| (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 | 2,461.0 | 2,201.0 | 2,166.0 | 2,103.0 | 1,979.0 | 1,721.0 | 1,802.0 | 1,932.0 | 1,880.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | 13.0 | 14.0 | 12.0 | 12.0 | 13.0 | 10.0 | 11.0 | 13.0 | 15.0 |
| Selling General & Administrative | 97.0 | 81.0 | 85.0 | 88.0 | |||||
| Operating Income | |||||||||
| Operating Income | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 26.0 | 25.0 | 27.0 | 25.0 | 25.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 76.0 | 51.0 | 38.0 | 20.0 | 24.0 | 29.0 | 11.0 | 27.0 | 8.0 |
| Net Income From Continuing Ops | 196.0 | 113.0 | 88.0 | 36.0 | |||||
| Per Share | |||||||||
| EPS Basic | 1.47 | - | 0.63 | 0.25 | 0.26 | - | 0.05 | 0.52 | 0.14 |
| EPS Diluted | 1.42 | - | 0.62 | 0.25 | 0.26 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 8,931.0 | 8,449.0 | 7,335.0 | 7,826.0 | 8,532.0 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | 51.0 | 51.0 | 49.0 | 52.0 | 46.0 |
| Selling General & Administrative | 351.0 | 332.0 | 313.0 | 317.0 | 284.0 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | - | - | - | - | - |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 103.0 | 102.0 | 99.0 | 101.0 | 96.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 185.0 | 133.0 | 75.0 | 75.0 | (165.0) |
| Net Income From Continuing Ops | 433.0 | 275.0 | 60.0 | 157.0 | 315.0 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 3.21 | 1.95 | 0.38 | 1.04 | 2.14 |
| EPS Diluted | 3.11 | 1.92 | 0.38 | 1.03 | 2.10 |
| Shares Basic | 135.4 | 139.7 | |||
| Supplementary Data | |||||
| EBITDA | - | - | - | - | - |
| EBIT | - | - | - | - | - |
| 78.0 |
| 92.0 |
| 66.0 |
| 75.0 |
| 80.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 83.0 | 86.0 | 84.0 | 82.0 | 78.0 | 77.0 | 76.0 | 76.0 | 75.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| 27.0 |
| 25.0 |
| 22.0 |
| 25.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 272.0 | 164.0 | 126.0 | 56.0 | 62.0 | (18.0) | 19.0 | 104.0 | 30.0 |
| 38.0 |
| (47.0) |
| 8.0 |
| 77.0 |
| 22.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 196.0 | 113.0 | 88.0 | 36.0 | 38.0 | (47.0) | 8.0 | 77.0 | 22.0 |
| Net Income Attributable To Parent | 199.0 | 112.0 | 88.0 | 36.0 | 37.0 | (48.0) | 7.0 | 76.0 | 21.0 |
| Less: Minority Interest | (3.0) | 1.0 | 0.0 | 0.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 199.0 | 112.0 | 88.0 | 36.0 | 37.0 | (48.0) | 7.0 | 76.0 | 21.0 |
| - |
| 0.05 |
| 0.51 |
| 0.14 |
| Shares Basic | 135.4 | - | 138.7 | 140.8 | 142.5 | - | 145.5 | 146.3 | 146.8 |
| Shares Diluted | 140.1 | - | 140.5 | 142.2 | 144.1 | - | 147.2 | 149.2 | 150.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 335.0 | 330.0 | 304.0 | 300.0 | 290.0 |
| Amortization of Intangibles | - | 14.0 | 13.0 | 14.0 | 15.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | 618.0 | 408.0 | 135.0 | 232.0 | 150.0 |
| - |
| - |
| - |
| - |
| Net Income | 433.0 | 275.0 | 60.0 | 157.0 | 315.0 |
| Net Income Attributable To Parent | 435.0 | 273.0 | 56.0 | 152.0 | 308.0 |
| Less: Minority Interest | (2.0) | 2.0 | 4.0 | 5.0 | 7.0 |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 435.0 | 273.0 | 56.0 | 152.0 | 308.0 |
| 145.7 |
| 146.1 |
| 143.6 |
| Shares Diluted | 140.1 | 141.9 | 148.0 | 148.5 | 147.0 |