| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 4,047.0 | 3,654.9 | 3,194.0 | 2,893.4 | 2,648.6 | 2,545.7 | 2,499.5 | 2,391.9 | 2,208.9 |
| Cost of Revenue | 3,609.8 | 3,221.8 | 2,777.9 | 2,522.4 | 2,374.7 | 2,248.5 | 2,238.9 | 2,138.1 | 1,986.8 |
| Gross Profit | 437.2 | 433.1 | 416.1 | 371.0 | 273.9 | 297.2 | 260.6 | 253.8 | 222.1 |
| Operating Expenses | |||||||||
| Research & Development | 41.2 | 30.2 | 36.4 | 34.0 | 17.6 | 23.4 | 18.7 | 19.4 | 16.5 |
| Selling General & Administrative | 117.4 | 70.1 | 38.4 | 38.9 | |||||
| Operating Income | |||||||||
| Operating Income | 272.1 | 314.4 | 325.0 | 272.5 | 128.8 | 202.6 | 138.0 | 132.9 | 125.8 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 16.0 | 12.6 | 12.8 | 13.5 | 13.7 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 44.0 | 33.8 | 43.1 | 46.3 | 27.5 | 37.8 | 34.5 | 18.5 | 13.4 |
| Net Income From Continuing Ops | 212.3 | 267.5 | 267.8 | 211.0 | |||||
| Per Share | |||||||||
| EPS Basic | 1.85 | - | 2.33 | 1.83 | 0.74 | - | 0.76 | 0.80 | 0.77 |
| EPS Diluted | 1.83 | - | 2.31 | 1.82 | 0.74 | ||||
| Supplementary Data | |||||||||
| EBITDA | 311.7 | 367.1 | 365.3 | 317.8 | 166.2 | 242.6 | 177.3 | 169.8 | 161.5 |
| EBIT | 272.1 | 314.4 | 325.0 | 272.5 | 128.8 | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 13,789.3 | 12,390.9 | 9,646.0 | 7,961.0 | 7,250.0 |
| Cost of Revenue | 12,131.9 | 10,896.8 | 8,612.3 | 7,206.9 | 6,600.3 |
| Gross Profit | 1,657.4 | 1,494.1 | 1,033.7 | 754.1 | 649.7 |
| Operating Expenses | |||||
| Research & Development | 141.8 | 118.2 | 78.0 | 60.9 | 46.3 |
| Selling General & Administrative | 264.8 | 259.9 | 293.5 | 303.2 | 267.3 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 1,184.0 | 1,040.7 | 599.3 | 338.3 | 289.3 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 54.9 | 52.6 | 52.1 | 78.9 | 51.7 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 167.2 | 150.7 | 104.2 | 61.6 | 59.0 |
| Net Income From Continuing Ops | 958.6 | 832.5 | 428.0 | 244.4 | 180.1 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 8.34 | 7.22 | 3.62 | 2.03 | 1.46 |
| EPS Diluted | 8.29 | 7.16 | 3.61 | 2.03 | 1.46 |
| Shares Basic | 114.9 | 115.3 | |||
| Supplementary Data | |||||
| EBITDA | 1,361.9 | 1,216.4 | 751.2 | 469.1 | 405.2 |
| EBIT | 1,184.0 | 1,040.7 | 599.3 | 338.3 | 289.3 |
| 112.5 |
| 57.6 |
| 91.8 |
| 79.3 |
| 64.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 39.6 | 52.7 | 40.3 | 45.3 | 37.4 | 40.0 | 39.3 | 36.9 | 35.7 |
| Amortization of Intangibles | 10.9 | 12.0 | 11.4 | 11.1 | 11.1 | 11.5 | 11.1 | 10.7 | 10.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| 11.9 |
| 11.2 |
| 15.0 |
| 14.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | (0.5) | (1.3) | (1.7) | (1.4) | (1.2) | (2.8) | (4.4) | (6.6) |
| Pre-Tax Income | 256.3 | 301.3 | 310.9 | 257.3 | 113.7 | 189.5 | 124.0 | 113.5 | 105.2 |
| 86.2 |
| 151.7 |
| 89.5 |
| 95.0 |
| 91.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 212.3 | 267.5 | 267.8 | 211.0 | 86.2 | 151.7 | 89.5 | 95.0 | 91.8 |
| Net Income Attributable To Parent | 212.3 | 267.5 | 267.8 | 211.0 | 86.2 | 151.7 | 89.5 | 95.0 | 91.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 212.3 | 267.5 | 267.8 | 211.0 | 86.2 | 151.7 | 89.5 | 95.0 | 91.8 |
| - |
| 0.75 |
| 0.80 |
| 0.77 |
| Shares Basic | 114.9 | - | 115.0 | 115.1 | 115.9 | - | 118.2 | 118.8 | 119.0 |
| Shares Diluted | 115.7 | - | 115.9 | 115.9 | 116.9 | - | 118.9 | 119.4 | 119.3 |
| 202.6 |
| 138.0 |
| 132.9 |
| 125.8 |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 177.9 | 175.7 | 151.9 | 130.8 | 115.9 |
| Amortization of Intangibles | 45.4 | 45.6 | 43.5 | 39.6 | 40.1 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | (3.3) | (4.9) | (15.0) | 46.6 | 1.5 |
| Pre-Tax Income | 1,125.8 | 983.2 | 532.2 | 306.0 | 239.1 |
| - |
| - |
| - |
| - |
| Net Income | 958.6 | 832.5 | 428.0 | 244.4 | 180.1 |
| Net Income Attributable To Parent | 958.6 | 832.5 | 428.0 | 244.4 | 180.1 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 958.6 | 832.5 | 428.0 | 244.4 | 180.1 |
| 118.1 |
| 120.1 |
| 123.5 |
| Shares Diluted | 115.7 | 116.2 | 118.7 | 120.3 | 123.6 |