| (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 | 3,677.0 | 3,828.0 | 3,817.0 | 3,717.0 | 3,627.0 | 3,689.0 | 3,618.0 | 3,519.0 | 3,444.0 | 3,507.0 | 3,336.0 | 3,304.0 | 3,152.0 | 3,111.0 | 2,957.0 | 2,926.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 15,039.0 | 14,989.0 | 14,270.0 | 13,299.0 | 11,879.0 | 11,908.0 | 10,808.0 | 10,767.0 | 10,134.0 | 9,542.0 | 9,366.0 | 9,101.0 | 9,692.0 | 9,932.0 | 9,364.0 | 8,949.0 | 9,209.0 | 8,472.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 323.0 | 342.0 | 252.0 | 313.0 | 132.0 | 278.0 | 131.0 | 223.0 | 151.0 | 411.0 | 278.0 | 70.0 | 319.0 | 361.0 | 239.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 4.48 | 4.71 | 3.53 | 4.44 | 2.51 | 4.36 | 2.54 | 3.68 | 2.99 | 3.32 | 3.18 | 1.77 | 2.56 | 3.48 | 2.33 | 2.27 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 2,885.0 |
| 3,054.0 |
| 2,959.0 |
| 3,029.0 |
| 2,866.0 |
| 2,931.0 |
| 2,820.0 |
| 2,766.0 |
| 2,291.0 |
| 2,777.0 |
| 2,685.0 |
| 2,610.0 |
| 2,695.0 |
| 2,403.0 |
| 2,622.0 |
| 2,574.0 |
| 2,535.0 |
| 2,448.0 |
| 2,398.0 |
| 2,366.0 |
| 2,330.0 |
| 2,390.0 |
| 2,433.0 |
| 2,348.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 20.0 | - | - | - | 17.0 | - | - | - | 16.0 | - | - | - | 12.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 370.0 | 409.0 | 376.0 | 368.0 | 363.0 | 766.0 | 362.0 | 378.0 | 337.0 | 377.0 | 338.0 | 346.0 | 337.0 | 338.0 | 346.0 | 329.0 | 326.0 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 33.0 | 36.0 | 36.0 | 31.0 | 32.0 | 32.0 | 32.0 | 34.0 | 35.0 | 34.0 | 34.0 | 31.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 267.0 | 378.0 | 513.0 | 380.0 | 349.0 | 21.0 | 361.0 | 402.0 | 427.0 | 460.0 | 326.0 | 361.0 | 371.0 | 242.0 | (51.0) | 245.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 56.0 | 76.0 | 110.0 | 81.0 | 75.0 | 0.0 | 78.0 | 85.0 | 89.0 | 93.0 | 68.0 | 78.0 | 74.0 | 36.0 | (9.0) | 40.0 | 65.0 | 60.0 | 58.0 | 94.0 | 66.0 | 91.0 | 37.0 | 31.0 | (28.0) | 62.0 | 20.0 | 64.0 | 77.0 | (30.0) | 66.0 | 60.0 | 55.0 | 187.0 | 43.0 | 98.0 | 83.0 | 76.0 | 132.0 | 79.0 |
| Net Income From Continuing Ops | 211.0 | 302.0 | 403.0 | 299.0 | 274.0 | 21.0 | 283.0 | 317.0 | 338.0 | 367.0 | 258.0 | 283.0 | 297.0 | 206.0 | (42.0) | 205.0 | 313.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 211.0 | 302.0 | 403.0 | 299.0 | 274.0 | 21.0 | 283.0 | 317.0 | 338.0 | 367.0 | 258.0 | 283.0 | 297.0 | 206.0 | (42.0) | 205.0 | 313.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 211.0 | 302.0 | 403.0 | 299.0 | 274.0 | 21.0 | 283.0 | 317.0 | 338.0 | 367.0 | 258.0 | 283.0 | 297.0 | 206.0 | (42.0) | 205.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 211.0 | 302.0 | 403.0 | 299.0 | 274.0 | 21.0 | 283.0 | 317.0 | 338.0 | 367.0 | 258.0 | 283.0 | 297.0 | 206.0 | (42.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.78 | - | 1.49 | 1.10 | 1.01 | - | 1.04 | 1.17 | 1.24 | - | 0.95 | 1.04 | 1.10 | - | (0.15) | 0.75 | 1.15 | - | 0.94 | 1.35 | 1.15 | - | 0.79 | 0.56 | (0.23) | - | 0.39 | 1.03 | 1.26 | - | 1.24 | 0.99 | 1.07 | - | 0.53 | 1.01 | 0.96 | - | 1.27 | 0.77 |
| EPS Diluted | 0.78 | - | 1.48 | 1.10 | 1.00 | - | 1.04 | 1.17 | 1.24 | - | 0.95 | 1.04 | 1.09 | - | (0.15) | 0.75 | 1.15 | - | ||||||||||||||||||||||
| Shares Basic | 271.1 | - | 271.1 | 271.1 | 271.3 | - | 271.3 | 271.6 | 271.6 | - | 271.2 | 271.2 | 271.3 | - | 271.4 | 271.7 | 271.8 | - | ||||||||||||||||||||||
| Shares Diluted | 272.3 | - | 272.3 | 272.2 | 272.6 | - | 272.7 | 272.6 | 272.7 | - | 272.3 | 272.0 | 272.3 | - | 272.3 | 272.6 | 272.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 70.0 | 67.0 | 73.0 | 51.0 | 54.0 | 60.0 | 68.0 | 79.0 | 88.0 | 77.0 | 84.0 | 83.0 | 101.0 | 125.0 | 79.0 | 78.0 | 86.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1,523.0 | 1,516.0 | 1,843.0 | 1,398.0 | 1,339.0 | 1,191.0 | 1,126.0 | 1,142.0 | 1,202.0 | 1,229.0 | 1,281.0 | 1,473.0 | 1,394.0 | 1,322.0 | 1,332.0 | 1,238.0 | 1,787.0 | 1,097.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 136.0 | 135.0 | 133.0 | 127.0 | 112.0 | 113.0 | 122.0 | 131.0 | 138.0 | 161.0 | 159.0 | 155.0 | 183.0 | 166.0 | 170.0 | 175.0 | 157.0 | 128.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1,538.0 | 1,620.0 | 1,211.0 | 1,518.0 | 814.0 | 1,462.0 | 821.0 | 1,223.0 | 964.0 | 1,310.0 | 1,137.0 | 549.0 | 1,207.0 | 1,276.0 | 859.0 | 871.0 | 1,112.0 | 540.0 |
| 242.0 |
| 332.0 |
| 57.0 |
| Net Income From Continuing Ops | 1,215.0 | 1,278.0 | 959.0 | 1,205.0 | 682.0 | 1,184.0 | 690.0 | 1,000.0 | 813.0 | 899.0 | 859.0 | 479.0 | 888.0 | 937.0 | 628.0 | 629.0 | 780.0 | 483.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | (21.0) | (2.0) |
| Net Income | 1,215.0 | 1,278.0 | 959.0 | 1,205.0 | 682.0 | 1,184.0 | 690.0 | 1,000.0 | 813.0 | 899.0 | 859.0 | 479.0 | 691.0 | 937.0 | 628.0 | 628.0 | 759.0 | 481.0 |
| Net Income Attributable To Parent | 1,215.0 | 1,278.0 | 959.0 | 1,205.0 | 682.0 | 1,184.0 | 690.0 | 1,000.0 | 813.0 | 899.0 | 859.0 | 479.0 | 691.0 | 937.0 | 628.0 | 612.0 | 691.0 | 419.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | 68.0 | 62.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76.0 | 122.0 |
| Net Income To Common Shareholders | 1,215.0 | 1,278.0 | 959.0 | 1,205.0 | 682.0 | 1,184.0 | 690.0 | 1,000.0 | 813.0 | 899.0 | 859.0 | 479.0 | 691.0 | 937.0 | 628.0 | 612.0 | 615.0 | 297.0 |
| - |
| - |
| EPS Diluted | 4.46 | 4.69 | 3.52 | 4.43 | 2.51 | 4.34 | 2.53 | 3.67 | 2.98 | 3.30 | 3.17 | 1.77 | 2.55 | 3.47 | 2.33 | 2.27 | - | - |
| Shares Basic | 271.1 | 271.2 | 271.5 | 271.3 | 271.6 | 271.8 | 271.6 | 271.6 | 271.5 | 271.1 | 270.4 | 270.2 | 269.9 | 269.7 | 269.4 | 269.3 | 269.1 | 269.0 |
| Shares Diluted | 272.3 | 272.4 | 272.7 | 272.2 | 272.5 | 272.8 | 272.4 | 272.5 | 272.5 | 272.1 | 271.1 | 270.7 | 270.6 | 270.2 | 269.8 | 269.6 | 269.5 | 269.1 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 317.0 |
| 287.0 |
| 303.0 |
| 284.0 |
| 274.0 |
| 269.0 |
| 284.0 |
| 299.0 |
| 289.0 |
| 289.0 |
| 281.0 |
| 283.0 |
| 299.0 |
| 302.0 |
| 298.0 |
| 303.0 |
| 354.0 |
| 307.0 |
| 292.0 |
| 276.0 |
| 119.0 |
| 403.0 |
| 378.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.0 |
| 29.0 |
| 28.0 |
| 28.0 |
| 32.0 |
| 31.0 |
| 31.0 |
| 31.0 |
| 32.0 |
| 34.0 |
| 34.0 |
| 34.0 |
| 34.0 |
| 35.0 |
| 35.0 |
| 37.0 |
| 41.0 |
| 40.0 |
| 43.0 |
| 40.0 |
| 39.0 |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 378.0 |
| 308.0 |
| 314.0 |
| 462.0 |
| 378.0 |
| 478.0 |
| 250.0 |
| 182.0 |
| (89.0) |
| 335.0 |
| 127.0 |
| 342.0 |
| 419.0 |
| (114.0) |
| 402.0 |
| 330.0 |
| 346.0 |
| 410.0 |
| 187.0 |
| 370.0 |
| 343.0 |
| 317.0 |
| 475.0 |
| 288.0 |
| 248.0 |
| 256.0 |
| 368.0 |
| 312.0 |
| 387.0 |
| 213.0 |
| 151.0 |
| (61.0) |
| 273.0 |
| 107.0 |
| 278.0 |
| 342.0 |
| (84.0) |
| 336.0 |
| 270.0 |
| 291.0 |
| 223.0 |
| 144.0 |
| 272.0 |
| 260.0 |
| 241.0 |
| 343.0 |
| 209.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.0 |
| 256.0 |
| 368.0 |
| 312.0 |
| 387.0 |
| 213.0 |
| 151.0 |
| (61.0) |
| 273.0 |
| 107.0 |
| 278.0 |
| 342.0 |
| (84.0) |
| 336.0 |
| 270.0 |
| 291.0 |
| 223.0 |
| 144.0 |
| 272.0 |
| 260.0 |
| 241.0 |
| 343.0 |
| 209.0 |
| 313.0 |
| 248.0 |
| 256.0 |
| 368.0 |
| 312.0 |
| 387.0 |
| 213.0 |
| 151.0 |
| (61.0) |
| 273.0 |
| 107.0 |
| 278.0 |
| 342.0 |
| (84.0) |
| 336.0 |
| 270.0 |
| 291.0 |
| 223.0 |
| 144.0 |
| 272.0 |
| 260.0 |
| 241.0 |
| 343.0 |
| 209.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 205.0 |
| 313.0 |
| 248.0 |
| 256.0 |
| 368.0 |
| 312.0 |
| 387.0 |
| 213.0 |
| 151.0 |
| (61.0) |
| 273.0 |
| 107.0 |
| 278.0 |
| 342.0 |
| (84.0) |
| 336.0 |
| 270.0 |
| 291.0 |
| 223.0 |
| 144.0 |
| 272.0 |
| 260.0 |
| 241.0 |
| 343.0 |
| 209.0 |
| 0.94 |
| 1.35 |
| 1.14 |
| - |
| 0.79 |
| 0.55 |
| (0.23) |
| - |
| 0.39 |
| 1.02 |
| 1.25 |
| - |
| 1.23 |
| 0.99 |
| 1.07 |
| - |
| 0.53 |
| 1.00 |
| 0.96 |
| - |
| 1.26 |
| 0.77 |
| 271.7 |
| 271.9 |
| 271.9 |
| - |
| 271.7 |
| 271.5 |
| 271.5 |
| - |
| 271.6 |
| 271.6 |
| 271.6 |
| - |
| 271.6 |
| 271.5 |
| 271.4 |
| - |
| 271.2 |
| 271.1 |
| 270.7 |
| - |
| 270.5 |
| 270.5 |
| 272.7 |
| 272.8 |
| 272.9 |
| - |
| 272.3 |
| 272.0 |
| 271.5 |
| - |
| 272.6 |
| 272.4 |
| 272.6 |
| - |
| 272.5 |
| 272.4 |
| 272.4 |
| - |
| 272.1 |
| 271.9 |
| 271.7 |
| - |
| 271.2 |
| 270.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |