000) (312,000) - (312,000) - (28,852) - (28,852) - (28,852) (211,132) - - (211,132) - (211,132) - 29,993 - 29,993 - 29,993
	308,167(379,290) 2,018,600 1,947,477 1,126 1,948,603

The above preliminary consolidated statement of changes in equity should be read in conjunction with the accompanying notes.

• 8 -

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES PRELIMINARY CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 30 JUNE 2025

Note	2025 2024
	$000 $000
CASH FLOWS FROM OPERATING ACTIVITIES
Receipts from customers	3,255,859 3,199,161
Payments to suppliers and employees	(2,159,884) (2,178,232)
Loan servicing advances (net)1	- (2,179)
Dividends received from associates, joint ventures and equity securities	1,553 1,767
Interest paid and other finance costs	(128,827) (168,869)
Interest received	47,846 53,485
Income taxespaid	(192,894) (176,169)
Net operating cash flows 6	823,653 728,964
CASH FLOWS FROM INVESTING ACTIVITIES
Payments for purchase of controlled entities and businesses (net	(120,897) (37,135)
of cash acquired) 7
Proceeds from sale of controlled entities (net of cash disposed) 9	30,593 581,043
Proceeds from sale of associate	1,546 1,788
Proceeds from/(payments for) intangible assets including MSRs	- (76,024)
Proceeds from/(payments for) investments	- 5,180
Payments for property, plant and equipment	(43,576) (42,808)
Net investing cash flows	(132,334) 432,044
CASH FLOWS FROM FINANCING ACTIVITIES
Payment for purchase of ordinary shares – share-based awards	(33,998) (28,852)
Proceeds from borrowings	334,846 637,205
Repayment of borrowings	(307,694) (1,157,679)
Loan servicing borrowings (net)1	- 4,092
Dividends paid - ordinary shares (net of dividend reinvestment plan)	(290,450) (273,643)
Purchase of ordinary shares - dividend reinvestment plan	(43,080) (38,357)
Share buy-back 10	(279,330) (211,132)
Leaseprincipalpayments	(29,955) (36,998)
Net financing cash flows	(649,661) (1,105,364)
Net increase/(decrease) in cash and cash equivalents held2	41,658 55,644
Cash and cash equivalents at the beginning of the financial year	1,193,939 1,141,695
Exchange rate variations on foreign cash balances	20,405 (3,400)
**Cash and cash equivalents at the end of the year3 **	1,256,002 1,193,939

1 These cashflows relates to the disposed US MS business.

2 Refer to note 9 which disaggregates cash balances attributable to the discontinued operation.

3 Includes $0.3 million cash that is classified as held for sale (2024: $nil).

The above preliminary consolidated statement of cash flows should be read in conjunction with the accompanying notes.

• 9 -

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

1. STATEMENT OF MATERIAL ACCOUNTING POLICIES

This preliminary final report has been prepared in accordance with ASX Listing Rule 4.3A and the disclosure requirements of ASX Appendix 4E.

This report is to be read in conjunction with any public announcements made by Computershare Limited during the reporting period in accordance with the continuous disclosure requirements of the Corporations Act 2001 and Australian Securities Exchange Listing Rules.

The preliminary financial report, comprising the financial statements and notes of Computershare Limited and its controlled entities is prepared in accordance with Australian Accounting Standards. The financial report also complies with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).

Where necessary, comparative figures have been adjusted to comply with the changes in presentation in the current period.

2. MATERIAL FACTORS AFFECTING THE ECONOMIC ENTITY FOR THE CURRENT PERIOD

Refer to the Market Announcement and Management Presentation dated 12 August 2025 for discussion of the nature and amount of material items affecting revenue, expenses, assets, liabilities, equity or cash flows, where their disclosure is relevant in explaining the financial performance or position of the entity for the period.

3. EARNINGS PER SHARE (Appendix 4E item 14.1)

3. EARNINGS PER SHARE(Appendix 4E item 14.1)
	2025	2024
	$000	$000
Earnings per share (cents per share) from continuing operations
Basic EPS	103.11 cents	82.33 cents
Diluted EPS	102.86 cents	82.15 cents
	2025	2024
	$000	$000
Earnings per share (cents per share) from discontinued operations
Basic EPS	0.34 cents	(23.43 cents)
Diluted EPS	0.33 cents	(23.37 cents)

-10-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

Year ended 30 June 2025 Earnings per share (cents per share) Reconciliation of earnings Profit for the year Non-controlling interest (profit)/loss Add back management adjustment items (see below) Net profit attributable to the members of Computershare Limited Weighted average number of ordinary shares used as denominator in calculating earnings per share Year ended 30 June 2024 Earnings per share (cents per share) Reconciliation of earnings Profit for the year Non-controlling interest (profit)/loss Add back management adjustment items (see below) Net profit attributable to the members of Computershare Limited Weighted average number of ordinary shares used as denominator in calculating earnings per share	Basic EPS Diluted EPS Management Basic EPS Management Diluted EPS 103.45 cents 103.19 cents 135.28 cents 134.95 cents $000 $000 $000 $000 607,564 607,564 607,564 607,564 (555) (555) (555) (555) - - 186,827 186,827	Basic EPS Diluted EPS Management Basic EPS Management Diluted EPS 103.45 cents 103.19 cents 135.28 cents 134.95 cents $000 $000 $000 $000 607,564 607,564 607,564 607,564 (555) (555) (555) (555) - - 186,827 186,827
	607,009 607,009 793,836 793,836
	586,791,638 588,239,507 586,791,638 588,239,507 Basic EPS Diluted EPS Management Basic EPS Management Diluted EPS 58.90 cents 58.78 cents 118.33 cents 118.07 cents $000 $000 $000 $000 352,930 352,930 352,930 352,930 (306) (306) (306) (306) - - 355,740 355,740
	352,624 352,624 708,364 708,364
	598,649,609 599,928,830 598,649,609 599,928,830
Reconciliation of weighted average number of shares used as the denominator:
2025 2024
Number Number
Weighted average number of ordinary shares used as the denominator
in calculating basic earnings per share 586,791,638 598,649,609
Adjustments for calculation of diluted earnings per share:
Performance rights 1,447,869 1,279,221
Weighted average number of ordinary shares and potential ordinary shares
used as the denominator in calculating diluted earnings per share 588,239,507 599,928,830

		2025	2024
		Number	Number
Weighted average number of ordinary shares used as the denominator
in calculating basic earnings per share		586,791,638	598,649,609
Adjustments for calculation of diluted earnings per share:
	Performance rights	1,447,869	1,279,221
Weighted average number of ordinary shares and potential ordinary shares
used as the denominator in calculating diluted earnings per share		588,239,507	599,928,830

-11-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

Management basic earnings per share

Management basic earnings per share excludes certain items. Management adjusted results are used, along with other measures, to assess operating business performance. The Group believes that exclusion of certain items provides better analysis of the Group’s performance on a comparative basis and provides a better measure of underlying operating performance. The net profit used in the management earnings per share calculation is adjusted for management adjustment items net of tax.

For the year ended 30 June 2025 management adjustment items include the following:

Amortisation Amortisation of intangible assets Acquisitions and disposals Sale of US MS Acquisition related integration expenses Other Major restructuring costs Marked to market adjustments - derivatives Margin income hedge modification Total management adjustment items	Gross Tax effect Net of tax $000 $000 $000 (94,843) 24,236 (70,607) 2,567 6,624 9,191 (60,598) 15,866 (44,732) (83,473) 22,784 (60,689) (138) 29 (109) (28,402) 8,521 (19,881)
	(264,887) 78,060 186,827

-12-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

Management Adjustment Items

Management adjustment items net of tax for the year ended 30 June 2025 were as follows:

Amortisation

• Customer relationships and most of other intangible assets that are recognised on business combinations or major asset acquisitions are amortised over their useful life in the statutory results but excluded from management earnings. The amortisation of these intangibles in the year ended 30 June 2025 was $70.6 million after tax. Amortisation of certain acquired software as well as intangibles purchased outside of business combinations is included as a charge against management earnings.

Acquisitions and disposals

• Finalisation of the disposal accounting for the prior period’s sale of the US MS business resulted in a net gain of $2.0 million. Additionally, a tax benefit of $7.2 million was recognised in the current reporting period as an adjustment to a tax position recorded in FY24 associated with this disposal.

• Acquisition-related integration expenses are associated mainly with the ongoing integration of Equatex including a rollout of the previously acquired software ($25.9 million) and integration of the Corporate Trust business ($14.0 million).

Other

• Costs of $60.7 million were incurred in respect of major restructuring programmes spanning several years. These include a business-wide cost-out program announced in FY24, the implementation of new global enterprise resource planning and human capital management platforms, Issuer Services digitisation, mortgage services cost-out programs, treasury transformation and continued property rationalisation.

• Revaluation of derivatives that have not received hedge designation or the ineffective portion of derivatives in hedge relationships is taken to profit or loss in the statutory results. The impact in the current reporting period was a loss of $0.1 million.

• The Group extended the duration of certain interest rate swaps hedging margin income balances. The modification was accounted for as a derecognition of the cash flow hedge relationship, which resulted in a significant management-adjusted charge against income in the current period. There will be additional accounting impacts in the coming years associated with this modification, initially accounting charges in the next few years followed by offsetting accounting gains in the later years until maturity of the renewed portfolio in the year ending June 2034. These hedge-related accounting impacts are non-cash and will fully unwind over the life of the derivative portfolio resulting in a nil net impact to the profit and loss over the term. All cash-based impacts resulting from the hedging strategy (derivative settlements) are included in the management earnings as per the standard practice. The impact in the current reporting period was a loss of $19.9 million.

• For the year ended 30 June 2024 management adjustment items include the following:

Amortisation Amortisation of intangible assets Acquisitions and disposals Loss on sale of US MS Acquisition related integration expenses Contingent consideration remeasurement Acquisition and disposal related expenses Other Major restructuring costs Marked to market adjustments – derivatives Total management adjustment items	Gross Tax effect Net of tax $000 $000 $000 (94,593) 24,133 (70,460) (184,605) 55,196 (129,409) (114,259) 29,041 (85,218) (28,000) 7,497 (20,503) (4,598) 1,225 (3,373) (64,034) 16,979 (47,055) 391 (113) 278
	(489,698) 133,958 (355,740)

-13-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

4. SEGMENT INFORMATION (Appendix 4E item 14.4)

In accordance with AASB 8 Operating Segments, the Group has identified its operating segments to be the following global business lines:

• a) Issuer Services

• b) Corporate Trust

• c) Employee Share Plans & Voucher Services

• d) Mortgage Services & Property Rental Services

• e) Communication Services & Utilities

• f) Technology Services & Operations

Issuer Services comprise register maintenance, corporate actions, stakeholder relationship management and corporate governance and related services. Corporate Trust comprises trust and agency services in connection with the administration of debt securities in the US and the legacy corporate trust operations in Canada and the US. Employee Share Plans & Voucher Services comprise the provision of administration and related services for employee share and option plans, together with Childcare Voucher administration in the UK.

Mortgage Services & Property Rental Services comprise mortgage servicing and related activities, together with tenancy deposit protection services in the UK. Communication Services and Utilities operations comprise document composition and printing, intelligent mailing, inbound process automation, scanning and electronic delivery. Technology Services & Operations includes the provision of software specialising in share registry, financial services, operations and shared services functions.

The operating segments presented reflect the manner in which the Group is internally managed, and the financial information reported to the chief operating decision maker (CEO). The Group has determined the operating segments based on the reports reviewed by the CEO that are used to make strategic decisions and assess performance. The key segment performance measure is based on management adjusted earnings before interest and tax (management adjusted EBIT).

For information on discontinued operations please refer to Note 9 for details.

-14-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

		Issuer	Corporate	Corporate	Employee	Mortgage	Mortgage	Communicati	Technology	Total
		Services	Trust		Share Plans	Services &		on Services	& Operations
					& Voucher	Property		& Utilities	Services
					Services	Rental
						Services1
		$000	$000		$000	$000		$000	$000	$000
June 2025
Total segment		1,018,643	560,186		462,252	101,566		346,967	23,833	2,513,447
revenue and other
income excluding
Margin income
Margin income		236,443	415,685		50,357	58,665		-	-	761,150
Intersegment revenue		-		-	-		-	(154,432)	-	(154,432)
External revenue
and other income		1,255,086	975,871		512,609	160,2321		192,535	23,833	3,120,165
Revenue by
geography:
Asia		72,884		-	53,165		-	-	48	126,097
Australia & New
Zealand		113,496		-	18,392		-	76,000	3,688	211,576
Canada		98,510	93,959		20,252		-	17,497	782	231,000
Continental Europe		72,779		-	351		-	25,312	28	98,470
UK, Channel Islands,
Ireland & Africa		179,212		-	361,269	160,231		12,734	5,931	719,377
United States		718,205	881,912		59,180		-	60,992	13,356	1,733,645
		1,255,086	975,871		512,609	160,231		192,535	23,833	3,120,165
Management
adjusted EBIT		455,711	511,961		217,813	36,166		22,456	(69,826)	1,174,281
Material items included in management adjusted EBIT:
**Operating costs2 **		(795,595)	(459,677)		(289,276)	(123,804)		(165,075)	(42,915)	(1,876,342)

1 Refer to Note 9 Discontinued Operations. The comparative period includes US MS business, which was sold on 1 May 2024.

2 Operating costs consist of cost of sales, personnel, computer, occupancy and other direct costs, as well as recharges of costs from the Technology & Operations Services segment.

-15-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

		Issuer	Corporate		Employee	Mortgage		Communica	Technology	Technology	Total
		Services	Trust		Share Plans	Services &		tion	&
					& Voucher	Property		Services &	Operations
					Services	Rental		Utilities	Services
						Services1
		$000	$000		$000	$000		$000	$000		$000
June 2024
Total segment		960,893	516,411		404,945	386,872		340,199	18,725		2,628,045
revenue and other
income excluding
Margin income
Margin income		250,360	419,919		53,537	112,805		-		1	836,622
Intersegment revenue		-		-	-		-	(155,180)		-	(155,180)
External revenue and
other income		1,211,253	936,330		458,482	499,677		185,019	18,726		3,309,487
Revenue by
geography:
Asia		68,118		-	46,229		-	-		9	114,356
Australia & New
Zealand		115,220		-	15,756		-	72,283		1,886	205,145
Canada		112,187	87,909		20,101		-	10,671		799	231,667
Continental Europe		70,077		-	796		-	26,567		15	97,455
UK, Channel Islands,
Ireland & Africa		141,444		-	312,681	167,800		11,246		5,332	638,503
United States		704,207	848,421		62,919	331,878		64,251	10,685		2,022,361
		1,211,253	936,330		458,482	499,678		185,018	18,726		3,309,487
Management
adjusted EBIT		447,243	479,450		183,241	53,512		22,595	(37,270)		1,148,771
Material items included in management adjusted EBIT:
**Operating costs2 **		(761,438)	(441,786)		(269,788)	(376,923)		(158,244)	(14,457)		(2,022,636)

1 Refer to Note 9 Discontinued Operations. The comparative period includes US MS business, which was sold on 1 May 2024.

2 Operating costs consist of cost of sales, personnel, computer, occupancy and other direct costs, as well as recharges of costs from the Technology & Operations Services segment.

-16-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

Segment revenue

The revenue reported to the CEO is measured in a manner consistent with that of the statement of comprehensive income. Intersegment revenue is comprised of activity between operating segments, where the underlying nature of such activity is external revenue. This excludes activity within an operating segment. Sales between segments are at normal commercial rates and are eliminated on consolidation.

Segment revenue reconciles to total revenue from continuing and discontinued operations as follows:

	2025 2024
	$000 $000
Total operating segment revenue and other income from continuing	3,274,597 3,464,667 (154,432) (155,180) (5,544) (11,666)
and discontinued operations
Intersegment eliminations
Corporate revenue and other income
	3,114,621 3,297,821
Total revenue from continuing and discontinued operations
	3,114,621 2,972,811
Continuing operations
Discontinued operations	- 325,010
Total revenue from continuing and discontinued operations	3,114,621 3,297,821

Management adjusted EBIT

Management adjusted results are used, along with other measures, to assess operating business performance. The Group believes that exclusion of certain items permits a better analysis of the Group’s performance on a comparative basis and provides a better measure of underlying operating performance. A reconciliation of management adjusted EBIT to operating profit before income tax is provided as follows:

	2025 2024
	$000 $000
Management adjusted EBIT Total management adjustment items (Note 3) Finance costs Profit before income tax from continuing and discontinued operations	1,174,281 1,148,771 (264,887) (489,698) (116,097) (162,976)
	793,297 496,097
Continuing operations	790,730 694,445
Discontinued operations1	2,567 (198,348)
Profit before income tax from continuing and discontinued operations	793,297 496,097

1 FY24 Includes loss on sale of subsidiary of $234.6 million. Refer to note 9 for more information.

-17-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

5. INCOME TAX EXPENSE

Numerical reconciliation of income tax expense to prima facie tax payable

2025 2024	2025 2024
$000 $000
Profit before income tax from continuing operations 790,730 694,445
Profit before income tax from discontinued operations (Note 9) 2,567 (198,348)
Profit before income tax from continuing and discontinued operations 793,297 496,097
The tax expense for the financial year differs from the amount calculated on the profit.
The differences are reconciled as follows:
Prima facie income tax expense thereon at 30%	237,989 148,829
Variation in tax rates of foreign controlled entities	(39,548) (11,815)
Tax effect of permanent differences:
Prior year tax (over)/under provided1	(16,370) 3,264
Withholding tax not creditable	4,958 9,161
Restatement of Deferred Balances	(597) -
Research and Development Tax Credit	(500) -
Disposal of US MS	- 357
Effect of changes in tax rates and laws	- (4,040)
Net other	(1,732) 1,815
Additional taxes and credits:
Foreign tax credit utilisation	- (4,817)
US State Franchise tax	508 414
BEPS Pillar Two IIR2	1,025 -
Income tax expense from continuing and discontinued operations	185,733 143,168
1Includes $13.1 million of electively capitalised prior year costs adjusted in the current year. 2 Base Erosion and Profit Shifting (“BEPS”), in particular BEPS Pillar Two is an OECD initiative tax rate of 15% for multinational enterprises with a turnover exceeding €750m.	designed to establish a global minimum
	185,133 201,275
Continuing operations
Discontinued operations (Note 9)	600 (58,107)
Income tax expense from continuing and discontinued operations	185,733 143,168

-18-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

6. CASH FLOW INFORMATION

(a) Reconciliation of net profit after tax to cash flows from operating activities

	2025 2024
	$000 $000
Net profit after income tax Adjustments for: Depreciation and amortisation Net (gain)/loss on disposal of US MS Net (gain)/loss from disposal of other controlled entities Share of net (profit)/loss of associates and joint ventures accounted for using equity method Amortisation of USD senior note fair value adjustment to interest expense Employee benefits - share based expense Fair value adjustments Contingent consideration remeasurement Changes in assets and liabilities: (Increase)/decrease in receivables (Increase)/decrease in inventories (Increase)/decrease in loan servicing advances (Increase)/decrease in other current assets Increase/(decrease) in payables and provisions Increase/(decrease) in tax balances Net cash and cash equivalents from operating activities	607,564 352,930 164,512 183,109 (9,409) 234,609 - 3,939 (127) (431) (10,840) (13,461) 44,611 34,746 28,541 (5,641) - 28,000 22,952 (68,629) 837 761 - (2,179) (5,671) 1,956 (12,066) 12,256 (7,251) (33,001)
	823,653 728,964

Opening balance at 1 July 2024 Cash flows Non-cash changes: Acquisitions of businesses Additions Fair value adjustments Transfers and other Currency translation difference Balance at 30 June 2025	Current borrowings Non-current borrowings Current lease liabilities Non-current lease liabilities Total $000 $000 $000 $000 $000 - 1,655,294 29,043 101,415 1,785,752 - 27,152 (29,955) - (2,803) - - - 2,008 2,008 - - 5,601 27,342 32,943 (1,778) 26,860 - - 25,082 200,000 (200,000) 19,661 (23,035) (3,374) - 76,047 945 4,601 81,593
	198,222 1,585,353 25,295 112,331 1,921,201

-19-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

7. BUSINESS COMBINATIONS

The Group continues to seek acquisition and other growth opportunities where value can be added and returns enhanced for the shareholders. The following businesses were acquired by the consolidated entity at the date stated and their operating results have been included in the Group’s results from the acquisition date. The amounts of revenue and profit or loss of the acquirees since the acquisition date included in the consolidated statement of comprehensive income for the reporting period is immaterial.

Where goodwill is marked as provisional, identification and valuation of net assets acquired will be completed within a 12-month measurement period in accordance with the Group’s accounting policy.

• a) On 3 March 2025, the Group acquired 100% of equity interest of the Computershare Advantage Trust of Canada, (previously known as BNY Trust Company of Canada), provider of trust and agency services to local issuers, corporations, banks, asset managers and government entities, for cash consideration of $63.6 million. The acquisition enhances Computershare's existing Corporate Trust business and enables Computershare to provide corporate trust and agency services across an extended client base.

Details of the acquisition are as follows:

Cash consideration Total purchase consideration Less fair value of identifiable net assets acquired **Provisional goodwill on consolidation1 **	$000 63,583
	63,583
	(3,863)
	59,720

1The identification and valuation of identifiable intangible assets acquired remains in progress due to the timing of the acquisition.

Assets and liabilities arising from this acquisition are as follows:

Total Assets Total Liabilities Net assets Purchase consideration: Inflow/(outflow) of cash to acquire the entities, net of cash acquired: Cash balance acquired Less cash paid Net inflow/(outflow) of cash	Fair value $000 6,769 (2,906)
	3,863
	$000 4,853 (63,583)
	(58,730)

-20-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

b) On 31 December 2024, the Group acquired 100% of equity interest in the UK company ingage IR Limited, an investor relations and engagement software for a cash consideration of $40.8 million and a contingent consideration of $3.8 million.

Details of the acquisition are as follows:

Cash consideration Contingent consideration Total purchase consideration Less fair value of identifiable net assets acquired Provisional goodwill on consolidation	$000 40,846 3,774
	44,620
	(3,434)
	41,186

Assets and liabilities arising from this acquisition are as follows:

Total Assets1 Total Liabilities Net assets 1Includes intangible assets recognised on acquisition of $3.4 million. Purchase consideration: Inflow/(outflow) of cash to acquire the entities, net of cash acquired: Cash balance acquired Less cash paid Net inflow/(outflow) of cash	Fair value $000 11,501 (8,067)
	3,434
	$000 2,797 (40,846)
	(38,049)

-21-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

• c) On 31 December 2024, the Group acquired 100% of equity interest in the UK company CMi2i Limited, a leading issuer agent providing share and debtholder identification services, for a cash consideration of $24.8 million and a contingent consideration of $1.9 million.

Details of the acquisition are as follows:

Cash consideration Contingent consideration Total purchase consideration Less fair value of identifiable net assets acquired Provisional goodwill on consolidation Purchase consideration: Inflow/(outflow) of cash to acquire the entities, net of cash acquired: Cash balance acquired Less cash paid Net inflow/(outflow) of cash	$000 24,783 1,948
	26,731
	(119)
	26,612
	$000 667 (24,783)
	(24,116)

8. ASSETS AND LIABILITIES CLASSIFIED AS HELD FOR SALE

On 6 March 2025, Computershare entered into an agreement to sell 100% of Computershare Communication Services GmbH (CCS Germany). The sale is expected to occur in the first half of FY26 and therefore the assets and liabilities of CCS Germany are classified as held for sale at 30 June 2025. The gain or loss on disposal is not expected to be material.

Assets classified as Held for Sale Liabilities classified as Held for Sale Net Asset	30 June 30 June 2025 2024 $000 $000 12,867 - (6,809) -
	6,058 -

-22-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

9. DISCONTINUED OPERATIONS

a) Background

On 1 May 2024, the Group disposed of the US MS business, which formed part of the Mortgage Services & Property Rental Services segment. US MS was reported as a discontinued operation in the prior period.

In the current reporting period, a $9.4million increase in the contingent consideration receivable was recorded associated with this disposal. Disposal-related costs of $6.8million were also recognised in the current reporting period offsetting the gain from contingent consideration remeasurement.

Payments of $26.8 million were received in the period and there is no more contingent consideration receivable at 30 June 2025.

Financial information related to the discontinued operation is set out below:

b) Financial performance

Total revenue Other income Total expenses Profit/(loss) before tax Income tax (expense)/benefit Profit/(loss) after tax Loss on sale of subsidiary before tax Income tax benefit on impairment charge Loss on sale of subsidiary after tax Gain/(Loss) after income tax from discontinued operations c) Cash flows from discontinued operations Net operating cash flows Net investing cash flows1 Net financing cash flows Total cash generated by discontinued operations		30 June 30 June 2025 2024 $000 $000 - 325,010 9,409 6,922 (6,842) (295,671)
		2,567 36,261 (600) (11,911)
		1,967 24,350
		- (234,609) - 70,019
		- (164,590)
		1,967 (140,240)
		30 June 30 June 2025 2024 $000 $000 (6,842) 22,011 26,809 504,042 - 2,322
		19,967 528,375

1 FY25 includes a cash inflow of $26.8 million (FY24: $577.8 million) from the sale of the business.

-23-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

10. CONTRIBUTED EQUITY (Appendix 4E item 14.2)

Movement in contributed equity

Movement in contributed equity
Balance at 1 July 2024 Ordinary share buy-back (a) Balance as at 30 June 2025	Number of shares $000 591,049,320 308,167 (12,662,250) (279,330)
	578,387,070 28,837

(a) On 15 August 2024 Computershare Limited announced an on-market buy-back of ordinary shares. The onmarket buy-back commenced on 4 September 2024 and finished on 27 June 2025.

11. Details of entities over which control was gained or lost during the period (Appendix 4E item 10)

Control gained	Date
Pavilion Process Agent Services Limited	31 October 2024
Computershare Asia Services Limited	28 November 2024
CMi2i Limited	31 December 2024
ingage IR Limited	31 December 2024
ingage Poland Sp. Z.o.o.	31 December 2024
Computershare Advantage Trust of Canada (Previously known as BNY Trust Company of Canada)	3 March 2025
CIN NL B.V.	26 May 2025
Control lost	Date
Equatex UK Nominees Limited	2 July 2024
Equatex UK Ltd	11 February 2025
RCNG LLC	13 May 2025
Computershare Investments (UK) (No.8) Limited	20 May 2025
Computershare Services Canada Inc.	30 May 2025

-24-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

12. ASSOCIATES AND JOINT VENTURE ENTITIES (Appendix 4E item 11)

	Place of	Principal			Consolidated	Consolidated
Name	incorporation	activity	Ownership	interest	carrying	amount
			June	June	June	June
			2025	2024	2025	2024
			%	%	$000	$000
Joint Ventures
Computershare Pan Africa Holdings	Mauritius	Investor Services
Ltd			60	60	-	-
Associates
Expandi Ltd	United Kingdom	Investor Services	25	25	7,212	6,567
Reach LawTech Pty Ltd	Australia	Investor Services	46.5	46.5	-	-
The Reach Agency Holdings Pty Ltd	Australia	Investor Services	46.5	46.5	1,835	1,972
					9,047	8,539

The share of net profit/loss of associates and joint ventures accounted for using the equity method for the year ended 30 June 2025 is a gain of $0.1 million (2024: $0.4 million gain).

13. OTHER SIGNIFICANT INFORMATION (Appendix 4E item 12)

Refer to the Market Announcement and Management Presentation.

14. ADDITIONAL DIVIDEND INFORMATION (Appendix 4E item 7)

Details of dividends determined to be paid or paid during or subsequent to the year ended 30 June 2025 are as follows:

Record date	Payment date	Type	Amount per security	Total dividend	Franked amount per security	Conduit Foreign Income amount per security
20 August 2025	15 September 2025	Final	AU 48 cents	277,625,793	AU 0.0 cents	AU 48.0 cents
11 February 2025	19 March 2025	Interim	AU 45 cents	263,514,682	AU 0.0 cents	AU 45.0 cents
21 August 2024	16 September 2024	Final	AU 42 cents	247,475,684	AU 0.0 cents	AU 42.0 cents

-25-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

15. DIVIDEND REINVESTMENT PLANS (Appendix 4E item 8)

Computershare operates a Dividend Reinvestment Plan (DRP) which provides eligible shareholders with the opportunity to elect to take all or part of dividends in the form of shares in accordance with the DRP plan rules. Shares are provided under the plan free of brokerage and other transaction costs and will rank equally with all other ordinary shares on issue.

The DRP will apply to the final dividend determined on 12 August 2025 in respect of the FY25 financial year. Applications or notices received after 5.00pm (Melbourne time) on 21 August 2025 will not be effective for payment of this final dividend but will be effective for future dividend payments.

The DRP price for the final dividend will be equal to the arithmetic average of the daily volume weighted average market price (rounded to the nearest cent) of all shares sold through a normal trade on the ASX automated trading system during the DRP pricing period for this dividend, being 25 August 2025 to 5 September 2025 (inclusive). No discount will apply to the DRP price.

16. RETAINED EARNINGS (Appendix 4E item 6)

Retained earnings Retained earnings at the beginning of the financial year Ordinary dividends provided for or paid Net profit/(loss) attributable to members of Computershare Limited Retained earnings at the end of the financial year 17. NTA BACKING(Appendix 4E item 9) Net tangible asset backing per ordinary share 18. COMMENTARY ON RESULTS(Appendix 4E item 14) Refer to the Market Announcement and Management Presentation.	2025 2024 $000 $000 2,018,600 1,977,976 (333,530) (312,000) 607,009 352,624
	2,292,079 2,018,600
	2025 2024 (1.24) (1.40)

19. TRENDS IN PERFORMANCE (Appendix 4E item 14.5)

Refer to the Market Announcement and Management Presentation.

20. SIGNIFICANT FEATURES OF OPERATING PERFORMANCE (Appendix 4E item 14.3)

Refer to the Market Announcement and Management Presentation.

21. OTHER FACTORS THAT AFFECTED RESULTS IN THE PERIOD OR WHICH ARE LIKELY TO AFFECT RESULTS IN THE FUTURE (Appendix 4E item 14.6)

Refer to the Market Announcement and Management Presentation.

-26-

COMPUTERSHARE LIMITED AND ITS CONTROLLED ENTITIES SUPPLEMENTARY APPENDIX 4E INFORMATION

22. AUDIT STATUS (Appendix 4E item 15)

This report is based on accounts which are in the process of being audited.

• 27 -